UDR (the "Company") First Quarter 2016 Highlights:
- Funds from Operations ("FFO") per share was $0.43, FFO as Adjusted per share was $0.43 (+8% year-over-year), and AFFO per share was $0.41 (+11%).
- Year-over-year same-store revenue and net operating income ("NOI") growth for the quarter were 6.4 percent and 8.0 percent, respectively.
- Commenced the construction of 345 Harrison Street, a 585-home development in Boston's South End, with an estimated cost of $367 million.
- Sold two land parcels located in Santa Monica, CA for $24 million.
- Issued $174 million of common equity in conjunction with S&P 500 Inclusion.
- The Company increased its annualized dividend by 6 percent to $1.18 per share versus $1.11 in 2015.
- Reaffirmed full-year 2016 earnings and same-store guidance ranges.
Q1 2016 | Q1 2015 | ||||||||||||||
FFO per common share and unit, diluted | $0.43 | $0.43 | |||||||||||||
Acquisition-related costs/(fees), including joint ventures | - | 0.001 | |||||||||||||
Texas Joint Venture promote and disposition fee income | - | (0.036) | |||||||||||||
Long-term incentive plan transition costs | 0.001 | 0.003 | |||||||||||||
Net gain on the sale of non-depreciable real estate | (0.006) | - | |||||||||||||
owned | |||||||||||||||
Casualty-related (recoveries)/charges, including joint | 0.004 | 0.004 | |||||||||||||
ventures, net | |||||||||||||||
FFO as Adjusted per common share and unit, diluted | $0.43 | $0.40 | |||||||||||||
Recurring capital expenditures | (0.024) | (0.027) | |||||||||||||
AFFO per common share and unit, diluted | $0.41 | $0.37 | |||||||||||||
A reconciliation of FFO, FFO as Adjusted and AFFO to GAAP Net
income attributable to common stockholders can |
|||||||||||||||
Operations
Same-store NOI increased 8.0 percent year-over-year in the first quarter of 2016 driven by same-store revenue growth of 6.4 percent against a 2.7 percent increase in same-store expenses. Same-store physical occupancy was 96.5 percent as compared to 96.7 percent in the prior year period. The annualized rate of turnover increased 110 basis points year-over-year to 42.2 percent in the quarter.
Summary of Same-Store Results First Quarter 2016 versus First Quarter 2015
Region |
Revenue |
Expense |
NOI |
% of Same- |
Same-Store |
Number of |
||||||||||||||||||||||
West | 9.1% | 4.2% | 10.9% | 41.3% | 96.1% | 11,298 | ||||||||||||||||||||||
Mid-Atlantic | 2.0% | 2.4% | 1.9% | 21.1% | 96.6% | 8,304 | ||||||||||||||||||||||
Northeast | 5.9% | 4.3% | 6.5% | 17.3% | 96.8% | 3,124 | ||||||||||||||||||||||
Southeast | 7.3% | (0.6)% | 11.3% | 14.1% | 96.7% | 7,683 | ||||||||||||||||||||||
Southwest | 5.4% | 1.4% | 7.9% | 6.2% | 97.0% | 3,608 | ||||||||||||||||||||||
Total | 6.4% | 2.7% | 8.0% | 100.0% | 96.5% | 34,017 |
(1) |
Based on Q1 2016 NOI. |
||||||||||||
(2) |
Average same-store occupancy for the quarter. |
||||||||||||
(3) |
During the first quarter, 34,017 apartment homes, or
approximately 84 percent of 40,728 total consolidated |
||||||||||||
Sequentially, same-store NOI increased by 2.0 percent on revenue growth of 1.7 percent against a 1.1 percent increase in expenses in the first quarter of 2016.
Development Activity
At the end of the first quarter, the Company had an under-construction development pipeline for which its pro rata share totaled $1 billion. The development projects will be delivered over the next three years, with $162 million expected to be completed in 2016, $166 million in 2017, $342 million in 2018 and the balance in early 2019. The development pipeline is currently expected to produce a weighted average spread between estimated stabilized yields and current market cap rates above the upper end of the Company's 150 to 200 basis point targeted range.
During the quarter, the Company commenced one new development project. 345 Harrison Street, a 585-home community located in the South End neighborhood of Boston, MA, is being developed for a budgeted cost of $367 million. The project is expected to be completed in early 2019.
In addition, the Company had preferred equity and participating loan investments for which its pro rata share totaled $364 million with 100 percent of the equity commitment funded. The $364 million consisted of a $93 million completed, non-stabilized project and $271 million of under construction projects. Of the $271 million in development projects left to complete, $215 million is expected to be completed in 2016 and the balance in 2017.
Transactions
During the first quarter, the Company sold its 95 percent ownership interest in two land parcels located in Santa Monica, CA for $24 million. This resulted in a gain of $1.7 million to FFO, but was excluded from FFO as Adjusted.
Capital Markets
During the first quarter, in conjunction with the Company's inclusion in the S&P 500 Index, the Company issued 5 million common shares, at a net price of $34.73, for total net proceeds of $174 million.
In addition, the Company paid down $83.3 million of 5.25% Medium Term Notes on January 15, 2016.
Balance Sheet
At March 31, 2016, the Company had $1.1 billion in availability through a combination of cash and undrawn capacity on its credit facilities.
The Company's total indebtedness at March 31, 2016 was $3.4 billion. The Company ended the quarter with fixed-rate debt representing 84.3 percent of its total debt, a total blended interest rate of 3.95 percent and a weighted average term to maturity of 4.9 years. The Company's leverage was 33.0 percent versus 37.5 percent a year ago, net debt-to-EBITDA was 5.4x versus 6.4x a year ago and fixed charge coverage was 4.4x versus 4.0x a year ago.
Dividend
As previously announced, the Company's Board of Directors declared a regular quarterly dividend on its common stock for the first quarter of 2016 in the amount of $0.295 per share. The dividend will be paid in cash on May 2, 2016 to UDR common stock shareholders of record as of April 11, 2016. The first quarter 2016 dividend will represent the 174th consecutive quarterly dividend paid by the Company on its common stock.
On an annualized basis, the Company's 2016 dividend per share of $1.18 represents a 6 percent increase versus 2015.
Outlook
For the second quarter of 2016, the Company has established the following earnings guidance ranges:
FFO per share | $0.43 to $0.45 | |||||||||||||
FFO as Adjusted per share | $0.43 to $0.45 | |||||||||||||
AFFO per share | $0.39 to $0.41 | |||||||||||||
For the full-year 2016, the Company has reaffirmed its previously provided guidance ranges:
FFO per share |
|
|
$1.75 to $1.81 | |||||||||||
FFO as Adjusted per share |
|
$1.75 to $1.81 | ||||||||||||
AFFO per share |
|
$1.59 to $1.65 | ||||||||||||
For the full-year 2016, the Company has reaffirmed its previously provided same-store growth guidance ranges:
Revenue |
5.50% to 6.00% | ||||||||||||||||||
Expense |
3.00% to 3.50% | ||||||||||||||||||
Net operating income |
6.50% to 7.00% | ||||||||||||||||||
Additional assumptions for the Company's second quarter and full-year 2016 guidance can be found on Attachment 15 of the Company's first quarter Supplemental Financial Information.
Supplemental Information
The Company offers Supplemental Financial Information that provides details on the financial position and operating results of the Company which is available on the Company's website at ir.udr.com.
Conference Call and Webcast Information
UDR will host a webcast and conference call at 1:00 p.m. Eastern Time on April 26, 2016 to discuss first quarter results. The webcast will be available on UDR's website at ir.udr.com. To listen to a live broadcast, access the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.
To participate in the teleconference dial 877-723-9517 for domestic and 719-325-4745 for international and provide the following conference ID number: 7493963.
A replay of the conference call will be available through May 26, 2016, by dialing 888-203-1112 for domestic and 719-457-0820 for international and entering the confirmation number, 7493963, when prompted for the pass code.
A replay of the call will be available for 30 days on UDR's website at ir.udr.com.
Full Text of the Earnings Report and Supplemental Data
Internet -- The full text of the earnings report and Supplemental Financial Information will be available on the Company's website at ir.udr.com.
Mail -- For those without Internet access, the first quarter 2016 earnings report and Supplemental Financial Information will be available by mail or fax, on request. To receive a copy, please call UDR Investor Relations at 720-922-6082.
Attachment 16(B) |
|||||||||||||||||
UDR, Inc. | |||||||||||||||||
Definitions and Reconciliations | |||||||||||||||||
March 31, 2016 | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Joint Venture Reconciliation at UDR's Weighted Average Pro-Rata Ownership Interest | |||||||||||||||||
In thousands | 1Q 2016 | ||||||||||||||||
Income/(loss) from unconsolidated entities | $ | 679 | |||||||||||||||
Management fee | 1,105 | ||||||||||||||||
Interest expense | 7,882 | ||||||||||||||||
Depreciation | 10,350 | ||||||||||||||||
General and administrative | 160 | ||||||||||||||||
West Coast Development JV | (1,427 | ) | |||||||||||||||
Steele Creek | (1,519 | ) | |||||||||||||||
Other income/expense (includes 717 Olympic casualty expense) | (23 | ) | |||||||||||||||
Total Joint Venture NOI at UDR's Pro-Rata Ownership Interest | $ | 17,207 | |||||||||||||||
JV Return on Equity ("ROE"): The Company defines JV ROE as the pro rata share of property NOI plus property and asset management fee revenue less interest expense, divided by the average of beginning and ending equity capital for the quarter. |
|||||||||||||||||
Management considers ROE a useful metric for investors as it provides a widely used measure of how well the Company is investing its capital on a leveraged basis. | |||||||||||||||||
JV Return on Invested Capital ("ROIC"): The Company defines JV ROIC as the pro rata share of property NOI plus property and asset management fee revenue divided by the average of beginning and ending invested capital for the quarter. | |||||||||||||||||
Management considers ROIC a useful metric for investors as it provides a widely used measure of how well the Company is investing its capital on an unleveraged basis. | |||||||||||||||||
Net Debt to EBITDA: The Company defines net debt to EBITDA as total debt net of cash and cash equivalents divided by EBITDA. EBITDA is defined as net income, excluding the impact of interest expense, real estate depreciation and amortization of wholly owned and other joint venture communities, other depreciation and amortization, noncontrolling interests, net gain/(loss) on the sale of real estate owned, and TRS income tax. | |||||||||||||||||
Management considers net debt to EBITDA a useful metric for investors as it provides ratings agencies, investors and lending partners with a widely-used measure of the Company's ability to service its debt obligations as well as compare leverage against that of its peer REITs. A reconciliation between net income and EBITDA is provided on Attachment 4(C) of the Company's quarterly supplemental disclosure. | |||||||||||||||||
Net Operating Income ("NOI"): The Company defines NOI as rental income less direct property rental expenses. Rental income represents gross market rent less adjustments for concessions, vacancy loss and bad debt. Rental expenses include real estate taxes, insurance, personnel, utilities, repairs and maintenance, administrative and marketing. Excluded from NOI is property management expense which is calculated as 2.75% of property revenue to cover the regional supervision and accounting costs related to consolidated property operations, and land rent. | |||||||||||||||||
Management considers NOI a useful metric for investors as it is a more meaningful representation of a community's continuing operating performance than net income as it is prior to corporate-level expense allocations, general and administrative costs, capital structure and depreciation and amortization and is a widely used input, along with capitalization rates, in the determination of real estate valuations. A reconciliation from net income attributable to UDR, Inc. to NOI is provided below. | |||||||||||||||||
In thousands | 1Q 2016 | 4Q 2015 | 3Q 2015 | 2Q 2015 | 1Q 2015 | ||||||||||||
Net income/(loss) attributable to UDR, Inc. | $ | 10,393 | $ | 162,200 | $ | 13,291 | $ | 86,855 | $ | 73,822 | |||||||
Property management | 6,379 | 6,445 | 5,988 | 5,851 | 5,694 | ||||||||||||
Other operating expenses | 1,752 | 3,534 | 2,639 | 1,769 | 1,766 | ||||||||||||
Real estate depreciation and amortization | 105,339 | 104,909 | 90,568 | 90,344 | 88,777 | ||||||||||||
Interest expense | 31,104 | 33,170 | 30,232 | 29,673 | 28,800 | ||||||||||||
Casualty-related (recoveries)/charges, net | - | (45 | ) | 541 | 843 | 996 | |||||||||||
General and administrative | 13,844 | 17,993 | 15,824 | 13,721 | 12,152 | ||||||||||||
Tax (benefit)/provision, net | (403 | ) | (1,424 | ) | (633 | ) | (1,404 | ) | (425 | ) | |||||||
(Income)/loss from unconsolidated entities | (679 | ) | (1,052 | ) | (2,691 | ) | 573 | (59,159 | ) | ||||||||
Interest income and other (income)/expense, net | (431 | ) | (407 | ) | (402 | ) | (382 | ) | (360 | ) | |||||||
Joint venture management and other fees | (2,858 | ) | (3,253 | ) | (3,653 | ) | (3,098 | ) | (12,706 | ) | |||||||
Other depreciation and amortization | 1,553 | 1,899 | 1,457 | 1,700 | 1,623 | ||||||||||||
(Gain)/loss on sale of real estate owned, net of tax | (3,070 | ) | (172,635 | ) | - | (79,042 | ) | - | |||||||||
Net income/(loss) attributable to noncontrolling interests | 1,211 | 14,963 | 404 | 3,029 | 2,595 | ||||||||||||
Total consolidated NOI | $ | 164,134 | $ | 166,297 | $ | 153,565 | $ | 150,432 | $ | 143,575 | |||||||
Non-Mature: The Company defines Non-Mature Communities as those communities that have not met the criteria to be included in Same-Store Communities. | |||||||||||||||||
Non-Residential / Other: The Company defines Non-Residential / Other as non-apartment components of mixed-use properties, land held, properties being prepared for redevelopment and properties where a material change in home count has occurred. | |||||||||||||||||
Physical Occupancy: The Company defines physical occupancy as the number of occupied homes divided by the total homes available at a community. | |||||||||||||||||
QTD Same-Store ("SS") Communities: The Company defines QTD SS Communities as those communities stabilized for five full consecutive quarters. These communities were owned and had stabilized occupancy and operating expenses as of the beginning of the quarter in the prior year, were not in process of any substantial redevelopment activities, and not held for disposition. | |||||||||||||||||
Recurring Capital Expenditures: The Company defines recurring capital expenditures as expenditures that are necessary to help preserve the value of and maintain functionality at its communities. | |||||||||||||||||
Redevelopment Communities: The Company generally defines Redevelopment Communities as those communities where substantial redevelopment is in progress that is expected to have a material impact on the community's operations, including occupancy levels and future rental rates. | |||||||||||||||||
Redevelopment Projected Weighted Average Return on Incremental Capital Invested: The projected weighted average return on incremental capital invested for redevelopment projects is NOI as set forth in the Stabilization Period for Redevelopment Yield definition, less Recurring Capital Expenditures, minus the project's annualized operating NOI prior to commencing the redevelopment, less Recurring Capital Expenditures, divided by total cost of the project. | |||||||||||||||||
Forward Looking Statements
Certain statements made in this press release may constitute "forward-looking statements." Words such as "expects," "intends," "believes," "anticipates," "plans," "likely," "will," "seeks," "estimates" and variations of such words and similar expressions are intended to identify such forward-looking statements. Forward-looking statements, by their nature, involve estimates, projections, goals, forecasts and assumptions and are subject to risks and uncertainties that could cause actual results or outcomes to differ materially from those expressed in a forward-looking statement, due to a number of factors, which include, but are not limited to, unfavorable changes in the apartment market, changing economic conditions, the impact of inflation/deflation on rental rates and property operating expenses, expectations concerning availability of capital and the stabilization of the capital markets, the impact of competition and competitive pricing, acquisitions, developments and redevelopments not achieving anticipated results, delays in completing developments, redevelopments and lease-ups on schedule, expectations on job growth, home affordability and demand/supply ratio for multifamily housing, expectations concerning development and redevelopment activities, expectations on occupancy levels, expectations concerning the joint ventures with third parties, expectations that automation will help grow net operating income, expectations on annualized net operating income and other risk factors discussed in documents filed by the Company with the Securities and Exchange Commission from time to time, including the Company's Annual Report on Form 10-K and the Company's Quarterly Reports on Form 10-Q. Actual results may differ materially from those described in the forward-looking statements. These forward-looking statements and such risks, uncertainties and other factors speak only as of the date of this press release, and the Company expressly disclaims any obligation or undertaking to update or revise any forward-looking statement contained herein, to reflect any change in the Company's expectations with regard thereto, or any other change in events, conditions or circumstances on which any such statement is based, except to the extent otherwise required under the U.S. securities laws.
This press release and these forward-looking statements include UDR's analysis and conclusions and reflect UDR's judgment as of the date of these materials. UDR assumes no obligation to revise or update to reflect future events or circumstances.
About UDR, Inc.
UDR, Inc. UDR, an S&P 500 company, is a leading multifamily real estate investment trust with a demonstrated performance history of delivering superior and dependable returns by successfully managing, buying, selling, developing and redeveloping attractive real estate properties in targeted U.S. markets. As of March 31, 2016, UDR owned or had an ownership position in 51,231 apartment homes including 3,556 homes under development. For 44 years, UDR has delivered long-term value to shareholders, the best standard of service to residents and the highest quality experience for associates. Additional information can be found on the Company's website at ir.udr.com.
Attachment 1 |
||||||||
UDR, Inc. | ||||||||
Consolidated Statements of Operations (1) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
In thousands, except per share amounts | 2016 | 2015 | ||||||
REVENUES: | ||||||||
Rental income | $ | 231,957 | $ | 207,047 | ||||
Joint venture management and other fees (2) | 2,858 | 12,706 | ||||||
Total revenues | 234,815 | 219,753 | ||||||
OPERATING EXPENSES: | ||||||||
Property operating and maintenance | 39,446 | 37,250 | ||||||
Real estate taxes and insurance | 28,377 | 26,222 | ||||||
Property management | 6,379 | 5,694 | ||||||
Other operating expenses | 1,752 | 1,766 | ||||||
Real estate depreciation and amortization | 105,339 | 88,777 | ||||||
Acquisition costs | - | 199 | ||||||
General and administrative | 13,844 | 11,953 | ||||||
Casualty-related (recoveries)/charges, net | - | 996 | ||||||
Other depreciation and amortization | 1,553 | 1,623 | ||||||
Total operating expenses | 196,690 | 174,480 | ||||||
Operating income | 38,125 | 45,273 | ||||||
Income/(loss) from unconsolidated entities (2) | 679 | 59,159 | ||||||
Interest expense | (31,104 | ) | (28,800 | ) | ||||
Interest income and other income/(expense), net | 431 | 360 | ||||||
Income/(loss) before income taxes and gain/(loss) on sale of real estate owned | 8,131 | 75,992 | ||||||
Tax benefit/(provision), net | 403 | 425 | ||||||
Income/(loss) from continuing operations | 8,534 | 76,417 | ||||||
Gain/(loss) on sale of real estate owned, net of tax | 3,070 | - | ||||||
Net income/(loss) | 11,604 | 76,417 | ||||||
Net (income)/loss attributable to redeemable noncontrolling interests in the OP and DownREIT Partnership | (905 | ) | (2,588 | ) | ||||
Net (income)/loss attributable to noncontrolling interests | (306 | ) | (7 | ) | ||||
Net income/(loss) attributable to UDR, Inc. | 10,393 | 73,822 | ||||||
Distributions to preferred stockholders - Series E (Convertible) | (929 | ) | (931 | ) | ||||
Net income/(loss) attributable to common stockholders | $ | 9,464 | $ | 72,891 | ||||
Income/(loss) per weighted average common share - basic: | $ | 0.04 | $ | 0.28 | ||||
Income/(loss) per weighted average common share - diluted: | $ | 0.04 | $ | 0.28 | ||||
Common distributions declared per share | $ | 0.2950 | $ | 0.2775 | ||||
Weighted average number of common shares outstanding - basic | 262,456 | 256,834 | ||||||
Weighted average number of common shares outstanding - diluted | 264,285 | 258,662 | ||||||
(1) See Attachment 16 for definitions and other terms. |
||||||||
(2) In January 2015, the eight communities held by the Texas
Joint Venture were sold, generating proceeds to UDR of $43.5
million. The Company recorded promote and disposition |
||||||||
Attachment 2 |
||||||||
UDR, Inc. | ||||||||
Funds From Operations (1) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
In thousands, except per share and unit amounts | 2016 | 2015 | ||||||
Net income/(loss) attributable to common stockholders | $ | 9,464 | $ | 72,891 | ||||
Real estate depreciation and amortization | 105,339 | 88,777 | ||||||
Noncontrolling interests | 1,211 | 2,595 | ||||||
Real estate depreciation and amortization on unconsolidated joint ventures | 10,350 | 9,850 | ||||||
Net gain on the sale of unconsolidated depreciable property (2) | - | (59,073 | ) | |||||
Net gain on the sale of depreciable real estate owned (5) | (1,385 | ) | - | |||||
Funds from operations ("FFO") attributable to common stockholders and unitholders, basic | $ | 124,979 | $ | 115,040 | ||||
Distributions to preferred stockholders - Series E (Convertible) (3) | 929 | 931 | ||||||
FFO attributable to common stockholders and unitholders, diluted | $ | 125,908 | $ | 115,971 | ||||
FFO per common share and unit, basic | $ | 0.43 | $ | 0.43 | ||||
FFO per common share and unit, diluted | $ | 0.43 | $ | 0.43 | ||||
Weighted average number of common shares and OP/DownREIT Units outstanding - basic | 287,647 | 265,999 | ||||||
Weighted average number of common shares, OP/DownREIT Units, and common stock | ||||||||
equivalents outstanding - diluted | 292,504 | 270,863 | ||||||
Impact of adjustments to FFO: | ||||||||
Acquisition-related costs/(fees), including joint ventures | $ | - | $ | 199 | ||||
Texas Joint Venture promote and disposition fee income (2) | - | (9,633 | ) | |||||
Long-term incentive plan transition costs | 323 | 854 | ||||||
Net gain on the sale of non-depreciable real estate owned (5) | (1,685 | ) | - | |||||
Casualty-related (recoveries)/charges, including joint ventures, net (4) | 1,126 | 996 | ||||||
$ | (236 | ) | $ | (7,584 | ) | |||
FFO as Adjusted attributable to common stockholders and unitholders, diluted | $ | 125,672 | $ | 108,387 | ||||
FFO as Adjusted per common share and unit, diluted | $ | 0.43 | $ | 0.40 | ||||
Recurring capital expenditures | (6,961 | ) | (7,243 | ) | ||||
AFFO attributable to common stockholders and unitholders | $ | 118,711 | $ | 101,144 | ||||
AFFO per common share and unit, diluted | $ | 0.41 | $ | 0.37 | ||||
(1) See Attachment 16 for definitions and other terms. |
||||||||
(2) In January 2015, the eight communities held by the Texas
Joint Venture were sold, generating proceeds to UDR of $43.5
million. The Company recorded promote and disposition |
||||||||
(3) Series E preferred shares are dilutive for purposes of
calculating FFO per share. Consequently, distributions to Series E
preferred shareholders are added to FFO and the weighted |
||||||||
(4) Casualty-related charges for the three months ended March
31, 2016 include $1.1 million related to UDR's share of the 717
Olympic casualty, which is included in income/(loss) from |
||||||||
(5) The GAAP gain for the three months ended March 31, 2016
is $3.1 million, of which $1.7 million is FFO gain related to the
sale of two land parcels. The FFO gain is backed out for |
||||||||
Attachment 3 |
|||||||||
UDR, Inc. | |||||||||
Consolidated Balance Sheets (1) | |||||||||
(Unaudited) | |||||||||
March 31, | December 31, | ||||||||
In thousands, except share and per share amounts | 2016 | 2015 | |||||||
ASSETS | |||||||||
Real estate owned: | |||||||||
Real estate held for investment | $ | 9,000,652 | $ | 9,053,599 | |||||
Less: accumulated depreciation | (2,743,461 | ) | (2,646,044 | ) | |||||
Real estate held for investment, net | 6,257,191 | 6,407,555 | |||||||
Real estate under development | |||||||||
(net of accumulated depreciation of $0 and $0) | 196,402 | 124,072 | |||||||
Real estate held for disposition | |||||||||
(net of accumulated depreciation of $802 and $830) | 31,744 | 11,775 | |||||||
Total real estate owned, net of accumulated depreciation | 6,485,337 | 6,543,402 | |||||||
Cash and cash equivalents | 3,668 | 6,742 | |||||||
Restricted cash | 21,030 | 20,798 | |||||||
Notes receivable, net | 16,694 | 16,694 | |||||||
Investment in and advances to unconsolidated joint ventures, net | 944,864 | 938,906 | |||||||
Other assets | 129,975 | 137,302 | |||||||
Total assets | $ | 7,601,568 | $ | 7,663,844 | |||||
LIABILITIES AND EQUITY | |||||||||
Liabilities: | |||||||||
Secured debt | $ | 1,374,670 | $ | 1,376,945 | |||||
Unsecured debt | 2,037,155 | 2,193,850 | |||||||
Real estate taxes payable | 16,147 | 18,786 | |||||||
Accrued interest payable | 28,589 | 29,162 | |||||||
Security deposits and prepaid rent | 35,995 | 36,330 | |||||||
Distributions payable | 86,963 | 80,368 | |||||||
Accounts payable, accrued expenses, and other liabilities | 77,676 | 81,356 | |||||||
Total liabilities | 3,657,195 | 3,816,797 | |||||||
Redeemable noncontrolling interests in the OP and DownREIT Partnership | 970,620 | 946,436 | |||||||
Equity: | |||||||||
Preferred stock, no par value; 50,000,000 shares authorized | |||||||||
2,796,903 shares of 8.00% Series E Cumulative Convertible issued | |||||||||
and outstanding (2,796,903 shares at December 31, 2015) | 46,457 | 46,457 | |||||||
16,452,496 shares of Series F outstanding (16,452,496 shares | |||||||||
at December 31, 2015) | 1 | 1 | |||||||
Common stock, $0.01 par value; 350,000,000 shares authorized | |||||||||
267,137,288 shares issued and outstanding (261,844,521 shares at December 31, 2015) | 2,671 | 2,618 | |||||||
Additional paid-in capital | 4,620,946 | 4,447,816 | |||||||
Distributions in excess of net income | (1,685,173 | ) | (1,584,459 | ) | |||||
Accumulated other comprehensive income/(loss), net | (12,035 | ) | (12,678 | ) | |||||
Total stockholders' equity | 2,972,867 | 2,899,755 | |||||||
Noncontrolling interests | 886 | 856 | |||||||
Total equity | 2,973,753 | 2,900,611 | |||||||
Total liabilities and equity | $ | 7,601,568 | $ | 7,663,844 | |||||
(1) See Attachment 16 for definitions and other terms. |
|||||||||
Attachment 4(C) |
||||||||||||
UDR, Inc. | ||||||||||||
Selected Financial Information (1) | ||||||||||||
(Unaudited) | ||||||||||||
Quarter Ended | ||||||||||||
Coverage Ratios | March 31, 2016 | |||||||||||
Net income/(loss) attributable to UDR, Inc. | $ | 10,393 | ||||||||||
Adjustments (includes continuing and discontinued operations): | ||||||||||||
Interest expense | 31,104 | |||||||||||
Real estate depreciation and amortization | 105,339 | |||||||||||
Real estate depreciation and amortization on unconsolidated joint ventures | 10,350 | |||||||||||
Other depreciation and amortization | 1,553 | |||||||||||
Noncontrolling interests | 1,211 | |||||||||||
Income tax expense/(benefit) | (403 | ) | ||||||||||
EBITDA | $ | 159,547 | ||||||||||
(Gain)/loss on sale of real estate owned, net of tax | (3,070 | ) | ||||||||||
Long-term incentive plan transition costs | 323 | |||||||||||
Casualty-related (recoveries)/charges, including joint ventures, net | 1,126 | |||||||||||
EBITDA - adjusted for non-recurring items | $ | 157,926 | ||||||||||
Annualized EBITDA - adjusted for non-recurring items | $ | 631,704 | ||||||||||
Interest expense | $ | 31,104 | ||||||||||
Capitalized interest expense | 4,203 | |||||||||||
Total interest | $ | 35,307 | ||||||||||
Preferred dividends | $ | 929 | ||||||||||
Total debt | $ | 3,411,825 | ||||||||||
Cash | 3,668 | |||||||||||
Net debt | $ | 3,408,157 | ||||||||||
Interest Coverage Ratio | 4.52x | |||||||||||
Fixed Charge Coverage Ratio | 4.40x | |||||||||||
Interest Coverage Ratio - adjusted for non-recurring items | 4.47x | |||||||||||
Fixed Charge Coverage Ratio - adjusted for non-recurring items | 4.36x | |||||||||||
Net Debt-to-EBITDA - adjusted for non-recurring items | 5.4x | |||||||||||
Debt Covenant Overview | ||||||||||||
Unsecured Line of Credit Covenants (2) |
Required | Actual | Compliance | |||||||||
Maximum Leverage Ratio | ≤60.0% | 33.6% |
(2) |
Yes | ||||||||
Minimum Fixed Charge Coverage Ratio | ≥1.5 | 3.5 | Yes | |||||||||
Maximum Secured Debt Ratio | ≤40.0% | 17.6% | Yes | |||||||||
Minimum Unencumbered Pool Leverage Ratio | ≥150.0% | 400.7% | Yes | |||||||||
Senior Unsecured Note Covenants (3) |
Required | Actual | Compliance | |||||||||
Debt as a percentage of Total Assets | ≤60.0% | 33.1% |
(3) |
Yes | ||||||||
Consolidated Income Available for Debt Service to Annual Service Charge | ≥1.5 | 4.8 | Yes | |||||||||
Secured Debt as a percentage of Total Assets | ≤40.0% | 13.3% | Yes | |||||||||
Total Unencumbered Assets to Unsecured Debt | ≥150.0% | 346.3% | Yes | |||||||||
Securities Ratings | Debt | Preferred | Outlook | |||||||||
Moody's Investors Service | Baa1 | Baa2 | Stable | |||||||||
Standard & Poor's | BBB+ | BB+ | Stable | |||||||||
(1) See Attachment 16 for definitions and other terms. |
||||||||||||
(2) As defined in our credit agreement dated October 20, 2015. |
||||||||||||
(3) As defined in our indenture dated November 1, 1995 as amended, supplemented or modified from time to time. |
||||||||||||
Attachment 16(D) |
|||||||||||
UDR, Inc. | |||||||||||
Definitions and Reconciliations | |||||||||||
March 31, 2016 | |||||||||||
(Unaudited) | |||||||||||
All guidance is based on current expectations of future economic
conditions and the judgment of the Company's management team. |
|||||||||||
Full Year 2016 | |||||||||||
Low | High | ||||||||||
Forecasted earnings per diluted share | $ | 0.35 | $ | 0.42 | |||||||
Conversion from GAAP share count | (0.16 | ) | (0.17 | ) | |||||||
Depreciation | 1.56 | 1.56 | |||||||||
Noncontrolling interests | (0.01 | ) | (0.01 | ) | |||||||
Preferred dividends | 0.01 | 0.01 | |||||||||
Forecasted FFO per diluted share and unit | $ | 1.75 | $ | 1.81 | |||||||
Disposition-related FFO | (0.01 | ) | (0.01 | ) | |||||||
Long-term incentive plan transition costs | 0.01 | 0.01 | |||||||||
Forecasted FFO as Adjusted per diluted share and unit | $ | 1.75 | $ | 1.81 | |||||||
Recurring capital expenditures | (0.16 | ) | (0.16 | ) | |||||||
Forecasted AFFO per diluted share and unit | $ | 1.59 | $ | 1.65 | |||||||
2Q 2016 | |||||||||||
Low | High | ||||||||||
Forecasted earnings per diluted share | $ | 0.08 | $ | 0.10 | |||||||
Conversion from GAAP share count | (0.04 | ) | (0.04 | ) | |||||||
Depreciation | 0.39 | 0.39 | |||||||||
Noncontrolling interests | - | - | |||||||||
Preferred dividends | - | - | |||||||||
Forecasted FFO per diluted share and unit | $ | 0.43 | $ | 0.45 | |||||||
Disposition-related FFO | - | - | |||||||||
Long-term incentive plan transition costs | - | - | |||||||||
Forecasted FFO as Adjusted per diluted share and unit | $ | 0.43 | $ | 0.45 | |||||||
Recurring capital expenditures | (0.04 | ) | (0.04 | ) | |||||||
Forecasted AFFO per diluted share and unit | $ | 0.39 | $ | 0.41 | |||||||
View source version on businesswire.com: http://www.businesswire.com/news/home/20160425006443/en/
UDR, Inc.
Shelby Noble, 720-922-6082
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Comments
Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.