MAA Reports Third Quarter Results

Start generating passive income through real estate.

Own a piece of your favorite cities through diversified real estate investments in the country's top markets

*Terms and conditions apply. Visit Nada's website for more details.

GERMANTOWN, Tenn., Oct. 30, 2019 /PRNewswire/ -- Mid-America Apartment Communities, Inc., or MAA MAA, today announced operating results for the quarter ended September 30, 2019.

MAA logo. (PRNewsFoto/MAA)

Net Income Available for Common Shareholders

For the quarter ended September 30, 2019, net income available for MAA common shareholders was $77.7 million, or $0.68 per diluted common share, compared to $51.9 million, or $0.46 per diluted common share, for the quarter ended September 30, 2018. Results for the quarter ended September 30, 2019 included $15.5 million, or $0.14 per diluted common share, of non-cash income related to the fair value adjustment of the embedded derivative in the MAA Series I preferred shares and $3.5 million, or $0.03 per diluted common share, of non-cash income, net of tax, related to an unrealized gain recognized by an unconsolidated affiliate.  Results for the quarter ended September 30, 2018 included negligible non-cash expense related to the embedded derivative in the preferred shares and the unconsolidated affiliate.

For the nine months ended September 30, 2019, net income available for MAA common shareholders was $201.5 million, or $1.77 per diluted common share, compared to $158.9 million, or $1.40 per diluted common share, for the nine months ended September 30, 2018. Results for the nine months ended September 30, 2019 included $19.6 million, or $0.17 per diluted common share, of non-cash income related to the embedded derivative in the preferred shares, $10.2 million, or $0.09 per diluted common share, of gains related to the sale of real estate assets and $3.2 million, or $0.03 per diluted common share, of non-cash income, net of tax, related to an unrealized gain recognized by an unconsolidated affiliate. Results for the nine months ended September 30, 2018 included $4.4 million, or $0.04 per diluted common share, of income related to the settlement of an executive life insurance policy claim and $3.8 million, or $0.03 per diluted common share, of gains related to the sale of real estate assets. Non-cash expense related to the embedded derivative in the preferred shares and the unconsolidated affiliate was negligible for the nine months ended September 30, 2018.

Funds from Operations (FFO)

For the quarter ended September 30, 2019, FFO was $202.9 million, or $1.72 per diluted common share and unit, or per Share, compared to $177.2 million, or $1.50 per Share, for the quarter ended September 30, 2018. Results for the quarter ended September 30, 2019 included $15.5 million, or $0.13 per Share, of non-cash income related to the embedded derivative in the preferred shares and $3.5 million, or $0.03 per Share, of non-cash income, net of tax, related to an unrealized gain recognized by an unconsolidated affiliate.   The impact to FFO for the three months ended September 30, 2019 relating to the non-cash income items totaled $0.16 per Share.  Results for the quarter ended September 30, 2018 included negligible non-cash expense related to the embedded derivative in the preferred shares and the unconsolidated affiliate.

For the nine months ended September 30, 2019, FFO was $575.0 million, or $4.87 per Share, compared to $529.7 million, or $4.49 per Share, for the nine months ended September 30, 2018.  Results for the nine months ended September 30, 2019 included $19.6 million, or $0.17 per Share, of non-cash income related to the embedded derivative in the preferred shares, $9.3 million, or $0.08 per Share, of gains related to the sale of non-depreciable real estate assets and $3.2 million, or $0.03 per Share, of non-cash income, net of tax, related to an unrealized gain recognized by an unconsolidated affiliate.  Results for the nine months ended September 30, 2018 included $4.4 million, or $0.04 per Share, of income related to the settlement of an executive life insurance policy claim and $3.8 million, or $0.03 per Share, of gains related to the sale of real estate assets. Non-cash expense related to the embedded derivative in the preferred shares and the unconsolidated affiliate was negligible for the nine months ended September 30, 2018.

A reconciliation of FFO to net income available for MAA common shareholders, and an expanded discussion of the components of FFO, can be found later in this release.

Eric Bolton, Chairman and Chief Executive Officer, said, "Improving trends in rent growth and solid occupancy reflect continued favorable leasing conditions across our well-diversified Sunbelt portfolio.  Better than expected results in the third quarter support our ability to again increase performance expectations for the year.  We are encouraged with the leasing activity and results captured over the busy summer leasing season and the momentum being carried into next year."

Highlights

  • Property revenues from the Same Store Portfolio increased 4.0% during the third quarter of 2019 as compared to the same period in the prior year, which was an 80 basis point improvement from the performance in the second quarter of 2019.  Results were driven by a 3.9% growth in Average Effective Rent per Unit for the Same Store Portfolio and continued strong Average Physical Occupancy for the Same Store Portfolio of 96.1%.
  • Property operating expenses for the Same Store Portfolio increased 3.2% during the third quarter of 2019 as compared to the same period in the prior year.
  • Net Operating Income, or NOI, from the Same Store Portfolio increased 4.5% during the third quarter of 2019 as compared to the same period in the prior year.
  • Strong demand for apartment housing continues to support low resident turnover as resident move outs for the Same Store Portfolio for the third quarter of 2019 remained low at 47.4% on a rolling twelve month basis.
  • As of the end of the third quarter of 2019, MAA had six development projects under construction, containing 1,686 units, with a total projected cost of $389.5 million and an estimated $282.8 million remaining to be funded.
  • As of the end of the third quarter of 2019, MAA had three properties in their initial lease-up, and physical occupancy for the lease-up portfolio averaged 82.8%.  One property is expected to stabilize in the fourth quarter of 2019, and the other two properties are expected to stabilize over the first half of 2020.
  • During the nine months ended September 30, 2019, MAA completed renovation of 6,596 units under its redevelopment program, achieving average rental rate increases of 9.8% above non-renovated units. 

Same Store Portfolio Operating Results

To ensure comparable reporting with prior periods, the Same Store Portfolio includes properties that were stabilized and owned by MAA at the beginning of the previous year.

The Same Store Portfolio revenue growth of 4.0% during the third quarter of 2019 was primarily a result of a 3.9% increase in Average Effective Rent per Unit, as compared to the same period in the prior year.  Rent growth for the Same Store Portfolio for both new and renewing leases, as compared to the prior lease, on a combined basis increased an average of 4.9% during the third quarter of 2019, a 190 basis point improvement over the performance from the same period in the prior year.  Average Physical Occupancy for the Same Store Portfolio was strong at 96.1% for the third quarter of 2019, a slight increase from the 96.0% in the same period in the prior year.  Property operating expenses increased 3.2% for the third quarter of 2019 as compared to the same period in the prior year, primarily driven by a 4.3% increase in real estate property taxes and a 6.6% increase in building repair and maintenance expense. This resulted in Same Store NOI growth of 4.5% for the third quarter of 2019 as compared to the same period in the prior year.

The Same Store Portfolio revenue growth of 3.2% during the nine months ended September 30, 2019 was primarily a result of a 3.4% increase in Average Effective Rent per Unit, as compared to the same period in the prior year.  Rent growth for the Same Store Portfolio for both new and renewing leases, as compared to the prior lease, on a combined basis increased an average of 4.7% during the nine months ended September 30, 2019, a 200 basis point improvement over the performance from the same period in the prior year.  Average Physical Occupancy for the Same Store Portfolio was strong at 96.0% for the nine months ended September 30, 2019, a slight decrease from 96.1% in the same period in the prior year.  Property operating expenses increased 3.0% for the nine months ended September 30, 2019 as compared to the same period in the prior year, primarily driven by a 5.0% increase in real estate property taxes. This resulted in Same Store NOI growth of 3.4% for the nine months ended September 30, 2019 as compared to the same period in the prior year.

A reconciliation of NOI, including Same Store NOI, to net income available for MAA common shareholders, and an expanded discussion of the components of NOI, can be found later in this release.

Development and Lease-up Activity

As of the end of the third quarter of 2019, MAA had six development communities under construction.  Total development costs for the six communities are projected to be $389.5 million, of which an estimated $282.8 million remained to be funded as of the end of the third quarter of 2019.  The expected average stabilized NOI yield on these communities is 6.2%. During the third quarter of 2019, MAA funded $30.9 million of construction costs on current and completed development projects.  MAA expects to complete one of these developments in the fourth quarter of 2019, one development in the first half of 2020, one in the second half of 2020, one in the first half of 2021 and two in the second half of 2021.

As of the end of the third quarter of 2019, MAA had three apartment communities, containing a total of 657 units, remaining in initial lease-up: Post Centennial Park, located in Atlanta, Georgia; 1201 Midtown II, located in Charleston, South Carolina and Sync 36 II, located in Denver, Colorado.  Physical occupancy for these lease-up projects averaged 82.8% at the end of the third quarter of 2019.

Acquisition and Disposition Activity

In August 2019, MAA acquired 14,941 square feet of multi-tenant retail space located at MAA's 220 Riverside apartment community in Jacksonville, Florida.

In October 2019, a consolidated real estate entity owned by MAA and a private real estate company acquired a 25 acre land parcel located in Orlando, Florida.   Predevelopment work is underway with a development start date expected during the fourth quarter of 2019.

In October 2019, MAA closed on the disposition of a 45 acre land parcel located in the Gulf Shores, Alabama market for net proceeds of $5.5 million, resulting in an expected gain on sale of non-depreciable real estate assets of approximately $3 million that will be recorded in the fourth quarter of 2019.

In October 2019, MAA closed on the disposition of Ridge at Chenal Valley, a 312 unit apartment community located in the Little Rock, Arkansas market resulting in an expected net gain on sale of approximately $20 million that will be recorded in the fourth quarter of 2019.

Redevelopment Activity

MAA continues its redevelopment program at select apartment communities throughout the portfolio.  During the third quarter of 2019, MAA redeveloped the interiors of 2,732 units at an average cost of $5,631 per unit, bringing the total units renovated during the nine months ended September 30, 2019 to 6,596 at an average cost of $5,748 per unit.  MAA expects a total of 7,500 to 8,500 units to be redeveloped in 2019, achieving average rental rate increases of approximately 9% to 10% above non-renovated units.

Capital Expenditures

Recurring capital expenditures totaled $21.5 million for the third quarter of 2019, or approximately $0.19 per Share, as compared to $21.7 million, or $0.18 per Share, for the same period in the prior year.  These expenditures led to Adjusted Funds from Operations, or AFFO, of $1.53 per Share for the third quarter of 2019, compared to $1.32 per Share for the same period in the prior year.

Redevelopment, revenue enhancing, commercial and other capital expenditures during the third quarter of 2019 were $33.9 million, as compared to $31.6 million for the same period in the prior year. These expenditures led to Funds Available for Distribution, or FAD, of $147.4 million for the third quarter of 2019, compared to $124.0 million for the same period in the prior year.

Recurring capital expenditures totaled $58.5 million for the nine months ended September 30, 2019, or approximately $0.50 per Share, as compared to $56.1 million, or $0.47 per Share, for the same period in the prior year.  These expenditures led to AFFO of $4.37 per Share for the nine months ended September 30, 2019, compared to $4.02 per Share for the same period in the prior year.

Redevelopment, revenue enhancing, commercial and other capital expenditures during the nine months ended September 30, 2019 were $89.6 million, as compared to $93.9 million for the same period in the prior year. These expenditures led to FAD of $426.9 million for the nine months ended September 30, 2019, compared to $379.8 million for the same period in the prior year.

A reconciliation of FFO, AFFO and FAD to net income available for MAA common shareholders, and an expanded discussion of the components of FFO, AFFO and FAD, can be found later in this release.

Financing Activities

In August 2019, MAA's operating partnership, Mid-America Apartments, L.P. (referred to as MAALP or the Operating Partnership), issued $250.0 million of 3.950% senior unsecured notes due in 2029 with a reoffer yield of 2.985%.  These senior unsecured notes were issued as additional notes under the same indenture and supplemental indenture pursuant to which MAALP issued $300.0 million of 3.950% senior unsecured notes due in 2029 in the first quarter of 2019. The additional senior unsecured notes issued during the third quarter of 2019 will be treated as a single series of securities and will have the same CUSIP number as the notes issued in the first quarter of 2019.

In August 2019, the Company retired a $150.0 million unsecured term loan and a $13.2 million secured property mortgage before maturity.

As of September 30, 2019, MAA had approximately $823.0 million of combined cash and available capacity under MAALP's unsecured revolving credit facility, net of commercial paper borrowings.

Dividends and distributions paid on shares of common stock and noncontrolling interests during the third quarter of 2019 were $113.4 million, as compared to $108.6 million for the same period in the prior year.

Balance Sheet

As of September 30, 2019:

  • Total debt to adjusted total assets (as defined in the covenants for the bonds issued by MAALP) was 31.6%;
  • Total debt outstanding was $4.5 billion with an average effective interest rate of approximately 3.8%;
  • 92.2% of total debt was fixed or hedged against rising interest rates for an average of approximately 7.6 years; and
  • Unencumbered NOI was 90.6% of total NOI, as compared to 92.6% as of December 31, 2018.

103rd Consecutive Quarterly Common Dividend Declared

MAA declared its 103rd consecutive quarterly common dividend, which will be paid on October 31, 2019 to holders of record on October 15, 2019.  The current annual dividend rate is $3.84 per common share.   

2019 Net Income per Diluted Common Share and FFO and AFFO per Share Guidance

MAA is updating and increasing prior 2019 guidance for Net income per diluted common share, as well as FFO per Share and AFFO per Share.  FFO and AFFO are non-GAAP measures.  Acquisition and disposition activity materially affects depreciation and capital gains or losses, which combined, generally represent the majority of the difference between Net income available for common shareholders and FFO.  As outlined in the definitions of non-GAAP measures accompanying this release, MAA's definition of FFO is in accordance with the National Association of Real Estate Investment Trusts', or NAREIT's, definition. MAA believes that FFO is helpful in understanding operating performance in that FFO excludes depreciation expense of real estate assets and certain other non-routine items.

Net income per diluted common share is expected to be in the range of $2.97 to $3.05 per diluted common share, or $3.01 per diluted common share at the midpoint, for the full year of 2019.  FFO per Share for the year is expected to be in the range of $6.46 to $6.54 per Share, or $6.50 per Share at the midpoint.  AFFO per Share for the year is expected to be in the range of $5.82 to $5.90 per Share, or $5.86 per Share at the midpoint.  MAA expects FFO for the fourth quarter of 2019 to be in the range of $1.59 to $1.67 per Share, or $1.63 per Share at the midpoint, excluding any impact of the fair value adjustment of the embedded derivative in the preferred shares or any gain or loss recognized by unconsolidated affiliates, which MAA does not forecast.  MAA does not forecast Net income per diluted share on a quarterly basis as it is not reasonable to accurately predict the timing of forecasted acquisition and disposition activity within a particular quarter (rather than during the course of the full year).

Supplemental Material and Conference Call

Supplemental data to this release can be found under the "Filings and Financials" navigation tab on the "For Investors" page of our website at www.maac.com. MAA will host a conference call to further discuss third quarter results Thursday, October 31, 2019, at 9:00 AM Central Time.  The conference call-in number is 877-830-2596.  You may also join the live webcast of the conference call by accessing the "For Investors" page of our website at www.maac.com.  MAA's filings with the Securities and Exchange Commission, or SEC, are filed under the registrant names of Mid-America Apartment Communities, Inc. and Mid-America Apartments, L.P.

About MAA

MAA, an S&P 500 company, is a real estate investment trust, or REIT, focused on delivering full-cycle and superior investment performance for shareholders through the ownership, management, acquisition, development and redevelopment of quality apartment communities in the Southeast, Southwest, and Mid-Atlantic regions of the United States.  As of September 30, 2019, MAA had ownership interest in 102,629 apartment units, including communities currently in development, across 17 states and the District of Columbia. For further details, please visit the MAA website at www.maac.com or contact Investor Relations at investor.relations@maac.com, or via mail at MAA, 6815 Poplar Ave., Suite 500, Germantown, TN 38138, Attn: Investor Relations.

Forward-Looking Statements

Sections of this release contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions or other items related to the future. Such forward-looking statements include, without limitation, statements concerning forecasted operating performance and results, property acquisitions and dispositions, joint venture activity, development and renovation activity as well as other capital expenditures, capital raising activities, rent and expense growth, occupancy, financing activities, and interest rate and other economic expectations. Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, as described below, which may cause our actual results, performance or achievements to be materially different from the results of operations, financial conditions or plans expressed or implied by such forward-looking statements. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such forward-looking statements included in this release may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved.

The following factors, among others, could cause our actual results, performance or achievements to differ materially from those expressed or implied in the forward-looking statements:

  • inability to generate sufficient cash flows due to market conditions, changes in supply and/or demand, competition, uninsured losses, changes in tax and housing laws, or other factors;
  • exposure, as a multifamily focused REIT, to risks inherent in investments in a single industry and sector;
  • adverse changes in real estate markets, including, but not limited to, the extent of future demand for multifamily units in our significant markets, barriers of entry into new markets which we may seek to enter in the future, limitations on our ability to increase rental rates, competition, our ability to identify and consummate attractive acquisitions or development projects on favorable terms, our ability to consummate any planned dispositions in a timely manner on acceptable terms, and our ability to reinvest sale proceeds in a manner that generates favorable returns;
  • failure of new acquisitions to achieve anticipated results or be efficiently integrated;
  • failure of development communities to be completed within budget and on a timely basis, if at all, to lease-up as anticipated or to achieve anticipated results;
  • unexpected capital needs;
  • changes in operating costs, including real estate taxes, utilities and insurance costs;
  • inability to obtain appropriate insurance coverage at reasonable rates, or at all, or losses from catastrophes in excess of our insurance coverage;
  • ability to obtain financing at favorable rates, if at all, and refinance existing debt as it matures;
  • level and volatility of interest or capitalization rates or capital market conditions;
  • loss of hedge accounting treatment for interest rate swaps;
  • the continuation of the good credit of our interest rate swap providers;
  • price volatility, dislocations and liquidity disruptions in the financial markets and the resulting impact on financing;
  • the effect of any rating agency actions on the cost and availability of new debt financing;
  • the effect of the phase-out of the London Interbank Offered Rate, or LIBOR, as a variable rate debt benchmark by the end of 2021 and the transition to a different benchmark interest rate;
  • significant decline in market value of real estate serving as collateral for mortgage obligations;
  • significant change in the mortgage financing market that would cause single-family housing, either as an owned or rental product, to become a more significant competitive product;
  • our ability to continue to satisfy complex rules in order to maintain our status as a REIT for federal income tax purposes, the ability of MAALP to satisfy the rules to maintain its status as a partnership for federal income tax purposes, the ability of our taxable REIT subsidiaries to maintain their status as such for federal income tax purposes, and our ability and the ability of our subsidiaries to operate effectively within the limitations imposed by these rules;
  • inability to attract and retain qualified personnel;
  • cyber liability or potential liability for breaches of our privacy or information security systems, or business operations disruptions;
  • potential liability for environmental contamination;
  • adverse legislative or regulatory tax changes;
  • legal proceedings relating to various issues, which, among other things, could result in a class action lawsuit;
  • compliance costs associated with laws requiring access for disabled persons or similar regulatory requirements; and
  • other risks identified in this press release and, from time to time, in reports we file with the SEC or in other documents that we publicly disseminate.

New factors may also emerge from time to time that could have a material adverse effect on our business.  Except as required by law, we undertake no obligation to publicly update or revise forward-looking statements contained in this release to reflect events, circumstances or changes in expectations after the date of this release.

 

FINANCIAL HIGHLIGHTS



Dollars in thousands, except per share data



Three months ended

September
 30,





Nine months ended

September
 30,







2019





2018





2019









2018



Rental and other property revenues



$

415,632





$

397,108





$

1,224,200









$

1,173,198









































Net income available for MAA common shareholders



$

77,723





$

51,869





$

201,456









$

158,851









































Total NOI (1)



$

256,093





$

242,368





$

761,142









$

725,324









































Earnings per common share: (2)





































Basic



$

0.68





$

0.46





$

1.77









$

1.40



Diluted



$

0.68





$

0.46





$

1.77









$

1.40









































Funds from operations per Share - diluted: (2)





































FFO (1)(3)



$

1.72





$

1.50





$

4.87









$

4.49



AFFO (1)(3)



$

1.53





$

1.32





$

4.37









$

4.02









































Dividends declared per common share



$

0.9600





$

0.9225





$

2.8800









$

2.7675









































Dividends/ FFO (diluted) payout ratio





55.8

%





61.5

%





59.1

%









61.6

%

Dividends/ AFFO (diluted) payout ratio





62.7

%





69.9

%





65.9

%









68.8

%







































Consolidated interest expense



$

44,513





$

44,650





$

136,149









$

129,140



Mark-to-market debt adjustment





51







2,815







222











8,667



Debt discount and debt issuance cost amortization





(1,288)







(1,467)







(4,928)











(4,351)



Capitalized interest





754







357







1,847











1,640



Total interest incurred



$

44,030





$

46,355





$

133,290









$

135,096









































Amortization of principal on notes payable



$

1,796





$

2,617





$

5,468









$

7,907





(1) A reconciliation of the following items and an expanded discussion of their respective components can be found later in this release: (i) NOI to Net income available for MAA common shareholders; and (ii) FFO and AFFO to Net income available for MAA common shareholders.

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

(3) Results for the three and nine months ended September 30, 2019 included a total of $0.16 per Share and $0.20 per Share, respectively, of non-cash income related to the fair value adjustment of the embedded derivative in the MAA Series I preferred shares and an unrealized gain, net of tax, recognized by an unconsolidated affiliate.  Results for the three and nine months ended September 30, 2018 included negligible non-cash expense related to both the embedded derivative in the preferred shares and the unconsolidated affiliate.

 

 

FINANCIAL HIGHLIGHTS (CONTINUED)



Dollars in thousands, except share price





















September 30, 2019





December 31, 2018



Gross Assets (1)



$

14,162,984





$

13,873,068



Gross Real Estate Assets (1)



$

13,967,776





$

13,735,247



Total debt



$

4,476,114





$

4,528,328



Common shares and units outstanding





118,140,136







117,955,568



Share price



$

130.01





$

95.70



Book equity value



$

6,250,266





$

6,381,603



Market equity value



$

15,359,399





$

11,288,348



Net Debt/Recurring Adjusted EBITDAre (2) (3)



4.73x





4.99x





(1) A reconciliation of Gross Assets to Total assets and Gross Real Estate Assets to Real estate assets, net, along with an expanded discussion of their components, can be found later in this release.

(2) Recurring Adjusted EBITDAre in this calculation represents the trailing twelve month period for each date presented. A reconciliation of the following items and an expanded discussion of their respective components can be found later in this release: (i) EBITDA, EBITDAre, Adjusted EBITDAre and Recurring Adjusted EBITDAre to Net income; and (ii) Net Debt to Unsecured notes payable and Secured notes payable.

(3) Recurring Adjusted EBITDAre for the trailing twelve months ended September 30, 2019 included the impact of the non-cash income related to the fair value adjustment of the embedded derivative in the MAA Series I preferred shares and an unrealized gain, net of tax, recognized by an unconsolidated affiliate.  The inclusion of the non-cash income items lowered Net Debt/Recurring Adjusted EBITDAre by 11 basis points for the trailing twelve months ended September 30, 2019.  The non-cash expense related to the embedded derivative in the preferred shares and the unconsolidated affiliate for the trailing twelve months ended December 31, 2018 had a negligible impact to Net Debt/Recurring Adjusted EBITDAre.

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS



Dollars in thousands, except per share data



Three months ended

September
 30,





Nine months ended

September
 30,







2019





2018





2019





2018



Revenues:

































Rental and other property revenues



$

415,632





$

397,108





$

1,224,200





$

1,173,198



Expenses:

































Operating expense, excluding real estate taxes and insurance





100,319







97,703







286,284







279,831



Real estate taxes and insurance





59,220







57,037







176,774







168,043



Depreciation and amortization





124,684







124,549







371,417







368,218



Total property operating expenses





284,223







279,289







834,475







816,092



Property management expenses





13,899







11,303







41,195







35,579



General and administrative expenses





11,485







6,380







35,236







25,723



Merger and integration related expenses











1,878













8,503



Interest expense





44,513







44,650







136,149







129,140



(Gain) loss on sale of depreciable real estate assets





(1,000)







23







(987)







21



Gain on sale of non-depreciable real estate assets











(959)







(9,260)







(3,870)



Other non-operating income





(20,060)







(374)







(25,770)







(6,065)



Income before income tax expense





82,572







54,918







213,162







168,075



Income tax expense





(1,491)







(616)







(2,814)







(1,826)



Income from continuing operations before real estate joint venture 

activity





81,081







54,302







210,348







166,249



Income from real estate joint venture





378







402







1,210







1,256



Net income





81,459







54,704







211,558







167,505



Net income attributable to noncontrolling interests





2,814







1,913







7,336







5,888



Net income available for shareholders





78,645







52,791







204,222







161,617



Dividends to MAA Series I preferred shareholders





922







922







2,766







2,766



Net income available for MAA common shareholders



$

77,723





$

51,869





$

201,456





$

158,851





































Earnings per common share - basic:

































Net income available for common shareholders



$

0.68





$

0.46





$

1.77





$

1.40





































Earnings per common share - diluted:

































Net income available for common shareholders



$

0.68





$

0.46





$

1.77





$

1.40





 

SHARE AND UNIT DATA



Shares and units in thousands



Three months ended

September
 30,





Nine months ended

September
 30,







2019





2018





2019





2018



Net Income Shares (1)

































Weighted average common shares - basic





113,877







113,671







113,814







113,620



Effect of dilutive securities





260







239







238







201



Weighted average common shares - diluted





114,137







113,910







114,052







113,821



Funds From Operations Shares And Units

































Weighted average common shares and units - basic





117,958







117,795







117,910







117,768



Weighted average common shares and units - diluted





118,151







117,970







118,104







117,939



Period End Shares And Units

































Common shares at September 30,





114,066







113,838







114,066







113,838



Operating Partnership units at September 30,





4,074







4,114







4,074







4,114



Total common shares and units at September 30,





118,140







117,952







118,140







117,952





(1)  For additional information on the calculation of diluted common shares and earnings per common share, please refer to the Notes to Condensed Consolidated Financial Statements in MAA's Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2019, expected to be filed with the SEC on or about October 31, 2019.

 

 

CONSOLIDATED BALANCE SHEETS



Dollars in thousands





















September 30, 2019





December 31, 2018



Assets

















Real estate assets:

















Land



$

1,898,509





$

1,868,828



Buildings and improvements and other





11,825,934







11,670,216



Development and capital improvements in progress





101,469







59,506









13,825,912







13,598,550



Less: Accumulated depreciation





(2,906,677)







(2,549,287)









10,919,235







11,049,263



Undeveloped land





41,149







58,257



Investment in real estate joint venture





43,816







44,181



Real estate assets, net





11,004,200







11,151,701



Cash and cash equivalents





25,826







34,259



Restricted cash





16,856







17,414



Other assets





178,352







120,407



Assets held for sale





22,520









Total assets



$

11,247,754





$

11,323,781





















Liabilities and equity

















Liabilities:

















Unsecured notes payable



$

3,830,708





$

4,053,302



Secured notes payable





645,406







475,026



Accrued expenses and other liabilities





521,374







413,850



Total liabilities





4,997,488







4,942,178



Redeemable common stock





13,656







9,414



Shareholders' equity:

















Preferred stock





9







9



Common stock





1,138







1,136



Additional paid-in capital





7,149,889







7,138,170



Accumulated distributions in excess of net income





(1,119,714)







(989,263)



Accumulated other comprehensive loss





(14,870)







(212)



Total MAA shareholders' equity





6,016,452







6,149,840



Noncontrolling interests - Operating Partnership units





213,547







220,043



Total Company's shareholders' equity





6,229,999







6,369,883



Noncontrolling interest - consolidated real estate entities





6,611







2,306



Total equity





6,236,610







6,372,189



Total liabilities and equity



$

11,247,754





$

11,323,781



 

 

RECONCILIATION OF FFO, AFFO AND FAD TO NET INCOME AVAILABLE FOR MAA COMMON SHAREHOLDERS



Amounts in thousands, except per share and unit data



Three months ended

September
 30,





Nine months ended

September
 30,







2019





2018





2019





2018



Net income available for MAA common shareholders



$

77,723





$

51,869





$

201,456





$

158,851



Depreciation and amortization of real estate assets





123,171







123,230







366,704







364,541



(Gain) loss on sale of depreciable real estate assets





(1,000)







23







(987)







21



Depreciation and amortization of real estate assets of

real estate joint venture





154







154







465







443



Net income attributable to noncontrolling interests





2,814







1,913







7,336







5,888



Funds from operations attributable to the Company (1)





202,862







177,189







574,974







529,744



Recurring capital expenditures





(21,543)







(21,671)







(58,461)







(56,073)



Adjusted funds from operations (1)





181,319







155,518







516,513







473,671



Redevelopment capital expenditures





(17,789)







(16,718)







(45,060)







(41,147)



Revenue enhancing capital expenditures





(8,215)







(7,997)







(26,067)







(22,005)



Commercial capital expenditures





(2,563)







(2,236)







(5,019)







(6,575)



Other capital expenditures





(5,330)







(4,617)







(13,494)







(24,129)



Funds available for distribution (1)



$

147,422





$

123,950





$

426,873





$

379,815





































Dividends and distributions paid



$

113,408





$

108,592





$

340,052





$

326,120





































Weighted average common shares - diluted





114,137







113,910







114,052







113,821



FFO weighted average common shares and units - diluted





118,151







117,970







118,104







117,939





































Earnings per common share - diluted:

































Net income available for common shareholders



$

0.68





$

0.46





$

1.77





$

1.40





































Funds from operations per Share - diluted (2)



$

1.72





$

1.50





$

4.87





$

4.49



Adjusted funds from operations per Share - diluted (2)



$

1.53





$

1.32





$

4.37





$

4.02





(1)  Results for the three and nine months ended September 30, 2019 included a total of $19.0 million and $22.8 million, respectively, of non-cash income related to the fair value adjustment of the embedded derivative in the MAA Series I preferred shares and an unrealized gain, net of tax, recognized by an unconsolidated affiliate.  Results for the three and nine months ended September 30, 2018 included negligible non-cash expense related to both the embedded derivative in the preferred shares and the unconsolidated affiliate.

(2)  Results for the three and nine months ended September 30, 2019 included a total of $0.16 per Share and $0.20 per Share, respectively, of non-cash income related to the fair value adjustment of the embedded derivative in the MAA Series I preferred shares and an unrealized gain, net of tax, recognized by an unconsolidated affiliate.  Results for the three and nine months ended September 30, 2018 included negligible non-cash expense related to both the embedded derivative in the preferred shares and the unconsolidated affiliate. 

 

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

SHAREHOLDERS



Dollars in thousands



Three Months Ended





Nine Months Ended







September 30,

2019





June 30,

2019





September 30,

2018





September 30,

2019





September 30,

2018



Net Operating Income









































Same Store NOI



$

238,137





$

235,070





$

227,861





$

708,336





$

685,274



Non-Same Store NOI





17,956







18,178







14,507







52,806







40,050



Total NOI





256,093







253,248







242,368







761,142







725,324



Depreciation and amortization





(124,684)







(123,944)







(124,549)







(371,417)







(368,218)



Property management expenses





(13,899)







(13,454)







(11,303)







(41,195)







(35,579)



General and administrative expenses





(11,485)







(10,598)







(6,380)







(35,236)







(25,723)



Merger and integration expenses

















(1,878)













(8,503)



Interest expense





(44,513)







(45,936)







(44,650)







(136,149)







(129,140)



Gain (loss) on sale of depreciable real estate

assets





1,000













(23)







987







(21)



Gain on sale of non-depreciable real estate

assets











297







959







9,260







3,870



Other non-operating income





20,060







4,775







374







25,770







6,065



Income tax expense





(1,491)







(682)







(616)







(2,814)







(1,826)



Income from real estate joint venture





378







435







402







1,210







1,256



Net income attributable to noncontrolling interests





(2,814)







(2,224)







(1,913)







(7,336)







(5,888)



Dividends to MAA Series I preferred shareholders





(922)







(922)







(922)







(2,766)







(2,766)



Net income available for MAA common shareholders



$

77,723





$

60,995





$

51,869





$

201,456





$

158,851



 

RECONCILIATION OF EBITDA, EBITDAre, ADJUSTED EBITDAre AND RECURRING ADJUSTED EBITDAre TO NET

INCOME



Dollars in thousands



Three Months Ended





Twelve Months Ended







September 30,

2019





September 30,

2018





September 30,

2019





December 31,

2018



Net income



$

81,459





$

54,704





$

275,075





$

231,022



Depreciation and amortization





124,684







124,549







492,958







489,759



Interest expense





44,513







44,650







180,603







173,594



Income tax expense





1,491







616







3,599







2,611



EBITDA





252,147







224,519







952,235







896,986



(Gain) loss on sale of depreciable real estate

assets





(1,000)







23







(969)







39



Adjustments to reflect the Company's share of

EBITDAre of unconsolidated affiliates





338







313







1,336







1,242



EBITDAre





251,485







224,855







952,602







898,267



Loss (gain) on debt extinguishment (1)





5













(1,900)







(2,179)



Net casualty gain and other settlement proceeds (1)





(46)







(841)







(979)







(724)



Gain on sale of non-depreciable assets











(959)







(9,922)







(4,532)



Adjusted EBITDAre





251,444







223,055







939,801







890,832



Merger and integration expenses











1,878







609







9,112



Recurring Adjusted EBITDAre (2)



$

251,444





$

224,933





$

940,410





$

899,944





(1)       Included in Other non-operating income in the Consolidated Statements of Operations.

(2)       Recurring Adjusted EBITDAre for the trailing twelve months ended September 30, 2019 included the impact of the non-cash income related to the fair value adjustment of the embedded derivative in the MAA Series I preferred shares and an unrealized gain, net of tax, recognized by an unconsolidated affiliate.  The inclusion of the non-cash income items lowered Net Debt/Recurring Adjusted EBITDAre by 11 basis points for the trailing twelve months ended September 30, 2019.  The non-cash expense related to the embedded derivative in the preferred shares and the unconsolidated affiliate for the trailing twelve months ended December 31, 2018 had a negligible impact to Net Debt/Recurring Adjusted EBITDAre.

 

 

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



Dollars in thousands





















September 30, 2019





December 31, 2018



Unsecured notes payable



$

3,830,708





$

4,053,302



Secured notes payable





645,406







475,026



Total debt





4,476,114







4,528,328



Cash and cash equivalents





(25,826)







(34,259)



Net Debt



$

4,450,288





$

4,494,069



 

RECONCILIATION OF GROSS ASSETS TO TOTAL ASSETS



Dollars in thousands





















September 30, 2019





December 31, 2018



Total assets



$

11,247,754





$

11,323,781



Accumulated depreciation





2,906,677







2,549,287



Accumulated depreciation for Assets held for

sale (1)





8,553









Gross Assets



$

14,162,984





$

13,873,068





(1) Included in Assets held for sale on the Consolidated Balance Sheets

 

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



Dollars in thousands





















September 30, 2019





December 31, 2018



Real estate assets, net



$

11,004,200





$

11,151,701



Accumulated depreciation





2,906,677







2,549,287



Assets held for sale, net





22,520









Accumulated depreciation for Assets held for

sale (1)





8,553









Cash and cash equivalents





25,826







34,259



Gross Real Estate Assets



$

13,967,776





$

13,735,247





(1) Included in Assets held for sale on the Consolidated Balance Sheets

 

NON-GAAP FINANCIAL MEASURES

Adjusted EBITDAre

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

Adjusted Funds From Operations (AFFO)

AFFO is composed of FFO less recurring capital expenditures. In order to better align the classification of capital expenditures with business goals, certain capital expenditures related to commercial properties have been reclassified out of recurring capital expenditures and revenue enhancing capital expenditures for comparative purposes. AFFO should not be considered as an alternative to Net income available for MAA common shareholders.  As an owner and operator of real estate, MAA considers AFFO to be an important measure of performance from operations because AFFO measures the ability to control revenues, expenses and recurring capital expenditures.

EBITDA

For purposes of calculations in this release, Earnings Before Interest, Income Taxes, Depreciation and Amortization, or EBITDA, is composed of net income plus depreciation and amortization, interest expense, and income taxes.  As an owner and operator of real estate, MAA considers EBITDA to be an important measure of performance from core operations because EBITDA does not include various expense items that are not indicative of operating performance. EBITDA should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of financial performance.

EBITDAre

For purposes of calculations in this release, Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate, or EBITDAre, is composed of EBITDA, as defined above, excluding the gain or loss on sale of depreciable asset sales and plus adjustments to reflect MAA's share of EBITDAre of unconsolidated affiliates.  As an owner and operator of real estate, MAA considers EBITDAre to be an important measure of performance from core operations because EBITDAre does not include various expense items that are not indicative of operating performance. While MAA's definition of EBITDAre is in accordance with NAREIT's definition, it may differ from the methodology utilized by other companies to calculate EBITDAre. EBITDAre should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of financial performance.

Funds Available for Distribution (FAD)

FAD is composed of FFO less total capital expenditures, excluding development spending and property acquisitions. FAD should not be considered as an alternative to Net income available for MAA common shareholders.  As an owner and operator of real estate, MAA considers FAD to be an important measure of performance from core operations because FAD measures the ability to control revenues, expenses and total capital expenditures.

Funds From Operations (FFO)

FFO represents net income available for MAA common shareholders (calculated in accordance with GAAP) excluding gains or losses on disposition of operating properties and asset impairment, plus depreciation and amortization of real estate assets, net income attributable to noncontrolling interests, and adjustments for joint ventures.  Because noncontrolling interest is added back, FFO, when used in this document, represents FFO attributable to the Company.  While MAA's definition of FFO is in accordance with NAREIT's definition, it may differ from the methodology for calculating FFO utilized by other companies and, accordingly, may not be comparable to such other companies.  FFO should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance.  MAA believes that FFO is helpful in understanding operating performance in that FFO excludes depreciation and amortization of real estate assets.  MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

NON-GAAP FINANCIAL MEASURES (CONTINUED)

Gross Assets

Gross Assets represents Total assets plus Accumulated depreciation and accumulated depreciation for Assets held for sale, which is included in Assets held for sale.  MAA believes that Gross Assets can be used as a helpful tool in evaluating its balance sheet positions.  MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Gross Real Estate Assets

Gross Real Estate Assets represents Real estate assets, net plus Accumulated depreciation, Assets held for sale, net, accumulated depreciation for Assets held for sale and Cash and cash equivalents.  MAA believes that Gross Real Estate Assets can be used as a helpful tool in evaluating its balance sheet positions.  MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Net Debt

Net Debt represents Unsecured notes payable and Secured notes payable less Cash and cash equivalents.  MAA believes Net Debt is a helpful tool in evaluating its debt position.

Net Operating Income (NOI)

Net Operating Income represents Rental and other property revenues less Total property operating expenses, excluding depreciation, for all properties held during the period, regardless of their status as held for sale. NOI should not be considered as an alternative to Net income available for MAA common shareholders.  MAA believes NOI by market is a helpful tool in evaluating the operating performance within MAA's markets because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

Recurring Adjusted EBITDAre

Recurring Adjusted EBITDAre represents Adjusted EBITDAre further adjusted to exclude certain items that are not considered part of MAA's core business operations such as acquisition and merger and integration expenses.  MAA believes Recurring Adjusted EBITDAre is an important performance measure as it adjusts for certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance.  MAA's definition of Recurring Adjusted EBITDAre may differ from the methodology utilized by other companies to calculate Recurring Adjusted EBITDAre. Recurring Adjusted EBITDAre should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance.

Same Store NOI

Same Store NOI represents Rental and other property revenues less Total property operating expenses, excluding depreciation, for all properties classified within the Same Store Portfolio during the period. Same Store NOI should not be considered as an alternative to Net income available for MAA common shareholders.  MAA believes Same Store NOI is a helpful tool in evaluating the operating performance within MAA's markets because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

OTHER KEY DEFINITIONS

Average Effective Rent per Unit

Average Effective Rent per Unit represents the average of gross rent amounts after the effect of leasing concessions for occupied units plus prevalent market rates asked for unoccupied units, divided by the total number of units. Leasing concessions represent discounts to the current market rate. MAA believes average effective rent is a helpful measurement in evaluating average pricing. It does not represent actual rental revenue collected per unit.

Average Physical Occupancy

Average Physical Occupancy represents the average of the daily physical occupancy for the respective period.

Development Communities

Communities remain identified as development until certificates of occupancy are obtained for all units under development. Once all units are delivered and available for occupancy, the community moves into the Lease-up Communities portfolio.

Lease-up Communities

New acquisitions acquired during lease-up and newly developed communities remain in the Lease-up Communities portfolio until stabilized.  Communities are considered stabilized after achieving at least 90% occupancy for 90 days.

OTHER KEY DEFINITIONS (CONTINUED)

Non-Same Store Portfolio

Non-Same Store Portfolio includes recent acquisitions, communities that have been identified for disposition, communities that have undergone a significant casualty loss, and stabilized communities that do not meet the requirements defined by the Same Store Portfolio.

Same Store Portfolio

MAA reviews its Same Store Portfolio at the beginning of each calendar year, or as significant transactions warrant. Communities are generally added into the Same Store Portfolio if they were owned and stabilized at the beginning of the previous year.  Communities are considered stabilized after achieving at least 90% occupancy for 90 days. Communities that have been approved by MAA's Board of Directors for disposition are excluded from the Same Store Portfolio.  Communities that have undergone a significant casualty loss are also excluded from the Same Store Portfolio.

Unencumbered NOI

Unencumbered NOI represents NOI generated by unencumbered assets (as defined in MAALP's bond covenants).

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/maa-reports-third-quarter-results-300948523.html

SOURCE MAA

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesReal EstateBanking/Financial ServicesConference Call AnnouncementsResidential Real Estate
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!