MAA Reports First 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., April 28, 2021 /PRNewswire/ -- Mid-America Apartment Communities, Inc., or MAA MAA, today announced operating results for the quarter ended March 31, 2021.

First Quarter 2021 Operating Results



Three months ended March 31,







2021





2020



Earnings per common share - diluted



$

0.40





$

0.31





















Funds from operations (FFO) per Share - diluted



$

1.50





$

1.37





















Core FFO per Share - diluted



$

1.64





$

1.62



A reconciliation of FFO and Core FFO to net income available for MAA common shareholders and an expanded discussion of the components of FFO and Core FFO can be found later in this release. FFO per Share – diluted and Core FFO per Share –diluted include diluted common shares and units. 

Eric Bolton, Chairman and Chief Executive Officer, said, "First quarter results were ahead of expectations.  We are encouraged with the trends in rent growth and continued strong occupancy, reflecting the growing demand for apartment housing across our Sunbelt markets.  We believe our uniquely diversified portfolio across this high-growth region has MAA well positioned as the economy and employment markets begin to recover.  Our development pipeline continues to expand and we look forward to increasing FFO growth from this group of properties over the next couple of years."

First Quarter 2021 Highlights

  • Property revenues from the Same Store Portfolio increased 1.4% during the first quarter of 2021 as compared to the same period in the prior year. Results were driven by a 1.3% growth in Average Effective Rent per Unit for the Same Store Portfolio.
  • Positive momentum in rental pricing continues as Same Store Portfolio blended pricing for both new and renewal leases effective during the first quarter increased 2.7% as compared to expiring leases, which is slightly ahead of the blended pricing MAA achieved in the first quarter of 2020 prior to the onset of the COVID-19 pandemic.
  • Various programs introduced and actions taken by MAA to assist its residents impacted by the COVID-19 pandemic continued to have a positive impact through the first quarter of 2021. The number of MAA residents seeking rental deferral has continued to decline with only 0.02% of rents billed in April 2021 requesting a 30-day deferral. Through April 27, 2021, combined cash collections and outstanding 30-day deferral obligations represented 98.7% of billed residential rent for April, up 10 basis points from the combined collections and deferrals of billed residential rent for March as of March 27, 2021.
  • Property operating expenses for the Same Store Portfolio increased 5.4% during the first quarter of 2021 as compared to the same period in the prior year. As MAA expected, growth in insurance expenses, utility costs and marketing costs contributed to the increase.
  • Net Operating Income (NOI) from the Same Store Portfolio decreased 0.9% during the first quarter of 2021 as compared to the same period in the prior year.
  • Resident turnover remained low as resident move outs for the Same Store Portfolio for the first quarter of 2021 was 46.6% on a rolling twelve month basis.
  • MAA completed redevelopment of 964 apartment homes during the first quarter of 2021, capturing average rental rate increases of approximately 10% above non-renovated units.
  • MAA continues its initiative focused on installation of new Smart Home technology at select apartment communities, with 13,975 unit installations completed during the first quarter of 2021.
  • During the first quarter of 2021, MAA completed the development of MAA Frisco Bridges II in the Dallas, Texas market.
  • As of the end of the first quarter of 2021, MAA had seven properties under development, representing 2,259 units once complete, with a total projected cost of $528.0 million and an estimated $193.7 million remaining to be funded.
  • As of the end of the first quarter of 2021, MAA had two properties in their initial lease-up with physical occupancy averaging 75.6%. One property is expected to stabilize in the second quarter of 2021 and the other property is expected to stabilize in the first quarter of 2022.

Same Store Portfolio Operating Results

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

The Same Store Portfolio revenue growth of 1.4% during the first quarter of 2021 was primarily a result of a 1.3% increase in Average Effective Rent per Unit, as compared to the same period in the prior year. Average Physical Occupancy for the Same Store Portfolio was 95.7% for the first quarter of 2021, consistent with the same period in the prior year.  Same Store Portfolio lease pricing for leases effective during the first quarter of 2021, as compared to the prior lease, decreased 0.8% for new leases, increased 6.9% for renewing leases and increased 2.7% for both new and renewing leases on a combined basis.  Property operating expenses for the Same Store Portfolio increased 5.4% for the first quarter of 2021 as compared to the same period in the prior year.  Growth in insurance expenses, utility costs and marketing costs contributed to the increase. The marginal expense from the rollout of the new high-speed bulk cable internet package contributed 0.8% in expense growth for the Same Store Portfolio during the first quarter of 2021.  The expense associated with the high-speed bulk cable internet package is reflected in Utilities in Same Store Portfolio Property Operating Expenses presented on page S-3 of the supplemental data schedules. These changes resulted in a Same Store NOI decrease of 0.9% for the first quarter of 2021 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.

Acquisition and Disposition Activity

In April 2021, MAA acquired an 11 acre land parcel located in the Atlanta, Georgia market and a 9 acre land parcel located in the Salt Lake City, Utah market through joint ventures for future development. 

MAA is currently under contract to sell its four Jackson, Mississippi multifamily properties and expects to close on the dispositions in the third quarter of 2021. 

Development and Lease-up Activity

As of the end of the first quarter of 2021, MAA had seven development communities under construction.  MAA expects to complete construction of four of these development communities in 2021, two in 2022 and one in 2023.  Total development costs for the seven communities are projected to be $528.0 million, of which an estimated $193.7 million remained to be funded as of the end of the first quarter of 2021.  The expected average stabilized NOI yield on these communities is 6.0%. During the first quarter of 2021, MAA funded $64.3 million of costs for current and future projects, including predevelopment activities related to a land parcel located in the Denver, Colorado market.

As of the end of the first quarter of 2021, MAA had two apartment communities, representing a total of 516 units, in initial lease-up: Copper Ridge II, located in Ft. Worth, Texas and MAA Frisco Bridges II, located in Dallas, Texas.  Physical occupancy for these lease-up projects averaged 75.6% at the end of the first quarter of 2021.

Property Redevelopment and Repositioning Activity

MAA continued its interior redevelopment program at select apartment communities throughout the portfolio.  During the first quarter of 2021, MAA redeveloped the interior of 964 units at an average cost of $5,556 per unit, achieving average rental rate increases of approximately 10% above non-renovated units.

MAA continued its Smart Home technology initiative (mobile control of lights, thermostat and security, as well as leak monitoring) at select apartment communities.  During the first quarter of 2021, 13,975 units were installed at an average cost of $1,321 per unit, achieving an average rental rate increase of approximately $25 per unit. 

During the first quarter of 2021, MAA continued its program to upgrade and reposition the amenity and common areas at select properties. The program includes targeted plans to move all units at the properties to higher rents that are expected to deliver yields on cost averaging 8%.  Eight properties were selected in 2020 for this program.  As of March 31, 2021, work has been completed at six of these properties with redevelopment work at the remaining two properties expected to be completed by the end of the third quarter of 2021.  For the first quarter of 2021, MAA spent $0.7 million on this program. MAA is currently in the planning phase for similar repositioning projects at 10 additional properties, with work likely to commence later in 2021.

Capital Expenditures

Recurring capital expenditures totaled $12.6 million for the first quarter of 2021, or approximately $0.10 per diluted common share and unit (Share), as compared to $14.6 million, or $0.13 per Share, for the same period in the prior year.  These expenditures led to Core Adjusted Funds from Operations (Core AFFO) of $1.54 per Share for the first quarter of 2021, compared to $1.49 per Share for the same period in the prior year.

Redevelopment, revenue enhancing, commercial and other capital expenditures during the first quarter of 2021 were $36.6 million, as compared to $27.9 million for the same period in the prior year. These expenditures led to Funds Available for Distribution (FAD) of $145.2 million for the first quarter of 2021, compared to $148.8 million for the same period in the prior year.

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

Financing Activities

As of March 31, 2021, MAA had $644.2 million of combined cash and available capacity under its operating partnership's (Mid-America Apartments, L.P., referred to as MAALP or the Operating Partnership) unsecured revolving credit facility, net of commercial paper borrowings.

In February 2021, MAALP retired a $118.6 million mortgage associated with eight apartment communities prior to its June 2021 maturity.

Dividends and distributions paid on shares of common stock and noncontrolling interests during the first quarter of 2021 were $121.4 million, as compared to $118.3 million for the same period in the prior year.

Balance Sheet

As of March 31, 2021:

  • Total debt to adjusted total assets (as defined in the covenants for the bonds issued by MAALP) was 31.6%;
  • Total debt outstanding was $4.7 billion with an average effective interest rate of approximately 3.4%;
  • 91.7% of total debt was fixed against rising interest rates for an average of approximately 7.7 years; and
  • Unencumbered NOI was 95.3% of total NOI.

109th Consecutive Quarterly Common Dividend Declared

MAA declared its 109th consecutive quarterly common dividend, which will be paid on April 30, 2021 to holders of record on April 15, 2021.  The current annual dividend rate is $4.10 per common share.

2021 Net Income per Diluted Common Share, Core FFO per Share and Core AFFO per Share Guidance

MAA is updating and increasing its prior 2021 guidance for Net income per diluted common share, Core FFO per Share and Core AFFO per Share. 

FFO, Core FFO and Core 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 discussed in the definitions of non-GAAP measures found later in this release, MAA's definition of FFO is in accordance with the National Association of Real Estate Investment Trusts', or NAREIT's, definition, and Core FFO represents FFO further adjusted for items that are not considered part of MAA's core business operations.  MAA believes that Core FFO is helpful in understanding operating performance in that Core FFO excludes not only depreciation expense of real estate assets and certain other non-routine items, but it also excludes certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance.

Earnings:



Full Year 2021

Earnings per common share - diluted



$3.34 to $3.64

Midpoint



$3.49

Core FFO per Share - diluted



$6.35 to $6.65

Midpoint



$6.50

Core AFFO per Share - diluted



$5.67 to $5.97

Midpoint



$5.82







MAA Same Store Communities:





Property revenue growth



1.00% to 3.00%

Property operating expense growth



3.00% to 5.00%

NOI growth



0.00% to 2.00%

MAA expects Core FFO for the second quarter of 2021 to be in the range of $1.53 to $1.69 per Share, or $1.61 per Share at the midpoint.  MAA does not forecast Net income per diluted share on a quarterly basis as MAA generally cannot 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 on the "For Investors" page of the MAA website at www.maac.com. MAA will host a conference call to further discuss first quarter results on April 29, 2021, at 9:00 AM Central Time.  The conference call-in number is 877-830-2598.  You may also join the live webcast of the conference call by accessing the "For Investors" page of the MAA website at www.maac.com.  MAA's filings with the Securities and Exchange Commission (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 (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 March 31, 2021, MAA had ownership interest in 102,772 apartment units, including communities currently in development, across 16 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 regarding the potential impact of the ongoing COVID-19 pandemic on our business, statements regarding expected operating performance and results, property stabilizations, property acquisition and disposition activity, joint venture activity, development and renovation activity and other capital expenditures, and capital raising and financing activity, as well as lease pricing, revenue and expense growth, occupancy, interest rate and other economic expectations. Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "forecasts," "projects," "assumes," "will," "may," "could," "should," "budget," "target," "outlook," "guidance" 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:

  • the COVID-19 pandemic and measures taken or that may be taken by federal, state and local governmental authorities to combat the spread of the disease;
  • inability to generate sufficient cash flows due to unfavorable economic and market conditions, changes in supply and/or demand, competition, uninsured losses, changes in tax and housing laws, or other factors;
  • exposure 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 or collect 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 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;
  • material 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, or refinance existing debt as it matures;
  • level and volatility of interest or capitalization rates or capital market conditions;
  • 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 (LIBOR) as a variable rate debt benchmark by the end of 2021 and the transition to a different benchmark interest rate;
  • significant change in the mortgage financing market or other factors that would cause single-family housing or other alternative housing options, 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 or our service providers' information technology systems, or business operations disruptions;
  • potential liability for environmental contamination;
  • adverse legislative or regulatory developments;
  • extreme weather, natural disasters, disease outbreak and other public health events;
  • legal proceedings or class action lawsuits;
  • impact of reputational harm caused by negative press of our actions or policies, whether or not warranted;
  • compliance costs associated with numerous federal, state and local laws and regulations; and
  • other risks identified in this release and 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 March 31,







2021





2020



Rental and other property revenues



$

425,005





$

418,098





















Net income available for MAA common shareholders



$

46,271





$

35,726





















Total NOI (1)



$

262,537





$

264,926





















Earnings per common share: (2)

















Basic



$

0.40





$

0.31



Diluted



$

0.40





$

0.31





















Funds from operations per Share - diluted: (2)

















FFO (1)



$

1.50





$

1.37



Core FFO (1)



$

1.64





$

1.62



Core AFFO (1)



$

1.54





$

1.49





















Dividends declared per common share



$

1.025





$

1.000





















Dividends/Core FFO (diluted) payout ratio





62.5

%





61.7

%

Dividends/Core AFFO (diluted) payout ratio





66.6

%





67.1

%



















Consolidated interest expense



$

39,672





$

43,482



Mark-to-market debt adjustment





(83)







34



Debt discount and debt issuance cost amortization





(1,260)







(1,190)



Capitalized interest





2,550







1,391



Total interest incurred



$

40,879





$

43,717





















Amortization of principal on notes payable



$

515





$

1,740



(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, Core FFO and Core AFFO to Net income available for MAA common shareholders.

(2)

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

 

Dollars in thousands, except share price





















March 31, 2021





December 31, 2020



Gross Assets (1)



$

14,736,895





$

14,609,896



Gross Real Estate Assets (1)



$

14,538,144





$

14,407,418



Total debt



$

4,657,585





$

4,562,712



Common shares and units outstanding





118,462,055







118,431,384



Share price



$

144.36





$

126.69



Book equity value



$

6,037,361





$

6,103,805



Market equity value



$

17,101,182





$

15,004,072



Net Debt/Adjusted EBITDAre (2)



4.90x





4.81x







(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)  

Adjusted EBITDAre is calculated for 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 and Adjusted EBITDAre to Net income; and (ii) Net Debt to Unsecured notes payable and Secured notes payable.



 

CONSOLIDATED STATEMENTS OF OPERATIONS

Dollars in thousands, except per share data



Three months ended March 31,







2021





2020



Revenues:

















Rental and other property revenues



$

425,005





$

418,098



Expenses:

















Operating expenses, excluding real estate taxes and insurance





95,961







91,368



Real estate taxes and insurance





66,507







61,804



Depreciation and amortization





131,503







126,388



Total property operating expenses





293,971







279,560



Property management expenses





12,939







14,643



General and administrative expenses





12,979







13,264



Interest expense





39,672







43,482



Loss on sale of depreciable real estate assets











29



Loss on sale of non-depreciable real estate assets











376



Other non-operating expense





15,913







28,532



Income before income tax expense





49,531







38,212



Income tax expense





(999)







(667)



Income from continuing operations before real estate joint venture activity





48,532







37,545



Income from real estate joint venture





332







407



Net income





48,864







37,952



Net income attributable to noncontrolling interests





1,671







1,304



Net income available for shareholders





47,193







36,648



Dividends to MAA Series I preferred shareholders





922







922



Net income available for MAA common shareholders



$

46,271





$

35,726





















Earnings per common share - basic:

















Net income available for common shareholders



$

0.40





$

0.31





















Earnings per common share - diluted:

















Net income available for common shareholders



$

0.40





$

0.31



 



SHARE AND UNIT DATA

Shares and units in thousands



Three months ended March 31,







2021





2020



Net Income Shares (1)

















Weighted average common shares - basic





114,263







114,111



Effect of dilutive securities





312







383



Weighted average common shares - diluted





114,575







114,494



Funds From Operations Shares And Units

















Weighted average common shares and units - basic





118,318







118,176



Weighted average common shares and units - diluted





118,456







118,344



Period End Shares And Units

















Common shares at March 31,





114,409







114,279



Operating Partnership units at March 31,





4,053







4,059



Total common shares and units at March 31,





118,462







118,338







(1) 

For additional information on the calculation of diluted common shares and earnings per common share, please refer to the Notes to Consolidated Financial Statements in MAA's Quarterly Report on Form 10-Q for the three months ended March 31, 2021, expected to be filed with the SEC on or about April 29, 2021.

 

CONSOLIDATED BALANCE SHEETS

















Dollars in thousands





















March 31, 2021





December 31, 2020



Assets

















Real estate assets:

















Land



$

1,955,627





$

1,929,181



Buildings and improvements and other





12,176,205







12,065,244



Development and capital improvements in progress





295,933







283,477









14,427,765







14,277,902



Less: Accumulated depreciation





(3,544,517)







(3,415,105)









10,883,248







10,862,797



Undeveloped land





34,548







60,993



Investment in real estate joint venture





43,211







43,325



Real estate assets, net





10,961,007







10,967,115





















Cash and cash equivalents





32,620







25,198



Restricted cash





10,755







10,417



Other assets





187,996







192,061



Total assets



$

11,192,378





$

11,194,791





















Liabilities and equity

















Liabilities:

















Unsecured notes payable



$

4,291,332





$

4,077,373



Secured notes payable





366,253







485,339



Accrued expenses and other liabilities





497,432







528,274



Total liabilities





5,155,017







5,090,986





















Redeemable common stock





17,828







15,397





















Shareholders' equity:

















Preferred stock





9







9



Common stock





1,142







1,141



Additional paid-in capital





7,182,771







7,176,793



Accumulated distributions in excess of net income





(1,367,347)







(1,294,182)



Accumulated other comprehensive loss





(11,859)







(12,128)



Total MAA shareholders' equity





5,804,716







5,871,633



Noncontrolling interests - Operating Partnership units





204,336







206,927



Total Company's shareholders' equity





6,009,052







6,078,560



Noncontrolling interests - consolidated real estate entities





10,481







9,848



Total equity





6,019,533







6,088,408



Total liabilities and equity



$

11,192,378





$

11,194,791





 

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

COMMON SHAREHOLDERS

Amounts in thousands, except per share and unit data



Three months ended March 31,







2021





2020



Net income available for MAA common shareholders



$

46,271





$

35,726



Depreciation and amortization of real estate assets





129,752







124,846



Loss on sale of depreciable real estate assets











29



Depreciation and amortization of real estate assets of real estate joint venture





155







152



Net income attributable to noncontrolling interests





1,671







1,304



Funds from operations attributable to the Company





177,849







162,057



Loss on embedded derivative in preferred shares (1)





15,108







27,638



Loss on sale of non-depreciable real estate assets











376



(Gain) loss from unconsolidated limited partnerships, net of tax (1)(2)





(1,284)







77



Net casualty loss and other settlement proceeds (3)





2,355







847



Loss (gain) on debt extinguishment (1)





37







(1)



Non-routine legal costs and settlements (1)





(16)







40



COVID-19 related costs (1)





310







196



Mark-to-market debt adjustment (4)





83







(34)



Core funds from operations





194,442







191,196



Recurring capital expenditures





(12,585)







(14,574)



Core adjusted funds from operations





181,857







176,622



Redevelopment capital expenditures





(22,732)







(13,948)



Revenue enhancing capital expenditures





(7,179)







(7,928)



Commercial capital expenditures





(1,054)







(395)



Other capital expenditures





(5,679)







(5,590)



Funds available for distribution



$

145,213





$

148,761





















Dividends and distributions paid



$

121,401





$

118,337





















Weighted average common shares - diluted





114,575







114,494



FFO weighted average common shares and units - diluted





118,456







118,344





















Earnings per common share - diluted:

















Net income available for common shareholders



$

0.40





$

0.31





















Funds from operations per Share - diluted



$

1.50





$

1.37



Core funds from operations per Share - diluted



$

1.64





$

1.62



Core adjusted funds from operations per Share - diluted



$

1.54





$

1.49







(1)  

Included in Other non-operating expense in the Consolidated Statements of Operations.

(2)  

For the three months ended March 31, 2021, $1.6 million of gains from unconsolidated limited partnerships are offset by $0.3 million of income tax expense.   

(3)   

During the three months ended March 31, 2021, MAA incurred $16.9 million in casualty losses related to winter storm Uri (primarily building repairs, landscaping and asset write-offs).  The majority of the storm costs are expected to be reimbursed through insurance coverage.  A receivable has been recognized in Other non-operating expense for the amount of the recorded losses that MAA expects to be recovered.  Additional costs related to the storm that are not expected to be recovered through insurance coverage, along with other unrelated casualty losses and recoveries, are reflected in this adjustment.  The adjustment is primarily included in Other non-operating expense in the Consolidated Statements of Operations.  

(4)    

Included in Interest expense in the Consolidated Statements of Operations.

 

RECONCILIATION OF NET OPERATING INCOME TO NET INCOME AVAILABLE FOR MAA

COMMON SHAREHOLDERS

Dollars in thousands



Three Months Ended







March 31,

2021





December 31,

2020





March 31,

2020



Net Operating Income

























Same Store NOI



$

252,730





$

254,338





$

255,034



Non-Same Store and Other NOI





9,807







9,309







9,892



Total NOI





262,537







263,647







264,926



Depreciation and amortization





(131,503)







(129,585)







(126,388)



Property management expenses





(12,939)







(13,236)







(14,643)



General and administrative expenses





(12,979)







(11,677)







(13,264)



Interest expense





(39,672)







(40,952)







(43,482)



Gain (loss) on sale of depreciable real estate assets











16







(29)



Gain (loss) on sale of non-depreciable real estate assets











29







(376)



Other non-operating (expense) income





(15,913)







18,504







(28,532)



Income tax expense





(999)







(795)







(667)



Income from real estate joint venture





332







348







407



Net income attributable to noncontrolling interests





(1,671)







(2,957)







(1,304)



Dividends to MAA Series I preferred shareholders





(922)







(922)







(922)



Net income available for MAA common shareholders



$

46,271





$

82,420





$

35,726



 

RECONCILIATION OF EBITDA, EBITDAre AND ADJUSTED EBITDAre TO NET INCOME

Dollars in thousands



Three Months Ended





Twelve Months Ended







March 31, 2021





March 31, 2020





March 31, 2021





December 31, 2020



Net income



$

48,864





$

37,952





$

274,927





$

264,015



Depreciation and amortization





131,503







126,388







515,957







510,842



Interest expense





39,672







43,482







163,752







167,562



Income tax expense





999







667







3,659







3,327



EBITDA





221,038







208,489







958,295







945,746



Gain on sale of depreciable real estate assets











29







(38)







(9)



Adjustments to reflect the Company's share of EBITDAre of unconsolidated affiliates





339







336







1,352







1,349



EBITDAre





221,377







208,854







959,609







947,086



Loss (gain) on embedded derivative in preferred shares (1)





15,108







27,638







(15,092)







(2,562)



Loss (gain) on sale of non-depreciable real estate assets











376







(1,400)







(1,024)



(Gain) loss from unconsolidated limited partnerships, net of tax (1)(2)





(1,284)







77







(6,118)







(4,757)



Net casualty loss and other settlement proceeds (3)





2,355







847







1,992







484



Loss (gain) on debt extinguishment (1)





37







(1)







382







344



Non-routine legal costs and settlements (1)





(16)







40







(94)







(38)



COVID-19 related costs (1)





310







196







3,650







3,536



Mark-to-market debt adjustment (4)





83







(34)







192







75



Adjusted EBITDAre



$

237,970





$

237,993





$

943,121





$

943,144







(1)

Included in Other non-operating expense in the Consolidated Statements of Operations.

(2)      

For the three months ended March 31, 2021, $1.6 million of gains from unconsolidated limited partnerships are offset by $0.3 million of income tax expense.  For the twelve months ended March 31, 2021, $7.3 million of gains from unconsolidated limited partnerships are offset by $1.2 million of income tax expense.  For the twelve months ended December 31, 2020, $5.6 million of gains from unconsolidated limited partnerships are offset by $0.8 million of income tax expense.

(3) 

During the three and twelve months ended March 31, 2021, MAA incurred $16.9 million in casualty losses related to winter storm Uri (primarily building repairs, landscaping and asset write-offs).  The majority of the storm costs are expected to be reimbursed through insurance coverage.  A receivable has been recognized in Other non-operating expense for the amount of the recorded losses that MAA expects to be recovered.  Additional costs related to the storm that are not expected to be recovered through insurance coverage, along with other unrelated casualty losses and recoveries, are reflected in this adjustment.  The adjustment is primarily included in Other non-operating expense in the Consolidated Statements of Operations.  

(4)  

Included in Interest expense in the Consolidated Statements of Operations.

 

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

Dollars in thousands





















March 31, 2021





December 31, 2020



Unsecured notes payable



$

4,291,332





$

4,077,373



Secured notes payable





366,253







485,339



Total debt





4,657,585







4,562,712



Cash and cash equivalents





(32,620)







(25,198)



Net Debt



$

4,624,965





$

4,537,514





RECONCILIATION OF GROSS ASSETS TO TOTAL ASSETS

Dollars in thousands





















March 31, 2021





December 31, 2020



Total assets



$

11,192,378





$

11,194,791



Accumulated depreciation





3,544,517







3,415,105



Gross Assets



$

14,736,895





$

14,609,896





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

Dollars in thousands





















March 31, 2021





December 31, 2020



Real estate assets, net



$

10,961,007





$

10,967,115



Accumulated depreciation





3,544,517







3,415,105



Cash and cash equivalents





32,620







25,198



Gross Real Estate Assets



$

14,538,144





$

14,407,418





 

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, represents EBITDAre further adjusted for items that are not considered part of MAA's core operations such as adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares, gain or loss on sale of non-depreciable assets, adjustments for gains or losses from unconsolidated limited partnerships, net casualty gain or loss, gain or loss on debt extinguishment, non-routine legal costs and settlements, COVID-19 related costs and mark-to-market debt adjustments.  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 as an indicator of operating performance.

Core Adjusted Funds from Operations (Core AFFO)

Core AFFO is composed of Core FFO less recurring capital expenditures. Core AFFO should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance.  As an owner and operator of real estate, MAA considers Core AFFO to be an important measure of performance from operations because Core AFFO measures the ability to control revenues, expenses and recurring capital expenditures.

Core Funds from Operations (Core FFO)

Core FFO represents FFO as adjusted for items that are not considered part of MAA's core business operations such as adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares, gain or loss on sale of non-depreciable assets, adjustments for gains or losses from unconsolidated limited partnerships, net casualty gain or loss, gain or loss on debt extinguishment, non-routine legal costs and settlements, COVID-19 related costs and mark-to-market debt adjustments. While MAA's definition of Core FFO may be similar to others in the industry, MAA's methodology for calculating Core FFO may differ from that utilized by other REITs and, accordingly, may not be comparable to such other REITs. Core 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 Core FFO is helpful in understanding its core operating performance between periods in that it removes certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance.

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 as an indicator of operating 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 further adjusted for 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 as an indicator of operating performance.

Funds Available for Distribution (FAD)

FAD is composed of Core 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 indicator of operating performance.  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 net income attributable to noncontrolling interests 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.

Gross Assets

Gross Assets represents Total assets plus Accumulated depreciation.  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 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 and amortization, 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.

Same Store NOI

Same Store NOI represents Rental and other property revenues less Total property operating expenses, excluding depreciation and amortization, 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.

Non-Same Store and Other NOI

Non-Same Store and Other NOI represents Rental and other property revenues less Total property operating expenses, excluding depreciation and amortization, for all properties classified within the Non-Same Store and Other Portfolio during the period. Non-Same Store and Other NOI should not be considered as an alternative to Net income available for MAA common shareholders.  MAA believes Non-Same Store and Other 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 an applicable 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% average physical occupancy for 90 days.

Non-Same Store and Other Portfolio

Non-Same Store and Other Portfolio includes recently acquired communities, communities in development or lease-up, communities that have been identified for disposition, communities that have undergone a significant casualty loss, stabilized communities that do not meet the requirements defined by the Same Store Portfolio, retail properties and commercial properties.

Same Store Portfolio

MAA reviews its Same Store Portfolio at the beginning of each calendar year, or as significant transactions or events 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% average physical 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-first-quarter-results-301279527.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: EarningsDividendsPress ReleasesReal EstateBanking/Financial Services
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!