EX-99.2
Published on July 25, 2013
Exhibit 99.2
For Immediate News Release
July 24, 2013
AVALONBAY COMMUNITIES, INC. ANNOUNCES
SECOND QUARTER 2013 OPERATING RESULTS
AND UPDATES FULL YEAR 2013 FINANCIAL OUTLOOK
(Arlington, VA) AvalonBay Communities, Inc. (NYSE: AVB) (the Company) reported today that Net Income Attributable to Common Stockholders (Net Income) for the quarter ended June 30, 2013 was $36,218,000. This resulted in Earnings per Share diluted (EPS) of $0.28 for the quarter ended June 30, 2013, compared to EPS of $1.63 for the comparable period of 2012, a decrease of 82.8%. For the six months ended June 30, 2013, EPS was $0.89 compared to $2.24 for the comparable period of 2012, a decrease of 60.3%.
The decreases in EPS for the three and six months ended June 30, 2013 from the respective prior year periods are due primarily to additional depreciation expense and expensed transaction costs associated with the Archstone acquisition (as described in our first quarter earnings release dated April 30, 2013). The decrease in EPS for the three months ended June 30, 2013 from the prior year period is also due to a decrease in gains from dispositions of real estate assets. The decreases in both the three and six months ended June 30, 2013 are partially offset by an increase in Net Operating Income (NOI) from communities acquired through the Archstone acquisition and existing and newly developed communities.
Funds from Operations attributable to common stockholders - diluted (FFO) per share for the quarter ended June 30, 2013 increased 15.7% to $1.55 from $1.34 for the comparable period of 2012. FFO per share for the six months ended June 30, 2013 decreased 9.6% to $2.36 from $2.61 from the prior year period. Adjusting for non-routine items as detailed in Attachment 15, FFO per share would have increased by 20.9% and 18.6% for the three and six months ended June 30, 2013, respectively, over the prior year periods.
The following table compares the Companys results for the three months ended June 30, 2013, for both FFO per share as well as for FFO per share adjusted for non-routine items, to the outlook provided in April 2013.
|
Second Quarter 2013 Results
Comparison to April 2013 Outlook
|
|
Per Share |
| ||
|
|
FFO |
|
FFO As |
|
|
|
|
|
|
|
Projected FFO per share-April 2013 Outlook (1)(2) |
|
$ 1.51 |
|
$ 1.58 |
|
Community NOI |
|
0.05 |
|
0.05 |
|
Overhead and other |
|
(0.01) |
|
(0.01) |
|
FFO per share - actual (1) |
|
$ 1.55 |
|
$ 1.62 |
|
| |||||
(1) As Adjusted amounts adjusted for non-routine items presented in Attachment 15.
(2) Represents the mid-point of the Companys April 2013 outlook. |
|
Commenting on the Companys results, Tim Naughton, Chairman and CEO, said, This quarter we posted adjusted FFO growth of over 20%, driven by better than expected results from our operating portfolio as well as leasing of new development communities. Same store revenue growth topped 5%, while NOI growth totaled 6.6%, both exceeding expectations. Strong multi-family operating fundamentals support our revised higher outlook for revenue, NOI and adjusted FFO growth.
Operating Results for the Quarter Ended June 30, 2013 Compared to the Prior Year Period
For the Company, including discontinued operations, total revenue increased by $128,261,000, or 49.0%, to $390,131,000. For Established Communities, rental revenue increased 5.2%, attributable to increases in Average Rental Rates of 4.3%, and Economic Occupancy of 0.9%. As a result, total revenue for Established Communities increased $10,405,000 to $212,037,000. Operating expenses for Established Communities increased $1,226,000, or 2.0%, to $63,408,000. Accordingly, NOI for Established Communities increased by 6.6%, or $9,179,000, to $148,629,000.
The following table reflects the percentage changes in rental revenue, operating expenses and NOI for Established Communities for the second quarter of 2013 compared to the second quarter of 2012:
|
Copyright Ó 2013 AvalonBay Communities, Inc. All Rights Reserved |
| |||||||||
Q2 2013 Compared to Q2 2012 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Rental |
|
Operating |
|
|
|
% of |
|
|
|
Revenue |
|
Expenses |
|
NOI |
|
NOI (1) |
|
|
|
|
|
|
|
|
|
|
|
New England |
|
3.6% |
|
1.4% |
|
4.9% |
|
14.6% |
|
Metro NY/NJ |
|
5.3% |
|
5.7% |
|
5.1% |
|
26.8% |
|
Mid-Atlantic |
|
1.8% |
|
(0.7%) |
|
2.8% |
|
16.9% |
|
Pacific NW |
|
8.6% |
|
4.5% |
|
10.5% |
|
4.2% |
|
No. California |
|
8.8% |
|
(1.0%) |
|
12.4% |
|
18.4% |
|
So. California |
|
4.6% |
|
(0.3%) |
|
6.9% |
|
19.1% |
|
Total |
|
5.2% |
|
2.0% |
|
6.6% |
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
(1) Total represents each regions % of total NOI from the Company, including discontinued operations. | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Results for the Six Months Ended June 30, 2013 Compared to the Prior Year Period
For the Company, including discontinued operations, total revenue increased by $189,133,000, or 36.6%, to $705,490,000. For Established Communities, rental revenue increased 5.0%, attributable to an increase in Average Rental Rates of 4.5% and Economic Occupancy of 0.5%. Total revenue for Established Communities increased $20,185,000 to $420,281,000. Operating expenses for Established Communities increased $3,349,000, or 2.7%, to $126,994,000. Accordingly, NOI for Established Communities increased by 6.1%, or $16,836,000, to $293,287,000.
The following table reflects the percentage changes in rental revenue, operating expenses and NOI for Established Communities for the six months ended June 30, 2013 as compared to the six months ended June 30, 2012:
| |||||||||
YTD 2013 Compared to YTD 2012 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Rental |
|
Operating |
|
|
|
% of |
|
|
|
Revenue |
|
Expenses |
|
NOI |
|
NOI (1) |
|
|
|
|
|
|
|
|
|
|
|
New England |
|
3.4% |
|
3.7% |
|
3.3% |
|
15.4% |
|
Metro NY/NJ |
|
5.1% |
|
4.7% |
|
5.3% |
|
27.7% |
|
Mid-Atlantic |
|
1.7% |
|
0.3% |
|
2.2% |
|
16.0% |
|
Pacific NW |
|
8.7% |
|
5.2% |
|
10.5% |
|
4.3% |
|
No. California |
|
8.7% |
|
(0.2%) |
|
12.0% |
|
18.6% |
|
So. California |
|
4.6% |
|
1.1% |
|
6.2% |
|
18.0% |
|
Total |
|
5.0% |
|
2.7% |
|
6.1% |
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
(1) Total represents each regions % of total NOI from the Company, including discontinued operations. | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development Activity
During the second quarter of 2013, the Company started the construction of three communities: Avalon Canton, located in Canton, MA, Avalon Alderwood I, located in Lynnwood, WA, and Avalon San Dimas, located in San Dimas, CA. These three communities will contain 719 apartment homes when completed and will be developed for an estimated Total Capital Cost of $151,500,000.
During the second quarter of 2013, the Company completed the development of three communities: Avalon Irvine II, located in Irvine, CA, AVA Ballard, located in Seattle, WA, and Avalon at Wesmont Station II, located in Wood-Ridge, NJ. These three communities contain an aggregate of 584 apartment homes and were constructed for an aggregate Total Capital Cost of $134,400,000.
During the second quarter of 2013, the Company added nine Development Rights. If developed as expected, these Development Rights will contain 2,583 apartment homes and will be developed for an estimated Total Capital Cost of $706,000,000.
The Company also acquired five land parcels during the quarter ended June 30, 2013 for an aggregate purchase price of approximately $70,187,000. The Company has started, or anticipates starting, construction of new apartment communities on these five land parcels during 2013.
Redevelopment Activity
During the second quarter of 2013, the Company commenced the redevelopment of AVA Pasadena, located in Pasadena, CA. AVA Pasadena contains 84 apartment homes and is expected to be redeveloped for a Total Capital Cost of $5,600,000, excluding costs incurred prior to redevelopment.
Disposition Activity
During the second quarter of 2013, the Company sold Avalon at Dublin Station I, located in Dublin, CA. Avalon at Dublin Station I, containing 305 apartment homes, was sold for $105,400,000 and resulted in a gain in accordance with GAAP of $33,682,000 and an Economic Gain of $20,137,000.
During the second quarter of 2013, AvalonBay Value Added Fund, L.P. (Fund I), a private discretionary real estate investment vehicle in which the Company holds an equity interest of approximately 15%, sold Avalon at Civic Center, located in Norwalk, CA. Avalon at Civic Center, containing 192 apartment homes, was sold for $45,844,000. The Companys share of the gain in accordance with GAAP was $1,472,000.
Financing, Liquidity and Balance Sheet Statistics
At June 30, 2013, the Company had $142,000,000 outstanding under its $1,300,000,000 unsecured credit facility. At June 30, 2013, the Company had $205,172,000 in cash, restricted cash, and cash in escrow, a substantial portion of which is restricted for specified legal, financing or regulatory requirements.
Debt Issuance and Repayment Activity
The Company had the following consolidated debt activity in the three months ended June 30, 2013.
|
Copyright Ó 2013 AvalonBay Communities, Inc. All Rights Reserved |
In April 2013, the Company obtained a 3.06% fixed rate secured mortgage note that matures in April 2018 in the amount of $15,000,000.
In May 2013, the Company obtained a 3.08% fixed rate secured mortgage note that matures in May 2020 in the amount of $56,210,000, in association with the refinancing of an existing $47,000,000 variable rate secured mortgage note.
The secured loan issuance and refinancing activity that took place during the three months ended June 30, 2013 was in connection with either tax protection arrangements assumed by the Company (through the Archstone acquisition) or entitlement and permitting requirements in connection with certain Development Communities.
The Companys secured borrowing activity, noted above, was offset by its repayment of secured debt during the three months ended June 30, 2013, detailed below:
· in April 2013, the Company repaid a 4.69% fixed-rate, secured mortgage note in the amount of $170,125,000 pursuant to its scheduled maturity;
· in May 2013, the Company repaid a $5,393,000 fixed-rate secured mortgage note with an interest rate of 5.55% at par and without penalty in advance of its July 2028 scheduled maturity date; and
· also in May 2013, the Company repaid a $52,806,000 fixed-rate secured mortgage note with an interest rate of 5.24% pursuant to its scheduled maturity date.
The net effect of the Companys secured debt activity listed above was to decrease the Companys outstanding secured indebtedness by approximately $204,000,000.
Also during the second quarter of 2013, the Company paid approximately $32,100,000 to redeem its proportionate share of preferred interest obligations assumed as part of the Archstone acquisition.
Lehman Sale of Stock
On February 17, 2013, the Company issued 14,889,706 shares of its common stock to Lehman Brothers Holdings, Inc. (Lehman) as part of the consideration for the Archstone acquisition. During the three months ended June 30, 2013, Lehman sold 7,870,000 of these shares in a secondary public offering. Lehman received all of the net proceeds from the offering, and the sale did not impact the total number of the Companys common shares outstanding.
Third Quarter and Updated Full Year 2013 Outlook
During the year, the Company may update its financial outlook based in part on portfolio trend analysis, including actual rental rates and occupancy levels, in addition to considering actual economic conditions which differ from in the assumptions used in developing the Companys outlook provided earlier in the year.
Property Operations
Rental rates and occupancy through June 2013 have performed ahead of the Companys January 2013 outlook and recent trends suggest that total rental revenue will continue to exceed the original outlook for revenue growth for 2013 provided in January 2013.
As a result, the Company revised its expected ranges for operating results, updating the ranges from the January 2013 outlook as follows:
· the Company revised the range for its expected increase in Established Communities revenue growth from between 3.5% and 5.0% to between 4.25% and 5.0%;
· the Company revised the range for its expected increase in Established Communities expense growth from between 3.0% and 4.0% to between 2.5% and 3.5%; and
· the Company revised the range for its expected increase in Established Communities NOI growth from between 4.0% and 5.5%, to between 5.0% and 5.75%.
Development
The Company now expects the following development activity, updated from its January 2013 outlook.
· The Company anticipates starting between $1,700,000,000 and $1,900,000,000 of new development during 2013 and currently has 27 communities under development. The Companys new development starts in 2013 include development Communities acquired in the Archstone acquisition.
· During 2013, the Company expects to disburse between $1,250,000,000 and $1,450,000,000 related to current and expected Development Communities, including the incremental spend for the Archstone Development Communities acquired and expected acquisitions of land for future development.
EPS and FFO Outlook
For the third quarter of 2013, the Company expects EPS in the range of $0.36 to $0.42. The Company expects EPS for the full year 2013 to be in the range of $2.57 to $2.77.
The Company expects Projected FFO per share in the range of $1.13 to $1.19 for the third quarter of 2013 and Projected FFO per share for the full year 2013 to be in the range of $5.05 to $5.25.
The table below details the changes in the Companys current 2013 full year outlook from the January 2013 outlook, including the expected impact of non-routine items.
|
Copyright Ó 2013 AvalonBay Communities, Inc. All Rights Reserved |
|
Full Year 2013 Outlook
Comparison to January 2013 Outlook
|
|
Per Share |
| ||
|
|
FFO |
|
FFO As |
|
|
|
|
|
|
|
Projected FFO per share - January 2013 outlook (1)(2) |
|
$ 4.29 |
|
$ 6.15 |
|
Archstone acquisition costs |
|
0.68 |
|
- |
|
Increased NOI from operating & lease up communities |
|
0.10 |
|
0.10 |
|
Overhead and other |
|
0.04 |
|
0.04 |
|
Interest rate hedge |
|
0.03 |
|
- |
|
Interest expense & capital/transaction activity, net |
|
0.01 |
|
0.01 |
|
Projected FFO per share - July 2013 outlook (1)(2) |
|
$ 5.15 |
|
$ 6.30 |
|
| |||||
(1) As Adjusted amounts reflect adjustments for incurred and expected non-routine items presented in Attachment 14.
(2) Represents the mid-point of the Companys outlook. |
|
In April 2013 the Company provided an interim outlook update for full year 2013 FFO per share and FFO per share as adjusted for non-routine items. The table below details the changes from the Companys interim full year 2013 outlook including the impact of non-routine items to the current revised outlook.
|
Full Year 2013 Outlook
Comparison to April 2013 Outlook
|
|
Per Share |
| ||
|
|
FFO |
|
FFO As |
|
|
|
|
|
|
|
Projected FFO per share - April 2013 outlook (1)(2) |
|
$ 5.13 |
|
$ 6.29 |
|
Archstone acquisition costs |
|
(0.01 |
) |
- |
|
Increased NOI from operating & lease up communities |
|
0.06 |
|
0.06 |
|
Overhead and other |
|
(0.02 |
) |
(0.02 |
) |
Interest rate hedge |
|
0.02 |
|
- |
|
Interest expense & capital/transaction activity, net |
|
(0.03 |
) |
(0.03 |
) |
Projected FFO per share - July 2013 outlook (1)(2) |
|
$ 5.15 |
|
$ 6.30 |
|
| |||||
(1) As Adjusted amounts reflect adjustments for incurred and expected non-routine items presented in Attachment 14.
(2) Represents the mid-point of the Companys outlook. |
|
Further detail of the Companys July 2013 outlook, including updated outlook for its transaction and capital markets activity is available on Attachment 14.
Other Matters
The Company will hold a conference call on July 25, 2013 at 1:00 PM ET to review and answer questions about this release, its second quarter 2013 results, the Attachments (described below) and related matters. To participate on the call, dial 877-510-2397 domestically and 763-416-6924 internationally and use conference id: 14451743.
To hear a replay of the call, which will be available from July 25, 2013 at 3:00 PM ET to August 1, 2013 at 11:59 PM ET, dial 855-859-2056 domestically and 404-537-3406 internationally, and use conference id: 14451743. A webcast of the conference call will also be available at http://www.avalonbay.com/earnings, and an on-line playback
of the webcast will be available for at least 30 days following the call.
The Company produces Earnings Release Attachments (the Attachments) that provide detailed information regarding operating, development, redevelopment, disposition and acquisition activity. These Attachments are considered a part of this earnings release and are available in full with this earnings release via the Companys website at http://www.avalonbay.com/earnings. To receive future press releases via e-mail, please submit a request through http://www.avalonbay.com/email.
About AvalonBay Communities, Inc.
As of June 30, 2013, the Company owned or held a direct or indirect ownership interest in 273 apartment communities containing 81,499 apartment homes in twelve states and the District of Columbia, of which 27 communities were under construction and six communities were under reconstruction. The Company is an equity REIT in the business of developing, redeveloping, acquiring and managing apartment communities in high barrier-to-entry markets of the United States. More information may be found on the Companys website at http://www.avalonbay.com. For additional information, please contact Jason Reilley, Director of Investor Relations at 1-703-317-4681.
Forward-Looking Statements
This release, including its Attachments, contains 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. You can identify these forward-looking statements by the Companys use of words such as expects, plans, estimates, anticipates, projects, intends, believes, outlook and similar expressions that do not relate to historical matters. Actual results may differ materially from those expressed or implied by the forward-looking statements as a result of risks and uncertainties, which include the following: we may abandon development or redevelopment opportunities for which we have already incurred costs; adverse capital and credit market conditions may affect our access to various sources of capital and/or cost of capital, which may affect our business activities, earnings and common stock price, among other things; changes in local employment conditions, demand for apartment homes, supply of competitive housing products, and other economic conditions may result in lower than expected occupancy and/or rental rates and adversely affect the profitability of our communities; delays in completing development, redevelopment and/or lease-up may result in increased financing and construction costs and may delay and/or reduce the profitability of a community; debt and/or equity financing for development, redevelopment or acquisitions of communities may not be available or may not be available on favorable terms; we may be unable to obtain, or experience delays in obtaining, necessary governmental permits and authorizations; increases in costs of materials, labor or other expenses may result in communities that we develop or redevelop failing to achieve expected profitability; we may not be able to integrate the assets and operations acquired in the Archstone acquisition in a manner consistent with our assumptions and/or we may fail to achieve expected efficiencies and synergies; we may encounter liabilities related to the Archstone acquisition for which we may be responsible that were unknown to us at the time we completed the Archstone acquisition or at the time of this press release; and our assumptions concerning risks relating to our lack of control of joint ventures and our abilities to successfully dispose of certain assets may not be realized. Additional discussions of risks and uncertainties appear in the Companys filings with the Securities and Exchange Commission, including the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2012 under the heading Risk Factors and under the heading Managements Discussion and Analysis of Financial Condition and Results of Operations - Forward-Looking Statements and in subsequent quarterly reports on Form 10-Q. The Company does not
|
Copyright Ó 2013 AvalonBay Communities, Inc. All Rights Reserved |
undertake a duty to update forward-looking statements, including its expected third quarter and full year 2013 operating results. The Company may, in its discretion, provide information in future public announcements regarding its outlook that may be of interest to the investment community. The format and extent of future outlooks may be different from the format and extent of the information contained in this release.
Definitions and Reconciliations
Non-GAAP financial measures and other capitalized terms, as used in this earnings release, are defined and further explained on Attachment 15, Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms. Attachment 15 is included in the full earnings release available at the Companys website at http://www.avalonbay.com/earnings.
|
Copyright Ó 2013 AvalonBay Communities, Inc. All Rights Reserved |
SECOND QUARTER 2013
Supplemental Operating and Financial Data
Table of Contents
Company Profile |
|
|
Selected Financial and Other Information |
|
Attachment 1 |
Detailed Operating Information |
|
Attachment 2 |
Condensed Consolidated Balance Sheets |
|
Attachment 3 |
Sequential Operating Information by Business Segment |
|
Attachment 4 |
|
|
|
Market Profile |
|
|
Quarterly Revenue and Occupancy Changes (Established Communities) |
|
Attachment 5 |
Sequential Quarterly Revenue and Occupancy Changes (Established Communities) |
|
Attachment 6 |
Year-to-Date Revenue and Occupancy Changes (Established Communities) |
|
Attachment 7 |
Operating Expenses (Opex) (Established Communities) |
|
Attachment 8 |
|
|
|
Development, Redevelopment, Acquisition and Disposition Profile |
|
|
Development Communities |
|
Attachment 9 |
Redevelopment Communities |
|
Attachment 10 |
Summary of Development and Redevelopment Community Activity |
|
Attachment 11 |
Future Development |
|
Attachment 12 |
Summary of Disposition Activity |
|
Attachment 13 |
|
|
|
2013 Financial Outlook |
|
|
2013 Financial Outlook Update |
|
Attachment 14 |
|
|
|
Definitions and Reconciliations |
|
|
Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms |
|
Attachment 15 |
The following is a Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The projections and estimates contained in the following attachments are forward-looking statements that involve risks and uncertainties, and actual results may differ materially from those projected in such statements. Risks associated with the Companys development, redevelopment, construction, and lease-up activities, which could impact the forward-looking statements made, are discussed in the paragraph titled Forward-Looking Statements in the release to which these attachments relate. In particular, development opportunities may be abandoned; Total Capital Cost of a community may exceed original estimates, possibly making the community uneconomical and/or affecting projected returns; construction and lease-up may not be completed on schedule, resulting in increased debt service and construction costs; and other risks described in the Companys filings with the Securities and Exchange Commission, including the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2012 and the Companys Quarterly Reports on Form 10-Q for subsequent quarters.
Attachment 1
AvalonBay Communities, Inc.
Selected Financial and Other Information
June 30, 2013
(Dollars in thousands except per share data)
(unaudited)
SELECTED FINANCIAL INFORMATION
|
|
Q2 |
|
Q2 |
|
% Change |
|
YTD |
|
YTD |
|
% Change |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
$ |
36,218 |
|
$ |
156,909 |
|
(76.9%) |
|
$ |
111,648 |
|
$ |
214,667 |
|
(48.0%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Per common share - basic |
|
$ |
0.28 |
|
$ |
1.64 |
|
(82.9%) |
|
$ |
0.90 |
|
$ |
2.25 |
|
(60.0%) |
|
Per common share - diluted |
|
$ |
0.28 |
|
$ |
1.63 |
|
(82.8%) |
|
$ |
0.89 |
|
$ |
2.24 |
|
(60.3%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Funds from Operations |
|
$ |
200,574 |
|
$ |
128,193 |
|
56.5% |
|
$ |
294,113 |
|
$ |
250,164 |
|
17.6% |
|
Per common share - diluted |
|
$ |
1.55 |
|
$ |
1.34 |
|
15.7% |
|
$ |
2.36 |
|
$ |
2.61 |
|
(9.6%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Dividends declared - common |
|
$ |
138,457 |
|
$ |
93,689 |
|
47.8% |
|
$ |
276,916 |
|
$ |
186,170 |
|
48.7% |
|
Per common share |
|
$ |
1.07 |
|
$ |
0.97 |
|
10.3% |
|
$ |
2.14 |
|
$ |
1.94 |
|
10.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Common shares outstanding |
|
129,398,867 |
|
96,586,916 |
|
34.0% |
|
129,398,867 |
|
96,586,916 |
|
34.0% |
| ||||
Outstanding operating partnership units |
|
7,500 |
|
7,500 |
|
0.0% |
|
7,500 |
|
7,500 |
|
0.0% |
| ||||
Total outstanding shares and units |
|
129,406,367 |
|
96,594,416 |
|
34.0% |
|
129,406,367 |
|
96,594,416 |
|
34.0% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average shares and participating securities outstanding - basic |
|
129,388,864 |
|
95,641,333 |
|
35.3% |
|
124,671,230 |
|
95,457,916 |
|
30.6% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted shares - basic |
|
129,179,471 |
|
95,308,163 |
|
35.5% |
|
124,456,232 |
|
95,082,172 |
|
30.9% |
| ||||
Average operating partnership units outstanding |
|
7,500 |
|
7,500 |
|
0.0% |
|
7,500 |
|
7,500 |
|
0.0% |
| ||||
Effect of dilutive securities |
|
408,428 |
|
677,162 |
|
(39.7%) |
|
415,931 |
|
730,531 |
|
(43.1%) |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average shares outstanding - diluted |
|
129,595,399 |
|
95,992,825 |
|
35.0% |
|
124,879,663 |
|
95,820,203 |
|
30.3% |
|
DEBT COMPOSITION AND MATURITIES |
|
CAPITALIZED COSTS |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Debt Composition (1) |
|
Amount |
|
Average |
|
Remaining |
|
|
|
Cap |
|
Cap |
|
Non-Rev |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Conventional Debt |
|
|
|
|
|
2013 |
|
$ |
9,784 |
|
Q213 |
|
$16,824 |
|
$8,545 |
|
$66 |
| |
Long-term, fixed rate |
|
$ |
4,421,035 |
|
|
|
2014 |
|
$ |
169,614 |
|
Q113 |
|
$13,139 |
|
$7,944 |
|
$99 |
|
Long-term, variable rate |
|
65,914 |
|
|
|
2015 |
|
$ |
922,364 |
|
Q412 |
|
$12,107 |
|
$6,534 |
|
$203 |
| |
Variable rate facility (3) |
|
142,000 |
|
|
|
2016 |
|
$ |
285,965 |
|
Q312 |
|
$12,504 |
|
$6,670 |
|
$119 |
| |
Subtotal, Conventional |
|
4,628,949 |
|
4.7% |
|
2017 |
|
$ |
981,358 |
|
Q212 |
|
$12,625 |
|
$6,682 |
|
$92 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Tax-Exempt Debt |
|
|
|
|
|
|
|
|
COMMUNITY INFORMATION |
| |||||||||
Long-term, fixed rate |
|
143,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Long-term, variable rate |
|
945,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Apartment |
| ||
Subtotal, Tax-Exempt |
|
1,089,081 |
|
2.5% |
|
|
|
|
|
|
|
|
|
Communities (5) |
|
Homes (5) |
| ||
|
|
|
|
|
|
|
|
|
|
Current Communities |
|
246 |
|
73,564 |
| ||||
Total Debt |
|
$ |
5,718,030 |
|
4.3% |
|
|
|
|
|
Development Communities |
|
27 |
|
7,935 |
| |||
|
|
|
|
|
|
|
|
|
|
|
Development Rights |
|
47 |
|
13,649 |
|
(1) The Company has the option to extend the maturity date of $497,922 and $692,191 principal amount of indebtedness currently scheduled to mature in 2015 and 2017, respectively. The extension options provide the Company the ability, for a fee, to elect a revised maturity ranging from one to two years beyond the current maturity.
(2) Includes costs of financing such as credit enhancement fees, trustees fees, the impact of interest rate hedges and mark-to-market adjustments.
(3) Represents the Companys $1.3 billion unsecured credit facility.
(4) Non-Rev Capex per home excludes apartment homes acquired as part of the Archstone acquisition.
(5) Community and apartment home count excludes real estate held in joint ventures with Equity Residential formed in conjunction with the Archstone acquisition.
Attachment 2
AvalonBay Communities, Inc.
Detailed Operating Information
June 30, 2013
(Dollars in thousands except per share data)
(unaudited)
|
|
Q2 |
|
Q2 |
|
|
|
YTD |
|
YTD |
|
|
| ||||
|
|
2013 |
|
2012 |
|
% Change |
|
2013 |
|
2012 |
|
% Change |
| ||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Rental and other income |
|
$ |
386,321 |
|
$ |
249,675 |
|
54.7% |
|
$ |
694,415 |
|
$ |
491,501 |
|
41.3% |
|
Management, development and other fees |
|
2,913 |
|
2,770 |
|
5.2% |
|
5,185 |
|
5,319 |
|
(2.5%) |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total |
|
389,234 |
|
252,445 |
|
54.2% |
|
699,600 |
|
496,820 |
|
40.8% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Direct property operating expenses, excluding property taxes |
|
75,148 |
|
53,852 |
|
39.5% |
|
136,504 |
|
105,861 |
|
28.9% |
| ||||
Property taxes |
|
42,038 |
|
24,528 |
|
71.4% |
|
74,753 |
|
48,171 |
|
55.2% |
| ||||
Property management and other indirect operating expenses |
|
13,812 |
|
11,400 |
|
21.2% |
|
25,134 |
|
21,982 |
|
14.3% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total operating expenses |
|
130,998 |
|
89,780 |
|
45.9% |
|
236,391 |
|
176,014 |
|
34.3% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
|
(43,169) |
|
(33,191) |
|
30.1% |
|
(81,342) |
|
(66,814) |
|
21.7% |
| ||||
Loss on extinguishment of debt, net |
|
-- |
|
-- |
|
0.0% |
|
-- |
|
(1,179) |
|
(100.0%) |
| ||||
General and administrative expense |
|
(11,345) |
|
(8,316) |
|
36.4% |
|
(21,384) |
|
(18,026) |
|
18.6% |
| ||||
Joint venture income (loss) (1) (2) |
|
(940) |
|
2,073 |
|
(145.3%) |
|
(19,503) |
|
4,248 |
|
(559.1%) |
| ||||
Investments and investment management expense |
|
(1,096) |
|
(1,499) |
|
(26.9%) |
|
(2,110) |
|
(2,945) |
|
(28.4%) |
| ||||
Expensed acquisition, development and other pursuit costs (2) |
|
(3,768) |
|
(901) |
|
318.2% |
|
(43,827) |
|
(1,141) |
|
3,741.1% |
| ||||
Depreciation expense |
|
(196,106) |
|
(63,224) |
|
210.2% |
|
(305,280) |
|
(124,137) |
|
145.9% |
| ||||
Gain on sale of land |
|
240 |
|
280 |
|
(14.3%) |
|
240 |
|
280 |
|
(14.3%) |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from continuing operations |
|
2,052 |
|
57,887 |
|
(96.5%) |
|
(9,997) |
|
111,092 |
|
(109.0%) |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income from discontinued operations (3) |
|
363 |
|
3,885 |
|
(90.7%) |
|
3,394 |
|
8,289 |
|
(59.1%) |
| ||||
Gain on sale of real estate |
|
33,682 |
|
95,049 |
|
(64.6%) |
|
118,173 |
|
95,049 |
|
24.3% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total discontinued operations |
|
34,045 |
|
98,934 |
|
(65.6%) |
|
121,567 |
|
103,338 |
|
17.6% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
36,097 |
|
156,821 |
|
(77.0%) |
|
111,570 |
|
214,430 |
|
(48.0%) |
| ||||
Net loss attributable to redeemable noncontrolling interests |
|
121 |
|
88 |
|
37.5% |
|
78 |
|
237 |
|
(67.1%) |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to common stockholders |
|
$ |
36,218 |
|
$ |
156,909 |
|
(76.9%) |
|
$ |
111,648 |
|
$ |
214,667 |
|
(48.0%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to common stockholders per common share - basic |
|
$ |
0.28 |
|
$ |
1.64 |
|
(82.9%) |
|
$ |
0.90 |
|
$ |
2.25 |
|
(60.0%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to common stockholders per common share - diluted |
|
$ |
0.28 |
|
$ |
1.63 |
|
(82.8%) |
|
$ |
0.89 |
|
$ |
2.24 |
|
(60.3%) |
|
(1) For the three months ended June 30, 2013 and June 30, 2012, Joint venture income/(loss) includes gains of $1,472 and $385, respectively, related to the sales of unconsolidated communities. For the six months ended June 30, 2013 and June 30, 2012, amount includes gains of $10,824 and $1,471, respectively, related to the sales of unconsolidated communities.
(2) Amounts for the three and six months ended June 30, 2013 include an aggregate of $8,668 and $77,939, respectively, of Archstone Acquisition related costs of which $5,095 and $34,552, respectively, are included as a component of Joint venture income/(loss).
(3) Reflects net income for investments in real estate classified as discontinued operations as of June 30, 2013 and investments in real estate sold during the period from January 1, 2012 through June 30, 2013. The following table details income from discontinued operations for the periods shown:
|
|
Q2 |
|
Q2 |
|
YTD |
|
YTD |
|
|
|
|
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Rental income |
|
$ |
897 |
|
$ |
9,425 |
|
$ |
5,890 |
|
$ |
19,537 |
|
|
|
|
|
Operating and other expenses |
|
(314) |
|
(3,088) |
|
(1,621) |
|
(6,314) |
|
|
|
|
| ||||
Interest expense, net |
|
-- |
|
(55) |
|
-- |
|
(138) |
|
|
|
|
| ||||
Loss on extinguishment of debt |
|
-- |
|
(602) |
|
-- |
|
(602) |
|
|
|
|
| ||||
Depreciation expense |
|
(220) |
|
(1,795) |
|
(875) |
|
(4,194) |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income from discontinued operations |
|
$ |
363 |
|
$ |
3,885 |
|
$ |
3,394 |
|
$ |
8,289 |
|
|
|
|
|
|
|
|
|
|
|
Attachment 3
AvalonBay Communities, Inc.
Condensed Consolidated Balance Sheets
(Dollars in thousands)
(unaudited)
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
|
|
|
|
|
| ||
Real estate |
|
$ |
14,885,643 |
|
$ |
8,797,672 |
|
Less accumulated depreciation |
|
(2,326,132) |
|
(2,021,703) |
| ||
Net operating real estate |
|
12,559,511 |
|
6,775,969 |
| ||
Construction in progress, including land |
|
1,146,805 |
|
802,857 |
| ||
Land held for development |
|
409,930 |
|
316,037 |
| ||
Operating real estate assets held for sale, net |
|
-- |
|
120,256 |
| ||
|
|
|
|
|
| ||
Total real estate, net |
|
14,116,246 |
|
8,015,119 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents |
|
59,431 |
|
2,685,925 |
| ||
Restricted cash and cash in escrow |
|
145,741 |
|
97,726 |
| ||
Resident security deposits |
|
27,886 |
|
24,748 |
| ||
Other assets |
|
623,636 |
|
336,560 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
14,972,940 |
|
$ |
11,160,078 |
|
|
|
|
|
|
| ||
Unsecured notes, net |
|
$ |
1,846,113 |
|
$ |
1,945,798 |
|
Unsecured credit facility |
|
142,000 |
|
-- |
| ||
Notes payable |
|
3,865,206 |
|
1,905,235 |
| ||
Resident security deposits |
|
48,225 |
|
38,328 |
| ||
Liabilities related to assets held for sale |
|
-- |
|
1,547 |
| ||
Other liabilities |
|
488,119 |
|
421,350 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
$ |
6,389,663 |
|
$ |
4,312,258 |
|
|
|
|
|
|
| ||
Redeemable noncontrolling interests |
|
19,514 |
|
7,027 |
| ||
|
|
|
|
|
| ||
Equity |
|
8,563,763 |
|
6,840,793 |
| ||
|
|
|
|
|
| ||
Total liabilities and equity |
|
$ |
14,972,940 |
|
$ |
11,160,078 |
|
|
|
|
|
|
|
Attachment 4
AvalonBay Communities, Inc.
Sequential Operating Information by Business Segment (1)
June 30, 2013
(Dollars in thousands)
(unaudited)
|
|
Total |
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
| |||
|
|
Apartment Homes |
|
June 30, 2013 |
|
March 31, 2013 |
|
December 31, 2012 |
| |||
|
|
|
|
|
|
|
|
|
| |||
RENTAL REVENUE |
|
|
|
|
|
|
|
|
| |||
Established (2) |
|
34,243 |
|
$ |
211,941 |
|
$ |
208,163 |
|
$ |
207,441 |
|
Other Stabilized (excluding Archstone) (2) (3) |
|
6,962 |
|
44,260 |
|
43,481 |
|
41,345 |
| |||
Other Stabilized - Archstone (2) (4) |
|
17,596 |
|
102,783 |
|
35,350 |
|
N/A |
| |||
Redevelopment (2) |
|
2,982 |
|
15,458 |
|
15,231 |
|
15,054 |
| |||
Development (2) |
|
9,686 |
|
11,090 |
|
5,498 |
|
2,689 |
| |||
Total Consolidated Communities |
|
71,469 |
|
$ |
385,532 |
|
$ |
307,723 |
|
$ |
266,529 |
|
|
|
|
|
|
|
|
|
|
| |||
OPERATING EXPENSE |
|
|
|
|
|
|
|
|
| |||
Established |
|
|
|
$ |
63,408 |
|
$ |
63,585 |
|
$ |
63,183 |
|
Other Stabilized (excluding Archstone) (3) |
|
|
|
13,481 |
|
12,973 |
|
12,821 |
| |||
Other Stabilized - Archstone (4) |
|
|
|
32,058 |
|
11,108 |
|
N/A |
| |||
Redevelopment |
|
|
|
3,994 |
|
4,040 |
|
4,144 |
| |||
Development |
|
|
|
4,251 |
|
2,362 |
|
1,254 |
| |||
Total Consolidated Communities |
|
|
|
$ |
117,192 |
|
$ |
94,068 |
|
$ |
81,402 |
|
|
|
|
|
|
|
|
|
|
| |||
NOI (2) |
|
|
|
|
|
|
|
|
| |||
Established |
|
|
|
$ |
148,629 |
|
$ |
144,657 |
|
$ |
144,339 |
|
Other Stabilized (excluding Archstone) (3) |
|
|
|
31,336 |
|
30,581 |
|
28,998 |
| |||
Other Stabilized - Archstone (4) |
|
|
|
70,825 |
|
24,420 |
|
N/A |
| |||
Redevelopment |
|
|
|
11,487 |
|
11,215 |
|
10,933 |
| |||
Development |
|
|
|
6,849 |
|
3,138 |
|
1,435 |
| |||
Total Consolidated Communities |
|
|
|
$ |
269,126 |
|
$ |
214,011 |
|
$ |
185,705 |
|
|
|
|
|
|
|
|
|
|
| |||
AVERAGE REVENUE PER OCCUPIED HOME (5) |
|
|
|
|
|
|
|
|
| |||
Established |
|
|
|
$ |
2,136 |
|
$ |
2,106 |
|
$ |
2,096 |
|
Other Stabilized (excluding Archstone) (3) |
|
|
|
2,186 |
|
2,145 |
|
2,070 |
| |||
Other Stabilized - Archstone (4) (5) |
|
|
|
2,047 |
|
2,032 |
|
N/A |
| |||
Redevelopment |
|
|
|
1,809 |
|
1,771 |
|
1,758 |
| |||
|
|
|
|
|
|
|
|
|
| |||
ECONOMIC OCCUPANCY (6) |
|
|
|
|
|
|
|
|
| |||
Established |
|
|
|
96.6% |
|
96.2% |
|
96.3% |
| |||
Other Stabilized (excluding Archstone) (3) |
|
|
|
96.1% |
|
96.4% |
|
95.0% |
| |||
Other Stabilized - Archstone (4) |
|
|
|
95.1% |
|
95.0% |
|
N/A |
| |||
Redevelopment |
|
|
|
95.5% |
|
96.1% |
|
95.7% |
| |||
|
|
|
|
|
|
|
|
|
| |||
STABILIZED COMMUNITIES TURNOVER |
|
|
|
|
|
|
|
|
| |||
Current Year Period / Prior Year Period (7) |
|
|
|
56.2% / 56.4% |
|
41.5% / 43.9% |
|
45.4% / 46.0% |
|
(1) Excludes amounts related to communities that have been sold, or that are classified as held for sale.
(2) See Attachment #15 - Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.
(3) Results for these communities for quarters prior to January 1, 2013 may reflect community operations prior to stabilization, including periods of lease-up, such that occupancy levels are below what would be considered stabilized.
(4) Results for the Archstone apartment communities include operations for the entire quarter ended June 30, 2013 and include one month and one day of operations for the quarter ended March 31, 2013.
(5) Average rental revenue per occupied home for the Other Stabilized - Archstone segment for the quarter ended March 31, 2013 has been updated to present affordable housing discounts consistent with the Companys practice as applied in the quarter ended June 30, 2013.
(6) For per home rent projections and economic occupancy for Development Communities currently under construction and/or in lease-up see Attachment #9 , Development Communities.
(7) Turnover represents the annualized number of units turned over during the quarter, divided by the total number of apartment homes for communities with stabilized occupancy for the respective reporting period.
|
|
|
|
|
|
Attachment 5
AvalonBay Communities, Inc.
Quarterly Revenue and Occupancy Changes - Established Communities (1)
June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
Apartment |
|
Average Rental Rates (2) |
|
Economic Occupancy |
|
Rental Revenue ($000s) (3) |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
Q2 13 |
|
Q2 12 |
|
% Change |
|
Q2 13 |
|
Q2 12 |
|
% Change |
|
Q2 13 |
|
Q2 12 |
|
% Change |
| ||||
New England |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Boston, MA |
|
5,070 |
|
$ |
2,098 |
|
$ |
2,028 |
|
3.5% |
|
96.3% |
|
95.4% |
|
0.9% |
|
$ |
30,738 |
|
$ |
29,439 |
|
4.4% |
|
Fairfield-New Haven, CT |
|
2,420 |
|
2,112 |
|
2,096 |
|
0.8% |
|
96.5% |
|
95.2% |
|
1.3% |
|
14,800 |
|
14,496 |
|
2.1% |
| ||||
New England Average |
|
7,490 |
|
2,103 |
|
2,051 |
|
2.5% |
|
96.4% |
|
95.3% |
|
1.1% |
|
45,538 |
|
43,935 |
|
3.6% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Metro NY/NJ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New York City, NY |
|
2,196 |
|
3,520 |
|
3,304 |
|
6.5% |
|
96.7% |
|
96.4% |
|
0.3% |
|
22,414 |
|
20,984 |
|
6.8% |
| ||||
New York - Suburban |
|
3,066 |
|
2,440 |
|
2,339 |
|
4.3% |
|
96.9% |
|
96.5% |
|
0.4% |
|
21,736 |
|
20,753 |
|
4.7% |
| ||||
New Jersey |
|
3,154 |
|
2,000 |
|
1,940 |
|
3.1% |
|
97.1% |
|
96.1% |
|
1.0% |
|
18,377 |
|
17,659 |
|
4.1% |
| ||||
Metro NY/NJ Average |
|
8,416 |
|
2,557 |
|
2,441 |
|
4.8% |
|
96.9% |
|
96.4% |
|
0.5% |
|
62,527 |
|
59,396 |
|
5.3% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Mid-Atlantic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Washington Metro |
|
4,443 |
|
1,972 |
|
1,950 |
|
1.1% |
|
96.3% |
|
95.6% |
|
0.7% |
|
25,308 |
|
24,861 |
|
1.8% |
| ||||
Mid-Atlantic Average |
|
4,443 |
|
1,972 |
|
1,950 |
|
1.1% |
|
96.3% |
|
95.6% |
|
0.7% |
|
25,308 |
|
24,861 |
|
1.8% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Pacific Northwest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Seattle, WA |
|
2,387 |
|
1,666 |
|
1,547 |
|
7.7% |
|
97.1% |
|
96.2% |
|
0.9% |
|
11,587 |
|
10,674 |
|
8.6% |
| ||||
Pacific Northwest Average |
|
2,387 |
|
1,666 |
|
1,547 |
|
7.7% |
|
97.1% |
|
96.2% |
|
0.9% |
|
11,587 |
|
10,674 |
|
8.6% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Northern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
San Jose, CA |
|
2,148 |
|
2,352 |
|
2,205 |
|
6.7% |
|
96.7% |
|
95.7% |
|
1.0% |
|
14,661 |
|
13,613 |
|
7.7% |
| ||||
Oakland-East Bay, CA |
|
2,268 |
|
1,873 |
|
1,739 |
|
7.7% |
|
96.6% |
|
95.2% |
|
1.4% |
|
12,316 |
|
11,288 |
|
9.1% |
| ||||
San Francisco, CA |
|
1,264 |
|
2,842 |
|
2,608 |
|
9.0% |
|
97.2% |
|
96.3% |
|
0.9% |
|
10,472 |
|
9,527 |
|
9.9% |
| ||||
Northern California Average |
|
5,680 |
|
2,270 |
|
2,108 |
|
7.7% |
|
96.8% |
|
95.7% |
|
1.1% |
|
37,449 |
|
34,428 |
|
8.8% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Southern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Los Angeles, CA |
|
2,985 |
|
1,848 |
|
1,784 |
|
3.6% |
|
96.2% |
|
95.6% |
|
0.6% |
|
15,925 |
|
15,285 |
|
4.2% |
| ||||
Orange County, CA |
|
1,483 |
|
1,710 |
|
1,638 |
|
4.4% |
|
96.2% |
|
94.7% |
|
1.5% |
|
7,318 |
|
6,913 |
|
5.9% |
| ||||
San Diego, CA |
|
1,359 |
|
1,604 |
|
1,564 |
|
2.6% |
|
96.2% |
|
94.8% |
|
1.4% |
|
6,289 |
|
6,046 |
|
4.0% |
| ||||
Southern California Average |
|
5,827 |
|
1,756 |
|
1,695 |
|
3.6% |
|
96.2% |
|
95.2% |
|
1.0% |
|
29,532 |
|
28,244 |
|
4.6% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average/Total Established |
|
34,243 |
|
$ |
2,136 |
|
$ |
2,048 |
|
4.3% |
|
96.6% |
|
95.7% |
|
0.9% |
|
$ |
211,941 |
|
$ |
201,538 |
|
5.2% |
|
(1) Established Communities are communities with stabilized occupancy and operating expenses as of January 1, 2012 such that a comparison of 2012 to 2013 is meaningful.
(2) Reflects the effect of concessions amortized over the average lease term.
(3) With concessions reflected on a cash basis, rental revenue from Established Communities increased 5.1% between years.
|
|
|
|
|
|
Attachment 6
AvalonBay Communities, Inc.
*Sequential Quarterly* Revenue and Occupancy Changes - Established Communities
June 30, 2013
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
|
|
Apartment |
|
Average Rental Rates (1) |
|
Economic Occupancy |
|
Rental Revenue ($000s) |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
Q2 13 |
|
Q1 13 |
|
% Change |
|
Q2 13 |
|
Q1 13 |
|
% Change |
|
Q2 13 |
|
Q1 13 |
|
% Change |
| ||||
New England |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Boston, MA |
|
5,070 |
|
$ |
2,098 |
|
$ |
2,067 |
|
1.5% |
|
96.3% |
|
95.9% |
|
0.4% |
|
$ |
30,738 |
|
$ |
30,142 |
|
2.0% |
|
Fairfield-New Haven, CT |
|
2,420 |
|
2,112 |
|
2,078 |
|
1.6% |
|
96.5% |
|
96.1% |
|
0.4% |
|
14,800 |
|
14,506 |
|
2.0% |
| ||||
New England Average |
|
7,490 |
|
2,103 |
|
2,071 |
|
1.5% |
|
96.4% |
|
96.0% |
|
0.4% |
|
45,538 |
|
44,648 |
|
2.0% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Metro NY/NJ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New York City, NY |
|
2,196 |
|
3,520 |
|
3,438 |
|
2.4% |
|
96.7% |
|
96.2% |
|
0.5% |
|
22,414 |
|
21,782 |
|
2.9% |
| ||||
New York - Suburban |
|
3,066 |
|
2,440 |
|
2,410 |
|
1.2% |
|
96.9% |
|
96.9% |
|
0.0% |
|
21,736 |
|
21,486 |
|
1.2% |
| ||||
New Jersey |
|
3,154 |
|
2,000 |
|
1,974 |
|
1.3% |
|
97.1% |
|
96.1% |
|
1.0% |
|
18,377 |
|
17,957 |
|
2.3% |
| ||||
Metro NY/NJ Average |
|
8,416 |
|
2,557 |
|
2,515 |
|
1.7% |
|
96.9% |
|
96.4% |
|
0.5% |
|
62,527 |
|
61,225 |
|
2.1% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Mid-Atlantic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Washington Metro |
|
4,443 |
|
1,972 |
|
1,956 |
|
0.8% |
|
96.3% |
|
96.0% |
|
0.3% |
|
25,308 |
|
25,034 |
|
1.1% |
| ||||
Mid-Atlantic Average |
|
4,443 |
|
1,972 |
|
1,956 |
|
0.8% |
|
96.3% |
|
96.0% |
|
0.3% |
|
25,308 |
|
25,034 |
|
1.1% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Pacific Northwest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Seattle, WA |
|
2,387 |
|
1,666 |
|
1,652 |
|
0.8% |
|
97.1% |
|
96.0% |
|
1.1% |
|
11,587 |
|
11,354 |
|
2.1% |
| ||||
Pacific Northwest Average |
|
2,387 |
|
1,666 |
|
1,652 |
|
0.8% |
|
97.1% |
|
96.0% |
|
1.1% |
|
11,587 |
|
11,354 |
|
2.1% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Northern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
San Jose, CA |
|
2,148 |
|
2,352 |
|
2,324 |
|
1.2% |
|
96.7% |
|
96.1% |
|
0.6% |
|
14,661 |
|
14,396 |
|
1.8% |
| ||||
Oakland-East Bay, CA |
|
2,268 |
|
1,873 |
|
1,843 |
|
1.6% |
|
96.6% |
|
96.2% |
|
0.4% |
|
12,316 |
|
12,063 |
|
2.1% |
| ||||
San Francisco, CA |
|
1,264 |
|
2,842 |
|
2,779 |
|
2.3% |
|
97.2% |
|
96.0% |
|
1.2% |
|
10,472 |
|
10,120 |
|
3.5% |
| ||||
Northern California Average |
|
5,680 |
|
2,270 |
|
2,233 |
|
1.7% |
|
96.8% |
|
96.1% |
|
0.7% |
|
37,449 |
|
36,579 |
|
2.4% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Southern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Los Angeles, CA |
|
2,985 |
|
1,848 |
|
1,828 |
|
1.1% |
|
96.2% |
|
97.1% |
|
(0.9%) |
|
15,925 |
|
15,889 |
|
0.2% |
| ||||
Orange County, CA |
|
1,483 |
|
1,710 |
|
1,692 |
|
1.1% |
|
96.2% |
|
95.5% |
|
0.7% |
|
7,318 |
|
7,186 |
|
1.8% |
| ||||
San Diego, CA |
|
1,359 |
|
1,604 |
|
1,587 |
|
1.1% |
|
96.2% |
|
96.6% |
|
(0.4%) |
|
6,289 |
|
6,248 |
|
0.7% |
| ||||
Southern California Average |
|
5,827 |
|
1,756 |
|
1,737 |
|
1.1% |
|
96.2% |
|
96.6% |
|
(0.4%) |
|
29,532 |
|
29,323 |
|
0.7% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average/Total Established |
|
34,243 |
|
$ |
2,136 |
|
$ |
2,106 |
|
1.4% |
|
96.6% |
|
96.2% |
|
0.4% |
|
$ |
211,941 |
|
$ |
208,163 |
|
1.8% |
|
(1) Reflects the effect of concessions amortized over the average lease term.
|
|
|
|
|
|
Attachment 7
AvalonBay Communities, Inc.
Year-to-Date Revenue and Occupancy Changes - Established Communities (1)
June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
Apartment |
|
Average Rental Rates (2) |
|
Economic Occupancy |
|
Rental Revenue ($000s) (3) |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
YTD 13 |
|
YTD 12 |
|
% Change |
|
YTD 13 |
|
YTD 12 |
|
% Change |
|
YTD 13 |
|
YTD 12 |
|
% Change |
| ||||
New England |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Boston, MA |
|
5,070 |
|
$ |
2,083 |
|
$ |
2,015 |
|
3.4% |
|
96.1% |
|
95.3% |
|
0.8% |
|
60,880 |
|
58,424 |
|
4.2% |
| ||
Fairfield-New Haven, CT |
|
2,420 |
|
2,095 |
|
2,071 |
|
1.2% |
|
96.3% |
|
95.6% |
|
0.7% |
|
29,305 |
|
28,766 |
|
1.9% |
| ||||
New England Average |
|
7,490 |
|
2,087 |
|
2,034 |
|
2.6% |
|
96.2% |
|
95.4% |
|
0.8% |
|
90,185 |
|
87,190 |
|
3.4% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Metro NY/NJ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New York City, NY |
|
2,196 |
|
3,479 |
|
3,277 |
|
6.2% |
|
96.4% |
|
96.0% |
|
0.4% |
|
44,196 |
|
41,462 |
|
6.6% |
| ||||
New York - Suburban |
|
3,066 |
|
2,425 |
|
2,326 |
|
4.3% |
|
96.9% |
|
96.4% |
|
0.5% |
|
43,223 |
|
41,247 |
|
4.8% |
| ||||
New Jersey |
|
3,154 |
|
1,987 |
|
1,922 |
|
3.4% |
|
96.6% |
|
96.3% |
|
0.3% |
|
36,334 |
|
35,042 |
|
3.7% |
| ||||
Metro NY/NJ Average |
|
8,416 |
|
2,536 |
|
2,422 |
|
4.7% |
|
96.6% |
|
96.2% |
|
0.4% |
|
123,753 |
|
117,751 |
|
5.1% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Mid-Atlantic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Washington Metro |
|
4,443 |
|
1,964 |
|
1,932 |
|
1.7% |
|
96.2% |
|
96.2% |
|
0.0% |
|
50,342 |
|
49,518 |
|
1.7% |
| ||||
Mid-Atlantic Average |
|
4,443 |
|
1,964 |
|
1,932 |
|
1.7% |
|
96.2% |
|
96.2% |
|
0.0% |
|
50,342 |
|
49,518 |
|
1.7% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Pacific Northwest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Seattle, WA |
|
2,387 |
|
1,659 |
|
1,532 |
|
8.3% |
|
96.6% |
|
96.2% |
|
0.4% |
|
22,942 |
|
21,100 |
|
8.7% |
| ||||
Pacific Northwest Average |
|
2,387 |
|
1,659 |
|
1,532 |
|
8.3% |
|
96.6% |
|
96.2% |
|
0.4% |
|
22,942 |
|
21,100 |
|
8.7% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Northern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
San Jose, CA |
|
2,148 |
|
2,338 |
|
2,175 |
|
7.5% |
|
96.4% |
|
95.8% |
|
0.6% |
|
29,057 |
|
26,883 |
|
8.1% |
| ||||
Oakland-East Bay, CA |
|
2,268 |
|
1,858 |
|
1,724 |
|
7.8% |
|
96.4% |
|
95.3% |
|
1.1% |
|
24,379 |
|
22,393 |
|
8.9% |
| ||||
San Francisco, CA |
|
1,264 |
|
2,811 |
|
2,576 |
|
9.1% |
|
96.6% |
|
96.3% |
|
0.3% |
|
20,591 |
|
18,818 |
|
9.4% |
| ||||
Northern California Average |
|
5,680 |
|
2,251 |
|
2,085 |
|
8.0% |
|
96.5% |
|
95.8% |
|
0.7% |
|
74,027 |
|
68,094 |
|
8.7% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Southern California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Los Angeles, CA |
|
2,985 |
|
1,838 |
|
1,774 |
|
3.6% |
|
96.7% |
|
95.9% |
|
0.8% |
|
31,814 |
|
30,460 |
|
4.4% |
| ||||
Orange County, CA |
|
1,483 |
|
1,701 |
|
1,623 |
|
4.8% |
|
95.8% |
|
95.5% |
|
0.3% |
|
14,504 |
|
13,801 |
|
5.1% |
| ||||
San Diego, CA |
|
1,359 |
|
1,595 |
|
1,550 |
|
2.9% |
|
96.4% |
|
95.0% |
|
1.4% |
|
12,537 |
|
12,024 |
|
4.3% |
| ||||
Southern California Average |
|
5,827 |
|
1,746 |
|
1,682 |
|
3.8% |
|
96.4% |
|
95.6% |
|
0.8% |
|
58,855 |
|
56,285 |
|
4.6% |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average/Total Established |
|
34,243 |
|
$ |
2,121 |
|
$ |
2,030 |
|
4.5% |
|
96.4% |
|
95.9% |
|
0.5% |
|
$ |
420,104 |
|
$ |
399,938 |
|
5.0% |
|
(1) Established Communities are communities with stabilized operating expenses as of January 1, 2012 such that a comparison of 2012 to 2013 is meaningful.
(2) Reflects the effect of concessions amortized over the average lease term.
(3) With concessions reflected on a cash basis, rental revenue from Established Communities increased 4.9% between years.
|
|
|
|
|
|
|
Attachment 8
AvalonBay Communities, Inc.
Operating Expenses (Opex) - Established Communities (1)
June 30, 2013
(Dollars in thousands)
(unaudited)
|
|
|
|
|
|
|
|
Q2 2013 |
|
|
|
|
|
|
|
YTD 2013 |
| ||||
|
|
Q2 |
|
Q2 |
|
|
|
% of |
|
YTD |
|
YTD |
|
|
|
% of |
| ||||
|
|
2013 |
|
2012 |
|
% Change |
|
Total Opex |
|
2013 |
|
2012 |
|
% Change |
|
Total Opex |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Property taxes (2) |
|
$ |
21,411 |
|
$ |
20,113 |
|
6.5% |
|
33.8% |
|
$ |
42,964 |
|
$ |
40,030 |
|
7.3% |
|
33.8% |
|
Payroll (3) |
|
14,597 |
|
14,460 |
|
0.9% |
|
23.0% |
|
29,143 |
|
29,256 |
|
(0.4%) |
|
22.9% |
| ||||
Repairs & maintenance |
|
10,580 |
|
10,531 |
|
0.5% |
|
16.7% |
|
20,188 |
|
20,061 |
|
0.6% |
|
15.9% |
| ||||
Office operations (4) |
|
8,060 |
|
7,158 |
|
12.6% |
|
12.7% |
|
14,912 |
|
14,311 |
|
4.2% |
|
11.7% |
| ||||
Utilities (5) |
|
5,080 |
|
6,072 |
|
(16.3%) |
|
8.0% |
|
12,393 |
|
12,909 |
|
(4.0%) |
|
9.8% |
| ||||
Insurance (6) |
|
2,233 |
|
2,020 |
|
10.5% |
|
3.5% |
|
4,495 |
|
3,734 |
|
20.4% |
|
3.6% |
| ||||
Marketing (7) |
|
1,447 |
|
1,828 |
|
(20.8%) |
|
2.3% |
|
2,899 |
|
3,344 |
|
(13.3%) |
|
2.3% |
| ||||
Total Established Communities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses (8) |
|
$ |
63,408 |
|
$ |
62,182 |
|
2.0% |
|
100.0% |
|
$ |
126,994 |
|
$ |
123,645 |
|
2.7% |
|
100.0% |
|
(1) See Attachment #15 - Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.
(2) Property taxes increased for the three and six months ended June 30, 2013 primarily due to increases in rates and assessments, particularly in the Metro New York/New Jersey and New England markets, and refunds received in 2012 that were not received in 2013.
(3) Payroll includes expenses directly related to on-site operations. Results for the three and six months ended June 30, 2013 reflect favorable benefit expenses.
(4) Office operations includes administrative costs, land lease expense, bad debt expense and association and license fees. The increases for the three and six months ended June 30, 2013 over the prior year periods are due primarily to a non-cash adjustment to the straight line schedule for a ground lease community and contract labor at certain communities.
(5) Utilities represents aggregate utility costs, net of resident reimbursements. The decreases for the three and six months ended June 30, 2013 from the prior year periods are due primarily to an increase in cost recoveries for water submetering.
(6) Insurance costs consist of premiums, expected claims activity and associated reductions from receipt of claims proceeds. The increases for the three and six months ended June 30, 2012 over the prior year periods are due primarily to the renewals of the property policy, as well as the timing of claims. Insurance costs can exhibit volatility due to the amounts and timing of estimated and actual claim activity and the related proceeds received.
(7) Marketing costs represent amounts incurred for electronic and print advertising, as well as prospect management and incentive costs. The decreases for the three and six months ended June 30, 2013 are due primarily to decreased customer incentive costs, coupled with internet cost savings .
(8) Operating expenses for Established Communities excludes indirect costs for off-site corporate-level property management related expenses, and other support related expenses.
|
|
|
|
|
|
|
|
Attachment 9
AvalonBay Communities, Inc.
Development Communities as of June 30, 2013
Community Information |
|
Number |
|
Total |
|
Schedule |
|
Avg Rent |
|
% |
|
% |
|
% |
|
% | |||||||||
|
|
|
|
of |
|
Capital |
|
|
|
|
|
|
|
Stabilized |
|
Per |
|
|
|
|
|
|
|
Economic | |
|
|
|
|
Apt |
|
Cost |
|
|
|
Initial |
|
|
|
Operations |
|
Home |
|
Complete |
|
Leased |
|
Occupied |
|
Occ. | |
Development Name |
|
Location |
|
Homes |
|
(millions) (1) |
|
Start |
|
Occupancy |
|
Complete |
|
(1) |
|
(1) |
|
As of July 19, 2013 |
|
Q2 13 (1) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under Construction: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Avalon Somerset |
|
Somerset, NJ |
|
384 |
|
$ 78.5 |
|
Q4 2011 |
|
Q3 2012 |
|
Q4 2013 |
|
Q2 2014 |
|
$ 1,935 |
|
54.7% |
|
65.6% |
|
49.2% |
|
35.1% |
|
2. Avalon Shelton III |
|
Shelton, CT |
|
250 |
|
47.9 |
|
Q3 2011 |
|
Q1 2013 |
|
Q3 2013 |
|
Q1 2014 |
|
1,695 |
|
74.8% |
|
57.2% |
|
44.4% |
|
18.0% |
|
3. Archstone Toscano |
|
Houston, TX |
|
474 |
|
90.2 |
|
Q2 2011 |
|
Q1 2013 |
|
Q4 2013 |
|
Q2 2014 |
|
1,765 |
|
50.6% |
|
37.6% |
|
32.9% |
|
20.2% |
|
4. Avalon Natick |
|
Natick, MA |
|
407 |
|
82.0 |
|
Q4 2011 |
|
Q1 2013 |
|
Q4 2013 |
|
Q2 2014 |
|
1,905 |
|
55.5% |
|
60.4% |
|
41.8% |
|
18.8% |
|
5. Avalon Hackensack |
|
Hackensack, NJ |
|
226 |
|
46.4 |
|
Q3 2011 |
|
Q2 2013 |
|
Q4 2013 |
|
Q2 2014 |
|
2,475 |
|
61.1% |
|
46.9% |
|
32.7% |
|
12.7% |
|
6. Avalon East Norwalk |
|
Norwalk, CT |
|
240 |
|
45.5 |
|
Q2 2012 |
|
Q2 2013 |
|
Q1 2014 |
|
Q3 2014 |
|
1,895 |
|
8.3% |
|
34.6% |
|
1.7% |
|
0.5% |
|
7. AVA University District (2) |
|
Seattle, WA |
|
283 |
|
76.7 |
|
Q2 2012 |
|
Q3 2013 |
|
Q3 2014 |
|
Q1 2015 |
|
1,760 |
|
0.0% |
|
12.0% |
|
0.0% |
|
0.0% |
|
8. Avalon Bloomingdale |
|
Bloomingdale, NJ |
|
174 |
|
32.2 |
|
Q3 2012 |
|
Q3 2013 |
|
Q1 2014 |
|
Q3 2014 |
|
1,955 |
|
0.0% |
|
3.4% |
|
0.0% |
|
0.0% |
|
9. Avalon Exeter |
|
Boston, MA |
|
187 |
|
120.0 |
|
Q2 2011 |
|
Q1 2014 |
|
Q2 2014 |
|
Q4 2014 |
|
4,335 |
|
- |
|
- |
|
- |
|
- |
|
10. Avalon West Chelsea/AVA High Line (2) |
|
New York, NY |
|
715 |
|
276.1 |
|
Q4 2011 |
|
Q4 2013 |
|
Q1 2015 |
|
Q3 2015 |
|
3,300 |
|
- |
|
- |
|
- |
|
- |
|
11. Avalon Mosaic |
|
Tysons Corner, VA |
|
531 |
|
120.9 |
|
Q1 2012 |
|
Q4 2013 |
|
Q3 2014 |
|
Q1 2015 |
|
1,930 |
|
- |
|
- |
|
- |
|
- |
|
12. Avalon Dublin Station II |
|
Dublin, CA |
|
253 |
|
76.0 |
|
Q2 2012 |
|
Q4 2013 |
|
Q2 2014 |
|
Q4 2014 |
|
2,080 |
|
- |
|
- |
|
- |
|
- |
|
13. Avalon/AVA Assembly Row |
|
Somerville, MA |
|
448 |
|
113.5 |
|
Q2 2012 |
|
Q4 2013 |
|
Q3 2014 |
|
Q1 2015 |
|
2,310 |
|
- |
|
- |
|
- |
|
- |
|
14. Archstone Parkland Gardens |
|
Arlington, VA |
|
228 |
|
87.2 |
|
Q2 2012 |
|
Q4 2013 |
|
Q3 2014 |
|
Q1 2015 |
|
2,860 |
|
- |
|
- |
|
- |
|
- |
|
15. Avalon Morrison Park |
|
San Jose, CA |
|
250 |
|
79.7 |
|
Q3 2012 |
|
Q1 2014 |
|
Q3 2014 |
|
Q1 2015 |
|
2,560 |
|
- |
|
- |
|
- |
|
- |
|
16. Archstone Memorial Heights Phase I |
|
Houston, TX |
|
318 |
|
54.9 |
|
Q3 2012 |
|
Q1 2014 |
|
Q3 2014 |
|
Q1 2015 |
|
1,790 |
|
- |
|
- |
|
- |
|
- |
|
17. AVA 55 Ninth |
|
San Francisco, CA |
|
273 |
|
123.3 |
|
Q3 2012 |
|
Q2 2014 |
|
Q4 2014 |
|
Q2 2015 |
|
3,160 |
|
- |
|
- |
|
- |
|
- |
|
18. Archstone Berkeley on Addison |
|
Berkeley, CA |
|
94 |
|
30.2 |
|
Q3 2012 |
|
Q2 2014 |
|
Q3 2014 |
|
Q4 2014 |
|
2,415 |
|
- |
|
- |
|
- |
|
- |
|
19. Archstone West Valley Expansion |
|
San Jose, CA |
|
84 |
|
19.4 |
|
Q4 2012 |
|
Q1 2014 |
|
Q1 2014 |
|
Q3 2014 |
|
2,300 |
|
- |
|
- |
|
- |
|
- |
|
20. Avalon Ossining |
|
Ossining, NY |
|
168 |
|
37.4 |
|
Q4 2012 |
|
Q2 2014 |
|
Q3 2014 |
|
Q1 2015 |
|
2,140 |
|
- |
|
- |
|
- |
|
- |
|
21. AVA Little Tokyo (2) |
|
Los Angeles, CA |
|
280 |
|
109.8 |
|
Q4 2012 |
|
Q3 2014 |
|
Q2 2015 |
|
Q4 2015 |
|
2,750 |
|
- |
|
- |
|
- |
|
- |
|
22. Avalon Wharton |
|
Wharton, NJ |
|
248 |
|
55.6 |
|
Q4 2012 |
|
Q1 2015 |
|
Q3 2015 |
|
Q1 2016 |
|
2,025 |
|
- |
|
- |
|
- |
|
- |
|
23. Avalon Huntington Station |
|
Huntington Station, NY |
|
303 |
|
83.3 |
|
Q1 2013 |
|
Q2 2014 |
|
Q1 2015 |
|
Q3 2015 |
|
2,470 |
|
- |
|
- |
|
- |
|
- |
|
24. AVA Stuart Street |
|
Boston, MA |
|
398 |
|
175.7 |
|
Q1 2013 |
|
Q1 2015 |
|
Q3 2015 |
|
Q1 2016 |
|
3,750 |
|
- |
|
- |
|
- |
|
- |
|
25. Avalon Canton |
|
Canton, MA |
|
196 |
|
40.9 |
|
Q2 2013 |
|
Q2 2014 |
|
Q4 2014 |
|
Q2 2015 |
|
1,780 |
|
- |
|
- |
|
- |
|
- |
|
26. Avalon Alderwood I |
|
Lynnwood, WA |
|
367 |
|
69.2 |
|
Q2 2013 |
|
Q3 2014 |
|
Q2 2015 |
|
Q4 2015 |
|
1,510 |
|
- |
|
- |
|
- |
|
- |
|
27. Avalon San Dimas |
|
San Dimas, CA |
|
156 |
|
41.4 |
|
Q2 2013 |
|
Q4 2014 |
|
Q1 2015 |
|
Q3 2015 |
|
1,825 |
|
- |
|
- |
|
- |
|
- |
|
Subtotal / Weighted Average |
|
|
|
7,935 |
|
$ 2,213.9 |
|
|
|
|
|
|
|
|
|
$ 2,345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Completed this Quarter: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Avalon Irvine II |
|
Irvine, CA |
|
179 |
|
$ 46.2 |
|
Q3 2011 |
|
Q4 2012 |
|
Q2 2013 |
|
Q4 2013 |
|
$ 1,980 |
|
100.0% |
|
92.7% |
|
90.5% |
|
76.2% |
|
2. AVA Ballard (2) |
|
Seattle, WA |
|
265 |
|
64.3 |
|
Q3 2011 |
|
Q1 2013 |
|
Q2 2013 |
|
Q1 2014 |
|
1,925 |
|
100.0% |
|
61.1% |
|
52.5% |
|
30.6% |
|
3. Avalon at Wesmont Station II |
|
Wood-Ridge, NJ |
|
140 |
|
23.9 |
|
Q3 2012 |
|
Q2 2013 |
|
Q2 2013 |
|
Q4 2013 |
|
1,950 |
|
100.0% |
|
77.1% |
|
65.7% |
|
19.7% |
|
Subtotal / Weighted Average |
|
|
|
584 |
|
$ 134.4 |
|
|
|
|
|
|
|
|
|
$ 1,950 |
|
|
|
|
|
|
|
|
|
Total / Weighted Average |
|
|
|
8,519 |
|
$ 2,348.3 |
|
|
|
|
|
|
|
|
|
$ 2,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Projected NOI as a % of Total Capital Cost (1) |
|
|
|
6.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Stabilized Development Communities Completed in Prior Quarters (3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Archstone First & M Phase I |
|
Washington, D.C. |
|
469 |
|
$ 200.0 |
|
Q3 2010 |
|
Q2 2012 |
|
Q4 2012 |
|
Q1 2014 |
|
$ 2,900 |
|
100.0% |
|
88.9% |
|
81.0% |
|
72.1% |
|
2. Avalon Park Crest |
|
Tysons Corner, VA |
|
354 |
|
77.0 |
|
Q4 2010 |
|
Q3 2012 |
|
Q1 2013 |
|
Q4 2013 |
|
2,090 |
|
100.0% |
|
96.9% |
|
89.5% |
|
80.6% |
|
3. AVA H Street |
|
Washington, D.C. |
|
138 |
|
33.2 |
|
Q4 2011 |
|
Q4 2012 |
|
Q1 2013 |
|
Q3 2013 |
|
2,200 |
|
100.0% |
|
99.3% |
|
96.4% |
|
66.7% |
|
Subtotal / Weighted Average |
|
|
|
961 |
|
$ 310.2 |
|
|
|
|
|
|
|
|
|
$ 2,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Cost Basis (millions) (4): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Cost Basis, Under Construction and Completed |
|
|
|
$ 2,658.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Less: Remaining to Invest, Under Construction and Completed |
|
|
|
(1,036.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total Asset Cost Basis, Under Construction and Completed |
|
|
|
$ 1,622.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See Attachment #15 - Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.
(2) Developments containing at least 10,000 square feet of retail space include AVA University District (12,000 sf), Avalon West Chelsea (21,000 sf), AVA Little Tokyo (19,000 sf), and AVA Ballard (12,000 sf).
(3) Represents Development Communities completed in prior quarters that had not achieved Stabilized Operations for the entire current quarter.
(4) Q2 2013 Net Operating Income for communities presented on this attachment was $5.3 million.
This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the second quarter of 2013.
|
|
|
|
|
|
|
|
Attachment 10
AvalonBay Communities, Inc.
Redevelopment Communities as of June 30, 2013
Community Information |
|
|
|
|
Total |
|
Schedule |
|
Avg |
|
|
|
| ||||||||
|
|
|
|
Number |
|
|
Capital |
|
|
|
|
|
|
|
|
|
Post-Renovated |
|
|
Homes |
|
|
|
|
|
of Apt |
|
|
Cost (1)(2) |
|
Acquisition / |
|
|
|
|
|
Restabilized |
|
Rent Per |
|
|
Completed |
|
Community Name |
|
Location |
|
Homes |
|
|
(millions) |
|
Completion |
|
Start |
|
Complete |
|
Ops (2) |
|
Home (2) |
|
|
@ 6/30/2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Under Redevelopment (3) (4): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
1. Avalon Bronxville |
|
Bronxville, NY |
|
110 |
|
$ 8.3 |
|
Q3 1999 |
|
Q3 2012 |
|
Q3 2013 |
|
Q4 2013 |
|
$4,330 |
|
110 |
| ||
2. AVA Burbank |
|
Burbank, CA |
|
748 |
|
19.3 |
|
Q3 1997 |
|
Q4 2012 |
|
Q4 2014 |
|
Q1 2015 |
|
1,585 |
|
173 |
| ||
3. Avalon Campbell |
|
Campbell, CA |
|
348 |
|
12.4 |
|
Q4 1995 |
|
Q4 2012 |
|
Q2 2014 |
|
Q3 2014 |
|
2,210 |
|
209 |
| ||
4. Avalon at Fairway Hills (5) |
|
Columbia, MD |
|
720 |
|
5.8 |
|
Q3 1996 |
|
Q4 2012 |
|
Q4 2013 |
|
N/A |
|
|
|
|
| ||
5. Eaves Stamford |
|
Stamford, CT |
|
238 |
|
9.5 |
|
Q3 1995 |
|
Q1 2013 |
|
Q1 2014 |
|
Q3 2014 |
|
2,060 |
|
60 |
| ||
6. AVA Pasadena |
|
Pasadena, CA |
|
84 |
|
5.6 |
|
Q1 2012 |
|
Q2 2013 |
|
Q3 2014 |
|
Q1 2015 |
|
1,990 |
|
6 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total / Weighted Average |
|
|
|
2,248 |
|
$ 60.9 |
|
|
|
|
|
|
|
|
|
$2,020 |
|
558 |
|
(1) |
Exclusive of costs incurred prior to redevelopment. |
|
|
(2) |
See Attachment #15 - Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms. |
|
|
(3) |
The Company commenced the redevelopment of AVA Back Bay in Boston, MA during the first quarter of 2013 for an estimated Total Capital Cost of $16.9 million. The redevelopment of this community is primarily focused on the exterior and/or common area and is not expected to have a material impact on community operations. This community is therefore included in the Established Community portfolio and not classified as a Redevelopment Community. |
|
|
(4) |
The Company assumed responsibility for the redevelopment of Marina Bay, comprised of 205 apartment homes and 229 boat slips, in conjunction with the Archstone acquisition. Marina Bay, located in Marina del Rey, CA is owned by the Archstone U.S. Fund, in which the Company holds a 28.6% interest, and is being redeveloped for an estimated Total Capital Cost of $32.9 million. All capital necessary for the redevelopment of Marina Bay was contributed to the venture prior to the Company acquiring an interest in the venture. |
|
|
(5) |
The redevelopment of this community is primarily focused on the exterior and/or common area. While apartment homes are not being turned, there is expected to be a material impact on community operations and therefore, this community is excluded from the Established Community portfolio and classified as a Redevelopment Community. |
|
|
|
This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the second quarter of 2013. |
|
|
|
|
|
|
|
|
Attachment 11
AvalonBay Communities, Inc.
Summary of Development and Redevelopment Community Activity (1) as of June 30, 2013
(Dollars in Thousands)
DEVELOPMENT |
|
|
Apt Homes |
|
Total Capital |
|
Cost of Homes |
|
|
|
Construction in |
| ||||
|
|
Completed & |
|
Cost Invested |
|
Completed & |
|
Remaining to |
|
Progress at |
| ||||
|
|
Occupied |
|
During Period (2) |
|
Occupied (3) |
|
Invest (4) |
|
Period End (5) |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total - 2011 Actual |
|
1,086 |
|
$ |
525,391 |
|
$ |
298,259 |
|
$ |
804,231 |
|
$ |
578,809 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total - 2012 Actual |
|
1,917 |
|
$ |
709,037 |
|
$ |
495,329 |
|
$ |
983,079 |
|
$ |
788,200 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
2013 Projected: |
|
|
|
|
|
|
|
|
|
|
| ||||
Quarter 1 (Actual) |
|
399 |
|
$ |
359,385 |
|
$ |
94,569 |
|
$ |
1,153,420 |
|
$ |
990,402 |
|
Quarter 2 (Actual) |
|
730 |
|
269,068 |
|
154,502 |
|
1,036,220 |
|
1,130,823 |
| ||||
Quarter 3 (Projected) |
|
825 |
|
270,144 |
|
165,209 |
|
766,076 |
|
1,169,291 |
| ||||
Quarter 4 (Projected) |
|
847 |
|
264,682 |
|
197,583 |
|
501,395 |
|
1,201,055 |
| ||||
Total - 2013 Projected |
|
2,801 |
|
$ |
1,163,279 |
|
$ |
611,863 |
|
|
|
|
|
REDEVELOPMENT |
|
|
|
|
Total Capital |
|
|
|
|
|
Reconstruction in |
| |||
|
|
|
|
Cost Invested |
|
|
|
Remaining to |
|
Progress at |
| |||
|
|
|
|
During Period (2) |
|
|
|
Invest (4) |
|
Period End |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Total - 2011 Actual |
|
|
|
$ |
62,986 |
|
|
|
$ |
87,646 |
|
$ |
18,790 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total - 2012 Actual |
|
|
|
$ |
79,328 |
|
|
|
$ |
43,090 |
|
$ |
14,683 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
2013 Projected: |
|
|
|
|
|
|
|
|
|
|
| |||
Quarter 1 (Actual) |
|
|
|
$ |
13,030 |
|
|
|
$ |
44,851 |
|
$ |
13,496 |
|
Quarter 2 (Actual) |
|
|
|
14,751 |
|
|
|
35,299 |
|
15,982 |
| |||
Quarter 3 (Projected) |
|
|
|
15,604 |
|
|
|
19,695 |
|
11,529 |
| |||
Quarter 4 (Projected) |
|
|
|
9,967 |
|
|
|
9,728 |
|
11,580 |
| |||
Total - 2013 Projected |
|
|
|
$ |
53,352 |
|
|
|
|
|
|
|
(1) |
Data is presented for all communities currently under development or redevelopment. |
|
|
(2) |
Represents Total Capital Cost incurred or expected to be incurred during the quarter, year or in total. See Attachment #15 - Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms. |
|
|
(3) |
Represents projected Total Capital Cost of apartment homes completed and occupied, or projected to be occupied during the quarter or year. Calculated by dividing Total Capital Cost for each Development Community by number of homes for the community, multiplied by the number of homes completed and occupied, or projected to be occupied, during the quarter or year. |
|
|
(4) |
Represents projected Total Capital Cost remaining to invest on communities currently under construction or reconstruction. |
|
|
(5) |
2013 Quarter 2 (Actual) reflects construction in progress for communities under development and includes $35.1 million related to communities not currently under development or redevelopment. |
|
|
|
This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the second quarter of 2013. |
|
|
|
|
|
|
|
|
Attachment 12
AvalonBay Communities, Inc.
Future Development as of June 30, 2013
DEVELOPMENT RIGHTS (1)
|
|
|
|
|
Estimated |
|
Total Capital |
| |||
|
|
# of Rights |
|
Number |
|
Cost (1) (2) |
| |||
|
|
|
|
of Homes |
|
(millions) |
| |||
|
|
|
|
|
|
|
| |||
Development Rights as of 12/31/2012 |
|
34 |
|
|
9,602 |
|
|
$ 2,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2013 Additions |
|
4 |
|
|
1,076 |
|
|
$ 312 |
|
|
Q1 2013 Acquired Archstone Dev Rights |
|
6 |
|
|
2,064 |
|
|
724 |
|
|
Q1 2013 Construction Starts |
|
(2 |
) |
|
(701 |
) |
|
(259 |
) |
|
Q1 2013 Adjustments to existing Dev Rights |
|
|
|
|
(1 |
) |
|
(14 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Development Rights as of 3/31/2013 |
|
42 |
|
|
12,040 |
|
|
$ 3,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2 2013 Additions |
|
9 |
|
|
2,583 |
|
|
$ 706 |
|
|
Q2 2013 Construction Starts |
|
(3 |
) |
|
(719 |
) |
|
(151 |
) |
|
Q2 2013 Adjustments to existing Dev Rights (3) |
|
(1 |
) |
|
(255 |
) |
|
(70 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Development Rights as of 6/30/2013 |
|
47 |
|
|
13,649 |
|
|
$ 4,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Development Rights by Market as of June 30, 2013 |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
Boston, MA |
|
7 |
|
|
2,196 |
|
|
$ 656 |
|
|
Fairfield-New Haven, CT |
|
2 |
|
|
290 |
|
|
68 |
|
|
New York City |
|
1 |
|
|
826 |
|
|
445 |
|
|
New York Suburban |
|
4 |
|
|
864 |
|
|
276 |
|
|
New Jersey |
|
11 |
|
|
2,793 |
|
|
624 |
|
|
Baltimore, MD |
|
1 |
|
|
343 |
|
|
75 |
|
|
Washington, DC Metro |
|
7 |
|
|
2,370 |
|
|
614 |
|
|
Seattle, WA |
|
4 |
|
|
1,143 |
|
|
308 |
|
|
Oakland-East Bay, CA |
|
2 |
|
|
486 |
|
|
172 |
|
|
San Francisco, CA |
|
2 |
|
|
520 |
|
|
256 |
|
|
Orange County, CA |
|
3 |
|
|
970 |
|
|
298 |
|
|
Los Angeles, CA |
|
2 |
|
|
627 |
|
|
222 |
|
|
San Diego, CA |
|
1 |
|
|
221 |
|
|
55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
47 |
|
|
13,649 |
|
|
$ 4,069 |
|
|
(1) |
See Attachment #15 - Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms. |
|
|
(2) |
The Company currently owns land (including pursuit costs) in the amount of $410 million for the future development of 16 of the 47 Development Rights. Construction is expected to commence in 2013 on 9 of the 16 Development Rights for which land is owned with a total basis of $270 million. |
|
|
(3) |
Includes the disposition of one development right controlled via land option, which was sold during the quarter for a net gain. |
|
|
|
This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the second quarter of 2013. |
|
|
|
|
|
Attachment 13
AvalonBay Communities, Inc.
Summary of Disposition Activity (1)
as of June 30, 2013
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
Weighted Average |
|
| ||||
|
Number of |
|
Weighted Average |
|
Gross Sales |
|
|
|
Depreciation |
|
Economic |
|
Initial Year |
|
Weighted Average | ||||
|
Communities Sold |
|
Hold Period (Years) |
|
Price |
|
GAAP Gain |
|
and Other |
|
Gain (Loss) (2) |
|
Mkt. Cap Rate (2) (3) |
|
Unleveraged IRR (2) (3) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
1998 - 2002: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
41 Communities |
|
4.5 |
|
$ |
969,339 |
|
$ |
224,887 |
|
$ |
85,935 |
|
$ |
138,952 |
|
7.9% |
|
14.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
2003 - 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
33 Communities, 1 Office Building |
|
7.6 |
|
$ |
1,649,678 |
|
$ |
787,521 |
|
$ |
126,149 |
|
$ |
661,372 |
|
4.9% |
|
16.4% |
|
9 Land Parcels (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
2008: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
10 Communities |
|
12.0 |
|
$ |
564,950 |
|
$ |
284,901 |
|
$ |
55,786 |
|
$ |
229,115 |
|
5.1% |
|
14.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
5 Communities, 2 Land Parcels (5) |
|
10.9 |
|
$ |
193,186 |
|
$ |
68,717 |
|
$ |
16,692 |
|
$ |
52,025 |
|
6.5% |
|
13.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
3 Communities, 1 Office Building (5) |
|
14.0 |
|
$ |
198,600 |
|
$ |
74,074 |
|
$ |
51,977 |
|
$ |
22,097 |
|
6.6% |
|
9.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
2011: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
3 Communities, 3 Land Parcels (6) |
|
13.4 |
|
$ |
292,965 |
|
$ |
287,132 |
|
$ |
156,233 |
|
$ |
130,899 |
|
5.1% |
|
16.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
2012: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
4 Communities, 1 Land Parcel (7) |
|
13.9 |
|
$ |
280,550 |
|
$ |
146,591 |
|
$ |
67,178 |
|
$ |
79,413 |
|
5.3% |
|
10.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
4 Communities (8) |
|
11.6 |
|
$ |
437,800 |
|
$ |
118,173 |
|
$ |
35,395 |
|
$ |
82,778 |
|
5.0% |
|
13.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
1998 - 2013 Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
103 Communities, 2 Office Buildings, |
|
8.8 |
|
$ |
4,587,068 |
|
$ |
1,991,995 |
|
$ |
595,345 |
|
$ |
1,396,651 |
|
5.8% |
|
14.5% |
|
15 Land Parcels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Activity excludes dispositions by Fund I and Fund II and dispositions to joint venture entities in which the Company retains an economic interest. |
|
|
(2) |
See Attachment #14 - Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms. |
|
|
(3) |
For purposes of this attachment, land and office building sales and the disposition of any real estate held in a joint venture for any or all of the Companys investment periods, are not included in the calculation of Weighted Average Holding Period, Weighted Average Initial Year Market Cap Rate, or Weighted Average Unleveraged IRR. |
|
|
(4) |
GAAP gains for sales during this period include the Companys proportionate share of communities held by joint ventures and the recovery of any previously recognized impairment losses. |
|
|
(5) |
2009 and 2010 GAAP and Economic Gain include the recognition of approximately $2,770 and $2,675, respectively, in deferred gains for prior year dispositions, recognition of which occurred in conjunction with settlement of associated legal matters. |
|
|
(6) |
2011 results exclude the Companys proportionate GAAP gain of $7,675 associated with an asset exchange. 2011 Accumulated Depreciation and Other includes $20,210 in impairment charges, recorded in prior periods, on two of the land parcels sold. |
|
|
(7) |
2012 Accumulated Depreciation and Other includes $16,363 in impairment charges for the land parcel sold. 2012 GAAP and Economic Gains include the recognition of approximately $1,225 and $496, respectively, in deferred gains for prior year dispositions and gains for current year dispositions, which occurred in conjunction with settlement of associated legal matters. |
|
|
(8) |
2013 results include the sale of two Archstone communities for Gross Sales Price and Weighted Average Initial Year Market Cap Rate, but exclude these dispositions for other metrics due to a holding period of less than one month. |
|
|
Attachment 14
2013 Financial Outlook
As of July 24, 2013
(dollars in millions, except per share data)
|
|
Annual 2013 | ||
|
|
January 2013 |
|
July 2013 Outlook |
|
|
|
|
|
Projected Earnings per Share |
|
$2.28 to $2.64 |
|
$2.57 to $2.77 |
|
|
|
|
|
Less - Net gain on asset sales, per share |
|
$0.76 to $1.12 |
|
$1.64 to $1.84 |
|
|
|
|
|
Plus - Real estate depreciation, per share |
|
$2.59 to $2.95 |
|
$4.12 to $4.32 |
|
|
|
|
|
Projected FFO per share range (1) |
|
$4.11 to $4.47 |
|
$5.05 to $5.25 |
|
|
|
|
|
Expected one time per share cost for Archstone acquisition |
|
$0.99 |
|
$0.75 |
|
|
|
|
|
Prepayment penalties and hedge unwind costs per share related to Archstone acquisition |
|
$0.87 |
|
$0.40 |
|
|
|
|
|
Projected FFO per share, adjusted for non-routine items, range |
|
$5.97 to $6.33 |
|
$6.20 to $6.40 |
|
|
|
|
|
Projected FFO per share change at the mid-point of outlook ranges |
|
|
|
|
|
|
|
|
|
Projected FFO per share change |
|
-19.4% |
|
-3.2% |
|
|
|
|
|
Projected FFO per share change adjusted for non-routine items in 2012 and 2013 |
|
11.8% |
|
14.5% |
|
|
|
|
|
Established Communities |
|
|
|
|
|
|
|
|
|
Rental revenue change |
|
3.5% to 5.0% |
|
4.25% to 5.0% |
Operating expense change |
|
3.0% to 4.0% |
|
2.5% to 3.5% |
Net Operating Income change |
|
4.0% to 5.5% |
|
5.0% to 5.75% |
|
|
|
|
|
Development Activity (including Archstone) |
|
|
|
|
|
|
|
|
|
Cash disbursed for Development Communities and land for future development |
|
$1,200 to $1,400 |
|
$1,250 to $1,450 |
Number of apartment homes delivered and occupied in 2013 |
|
2,700 to 2,800 |
|
2,750 to 2,850 |
|
|
|
|
|
Transaction Activity |
|
|
|
|
Acquisition volume, AVB wholly owned |
|
$200 to $400 |
|
$0 to $200 |
Disposition volume |
|
$500 to $900 |
|
$800 to $1,000 |
|
|
|
|
|
Capital Markets and Unsecured Credit Facility Activity |
|
$700 to $900 |
|
$200 to $400 |
(1) This term is a non-GAAP measure or other term that is described more fully on Attachment 15.
This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the second quarter of 2013.
|
Attachment 15
AvalonBay Communities, Inc
Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms
This release, including its attachments, contains certain non-GAAP financial measures and other terms. The definition and calculation of these non-GAAP financial measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. The non-GAAP financial measures referred to below should not be considered an alternative to net income as an indication of our performance. In addition, these non-GAAP financial measures do not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered as an alternative measure of liquidity or as indicative of cash available to fund cash needs.
FFO is determined based on a definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (NAREIT). FFO is calculated by the Company as Net income or loss attributable to common stockholders computed in accordance with GAAP, adjusted for gains or losses on sales of previously depreciated operating communities, extraordinary gains or losses (as defined by GAAP), cumulative effect of a change in accounting principle, impairment write-downs of depreciable real estate assets, write-downs of investments in affiliates which are driven by a decrease in the value of depreciable real estate assets held by the affiliate and depreciation of real estate assets, including adjustments for unconsolidated partnerships and joint ventures. Management generally considers FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses related to dispositions of previously depreciated operating communities and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help one compare the operating performance of a companys real estate between periods or as compared to different companies. A reconciliation of FFO to Net income attributable to common stockholders is as follows (dollars in thousands):
|
|
|
Q2 |
|
Q2 |
|
YTD |
|
YTD | ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 | ||||
|
|
|
|
|
|
|
|
| ||||
Net income attributable to common stockholders |
|
$ |
36,218 |
|
$ |
156,909 |
|
$ |
111,648 |
|
$ |
214,667 |
Depreciation - real estate assets, including discontinued operations and joint venture adjustments |
|
199,502 |
|
66,711 |
|
311,446 |
|
132,003 | ||||
Distributions to noncontrolling interests, including discontinued operations |
|
8 |
|
7 |
|
16 |
|
14 | ||||
Gain on sale of unconsolidated entities holding previously depreciated real estate assets |
|
(1,472) |
|
(385) |
|
(10,824) |
|
(1,471) | ||||
Gain on sale of previously depreciated real estate assets |
|
(33,682) |
|
(95,049) |
|
(118,173) |
|
(95,049) | ||||
|
|
|
|
|
|
|
|
| ||||
FFO attributable to common stockholders |
|
$ |
200,574 |
|
$ |
128,193 |
|
$ |
294,113 |
|
$ |
250,164 |
|
|
|
|
|
|
|
|
| ||||
Average shares outstanding - diluted |
|
129,595,399 |
|
95,992,825 |
|
124,879,663 |
|
95,820,203 | ||||
|
|
|
|
|
|
|
|
| ||||
Earnings per share - diluted |
|
$ |
0.28 |
|
$ |
1.63 |
|
$ |
0.89 |
|
$ |
2.24 |
|
|
|
|
|
|
|
|
| ||||
FFO per common share - diluted |
|
$ |
1.55 |
|
$ |
1.34 |
|
$ |
2.36 |
|
$ |
2.61 |
|
The Companys results for the three and six months ended June 30, 2013 and the comparable prior year periods include the non-routine items outlined in the following table:
Attachment 15
|
Non-Routine Items
Decrease (Increase) in Net income and FFO
(dollars in thousands)
|
|
Q2 |
|
YTD |
|
Q2 |
|
YTD | ||||
|
|
2013 |
|
2013 |
|
2012 |
|
2012 | ||||
|
|
|
|
|
|
|
|
| ||||
Acquisition costs (1) |
|
$ |
3,573 |
|
$ |
43,387 |
|
$ |
81 |
|
$ |
304 |
Joint venture related losses and costs (2) |
|
5,095 |
|
35,101 |
|
147 |
|
219 | ||||
Interest rate protection agreement unrealized gain |
|
(1,069) |
|
(2,484) |
|
- |
|
- | ||||
Net interest expense - unsecured debt (3) |
|
- |
|
834 |
|
- |
|
- | ||||
Gain on land sales |
|
(240) |
|
(240) |
|
(280) |
|
(280) | ||||
Compensation plan redesign and severance related costs |
|
1,475 |
|
2,950 |
|
160 |
|
467 | ||||
Prepayment penalties and write off of deferred financing costs |
|
- |
|
- |
|
602 |
|
1,781 | ||||
|
|
|
|
|
|
|
|
| ||||
Total Non-routine items |
|
$ |
8,834 |
|
$ |
79,548 |
|
$ |
710 |
|
$ |
2,491 |
|
|
|
|
|
|
|
|
| ||||
Weighted average dilutive shares outstanding |
|
129,595,399 |
|
124,879,663 |
|
95,992,825 |
|
95,820,203 | ||||
|
|
|
|
|
|
|
|
| ||||
Incremental shares for Archstone acquisition prefunding (4) |
|
- |
|
5,527,624 |
|
- |
|
- |
(1) Amounts for 2013 relate primarily to the Archstone acquisition and consist primarily of debt assumption costs, title charges, legal, consulting and other fees.
(2) Includes both Archstone acquisition related costs and yield maintenance costs for Fund I and Fund II dispositions.
(3) Represents the net interest costs incurred in 2013 through the closing of the Archstone acquisition related to the unsecured debt issued in November 2012 in connection with the Archstone acquisition less amounts earned on invested cash proceeds from the November 2012 unsecured debt
and December 2012 common stock issuances.
(4) Represents the impact on the weighted average shares outstanding through the closing of the Archstone acquisition from the Companys
issuance of common stock in December 2012 in anticipation of the Archstone acquisition.
|
Projected FFO, as provided within this release in the Companys outlook, is calculated on a basis consistent with historical FFO, and is therefore considered to be an appropriate supplemental measure to projected Net Income from projected operating performance. A reconciliation of the range provided for Projected FFO per share (diluted) for the third quarter and full year 2013 to the range provided for projected EPS (diluted) is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Low |
|
High |
|
|
Range |
|
Range |
|
|
|
|
|
Projected EPS (diluted) - Q3 2013 |
|
$0.36 |
|
$0.42 |
Projected depreciation (real estate related) |
|
1.13 |
|
1.19 |
Projected gain on sale of operating communities |
|
(0.36) |
|
(0.42) |
|
|
|
|
|
Projected FFO loss per share (diluted) - Q3 2013 |
|
$1.13 |
|
$1.19 |
|
|
|
|
|
Projected EPS (diluted) - Full Year 2013 |
|
$2.57 |
|
$2.77 |
Projected depreciation (real estate related) |
|
4.12 |
|
4.32 |
Projected gain on sale of operating communities |
|
(1.64) |
|
(1.84) |
|
|
|
|
|
Projected FFO per share (diluted) - Full Year 2013 |
|
$5.05 |
|
$5.25 |
|
|
|
|
|
|
|
|
|
|
NOI is defined by the Company as total property revenue less direct property operating expenses (including property taxes), and excludes corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, investments and investment management expenses,
Attachment 15
expensed development and other pursuit costs, net interest expense, gain (loss) on extinguishment of debt, general and administrative expense, joint venture income (loss), depreciation expense, impairment loss on land holdings, gain on sale of real estate assets and income from discontinued operations. The Company considers NOI to be an appropriate supplemental measure to Net Income of operating performance of a community or communities because it helps both investors and management to understand the core operations of a community or communities prior to the allocation of corporate-level property management overhead or general and administrative costs. This is more reflective of the operating performance of a community, and allows for an easier comparison of the operating performance of single assets or groups of assets. In addition, because prospective buyers of real estate have different overhead structures, with varying marginal impact to overhead by acquiring real estate, NOI is considered by many in the real estate industry to be a useful measure for determining the value of a real estate asset or groups of assets.
A reconciliation of NOI (from continuing operations) to Net Income, as well as a breakdown of NOI by operating segment, is as follows (dollars in thousands):
|
|
|
Q2 |
|
Q2 |
|
Q1 |
|
Q4 |
|
YTD |
|
YTD |
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ 36,097 |
|
$ 156,821 |
|
$ 75,469 |
|
$ 122,384 |
|
$ 111,570 |
|
$ 214,430 |
Indirect operating expenses, net of corporate income |
|
10,890 |
|
8,617 |
|
9,041 |
|
7,862 |
|
19,932 |
|
16,653 |
Investments and investment management expense |
|
1,096 |
|
1,499 |
|
1,015 |
|
1,545 |
|
2,110 |
|
2,945 |
Expensed acquisition, development and other pursuit costs |
|
3,768 |
|
901 |
|
40,059 |
|
9,601 |
|
43,827 |
|
1,141 |
Interest expense, net |
|
43,169 |
|
33,191 |
|
38,174 |
|
36,117 |
|
81,342 |
|
66,814 |
Loss on extinguishment of debt, net |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
1,179 |
General and administrative expense |
|
11,345 |
|
8,316 |
|
10,039 |
|
7,703 |
|
21,384 |
|
18,026 |
Joint venture loss (income) |
|
940 |
|
(2,073) |
|
18,564 |
|
(11,113) |
|
19,503 |
|
(4,248) |
Depreciation expense |
|
196,106 |
|
63,224 |
|
109,168 |
|
64,905 |
|
305,280 |
|
124,137 |
Casualty and impairment loss |
|
-- |
|
-- |
|
-- |
|
1,449 |
|
-- |
|
-- |
Gain on sale of real estate assets |
|
(33,922) |
|
(95,329) |
|
(84,491) |
|
(51,262) |
|
(118,413) |
|
(95,329) |
Income from discontinued operations |
|
(363) |
|
(3,885) |
|
(3,027) |
|
(3,486) |
|
(3,394) |
|
(8,289) |
NOI from continuing operations |
|
$269,126 |
|
$171,282 |
|
$214,011 |
|
$185,705 |
|
$483,141 |
|
$337,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Established: |
|
|
|
|
|
|
|
|
|
|
|
|
New England |
|
$30,320 |
|
$28,915 |
|
$28,577 |
|
$29,637 |
|
$58,897 |
|
$57,002 |
Metro NY/NJ |
|
43,449 |
|
41,351 |
|
42,439 |
|
42,150 |
|
85,888 |
|
81,584 |
Mid-Atlantic |
|
18,330 |
|
17,836 |
|
18,187 |
|
18,218 |
|
36,518 |
|
35,738 |
Pacific NW |
|
7,937 |
|
7,182 |
|
7,850 |
|
7,782 |
|
15,787 |
|
14,288 |
No. California |
|
28,218 |
|
25,098 |
|
27,504 |
|
26,716 |
|
55,722 |
|
49,735 |
So. California |
|
20,375 |
|
19,067 |
|
20,100 |
|
19,836 |
|
40,475 |
|
38,104 |
Total Established |
|
148,629 |
|
139,449 |
|
144,657 |
|
144,339 |
|
293,287 |
|
276,451 |
Other Stabilized (excluding Archstone) |
|
31,336 |
|
21,444 |
|
30,581 |
|
28,998 |
|
61,920 |
|
40,369 |
Other Stabilized - Archstone |
|
70,825 |
|
-- |
|
24,420 |
|
-- |
|
95,246 |
|
-- |
Development/Redevelopment |
|
18,336 |
|
10,389 |
|
14,353 |
|
12,368 |
|
32,688 |
|
20,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI from continuing operations |
|
$269,126 |
|
$171,282 |
|
$214,011 |
|
$185,705 |
|
$483,141 |
|
$337,459 |
|
Attachment 15
NOI as reported by the Company does not include the operating results from discontinued operations (i.e., assets sold during the period January 1, 2012 through June 30, 2013 or classified as held for sale at June 30, 2013). A reconciliation of NOI from communities sold or classified as discontinued operations to Net Income for these communities is as follows (dollars in thousands):
|
|
|
Q2 |
|
Q2 |
|
YTD |
|
YTD |
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
Income from discontinued operations |
|
$ 363 |
|
$ 3,885 |
|
$ 3,394 |
|
$ 8,289 |
Interest expense, net |
|
-- |
|
55 |
|
-- |
|
138 |
Loss on extinguishment of debt |
|
-- |
|
602 |
|
-- |
|
602 |
Depreciation expense |
|
220 |
|
1,795 |
|
875 |
|
4,194 |
|
|
|
|
|
|
|
|
|
NOI from discontinued operations |
|
$ 583 |
|
$ 6,337 |
|
$ 4,269 |
|
$ 13,223 |
|
|
|
|
|
|
|
|
|
NOI from assets sold |
|
583 |
|
6,337 |
|
4,269 |
|
13,223 |
NOI from assets held for sale |
|
-- |
|
-- |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
NOI from discontinued operations |
|
$ 583 |
|
$ 6,337 |
|
$ 4,269 |
|
$ 13,223 |
|
Projected NOI, as used within this release for certain Development Communities and in calculating the Initial Year Market Cap Rate for dispositions, represents managements estimate, as of the date of this release (or as of the date of the buyers valuation in the case of dispositions), of projected stabilized rental revenue minus projected stabilized operating expenses. For Development Communities, Projected NOI is calculated based on the first twelve months of Stabilized Operations, as defined below, following the completion of construction. In calculating the Initial Year Market Cap Rate, Projected NOI for dispositions is calculated for the first twelve months following the date of the buyers valuation. Projected stabilized rental revenue represents managements estimate of projected gross potential minus projected stabilized economic vacancy and adjusted for projected stabilized concessions plus projected stabilized other rental revenue. Projected stabilized operating expenses do not include interest, income taxes (if any), depreciation or amortization, or any allocation of corporate-level property management overhead or general and administrative costs. Projected gross potential for Development Communities and dispositions is based on leased rents for occupied homes and managements best estimate of rental levels for homes which are currently unleased, as well as those homes which will become available for lease during the twelve month forward period used to develop Projected NOI. The weighted average Projected NOI as a percentage of Total Capital Cost is weighted based on the Companys share of the Total Capital Cost of each community, based on its percentage ownership.
Management believes that Projected NOI of the Development Communities, on an aggregated weighted average basis, assists investors in understanding managements estimate of the likely impact on operations of the Development Communities when the assets are complete and achieve stabilized occupancy (before allocation of any corporate-level property management overhead, general and administrative costs or interest expense). However, in this release the Company has not given a projection of NOI on a company-wide basis. Given the different dates and fiscal years for which NOI is projected for these communities, the projected allocation of corporate-level property management overhead, general and administrative costs and interest expense to communities under development is complex, impractical to develop, and may not be meaningful. Projected NOI of these communities is not a projection of the Companys overall financial performance or cash flow. There can be no assurance that the communities under development or redevelopment will achieve the Projected NOI as described in this release.
Rental Revenue with Concessions on a Cash Basis is considered by the Company to be a supplemental measure to rental revenue in conformity with GAAP to help investors evaluate the impact of both current and historical concessions on GAAP-based rental revenue and to more readily enable comparisons to revenue as reported by other companies. In addition, rental revenue (with concessions on a cash basis) allows an investor to understand the historical trend in cash concessions.
Attachment 15
A reconciliation of rental revenue from Established Communities in conformity with GAAP to rental revenue (with concessions on a cash basis) is as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2 |
|
Q2 |
|
YTD |
|
YTD |
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
Rental revenue (GAAP basis) |
|
$ 211,941 |
|
$ 201,538 |
|
$ 420,104 |
|
$ 399,938 |
|
Concessions amortized |
|
47 |
|
215 |
|
99 |
|
600 |
|
Concessions granted |
|
(33) |
|
(26) |
|
(70) |
|
(189) |
|
|
|
|
|
|
|
|
|
|
|
Rental revenue (with concessions on a cash basis) |
|
$ 211,955 |
|
$ 201,727 |
|
$ 420,133 |
|
$ 400,349 |
|
|
|
|
|
|
|
|
|
|
|
% change GAAP revenue |
|
|
|
5.2% |
|
|
|
5.0% |
|
|
|
|
|
|
|
|
|
|
|
% change cash revenue |
|
|
|
5.1% |
|
|
|
4.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Economic Gain (Loss) is calculated by the Company as the gain (loss) on sale in accordance with GAAP, less accumulated depreciation through the date of sale and any other non-cash adjustments that may be required under GAAP accounting. Management generally considers Economic Gain (Loss) to be an appropriate supplemental measure to gain (loss) on sale in accordance with GAAP because it helps investors to understand the relationship between the cash proceeds from a sale and the cash invested in the sold community. The Economic Gain (Loss) for each of the communities presented is estimated based on their respective final settlement statements. A reconciliation of Economic Gain (Loss) to gain on sale in accordance with GAAP for the quarter ended June 30, 2013 as well as prior years activities is presented on Attachment 13.
Interest Coverage is calculated by the Company as EBITDA from continuing operations, excluding land gains and gain on the sale of investments in real estate joint ventures, divided by the sum of interest expense, net, and preferred dividends. Interest Coverage is presented by the Company because it provides rating agencies and investors an additional means of comparing our ability to service debt obligations to that of other companies. EBITDA is defined by the Company as net income or loss attributable to the Company before interest income and expense, income taxes, depreciation and amortization.
A reconciliation of EBITDA and a calculation of Interest Coverage for the second quarter of 2013 are as follows (dollars in thousands):
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
$ 36,218 |
|
Interest expense, net |
|
43,169 |
|
Depreciation expense |
|
196,106 |
|
|
|
|
|
Depreciation expense (discontinued operations) |
|
220 |
|
|
|
|
|
EBITDA |
|
$ 275,713 |
|
|
|
|
|
EBITDA from continuing operations |
|
$ 241,448 |
|
EBITDA from discontinued operations |
|
34,265 |
|
|
|
|
|
EBITDA |
|
$ 275,713 |
|
|
|
|
|
EBITDA from continuing operations |
|
$ 241,448 |
|
|
|
|
|
Interest expense, net |
|
$ 43,169 |
|
|
|
|
|
Interest coverage |
|
5.6 |
|
|
|
|
|
|
|
|
|
Attachment 15
Total Capital Cost includes all capitalized costs projected to be or actually incurred to develop the respective Development or Redevelopment Community, or Development Right, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees, all as determined in accordance with GAAP. For Redevelopment Communities, Total Capital Cost excludes costs incurred prior to the start of redevelopment when indicated. With respect to communities where development or redevelopment was completed in a prior or the current period, Total Capital Cost reflects the actual cost incurred, plus any contingency estimate made by management. Total Capital Cost for communities identified as having joint venture ownership, either during construction or upon construction completion, represents the total projected joint venture contribution amount. For joint ventures not in construction, Total Capital Cost is equal to gross real estate cost.
Initial Year Market Cap Rate is defined by the Company as Projected NOI of a single community for the first 12 months of operations (assuming no repositioning), less estimates for non-routine allowance of approximately $300 - $500 per apartment home, divided by the gross sales price for the community. Projected NOI, as referred to above, represents managements estimate of projected rental revenue minus projected operating expenses before interest, income taxes (if any), depreciation, amortization and extraordinary items. For this purpose, managements projection of operating expenses for the community includes a management fee of 2.5% - 3.5%. The Initial Year Market Cap Rate, which may be determined in a different manner by others, is a measure frequently used in the real estate industry when determining the appropriate purchase price for a property or estimating the value for a property. Buyers may assign different Initial Year Market Cap Rates to different communities when determining the appropriate value because they (i) may project different rates of change in operating expenses and capital expenditure estimates and (ii) may project different rates of change in future rental revenue due to different estimates for changes in rent and occupancy levels. The weighted average Initial Year Market Cap Rate is weighted based on the gross sales price of each community.
Unleveraged IRR on sold communities refers to the internal rate of return calculated by the Company considering the timing and amounts of (i) total revenue during the period owned by the Company and (ii) the gross sales price net of selling costs, offset by (iii) the undepreciated capital cost of the communities at the time of sale and (iv) total direct operating expenses during the period owned by the Company. Each of the items (i), (ii), (iii) and (iv) are calculated in accordance with GAAP.
The calculation of Unleveraged IRR does not include an adjustment for the Companys general and administrative expense, interest expense, or corporate-level property management and other indirect operating expenses. Therefore, Unleveraged IRR is not a substitute for Net Income as a measure of our performance. Management believes that the Unleveraged IRR achieved during the period a community is owned by the Company is useful because it is one indication of the gross value created by the Companys acquisition, development or redevelopment, management and sale of a community, before the impact of indirect expenses and Company overhead. The Unleveraged IRR achieved on the communities as cited in this release should not be viewed as an indication of the gross value created with respect to other communities owned by the Company, and the Company does not represent that it will achieve similar Unleveraged IRRs upon the disposition of other communities. The weighted average Unleveraged IRR for sold communities is weighted based on all cash flows over the holding period for each respective community, including net sales proceeds.
Unencumbered NOI as calculated by the Company represents NOI generated by real estate assets unencumbered by either outstanding secured debt or land leases (excluding land leases with purchase options that were put in place for governmental incentives or tax abatements) as a percentage of total NOI generated by real estate assets. The Company believes that current and prospective unsecured creditors of the Company view Unencumbered NOI as one indication of the borrowing capacity of the Company. Therefore, when reviewed together with the Companys Interest Coverage, EBITDA and cash flow from operations, the Company believes that investors and creditors view Unencumbered NOI as a useful supplemental measure for determining the financial flexibility of an entity. A calculation of Unencumbered NOI for the six months ended June 30, 2013 is as follows (dollars in thousands):
Attachment 15
|
|
|
|
|
|
|
|
NOI for Established Communities |
|
$ 293,287 |
|
NOI for Other Stabilized Communities (excluding Archstone) |
|
61,920 |
|
NOI for Other Stabilized - Archstone |
|
95,246 |
|
NOI for Development/Redevelopment Communities |
|
32,688 |
|
NOI for discontinued operations |
|
4,269 |
|
|
|
|
|
Total NOI generated by real estate assets |
|
487,410 |
|
|
|
|
|
NOI on encumbered assets |
|
150,086 |
|
|
|
|
|
NOI on unencumbered assets |
|
337,324 |
|
|
|
|
|
Unencumbered NOI |
|
69% |
|
|
|
|
|
|
|
|
|
Established Communities are identified by the Company as communities where a comparison of operating results from the prior year to the current year is meaningful, as these communities were owned and had Stabilized Operations, as defined below, as of the beginning of the prior year. Therefore, for 2013, Established Communities are consolidated communities that have Stabilized Operations as of January 1, 2012 and are not conducting or planning to conduct substantial redevelopment activities within the current year. Established Communities do not include communities that are currently held for sale or planned for disposition during the current year. Established Communities do not include communities acquired as part of the Archstone acquisition.
Other Stabilized Communities are completed consolidated communities that the Company owns, which did not have stabilized operations as of January 1, 2012, but have stabilized occupancy as of January 1, 2013. Other Stabilized Communities do not include communities that are planning to conduct substantial redevelopment activities or that are under contract to be sold. Beginning in the quarter ended March 31, 2013, Other Stabilized Communities includes the stabilized operating communities acquired as part of the Archstone acquisition.
Development Communities are communities that are under construction during the current year. These communities may be partially or fully complete and operating.
Redevelopment Communities are communities where the Company owns a majority interest and where substantial redevelopment is in progress or is planned to begin during the current year. Redevelopment is generally considered substantial when capital invested during the reconstruction effort is expected to exceed either $5,000,000 or 10% of the communitys pre-development basis and is expected to have a material impact on the communitys operations, including occupancy levels and future rental rates.
Average Rental Rates are calculated by the Company as rental revenue in accordance with GAAP, divided by the weighted average number of occupied apartment homes.
Economic Occupancy is defined as total possible revenue less vacancy loss as a percentage of total possible revenue. Total possible revenue is determined by valuing occupied units at contract rates and vacant units at Market Rents. Vacancy loss is determined by valuing vacant units at current Market Rents. By measuring vacant apartments at their Market Rents, Economic Occupancy takes into account the fact that apartment homes of different sizes and locations within a community have different economic impacts on a communitys gross revenue.
Market Rents as reported by the Company are based on the current market rates set by the managers of the Companys communities based on their experience in renting their communities apartments and publicly available market data. Trends in market rents for a region as reported by others could vary. Market Rents for a period are based on the average Market Rents during that period and do not reflect any impact for cash concessions.
Non-Revenue Generating Capex represents capital expenditures that will not directly result in revenue earnings or expense savings.
Stabilized/Restabilized Operations is defined as the earlier of (i) attainment of 95% physical occupancy or (ii) the one-year anniversary of completion of development or redevelopment.
Attachment 15
Average Rent per Home as calculated for certain Development and Redevelopment Communities in lease-up, reflects managements projected stabilized rents net of estimated stabilized concessions and including estimated stabilized other rental revenue. Projected stabilized rents are based on one or more of the following: (i) actual average leased rents on apartments leased through quarter end; (ii) projected rollover rents on apartments leased through quarter end where the lease term expires within the first twelve months of Stabilized Operations, and Market Rents on unleased homes.
Average Post-Renovated Rent per Home for Redevelopment Communities reflects managements projected stabilized rents net of stabilized concessions and including stabilized other rental revenue once all homes have been renovated and subsequently re-leased.
Development Rights are development opportunities in the early phase of the development process for which the Company either has an option to acquire land or enter into a leasehold interest, for which the Company is the buyer under a long-term conditional contract to purchase land or where the Company controls the land through a ground lease or owns land to develop a new community. The Company capitalizes related pre-development costs incurred in pursuit of new developments for which future development is probable.