10.08.2020 22:47:00
|
Preferred Apartment Communities, Inc. Reports Results for Second Quarter 2020
ATLANTA, Aug. 10, 2020 /PRNewswire/ -- Preferred Apartment Communities, Inc. (NYSE: APTS) ("we," "our," the "Company", "Preferred Apartment Communities" or "PAC") today reported results for the quarter ended June 30, 2020. Unless otherwise indicated, all per share results are reported based on the basic weighted average shares of Common Stock and Class A Units ("Class A Units") of the Preferred Apartment Communities Operating Partnership (our "Operating Partnership") outstanding. See Definitions of Non-GAAP Measures.
Our operating results are presented below.
Three months ended June 30, | Six months ended June 30, | ||||||||||||||||||||||
2020 | 2019 | % change | 2020 | 2019 | % change | ||||||||||||||||||
Revenues (in thousands) | $ | 123,277 | $ | 113,852 | 8.3 | % | $ | 254,379 | $ | 225,358 | 12.9 | % | |||||||||||
Per share data: | |||||||||||||||||||||||
Net income (loss) (1) | $ | (1.06) | $ | (0.66) | — | $ | (5.47) | $ | (1.32) | — | |||||||||||||
FFO (2) | $ | (0.01) | $ | 0.36 | — | $ | (3.39) | $ | 0.75 | — | |||||||||||||
Core FFO (2) | $ | 0.21 | $ | 0.36 | (41.7) | % | $ | 0.59 | $ | 0.77 | (23.4) | % | |||||||||||
AFFO (2) | $ | 0.05 | $ | 0.22 | (77.3) | % | $ | 0.52 | $ | 0.55 | (5.5) | % | |||||||||||
Dividends (3) | $ | 0.175 | $ | 0.2625 | (33.3) | % | $ | 0.4375 | $ | 0.5225 | (16.3) | % | |||||||||||
(1) Per weighted average share of Common Stock outstanding for the periods indicated. | |||||||||||||||||||||||
(2) FFO, Core FFO and AFFO results are presented per basic weighted average share of Common Stock and Class A Unit in our Operating Partnership outstanding for the periods indicated. See Reconciliations of FFO Attributable to Common Stockholders and Unitholders, Core FFO and AFFO to Net Income (Loss) Attributable to Common Stockholders and Definitions of Non-GAAP Measures. | |||||||||||||||||||||||
(3) Per share of Common Stock and Class A Unit outstanding. |
"We are pleased with PAC's second quarter operational results, which include year-over-year same store NOI growth of .1% in our core multifamily business, as we successfully navigated the still-evolving COVID-19 pandemic and its widespread impact on the economy. We were particularly pleased with our collections of recurring rental revenues for the second quarter, which were in excess of 99%, 92%, and 99% for our multi-housing, grocery anchored retail, and office portfolios, respectively, adjusted for deferrals. This, and other operational successes we achieved during the quarter, is a testament to the quality of our assets, the positioning of our assets in quality markets and submarkets, the resiliency of our resident and tenant base, and the hard and effective work of our team that executed a well-considered game plan.
As we look ahead, we believe our Sunbelt markets and suburban focus provide a strong foundation for cash flow stability and growth, with continued business and job growth as well as new household formation. Further, our scale and diverse portfolio mix provides us some distinct competitive advantages, with high quality multi-housing combined with essential, grocery-anchored retail and market specific Class A office. Our management team is aligned and focused on enhancing our liquidity and capital structure as we seek to create long term shareholder value in 2020 and beyond," stated Joel Murphy, Preferred Apartment Communities' President and Chief Executive Officer.
Financial
- Our net loss per share was $(1.06) and $(0.66) for the three-month periods ended June 30, 2020 and 2019, respectively. Funds From Operations, or FFO, for the three months ended June 30, 2020 was $(0.01) per weighted average share and Class A Unit outstanding and reflects lower purchase option termination revenues, as well as costs associated with the acquisition of Preferred Apartment Advisors, LLC (our "Former Manager") and NMP Advisors, LLC (our "Former Submanager"). Core FFO was $0.21 for the three months ended June 30, 2020, as compared to $0.36 for the three months ended June 30, 2019. Our decline in Core FFO was driven primarily by lower interest income from our real estate loan investments by virtue of the lower balance, lower income from purchase option amortization, higher interest expense and reduced income at the property level related to COVID.
- For the second quarter 2020, our declared dividends to preferred and Common Stockholders and distributions to Unitholders exceeded our NAREIT-defined FFO result for the period, which was negative. Our Core FFO payout ratio to Common Stockholders and Unitholders was approximately 83.8% and our Core FFO payout ratio (before the deduction of preferred dividends) to our preferred stockholders was approximately 77.3%.(A)
- Our AFFO payout ratio to Common Stockholders and Unitholders was approximately 367.1% for the second quarter 2020. Our AFFO payout ratio (before the deduction of preferred dividends) to our preferred stockholders was approximately 93.7% for the second quarter 2020. (A) Our higher AFFO payout ratio was driven largely by the reduced level of accrued interest received on our real estate loan investment portfolio, the higher operational expenses previously mentioned and a normalized level of recurring capital expenditures at the property level, which are difficult to curtail and allow us to operate our properties at the level we expect. We have approximately $23.0 million of accrued interest revenue on our real estate loan investment portfolio, which will positively impact AFFO once received.
- As of June 30, 2020, our total assets were approximately $4.8 billion. Our total assets at June 30, 2019 of approximately $5.0 billion, included approximately $572.0 million of VIE mortgage pool assets attributable to other mortgage pool participants that were consolidated due to our investments in the Freddie Mac K Program. During the fourth quarter 2019, we sold our K Program investments, realizing an internal rate of return of approximately 18%. Excluding the consolidated VIE mortgage pool assets from the June 30, 2019 total, our total assets grew approximately $410.8 million, or 9.3%.
The following chart details monthly cash collections of rental revenues before and after the effect of rent deferrals across all our verticals as of August 6, 2020:
2020 Cash Collections of Recurring Rental Revenues (1) | |||||||||||||||||||||
January | February | March | April | May | June | July | |||||||||||||||
Unadjusted for rent | |||||||||||||||||||||
Multifamily | 100.0 | % | 99.9 | % | 99.8 | % | 98.8 | % | 98.8 | % | 98.8 | % | 98.1 | % | |||||||
Student housing | 100.0 | % | 100.0 | % | 99.7 | % | 97.9 | % | 97.0 | % | 97.4 | % | 97.0 | % | |||||||
Office | 99.7 | % | 99.5 | % | 99.6 | % | 98.5 | % | 96.9 | % | 96.8 | % | 98.3 | % | |||||||
Grocery-anchored retail | 99.4 | % | 99.4 | % | 98.9 | % | 90.0 | % | 87.6 | % | 89.2 | % | 92.0 | % | |||||||
Adjusted for rent deferrals: | |||||||||||||||||||||
Multifamily | 100.0 | % | 99.9 | % | 99.8 | % | 99.7 | % | 99.5 | % | 98.9 | % | 98.1 | % | |||||||
Student housing | 100.0 | % | 100.0 | % | 99.7 | % | 98.4 | % | 97.4 | % | 97.4 | % | 97.0 | % | |||||||
Office | 99.7 | % | 99.5 | % | 99.6 | % | 99.5 | % | 99.4 | % | 99.0 | % | 99.2 | % | |||||||
Grocery-anchored retail | 99.4 | % | 99.4 | % | 98.9 | % | 93.6 | % | 91.8 | % | 92.2 | % | 93.2 | % | |||||||
(1) Percent of revenue billed includes recurring charges for base rent, operating expense escalations, pet, garage, parking and storage rent, as well as receivables from U.S. Government tenants, from which collection is reasonably assured. |
The following chart details monthly occupancy and percent leased rates across all our verticals:
2020 Monthly Occupancy and Percentages Leased | |||||||||||||||||||||
January | February | March | April | May | June | July | |||||||||||||||
Occupancy: | |||||||||||||||||||||
Multifamily (stabilized) | 95.3 | % | 95.6 | % | 95.7 | % | 94.4 | % | 94.4 | % | 95.2 | % | 95.1 | % | |||||||
Student housing | 96.0 | % | 96.2 | % | 96.1 | % | 96.0 | % | 95.8 | % | 95.8 | % | 95.8 | % | |||||||
Percent leased: | |||||||||||||||||||||
Office | 96.3 | % | 96.3 | % | 96.7 | % | 95.9 | % | 96.2 | % | 96.2 | % | 96.1 | % | |||||||
Grocery-anchored retail | 92.9 | % | 92.6 | % | 92.6 | % | 92.5 | % | 92.5 | % | 92.7 | % | 92.8 | % |
Operational
- Our average recurring rental revenue collections before and after any effect of rent deferrals for the second quarter 2020 were approximately 96.0% and 97.6% respectively. Rent deferments provided to our residents/tenants primarily related to a change of timing of rent payments with no significant changes to total payments or term.
- For the quarter, we reserved 4.77% of rental revenues of our retail portfolio against potential bad debt. Our retail division had nominal write offs and rental abatements.
- As of June 30, 2020, the average age of our multifamily communities was approximately 6.1 years, which is the youngest in the public multifamily REIT industry.
Financing and Capital Markets
- Between June 25 and July 10, 2020, we refinanced mortgage loans supporting eight multifamily communities, seven of which carry fixed interest rates below 3.0% per annum. As a result, we collected approximately $72.1 million of aggregate refinancing proceeds inclusive of COVID reserves, and thereby reduced our average interest rate on these assets to approximately 2.91% per annum.
The mortgages we refinanced during the second quarter 2020 on certain of our multifamily communities were as shown in the following table:
Property | Loan amount | Maturity date | Rate | Interest only | ||||||||
Summit Crossing II | $ | 20.7 | 7/1/2030 | (1) | 2 | |||||||
Avenues at Northpointe | 33.5 | 7/1/2027 | 2.79 | % | 2 | |||||||
Avenues at Cypress | 28.4 | 7/1/2027 | 2.96 | % | 2 | |||||||
CityPark View | 29.0 | 7/1/2030 | 2.75 | % | 3 | |||||||
Venue at Lakewood Ranch | 36.6 | 7/1/2030 | 2.99 | % | 2 | |||||||
Crosstown Walk | 46.5 | 7/1/2027 | 2.92 | % | 2 | |||||||
Aster at Lely | 50.4 | 7/1/2030 | 2.95 | % | 2 | |||||||
$ | 245.1 | |||||||||||
(1) The new mortgage bears interest at a variable rate of 1 Month LIBOR plus 278 basis points. |
- As of June 30, 2020, approximately 94.1% of our permanent property-level mortgage debt has fixed interest rates and approximately 4.2% has variable interest rates which are capped. We believe we are well protected against potential increases in market interest rates. Our overall weighted average interest rate for our mortgage debt portfolio was 3.86%.
- At June 30, 2020, our leverage, as measured by the ratio of our debt to the undepreciated book value of our total assets, was approximately 54.6%.
- On September 27, 2019, our registration statement on Form S-3 (Registration No. 333-233576) (the "Series A1/M1 Registration Statement") was declared effective by the Securities and Exchange Commission (the "SEC"). The Series A1/M1 Registration Statement allows us to offer up to a maximum of 1,000,000 shares of Series A1 Redeemable Preferred Stock, Series M1 Redeemable Preferred Stock or a combination of both (the "Series A1/M1 Offering"). The stated price per share is $1,000, subject to adjustment under certain conditions. The shares are being offered by our affiliate, Preferred Capital Securities, LLC ("PCS"), on a "reasonable best efforts" basis and we intend to invest substantially all the net proceeds of the Series A1/M1 Offering in connection with the acquisition of multifamily communities, grocery-anchored shopping centers, office buildings, real estate loans and mortgages, other real estate-related investments and general working capital purposes.
- During the second quarter 2020, we issued and sold an aggregate of 31,337 shares of Series A1 Redeemable Preferred Stock, resulting in net proceeds of approximately $28.2 million after commissions and other fees. During the second quarter 2020, we issued and sold an aggregate of 3,286 shares of Series M1 Redeemable Preferred Stock, resulting in net proceeds of approximately $3.2 million after dealer manager fees.
- Our Offering of up to 1,500,000 Series A Units expired during the first quarter 2020.
- In addition, during the second quarter 2020, we issued approximately 1.67 million shares of Common Stock for redemptions of 11,651 shares of Redeemable Preferred Stock and paid out $41.0 million in cash for redemptions of 42,209 shares of Redeemable Preferred Stock.
Acquisitions and Originations
- On April 30, 2020, we closed on the acquisition of Parkside at the Beach, a 288-unit multifamily community located in Panama City Beach, Florida.
- On May 14, 2020, we closed on a real estate loan investment of up to $10.0 million to partially finance the development and construction of a 277-unit multifamily community to be located in Raleigh, North Carolina. The aggregate carrying amount of our real estate loan investment portfolio was approximately $308.6 million at June 30, 2020.
(A) We calculate the Core FFO and AFFO payout ratios to Common Stockholders as the ratio of Common Stock dividends and distributions to Core FFO and AFFO. We calculate the Core FFO and AFFO payout ratios to preferred stockholders as the ratio of Preferred Stock dividends to the sum of Preferred Stock dividends and Core FFO and AFFO. Since our operations resulted in a net loss from continuing operations for the periods presented, a payout ratio based on net loss is not calculable. See Definitions of Non-GAAP Measures. | |
(B) Same store net operating income is a non-GAAP measure. See Definitions of non-GAAP Measures. |
Business Update Related to COVID-19
Since the onset of COVID-19, the Company has taken various actions in response to the pandemic. We continue to adjust our business operations to address the needs of our residents, tenants and associates. Our property management and asset management teams continuously respond and adapt appropriately to any onsite, tenant and/or property management request, while following all applicable safety and social distancing guidelines as the situation continues to evolve and change. All of our multifamily communities, student housing properties, grocery-anchored shopping centers and office buildings have operated throughout the pandemic and in compliance with government-imposed COVID-19 guidelines and mandates. We have released a more comprehensive business update regarding the Company's operations and the impact of COVID-19 on our website at http://investors.pacapts.com/presentations.
Real Estate Assets
At June 30, 2020, our portfolio of owned real estate assets and potential additions from purchase options we held from our real estate loan investments consisted of:
Owned as of June | Potential | Potential total | ||||||||
Residential communities: | ||||||||||
Properties | 44 | 11 | 55 | |||||||
Units | 12,936 | 2,995 | 15,931 | |||||||
Beds | 6,095 | 543 | 6,638 | |||||||
Grocery-anchored shopping centers: | ||||||||||
Properties | 54 | — | 54 | |||||||
Gross leasable area (square feet) | 6,208,278 | — | 6,208,278 | |||||||
Office buildings: | ||||||||||
Properties | 9 | (4) | 1 | 10 | ||||||
Rentable square feet | 3,169,000 | 195,000 | 3,364,000 | |||||||
(1) One multifamily community, two student housing properties, two grocery-anchored shopping centers and two office buildings are owned through consolidated joint ventures. | ||||||||||
(2) We evaluate each project individually and we make no assurance that we will acquire any of the underlying properties from our real estate loan investment portfolio. | ||||||||||
(3) The Company has terminated various purchase option agreements in exchange for termination fees. These properties are excluded from the potential additions from our real estate loan investment portfolio. | ||||||||||
(4) Excludes our 251 Armour property, comprising 35,000 rentable square feet that is under development. |
Same-Store Multifamily Communities Financial Data
The following chart presents same-store operating results for the Company's multifamily communities. We define our population of same-store multifamily communities as those that have achieved occupancy at or above 93% for all three consecutive months within a single quarter (stabilized) before the beginning of the prior year and that have been owned for at least 15 full months as of the end of the first quarter of the current year, enabling comparisons of the current year quarterly and annual reporting periods to the prior year comparative periods. The Company excludes the operating results of properties for which construction of adjacent phases has commenced and properties which are undergoing significant capital projects, have sustained significant casualty losses, or are being marketed for sale as of the end of the reporting period. For the periods presented, same-store operating results consist of the operating results of the following multifamily communities containing an aggregate 8,694 units:
Aster at Lely Resort | Avenues at Cypress | Avenues at Northpointe | ||
Citi Lakes | Lenox Village | Retreat at Lenox Village | ||
Overton Rise | Sorrel | Venue at Lakewood Ranch | ||
Avenues at Creekside | 525 Avalon Park | Vineyards | ||
Citrus Village | Retreat at Greystone | City Vista | ||
Founders Village | Luxe at Lakewood Ranch | Adara at Overland Park | ||
Summit Crossing I | Summit Crossing II | Aldridge at Town Village | ||
City Park View | Crosstown Walk | Claiborne Crossing | ||
Reserve at Summit Crossing | Colony at Centerpointe | Lux at Sorrel | ||
Green Park | Vestavia Reserve |
Same-store net operating income is a non-GAAP measure that is most directly comparable to net income (loss), as shown in the reconciliations below.
Reconciliation of Net Income (Loss) to Multifamily Communities' Same-Store Net Operating Income (NOI) | ||||||||
Three months ended: | ||||||||
(in thousands) | 6/30/2020 | 6/30/2019 | ||||||
Net (loss) income | $ | (15,950) | $ | (1,677) | ||||
Add: | ||||||||
Equity stock compensation | 246 | 306 | ||||||
Depreciation and amortization | 51,793 | 45,663 | ||||||
Interest expense | 31,136 | 27,611 | ||||||
Management fees | — | 8,209 | ||||||
Corporate G&A and other | 8,847 | 1,388 | ||||||
Management Internalization | 458 | 280 | ||||||
Provision for expected credit losses | 482 | — | ||||||
Waived asset management and general and administrative expense fees | — | (2,795) | ||||||
Less: | ||||||||
Interest revenue on notes receivable | 10,407 | 12,093 | ||||||
Interest revenue on related party notes receivable | 604 | 1,632 | ||||||
Miscellaneous revenues | 692 | 1,000 | ||||||
Income from consolidated VIEs | — | 584 | ||||||
Gain on extinguishment of debt | (6,156) | (52) | ||||||
Gains on land condemnation and trading investment | — | 747 | ||||||
Property net operating income | 71,465 | 62,981 | ||||||
Less: | ||||||||
Non-same-store property revenues | (74,721) | (62,174) | ||||||
Add: | ||||||||
Non-same-store property operating expenses | 24,614 | 20,537 | ||||||
Same-store net operating income | $ | 21,358 | $ | 21,344 |
Multifamily Communities' Same Store Net Operating Income | |||||||||||||||
Three months ended: | |||||||||||||||
(in thousands) | 6/30/2020 | 6/30/2019 | $ change | % change | |||||||||||
Revenues: | |||||||||||||||
Rental and other property revenues | $ | 36,854 | $ | 36,953 | $ | (99) | (0.3) | % | |||||||
Operating expenses: | |||||||||||||||
Property operating and maintenance | 6,326 | 6,883 | (557) | (8.1) | % | ||||||||||
Payroll | 2,984 | 2,843 | 141 | 5.0 | % | ||||||||||
Real estate taxes and insurance | 6,186 | 5,883 | 303 | 5.2 | % | ||||||||||
Total operating expenses | 15,496 | 15,609 | (113) | (0.7) | % | ||||||||||
Same-store net operating income | $ | 21,358 | $ | 21,344 | $ | 14 | 0.1 | % | |||||||
Same-store average physical occupancy | 94.7 | % | 95.4 | % | |||||||||||
Corporate level expenses related to the management and operations of the Multifamily and Student housing property portfolios are allocated on a per unit basis to Property NOI and are included in Multifamily Same Store NOI. |
Reconciliation of Net Income (Loss) to Multifamily Communities' Same-Store Net Operating Income (NOI) | ||||||||
Six months ended: | ||||||||
(in thousands) | 6/30/2020 | 6/30/2019 | ||||||
Net (loss) income | $ | (195,473) | $ | (3,957) | ||||
Add: | ||||||||
Equity stock compensation | 476 | 617 | ||||||
Depreciation and amortization | 101,302 | 90,952 | ||||||
Interest expense | 60,729 | 54,367 | ||||||
Management fees | 3,099 | 16,038 | ||||||
Corporate G&A and other | 15,212 | 2,809 | ||||||
Management Internalization | 179,251 | 325 | ||||||
Provision for expected credit losses | 5,615 | (5,424) | ||||||
Waived asset management and general and administrative expense fees | (1,136) | — | ||||||
Less: | ||||||||
Interest revenue on notes receivable | 23,846 | 23,381 | ||||||
Interest revenue on related party notes receivable | 3,141 | 7,434 | ||||||
Miscellaneous revenues | 3,952 | 1,023 | ||||||
Income from consolidated VIEs | — | 725 | ||||||
Gain on extinguishment of debt | (6,156) | (69) | ||||||
Gains on land condemnation and trading investment | 479 | 751 | ||||||
Property net operating income | 143,813 | 122,482 | ||||||
Less: | ||||||||
Non-same-store property revenues | (148,968) | (120,177) | ||||||
Add: | ||||||||
Non-same-store property operating expenses | 48,792 | 40,407 | ||||||
Same-store net operating income | $ | 43,637 | $ | 42,712 |
Multifamily Communities' Same Store Net Operating Income | |||||||||||||||
Six months ended: | |||||||||||||||
(in thousands) | 6/30/2020 | 6/30/2019 | $ change | % change | |||||||||||
Revenues: | |||||||||||||||
Rental and other property revenues | $ | 74,472 | $ | 73,343 | $ | 1,129 | 1.5 | % | |||||||
Operating expenses: | |||||||||||||||
Property operating and maintenance | 12,739 | 13,221 | (482) | (3.6) | % | ||||||||||
Payroll | 5,795 | 5,692 | 103 | 1.8 | % | ||||||||||
Real estate taxes and insurance | 12,301 | 11,718 | 583 | 5.0 | % | ||||||||||
Total operating expenses | 30,835 | 30,631 | 204 | 0.7 | % | ||||||||||
Same-store net operating income | $ | 43,637 | $ | 42,712 | $ | 925 | 2.2 | % | |||||||
Corporate level expenses related to the management and operations of the Multifamily and Student housing property portfolios are allocated on a per unit basis to Property NOI and are included in Multifamily Same Store NOI. |
Dividends
Quarterly Dividends on Common Stock and Class A OP Units
On May 11, 2020, we declared a quarterly dividend on our Common Stock of $0.175 per share for the second quarter 2020. The second quarter dividend was paid on July 15, 2020 to all stockholders of record on June 15, 2020. In conjunction with the Common Stock dividend, the Company's operating partnership declared a distribution on its Class A Units of $0.175 per unit for the second quarter 2020, which was paid on July 15, 2020 to all Class A Unit holders of record as of June 15, 2020.
Monthly Dividends on Preferred Stock
We declared monthly dividends of $5.00 per share on our Series A Redeemable Preferred Stock, which totaled approximately $33.2 million for the second quarter 2020 and represents a 6% annual yield. We declared monthly dividends of $5.00 per share on our Series A1 Redeemable Preferred Stock, which totaled approximately $756,000 for the second quarter 2020 and also represents a 6% annual yield. We declared dividends totaling approximately $1.6 million on our Series M Redeemable Preferred Stock, or mShares, for the second quarter 2020. The mShares have a dividend rate that escalates from 5.75% in year one of issuance to 7.50% in year eight and thereafter. We declared dividends totaling approximately $50,000 on our Series M1 Redeemable Preferred Stock for the second quarter 2020. The Series M1 Redeemable Preferred Stock has a dividend rate that escalates from 6.1% in year one of issuance to 7.1% in year ten and thereafter.
Subsequent to Quarter End
Between July 1, 2020 and July 31, 2020, we issued 10,421 shares of Series A1 Preferred Stock and collected net proceeds of approximately $9.4 million after commissions and fees and we issued 4,123 shares of Series M1 Preferred Stock and collected net proceeds of approximately $4.0 million after commissions and fees.
On July 10, 2020, we closed on a refinancing of the mortgage on our Citrus Village multifamily community. The new instrument has a principal amount of $40.9 million, bears interest at a fixed 2.95% per annum and matures on August 1, 2027. Monthly interest-only payments are due through August 31, 2022.
On July 31, 2020, we received approximately $18.7 million in full satisfaction of the principal and all interest due on our Palisades real estate loan investment.
On August 6, 2020, our board of directors declared a quarterly dividend on our Common Stock of $0.175 per share, payable on October 15, 2020 to stockholders of record on September 15, 2020.
As a result of the COVID-19 pandemic that resulted in wide spread stay-at-home orders across the country and other restrictions that have led to significant adverse effects on economic activity, some of our multifamily residents and office and retail tenants have requested rent relief from the Company. At this point, the Company's policy is to extend rent deferral options to our residents and tenants with abatements in only certain circumstances.
Conference Call and Supplemental Data
We will hold our quarterly conference call on Tuesday, August 11, 2020 at 11:00 a.m. Eastern Time to discuss our second quarter 2020 results. To participate in the conference call, please dial in to the following:
Live Conference Call Details
Domestic Dial-in Number: 1-844-890-1791
International Dial-in Number: 1-412-380-7408
Company: Preferred Apartment Communities, Inc.
Date: Tuesday, August 11, 2020
Time: 11:00 a.m. Eastern Time (8:00 a.m. Pacific Time)
The live broadcast of our second quarter 2020 conference call will be available online, on a listen-only basis, at our website, www.pacapts.com, under "Investors" and then click on the "Upcoming Events" link. A replay of the call will be archived on under the Investors/Audio Archive section.
2020 Guidance:
Net income (loss) per share - We are actively adding properties and real estate loan investments to our real estate portfolio and the specific timing of the closing of acquisitions is difficult to predict. Acquisition activity by its nature can cause material variation in our reported depreciation and amortization expense and interest income. Since net income (loss) per share is calculated net of depreciation and amortization expense, our net income (loss) results can fluctuate, possibly significantly, depending upon the timing of the closing of acquisitions. For this reason, we are unable to reasonably forecast this measure or provide a reconciliation of our projected FFO per share to this measure.
FFO per share - Due to the inherent uncertainty of the scope, duration and rapidly evolving nature of the economic and social disruption from the COVID-19 pandemic, on April 24, 2020 we withdrew our full year 2020 guidance on FFO per share that we previously included in our February 24, 2020 earnings release.
AFFO, Core FFO and FFO are calculated after deductions for all preferred stock dividends. Reconciliations of net income (loss) attributable to common stockholders to FFO, Core FFO and AFFO for the three-month and six-month periods ended June 30, 2020 and 2019 appear in the attached report, as well as on our website using the following link:
http://investors.pacapts.com/download/2Q20_Earnings_and_Supplemental_Data.pdf
Forward-Looking Statements
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: Estimates of future earnings, guidance, goals and performance are, by definition, and certain other statements in this Earnings Release and Supplemental Financial Data Report may constitute, "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance, achievements or transactions to be materially different from the results, guidance, goals, performance, achievements or transactions expressed or implied by the forward-looking statements. These statements may be identified by the use of forward-looking terminology such as "may," "trend," "will," "expects," "plans," "estimates," "anticipates," "projects," "intends," "believes," "strategy," "goals," "objectives," "outlook" and similar expressions. These risks, uncertainties and contingencies include, but are not limited to, (a) the impact of the COVID-19 pandemic and related federal, state and local government actions on PAC's business operations and the economic conditions in the markets in which PAC operates; (b) PAC's ability to mitigate the impacts arising from COVID-19 and (c) those disclosed in PAC's filings with the SEC. Factors that impact such forward-looking statements include, among others, our business and investment strategy; legislative or regulatory actions; the state of the U.S. economy generally or in specific geographic areas; economic trends and economic recoveries; changes in operating costs, including real estate taxes, utilities and insurance costs; our ability to obtain and maintain debt or equity financing; financing and advance rates for our target assets; our leverage level; changes in the values of our assets; the occurrence of natural or man-made disasters; availability of attractive investment opportunities in our target markets; our ability to maintain our qualification as a real estate investment trust, or REIT, for U.S. federal income tax purposes; our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended; availability of quality personnel; our understanding of our competition and market trends in our industry; and interest rates, real estate values, the debt securities markets and the general economy.
Except as otherwise required by the federal securities laws, we assume no liability to update the information in this Earnings Release and Supplemental Financial Data Report.
We refer you to the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2019 that was filed with the SEC on March 3, 2020, which discuss various factors that could adversely affect our financial results. Such risk factors and information may be updated or supplemented by our Form 10-K, Form 10-Q and Form 8-K filings and other documents filed from time to time with the SEC.
Additional Information
The SEC has declared effective the registration statement filed by the Company for each of the offerings to which this communication may relate. Before you invest, you should read the final prospectus, and any prospectus supplements, forming a part of the registration statement and other documents the Company has filed with the SEC for more complete information about the Company and the offering to which this communication may relate. In particular, you should carefully read the risk factors described in the final prospectus and in any related prospectus supplement and in the documents incorporated by reference in the final prospectus and any related prospectus supplement to which this communication may relate. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the Company or its dealer manager, Preferred Capital Securities, LLC, will arrange to send you a prospectus with respect to the Series A1/M1 Offering upon request by contacting John A. Isakson at (770) 818-4109, 3284 Northside Parkway NW, Suite 150, Atlanta, Georgia 30327.
The final prospectus for the Series A1/M1 Offering, dated October 22, 2019, can be accessed through the following link:
https://www.sec.gov/Archives/edgar/data/1481832/000148183219000097/a424b5-2019seriesamshares.htm
Preferred Apartment Communities, Inc. | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(Unaudited) | ||||||||
Three months ended June 30, | ||||||||
(In thousands, except per-share figures) | 2020 | 2019 | ||||||
Revenues: | ||||||||
Rental and other property revenues | $ | 111,574 | $ | 99,127 | ||||
Interest income on loans and notes receivable | 10,407 | 12,093 | ||||||
Interest income from related parties | 604 | 1,632 | ||||||
Miscellaneous revenues | 692 | 1,000 | ||||||
Total revenues | 123,277 | 113,852 | ||||||
Operating expenses: | ||||||||
Property operating and maintenance | 16,841 | 13,864 | ||||||
Property salary and benefits | 5,720 | 4,828 | ||||||
Property management costs | 1,042 | 3,373 | ||||||
Real estate taxes and insurance | 16,506 | 14,081 | ||||||
General and administrative | 8,847 | 1,388 | ||||||
Equity compensation to directors and executives | 246 | 306 | ||||||
Depreciation and amortization | 51,793 | 45,663 | ||||||
Asset management and general and administrative expense | ||||||||
fees to related party | — | 8,209 | ||||||
Provision for expected credit losses | 482 | — | ||||||
Management internalization expense | 458 | 280 | ||||||
Total operating expenses | 101,935 | 91,992 | ||||||
Waived asset management and general and administrative | ||||||||
expense fees | — | (2,795) | ||||||
Net operating expenses | 101,935 | 89,197 | ||||||
Operating income | 21,342 | 24,655 | ||||||
Interest expense | 31,136 | 27,611 | ||||||
Change in fair value of net assets of consolidated | ||||||||
VIEs from mortgage-backed pools | — | 584 | ||||||
Loss on extinguishment of debt | (6,156) | (52) | ||||||
Gain on sale of real estate loan investment | — | 747 | ||||||
Net loss | (15,950) | (1,677) | ||||||
Consolidated net loss attributable to non-controlling interests | 266 | 571 | ||||||
Net loss attributable to the Company | (15,684) | (1,106) | ||||||
Dividends declared to preferred stockholders | (35,624) | (27,542) | ||||||
Earnings attributable to unvested restricted stock | (11) | (7) | ||||||
Net loss attributable to common stockholders | $ | (51,319) | $ | (28,655) | ||||
Net loss per share of Common Stock available to | ||||||||
common stockholders, basic and diluted | $ | (1.06) | $ | (0.66) | ||||
Weighted average number of shares of Common Stock outstanding, | ||||||||
basic and diluted | 48,220 | 43,703 |
Reconciliation of FFO Attributable to Common Stockholders and Unitholders, Core FFO and AFFO | |||||||||||
to Net (Loss) Income Attributable to Common Stockholders (A) | |||||||||||
Three months ended June 30, | |||||||||||
(In thousands, except per-share figures) | 2020 | 2019 | |||||||||
Net loss attributable to common stockholders (See note 1) | $ | (51,319) | $ | (28,655) | |||||||
Add: | Depreciation of real estate assets | 40,996 | 36,310 | ||||||||
Depreciation of acquired intangible assets and deferred leasing costs | 9,973 | 8,893 | |||||||||
Net loss attributable to Class A Unitholders (See note 2) | (249) | (571) | |||||||||
FFO attributable to common stockholders and unitholders | (599) | 15,977 | |||||||||
Acquisition and pursuit costs | 132 | — | |||||||||
Loan cost amortization on acquisition term notes and loan coordination fees (See note 3) | 528 | 493 | |||||||||
Payment of costs related to property refinancing | 6,863 | 369 | |||||||||
Internalization costs (See note 4) | 458 | 280 | |||||||||
Deemed dividends for redemptions of preferred stock | 2,772 | 123 | |||||||||
Noncash (income) expense for current expected credit losses (See note 5) | (122) | — | |||||||||
Expenses related to the COVID-19 global pandemic (See note 6) | 419 | — | |||||||||
Earnest money forfeited by prospective asset purchaser | $ | — | (1,000) | ||||||||
Core FFO attributable to common stockholders and unitholders | 10,451 | 16,242 | |||||||||
Add: | Non-cash equity compensation to directors and executives | 246 | 306 | ||||||||
Amortization of loan closing costs (See note 7) | 1,177 | 1,159 | |||||||||
Depreciation/amortization of non-real estate assets | 616 | 460 | |||||||||
Net loan origination fees received (See note 8) | 200 | 125 | |||||||||
Deferred interest income received (See note 9) | — | 2,318 | |||||||||
Amortization of lease inducements (See note 10) | 447 | 432 | |||||||||
Non-operating miscellaneous revenues | — | 1,000 | |||||||||
Less: | Amortization of purchase option termination revenues in excess of cash received (See note 11) | (435) | (1,383) | ||||||||
Non-cash loan interest income (See note 9) | (3,109) | (3,658) | |||||||||
Cash received for sale of K Program securities in excess of noncash revenues | — | (274) | |||||||||
Cash paid for loan closing costs | — | (5) | |||||||||
Amortization of acquired real estate intangible liabilities and SLR (See note 12) | (4,144) | (4,324) | |||||||||
Amortization of deferred revenues (See note 13) | (941) | (941) | |||||||||
Normally recurring capital expenditures (See note 14) | (2,124) | (1,563) | |||||||||
AFFO attributable to common stockholders and Unitholders | $ | 2,384 | $ | 9,894 | |||||||
Common Stock dividends and distributions to Unitholders declared: | |||||||||||
Common Stock dividends | $ | 8,624 | $ | 11,581 | |||||||
Distributions to Unitholders (See note 2) | 130 | 229 | |||||||||
Total | $ | 8,754 | $ | 11,810 | |||||||
Common Stock dividends and Unitholder distributions per share | $ | 0.175 | $ | 0.2625 | |||||||
FFO per weighted average basic share of Common Stock and Unit outstanding | $ | (0.01) | $ | 0.36 | |||||||
Core FFO per weighted average basic share of Common Stock and Unit outstanding | $ | 0.21 | $ | 0.36 | |||||||
AFFO per weighted average basic share of Common Stock and Unit outstanding | $ | 0.05 | $ | 0.22 | |||||||
Weighted average shares of Common Stock and Units outstanding: (A) | |||||||||||
Basic: | |||||||||||
Common Stock | 48,220 | 43,703 | |||||||||
Class A Units | 759 | 877 | |||||||||
Common Stock and Class A Units | 48,979 | 44,580 | |||||||||
Diluted Common Stock and Class A Units (B) | 48,980 | 45,027 | |||||||||
Actual shares of Common Stock outstanding, including 548 and 26 unvested shares | |||||||||||
of restricted Common Stock at June 30, 2020 and 2019, respectively. | 49,831 | 44,273 | |||||||||
Actual Class A Units outstanding at June 30, 2020 and 2019, respectively. | 742 | 875 | |||||||||
Total | 50,573 | 45,148 | |||||||||
(A) Units and Unitholders refer to Class A Units in our Operating Partnership (as defined in note 2), or Class A Units, and holders of Class A Units, respectively. Unitholders include recipients of awards of Class B Units in our Operating Partnership, or Class B Units, for annual service which became vested and earned and automatically converted to Class A Units. Unitholders also include the entity that contributed the Wade Green grocery-anchored shopping center. The Class A Units collectively represent an approximate 1.55% weighted average non-controlling interest in the Operating Partnership for the three-month period ended June 30, 2020. | |||||||||||
(B) Since our AFFO results are positive for the periods reflected above, we are presenting recalculated diluted weighted average shares of Common Stock and Class A Units for these periods for purposes of this table, which includes the dilutive effect of common stock equivalents from grants of the Class B Units, warrants included in units of Series A Preferred Stock issued, as well as annual grants of restricted Common Stock and restricted stock units. The weighted average shares of Common Stock outstanding presented on the Consolidated Statements of Operations are the same for basic and diluted for any period for which we recorded a net loss available to common stockholders. | |||||||||||
See Notes to Reconciliation of FFO, Core FFO and AFFO to Net Income (Loss) Attributable to Common Stockholders. |
Reconciliation of FFO Attributable to Common Stockholders and Unitholders, Core FFO and AFFO | |||||||||||
to Net (Loss) Income Attributable to Common Stockholders (A) | |||||||||||
Six months ended June 30, | |||||||||||
(In thousands, except per-share figures) | 2020 | 2019 | |||||||||
Net loss attributable to common stockholders (See note 1) | $ | (260,771) | $ | (56,968) | |||||||
Add: | Depreciation of real estate assets | 80,771 | 72,027 | ||||||||
Depreciation of acquired intangible assets and deferred leasing costs | 18,955 | 18,016 | |||||||||
Net loss attributable to Class A Unitholders (See note 2) | (3,343) | (79) | |||||||||
FFO attributable to common stockholders and unitholders | (164,388) | 32,996 | |||||||||
Acquisition and pursuit costs | 378 | — | |||||||||
Loan cost amortization on acquisition term notes and loan coordination fees (See note 3) | 1,206 | 980 | |||||||||
Payment of costs related to property refinancing | 6,863 | 424 | |||||||||
Internalization costs (See note 4) | 179,251 | 325 | |||||||||
Deemed dividends for redemptions of preferred stock | 3,316 | 219 | |||||||||
Noncash (income) expense for current expected credit losses (See note 5) | 4,408 | — | |||||||||
Expenses related to the COVID-19 global pandemic (See note 6) | 448 | — | |||||||||
Earnest money forfeited by prospective asset purchaser | (2,750) | (1,000) | |||||||||
Core FFO attributable to common stockholders and unitholders | 28,732 | 33,944 | |||||||||
Add: | Non-cash equity compensation to directors and executives | 476 | 617 | ||||||||
Amortization of loan closing costs (See note 7) | 2,343 | 2,290 | |||||||||
Depreciation/amortization of non-real estate assets | 1,172 | 909 | |||||||||
Net loan origination fees received (See note 8) | 467 | 526 | |||||||||
Deferred interest income received (See note 9) | 8,277 | 5,078 | |||||||||
Amortization of lease inducements (See note 10) | 886 | 860 | |||||||||
Cash received in excess of (exceeded by) amortization of | |||||||||||
purchase option termination revenues (See note 11) | 325 | (1,087) | |||||||||
Non-operating miscellaneous revenues | 2,750 | 1,000 | |||||||||
Less: | Non-cash loan interest income (See note 9) | (6,128) | (6,982) | ||||||||
Non-cash revenues from mortgage-backed securities | — | (415) | |||||||||
Cash paid for loan closing costs | — | (8) | |||||||||
Amortization of acquired real estate intangible liabilities and SLR (See note 12) | (8,797) | (8,082) | |||||||||
Amortization of deferred revenues (See note 13) | (1,881) | (1,881) | |||||||||
Normally recurring capital expenditures (See note 14) | (3,542) | (2,743) | |||||||||
AFFO attributable to common stockholders and Unitholders | $ | 25,080 | $ | 24,026 | |||||||
Common Stock dividends and distributions to Unitholders declared: | |||||||||||
Common Stock dividends | 21,115 | 22,776 | |||||||||
Distributions to Unitholders (See note 2) | 333 | 458 | |||||||||
Total | 21,448 | 23,234 | |||||||||
Common Stock dividends and Unitholder distributions per share | $ | 0.4375 | $ | 0.5225 | |||||||
FFO per weighted average basic share of Common Stock and Unit outstanding | $ | (3.39) | $ | 0.75 | |||||||
Core FFO per weighted average basic share of Common Stock and Unit outstanding | $ | 0.59 | $ | 0.77 | |||||||
AFFO per weighted average basic share of Common Stock and Unit outstanding | $ | 0.52 | $ | 0.55 | |||||||
Weighted average shares of Common Stock and Units outstanding: (A) | |||||||||||
Basic: | 47,674 | 43,194 | |||||||||
Common Stock | 793 | 879 | |||||||||
Class A Units | 48,467 | 44,073 | |||||||||
Common Stock and Class A Units | |||||||||||
Diluted Common Stock and Class A Units (B) | 48,474 | 44,755 | |||||||||
Actual shares of Common Stock outstanding, including 548 and 26 unvested shares | |||||||||||
of restricted Common Stock at June 30, 2020 and 2019, respectively. | 49,831 | 44,273 | |||||||||
Actual Class A Units outstanding at June 30, 2020 and 2019, respectively. | 742 | 875 | |||||||||
Total | 50,573 | 45,148 | |||||||||
(A) Units and Unitholders refer to Class A Units in our Operating Partnership (as defined in note 2), or Class A Units, and holders of Class A Units, respectively. Unitholders include recipients of awards of Class B Units in our Operating Partnership, or Class B Units, for annual service which became vested and earned and automatically converted to Class A Units. Unitholders also include the entity that contributed the Wade Green grocery-anchored shopping center. The Class A Units collectively represent an approximate 1.64% weighted average non-controlling interest in the Operating Partnership for the six-month period ended June 30, 2020. | |||||||||||
(B) Since our AFFO results are positive for the periods reflected above, we are presenting recalculated diluted weighted average shares of Common Stock and Class A Units for these periods for purposes of this table, which includes the dilutive effect of common stock equivalents from grants of the Class B Units, warrants included in units of Series A Preferred Stock issued, as well as annual grants of restricted Common Stock and restricted stock units. The weighted average shares of Common Stock outstanding presented on the Consolidated Statements of Operations are the same for basic and diluted for any period for which we recorded a net loss available to common stockholders. | |||||||||||
See Notes to Reconciliation of FFO, Core FFO and AFFO to Net Income (Loss) Attributable to Common Stockholders. |
Notes to Reconciliations of FFO Attributable to Common Stockholders and Unitholders, Core FFO and AFFO to Net Loss Attributable to Common Stockholders
1) | Rental and other property revenues and property operating expenses for the three-month and six-month periods ended June 30, 2020 include activity for the properties acquired during the period only from their respective dates of acquisition. In addition, these periods include activity for the properties acquired since June 30, 2019. Rental and other property revenues and expenses for the three-month and six-month periods ended June 30, 2019 include activity for the acquisitions made during that period only from their respective dates of acquisition. |
2) | Non-controlling interests in Preferred Apartment Communities Operating Partnership, L.P., or our Operating Partnership, consisted of a total of 742,413 Class A Units as of June 30, 2020. Included in this total are 419,228 Class A Units which were granted as partial consideration to the seller in conjunction with the seller's contribution to us on February 29, 2016 of the Wade Green grocery-anchored shopping center. The remaining Class A units were awarded primarily to our key executive officers. The Class A Units are apportioned a percentage of our financial results as non-controlling interests. The weighted average ownership percentage of these holders of Class A Units was calculated to be 1.55% and 1.97% for the three-month periods ended June 30, 2020 and 2019, respectively. |
3) | We paid loan coordination fees to Preferred Apartment Advisors, LLC, or our Former Manager, to reflect the administrative effort involved in arranging debt financing for acquired properties prior to the Internalization. The fees were calculated as 0.6% of the amount of any mortgage indebtedness on newly-acquired properties or refinancing and are amortized over the lives of the respective mortgage loans. This non-cash amortization expense is an addition to FFO in the calculation of Core FFO and AFFO. At June 30, 2020, aggregate unamortized loan coordination fees were approximately $13.5 million, which will be amortized over a weighted average remaining loan life of approximately 10.2 years. |
4) | This adjustment reflects the add-back of (i) consideration paid to the owners of the Former Manager, (ii) accretion of the discount on the deferred liability payable to the owners of the Former Manager and (iii) due diligence and pursuit costs incurred by the Company related to the internalization of the functions performed by the Former Manager. |
5) | Effective January 1, 2020, we adopted ASU 2016-03, which requires us to estimate the amount of future credit losses we expect to incur over the lives of our real estate loan investments at the inception of each loan. This loss reserve may be adjusted upward or downward over the lives of our loans and therefore the aggregate net adjustment for each period could be positive (removing the non-cash effect of a net increase in aggregate loss reserves) or negative (removing the non-cash effect of a net decrease in aggregate loss reserves) in these adjustments to FFO in calculating Core FFO. |
6) | This additive adjustment to FFO consists of one-time costs for signage, cleaning and supplies necessary to create and maintain work environments necessary to adhere to CDC guidelines during the current COVID-19 pandemic. Since we do not expect to incur similar costs once the COVID-19 pandemic has subsided, we add these costs back to FFO in our calculation of Core FFO. |
7) | We incur loan closing costs on our existing mortgage loans, which are secured on a property-by-property basis by each of our acquired real estate assets, and also for occasional amendments to our syndicated revolving line of credit with Key Bank National Association, or our Revolving Line of Credit. Effective April 13, 2018, the maximum borrowing capacity on the Revolving Line of Credit was increased from $150 million to $200 million. These loan closing costs are also amortized over the lives of the respective loans and the Revolving Line of Credit, and this non-cash amortization expense is an addition to FFO in the calculation of AFFO. Neither we nor the Operating Partnership have any recourse liability in connection with any of the mortgage loans, nor do we have any cross-collateralization arrangements with respect to the assets securing the mortgage loans, other than security interests in 49% of the equity interests of the subsidiaries owning such assets, granted in connection with our Revolving Line of Credit, which provides for full recourse liability. At June 30, 2020, unamortized loan costs on all the Company's indebtedness were approximately $32.7 million, which will be amortized over a weighted average remaining loan life of approximately 9.0 years. |
8) | We receive loan origination fees in conjunction with the origination of certain real estate loan investments. These fees are then recognized as revenue over the lives of the applicable loans as adjustments of yield using the effective interest method. The total fees received are additive adjustments in the calculation of AFFO. Correspondingly, the amortized non-cash income is a deduction in the calculation of AFFO. Over the lives of certain loans, we accrue additional interest amounts that become due to us at the time of repayment of the loan or refinancing of the property, or when the property is sold. This non-cash interest income is subtracted from Core FFO in our calculation of AFFO. The amount of additional accrued interest becomes an additive adjustment to FFO once received from the borrower (see note 8). |
9) | This adjustment reflects the receipt during the periods presented of additional interest income (described in note 7 above) which was earned and accrued prior to those periods presented on various real estate loans. |
10) | This adjustment removes the non-cash amortization of costs incurred to induce tenants to lease space in our office buildings and grocery-anchored shopping centers. |
11) | Effective March 6, 2020, our purchase option on the Falls at Forsyth multifamily community was extinguished in conjunction with the loan repayment; effective January 1, 2019, we terminated our purchase options on the Sanibel Straits, Newbergh, Wiregrass and Cameron Square multifamily communities and the Solis Kennesaw student housing property; on May 7, 2018, we terminated our purchase options on the Bishop Street multifamily community and the Haven Charlotte student housing property, both of which are (or were) partially supported by real estate loan investments held by us. In exchange, we arranged to receive termination fees aggregating approximately $17.2 million from the developers, which are recorded as revenue over the period beginning on the date of election until the earlier of (i) the maturity of the real estate loan investment and (ii) the sale of the property. The receipt of the cash termination fees are an additive adjustment in our calculation of AFFO and the removal of non-cash revenue from the recognition of the termination fees are a reduction to Core FFO in our calculation of AFFO; both of these adjustments are presented in a single net number within this line. For the three-month periods ended June 30, 2020 and 2019 and the six-month period ended June 30, 2019, we had recognized termination fee revenues in excess of cash received, resulting in the negative adjustments shown to Core FFO in our calculation of AFFO. For the six-month period ended June 30, 2020, cash received exceeded fee revenue amortization, resulting in a net positive adjustment to Core FFO in our calculation of AFFO. |
12) | This adjustment reflects straight-line rent adjustments and the reversal of the non-cash amortization of below-market and above-market lease intangibles, which were recognized in conjunction with our acquisitions and which are amortized over the estimated average remaining lease terms from the acquisition date for multifamily communities and over the remaining lease terms for grocery-anchored shopping center assets and office buildings. At June 30, 2020, the balance of unamortized below-market lease intangibles was approximately $57.8 million, which will be recognized over a weighted average remaining lease period of approximately 8.9 years. |
13) | This adjustment removes the non-cash amortization of deferred revenue recorded by us in conjunction with Company-owned lessee-funded tenant improvements in our office buildings. |
14) | We deduct from Core FFO normally recurring capital expenditures that are necessary to maintain our assets' revenue streams in the calculation of AFFO. This adjustment also deducts from Core FFO capitalized amounts for third party costs during the period to originate or renew leases in our grocery-anchored shopping centers and office buildings. This adjustment includes approximately $31,000 and $71,000 of recurring capitalized expenditures incurred at our corporate offices during the three-month and six-month periods ended June 30, 2020, respectively. No adjustment is made in the calculation of AFFO for nonrecurring capital expenditures. See Capital Expenditures, Grocery-Anchored Shopping Center Portfolio, and Office Buildings Portfolio sections for definitions of these terms. |
See Definitions of Non-GAAP Measures.
Preferred Apartment Communities, Inc. | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
(Unaudited) | ||||||||
(In thousands, except per-share par values) | June 30, 2020 | December 31, 2019 | ||||||
Assets | ||||||||
Real estate | ||||||||
Land | $ | 671,687 | $ | 635,757 | ||||
Building and improvements | 3,375,631 | 3,256,223 | ||||||
Tenant improvements | 174,565 | 167,275 | ||||||
Furniture, fixtures, and equipment | 354,340 | 323,381 | ||||||
Construction in progress | 22,539 | 11,893 | ||||||
Gross real estate | 4,598,762 | 4,394,529 | ||||||
Less: accumulated depreciation | (503,467) | (421,551) | ||||||
Net real estate | 4,095,295 | 3,972,978 | ||||||
Real estate loan investments, net of deferred fee income and allowance for expected loan loss | 306,026 | 325,790 | ||||||
Real estate loan investments to related parties, net | 2,568 | 23,692 | ||||||
Total real estate and real estate loan investments, net | 4,403,889 | 4,322,460 | ||||||
Cash and cash equivalents | 60,101 | 94,381 | ||||||
Restricted cash | 56,333 | 42,872 | ||||||
Notes receivable | 7,758 | 17,079 | ||||||
Note receivable and revolving lines of credit due from related parties | 9,011 | 24,838 | ||||||
Accrued interest receivable on real estate loans | 23,046 | 25,755 | ||||||
Acquired intangible assets, net of amortization | 145,187 | 154,803 | ||||||
Deferred loan costs on Revolving Line of Credit, net of amortization | 950 | 1,286 | ||||||
Deferred offering costs | 4,088 | 2,147 | ||||||
Tenant lease inducements, net | 19,103 | 19,607 | ||||||
Tenant receivables and other assets | 89,817 | 65,332 | ||||||
Total assets | $ | 4,819,283 | $ | 4,770,560 | ||||
Liabilities and equity | ||||||||
Liabilities | ||||||||
Mortgage notes payable, net of deferred loan costs and mark-to-market adjustment | $ | 2,762,291 | $ | 2,567,022 | ||||
Revolving line of credit | 92,500 | — | ||||||
Term note payable, net of deferred loan costs | — | 69,489 | ||||||
Unearned purchase option termination fees | 1,585 | 2,859 | ||||||
Deferred revenue | 37,862 | 39,722 | ||||||
Accounts payable and accrued expenses | 56,143 | 42,191 | ||||||
Deferred liability to Former Manager | 23,168 | — | ||||||
Contingent liability due to Former Manager | 14,880 | — | ||||||
Accrued interest payable | 7,927 | 8,152 | ||||||
Dividends and partnership distributions payable | 20,570 | 23,519 | ||||||
Acquired below market lease intangibles, net of amortization | 57,793 | 62,611 | ||||||
Prepaid rent, security deposits and other liabilities | 34,568 | 20,879 | ||||||
Total liabilities | 3,109,287 | 2,836,444 | ||||||
Commitments and contingencies | ||||||||
Equity | ||||||||
Stockholders' equity | ||||||||
Series A Redeemable Preferred Stock, $0.01 par value per share; 3,050 shares authorized; 2,226 and 2,161 | ||||||||
shares issued; 2,026 and 2,028 shares outstanding at June 30, 2020 and December 31, 2019, respectively | 20 | 20 | ||||||
Series A1 Redeemable Preferred Stock, $0.01 par value per share; up to 1,000 shares authorized; | ||||||||
68 and 5 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively | — | — | ||||||
Series M Redeemable Preferred Stock, $0.01 par value per share; 500 shares authorized; 106 shares | ||||||||
issued; 93 and 103 shares outstanding at June 30, 2020 and December 31, 2019, respectively | 1 | 1 | ||||||
Series M1 Redeemable Preferred Stock, $0.01 par value per share; up to 1,000 shares authorized; | ||||||||
5 and zero shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively | — | — | ||||||
Common Stock, $0.01 par value per share; 400,067 shares authorized; 49,283 and 46,443 shares issued | ||||||||
and outstanding at June 30, 2020 and December 31, 2019, respectively | 493 | 464 | ||||||
Additional paid-in capital | 1,917,212 | 1,938,057 | ||||||
Accumulated (deficit) earnings | (206,724) | (7,244) | ||||||
Total stockholders' equity | 1,711,002 | 1,931,298 | ||||||
Non-controlling interest | (1,006) | 2,818 | ||||||
Total equity | 1,709,996 | 1,934,116 | ||||||
Total liabilities and equity | $ | 4,819,283 | $ | 4,770,560 |
Preferred Apartment Communities, Inc. | ||||||||
Consolidated Statements of Cash Flows | ||||||||
(Unaudited) | ||||||||
Six-month periods ended June 30, | ||||||||
(In thousands) | 2020 | 2019 | ||||||
Operating activities: | ||||||||
Net (loss) income | $ | (195,473) | $ | (3,957) | ||||
Reconciliation of net (loss) income to net cash provided by operating activities: | ||||||||
Depreciation and amortization expense | 101,302 | 90,952 | ||||||
Amortization of above and below market leases | (3,570) | (3,179) | ||||||
Deferred revenues and fee income amortization | (2,482) | (3,197) | ||||||
Purchase option termination fee amortization | (4,475) | (5,617) | ||||||
Amortization of equity compensation, lease incentives and other non-cash expenses | 1,781 | 1,608 | ||||||
Deferred loan cost amortization | 3,424 | 3,139 | ||||||
Non-cash accrued interest income on real estate loans | (6,156) | (6,734) | ||||||
Receipt of accrued interest income on real estate loans | 8,865 | 2,318 | ||||||
Gains on sales of real estate loan and trading investment | (479) | (751) | ||||||
Cash received for purchase option terminations | 4,800 | 1,330 | ||||||
Loss on extinguishment of debt | 6,156 | 69 | ||||||
Increase in provision for expected credit losses | 5,615 | — | ||||||
Mortgage interest received from consolidated VIEs | — | 8,015 | ||||||
Mortgage interest paid to other participants of consolidated VIEs | — | (8,015) | ||||||
Changes in operating assets and liabilities: | ||||||||
(Increase) in tenant receivables and other assets | (12,112) | (11,306) | ||||||
(Increase) in tenant lease incentives | (382) | (314) | ||||||
Increase in accounts payable and accrued expenses | 36,431 | 11,691 | ||||||
Increase in deferred liability to Former Manager | 22,851 | — | ||||||
Increase in contingent liability | 15,004 | — | ||||||
Decrease in accrued interest, prepaid rents and other liabilities | (2,234) | (1,416) | ||||||
Net cash (used in) provided by operating activities | (21,134) | 74,636 | ||||||
Investing activities: | ||||||||
Investments in real estate loans | (24,547) | (53,497) | ||||||
Repayments of real estate loans | 53,896 | — | ||||||
Notes receivable issued | (686) | (4,792) | ||||||
Notes receivable repaid | 10,041 | 10 | ||||||
Notes receivable issued and draws on lines of credit by related parties | (9,624) | (22,766) | ||||||
Repayments of notes receivable and lines of credit by related parties | 4,546 | 16,103 | ||||||
Origination fees received on real estate loan investments | 467 | 1,051 | ||||||
Origination fees paid to Former Manager on real estate loan investments | — | (526) | ||||||
Purchases of mortgage backed securities (K program), net of acquisition costs | — | (30,934) | ||||||
Mortgage principal received from consolidated VIEs | — | 2,073 | ||||||
Proceeds from sales of mortgage-backed securities | — | 53,445 | ||||||
Acquisition of properties | (185,970) | (154,579) | ||||||
Receipt of insurance proceeds for capital improvements | — | 746 | ||||||
Proceeds from land condemnation | 738 | — | ||||||
Additions to real estate assets - improvements | (26,422) | (20,647) | ||||||
Investment in property development | (50) | — | ||||||
Deposits paid on acquisitions | (105) | (8,202) | ||||||
Net cash used in investing activities | (177,716) | (222,515) | ||||||
Financing activities: | ||||||||
Proceeds from mortgage notes payable | 336,849 | 145,861 | ||||||
Repayments of mortgage notes payable | (134,493) | (57,318) | ||||||
Payments for deposits and other mortgage loan costs | (10,541) | (3,267) | ||||||
Debt prepayment and other debt extinguishment costs | (5,919) | — | ||||||
Payments to real estate loan participants | — | (5,223) | ||||||
Proceeds from lines of credit | 284,000 | 162,200 | ||||||
Payments on lines of credit | (191,500) | (219,200) | ||||||
Repayment of Term Loan | (70,000) | — | ||||||
Mortgage principal paid to other participants of consolidated VIEs | — | (2,073) | ||||||
Proceeds from repurchase agreements | — | 4,857 | ||||||
Payments for repurchase agreements | — | (4,857) | ||||||
Proceeds from sales of preferred stock and Units, net of offering costs and redemptions | 120,497 | 257,466 | ||||||
Proceeds from exercises of Warrants | 29 | 7,433 | ||||||
Payments for redemptions of preferred stock | (48,202) | (5,115) | ||||||
Common Stock dividends paid | (24,647) | (22,036) | ||||||
Preferred stock dividends and Class A Unit distributions paid | (68,538) | (52,112) | ||||||
Payments for deferred offering costs | (9,701) | (1,868) | ||||||
Contributions from non-controlling interests | 197 | — | ||||||
Net cash provided by financing activities | 178,031 | 204,748 | ||||||
Net (decrease) increase in cash, cash equivalents and restricted cash | (20,819) | 56,869 | ||||||
Cash, cash equivalents and restricted cash, beginning of year | 137,253 | 87,690 | ||||||
Cash, cash equivalents and restricted cash, end of period | $ | 116,434 | $ | 144,559 |
Real Estate Loan Investments
The following tables present details pertaining to our portfolio of fixed rate, interest-only real estate loan investments.
Project/Property | Location | Maturity | Optional | Total loan | Carrying amount (1) as of | Current / | ||||||||||||||
June 30, 2020 | December 31, | |||||||||||||||||||
Multifamily communities: | (in thousands) | |||||||||||||||||||
Palisades | Northern VA | 5/17/2021 | N/A | $ | 17,270 | $ | 17,250 | $ | 17,250 | 8 / 0 (2) | ||||||||||
Wiregrass | Tampa, FL | N/A | N/A | — | — | 14,976 | — | |||||||||||||
Wiregrass Capital | Tampa, FL | N/A | N/A | — | — | 4,240 | — | |||||||||||||
Berryessa | San Jose, CA | 2/13/2021 | 2/13/2023 | 137,616 | 120,887 | 115,819 | 8.5 / 3 | |||||||||||||
The Anson | Nashville, TN | 11/24/2021 | 11/24/2023 | 6,240 | 6,240 | 6,240 | 8.5 / 4.5 | |||||||||||||
The Anson Capital | Nashville, TN | 11/24/2021 | 11/24/2023 | 5,659 | 4,634 | 4,440 | 8.5 / 4.5 | |||||||||||||
Sanibel Straights | Fort Myers, FL | 2/3/2021 | 2/3/2022 | 9,416 | 9,233 | 8,846 | 8.5 / 5.5 | |||||||||||||
Sanibel Straights Capital | Fort Myers, FL | 2/3/2021 | 2/3/2022 | 6,193 | 6,190 | 5,930 | 8.5 / 5.5 | |||||||||||||
Falls at Forsyth | Atlanta, GA | N/A | N/A | — | — | 21,513 | — | |||||||||||||
Newbergh | Atlanta, GA | 1/31/2021 | 1/31/2022 | 11,749 | 11,749 | 11,699 | 8.5 / 5.5 | |||||||||||||
Newbergh Capital | Atlanta, GA | 1/31/2021 | 1/31/2022 | 6,176 | 6,176 | 5,653 | 8.5 / 5.5 | |||||||||||||
V & Three | Charlotte, NC | 8/15/2021 | 8/15/2022 | 10,336 | 10,336 | 10,336 | 8.5 / 5 | |||||||||||||
V & Three Capital | Charlotte, NC | 8/18/2021 | 8/18/2022 | 7,338 | 6,858 | 6,571 | 8.5 / 5 | |||||||||||||
Cameron Square | Alexandria, VA | 10/11/2021 | 10/11/2023 | 21,340 | 19,395 | 18,582 | 8.5 / 3 | |||||||||||||
Cameron Square Capital | Alexandria, VA | 10/11/2021 | 10/11/2023 | 8,850 | 8,595 | 8,235 | 8.5 / 3 | |||||||||||||
Southpoint | Fredericksburg, VA | 2/28/2022 | 2/28/2024 | 7,348 | 7,348 | 7,348 | 8.5 / 4 | |||||||||||||
Southpoint Capital | Fredericksburg, VA | 2/28/2022 | 2/28/2024 | 4,962 | 4,430 | 4,245 | 8.5 / 4 | |||||||||||||
E-Town | Jacksonville, FL | 6/14/2022 | 6/14/2023 | 16,697 | 15,187 | 14,550 | 8.5 / 3.5 | |||||||||||||
Vintage | Destin, FL | 3/24/2022 | 3/24/2024 | 10,763 | 9,323 | 8,932 | 8.5 / 4 | |||||||||||||
Hidden River II | Tampa, FL | 10/11/2022 | 10/11/2024 | 4,462 | 4,462 | 3,012 | 8.5 / 3.5 | |||||||||||||
Hidden River II Capital | Tampa, FL | 10/11/2022 | 10/11/2024 | 2,763 | 2,357 | 2,258 | 8.5 / 3.5 | |||||||||||||
Kennesaw Crossing | Atlanta, GA | 9/1/2023 | 9/1/2024 | 14,810 | 12,473 | 7,616 | 8.5 / 5.5 | |||||||||||||
Vintage Horizon West | Orlando, FL | 10/11/2022 | 10/11/2024 | 10,900 | 8,637 | 8,275 | 8.5 / 5.5 | |||||||||||||
Chestnut Farms | Charlotte, NC | 2/28/2025 | N/A | 13,372 | 3,554 | — | 8.5 / 5.5 | |||||||||||||
Vintage Jones Franklin | Raleigh, NC | 11/14/2023 | 5/14/2025 | 10,000 | 776 | — | 8.5 / 5.5 | |||||||||||||
Student housing properties: | ||||||||||||||||||||
Haven 12 | Starkville, MS | 11/30/2020 | N/A | 6,116 | 6,116 | 6,116 | 8.5 / 0 | |||||||||||||
Solis Kennesaw II | Atlanta, GA | 5/5/2022 | 5/5/2024 | 13,613 | 13,036 | 12,489 | 8.5 / 4 | |||||||||||||
New Market Properties: | ||||||||||||||||||||
Dawson Marketplace | Atlanta, GA | N/A | N/A | — | — | 12,857 | — | |||||||||||||
Preferred Office Properties: | ||||||||||||||||||||
8West | Atlanta, GA | 11/29/2022 | 11/29/2024 | 19,193 | 7,991 | 4,554 | 8.5 / 5 | |||||||||||||
$ | 383,182 | 323,233 | 352,582 | |||||||||||||||||
Unamortized loan origination fees | (1,416) | (1,476) | ||||||||||||||||||
Allowance for loan losses | (13,223) | (1,624) | ||||||||||||||||||
Carrying amount | $ | 308,594 | $ | 349,482 | ||||||||||||||||
(1) Carrying amounts presented per loan are amounts drawn, exclusive of deferred fee revenue. | ||||||||||||||||||||
(2) Pursuant to an amendment of the loan agreement, effective January 1, 2019, the loan ceased accruing deferred interest. On July 31, 2020, we received approximately $18.7 million in full satisfaction of the principal and all interest due on the loan. |
We hold options or rights of first offer, but not obligations, to purchase some of the properties which are partially financed by our real estate loan investments. Certain option purchase prices are negotiated at the time of the loan closing and are to be calculated based upon market cap rates at the time of exercise of the purchase option, less a discount ranging from between zero and 15 basis points, depending on the loan. As of June 30, 2020, potential property acquisitions and units from projects in our real estate loan investment portfolio consisted of:
Total units | Purchase option window | ||||||||
Project/Property | Location | completion (1) | Begin | End | |||||
Residential properties: | |||||||||
V & Three | Charlotte, NC | 338 | S + 90 days (2) | S + 150 days (2) | |||||
The Anson | Nashville, TN | 301 | S + 90 days (2) | S + 150 days (2) | |||||
Southpoint | Fredericksburg, VA | 240 | S + 90 days (2) | S + 150 days (2) | |||||
E-Town | Jacksonville, FL | 332 | S + 90 days (3) | S + 150 days (3) | |||||
Vintage | Destin, FL | 282 | (4) | (4) | |||||
Hidden River II | Tampa, FL | 204 | S + 90 days (2) | S + 150 days (2) | |||||
Kennesaw Crossing | Atlanta, GA | 250 | (5) | (5) | |||||
Vintage Horizon West | Orlando, FL | 340 | (4) | (4) | |||||
Solis Chestnut Farm | Charlotte, NC | 256 | (5) | (5) | |||||
Vintage Jones Franklin | Raleigh, NC | 277 | (4) | (4) | |||||
Solis Kennesaw II | Atlanta, GA | 175 | (6) | (6) | |||||
Office property: | |||||||||
8West | Atlanta, GA | (7) | (7) | (7) | |||||
2,995 | |||||||||
(1) We evaluate each project individually and we make no assurance that we will acquire any of the underlying properties from our real estate loan investment portfolio. The purchase options held by us on the 464 Bishop, Haven Charlotte, Sanibel Straights, Wiregrass, Newbergh, Cameron Square, Solis Kennesaw and Falls at Forsyth projects were terminated, in exchange for an aggregate $17.2 million in termination fees from the developers. | |||||||||
(2) The option period window begins and ends at the number of days indicated beyond the achievement of a 93% physical occupancy rate by the underlying property. | |||||||||
(3) The option period window begins on the earlier of June 21, 2024 and the number of days indicated beyond the achievement of a 93% physical occupancy rate by the underlying property. | |||||||||
(4) The option period window begins on the later of one year following receipt of final certificate of occupancy or 90 days beyond the achievement of a 93% physical occupancy rate by the underlying property and ends 60 days beyond the option period beginning date. | |||||||||
(5) We hold a right of first offer on the property. | |||||||||
(6) The option period begins on October 1 of the second academic year following project completion and ends on the following December 31. The developer may elect to expedite the option period to begin December 1, 2020 and end on December 31, 2020. | |||||||||
(7) The project plans are for the construction of a class A office building consisting of approximately 195,000 rentable square feet; our purchase option window opens 90 days following the achievement of 90% lease commencement and ends on November 30, 2024 (subject to adjustment). Our purchase option is at the to-be-agreed-upon market value. In the event the property is sold to a third party, we would be due a fee based on a minimum multiple of 1.15 times the total commitment amount of the real estate loan investment, less the amounts actually paid by the borrower, up to and including payment of accrued interest and repayment of principal at the time of the sale. |
Mortgage Indebtedness
The following table presents certain details regarding our mortgage notes payable:
Principal balance as of | Interest only | ||||||||||||||||||
Acquisition/ | June 30, 2020 | December 31, | Maturity | Interest | Basis point | ||||||||||||||
Multifamily communities: | (in thousands) | ||||||||||||||||||
Summit Crossing | 10/31/2017 | $ | 37,294 | $ | 37,651 | 11/1/2024 | 3.99 | % | Fixed rate | N/A | |||||||||
Summit Crossing II | 6/30/2020 | 20,700 | 13,221 | 7/1/2030 | 2.94 | % | 278 | 7/31/2022 | |||||||||||
Vineyards | 9/26/2014 | 33,046 | 33,382 | 10/1/2021 | 3.68 | % | Fixed rate | N/A | |||||||||||
Avenues at Cypress | 6/30/2020 | 28,366 | 20,704 | 7/1/2027 | 2.96 | % | Fixed rate | 7/31/2022 | |||||||||||
Avenues at Northpointe | 6/29/2020 | 33,546 | 26,313 | 7/1/2027 | 2.79 | % | Fixed rate | 7/31/2022 | |||||||||||
Venue at Lakewood Ranch | 6/30/2020 | 36,555 | 28,076 | 7/1/2030 | 2.99 | % | Fixed rate | 7/31/2022 | |||||||||||
Aster at Lely Resort | 6/29/2020 | 50,400 | 31,094 | 7/1/2030 | 2.95 | % | Fixed rate | 7/31/2022 | |||||||||||
CityPark View | 6/25/2020 | 29,000 | 20,089 | 7/1/2030 | 2.75 | % | Fixed rate | 7/31/2023 | |||||||||||
Avenues at Creekside | 7/31/2015 | 38,458 | 38,871 | 8/1/2024 | 1.78 | % | 160 | (2) | N/A | ||||||||||
Citi Lakes | 7/29/2019 | 40,705 | 41,079 | 8/1/2029 | 3.66 | % | Fixed rate | N/A | |||||||||||
Stone Creek | 6/22/2017 | 19,627 | 19,800 | 7/1/2052 | 3.22 | % | Fixed rate | N/A | |||||||||||
Lenox Village Town Center | 2/28/2019 | 38,494 | 38,813 | 3/1/2029 | 4.34 | % | Fixed rate | N/A | |||||||||||
Retreat at Lenox | 12/21/2015 | 16,935 | 17,114 | 1/1/2023 | 4.04 | % | Fixed rate | N/A | |||||||||||
Overton Rise | 2/1/2016 | 38,022 | 38,428 | 8/1/2026 | 3.98 | % | Fixed rate | N/A | |||||||||||
Village at Baldwin Park | 12/17/2018 | 70,132 | 70,607 | 1/1/2054 | 4.16 | % | Fixed rate | N/A | |||||||||||
Crosstown Walk | 6/30/2020 | 46,500 | 30,246 | 7/1/2027 | 2.92 | % | Fixed rate | 7/31/2022 | |||||||||||
525 Avalon Park | 6/15/2017 | 63,894 | 64,519 | 7/1/2024 | 3.98 | % | Fixed rate | N/A | |||||||||||
City Vista | 7/1/2016 | 33,309 | 33,674 | 7/1/2026 | 3.68 | % | Fixed rate | N/A | |||||||||||
Sorrel | 8/24/2016 | 31,098 | 31,449 | 9/1/2023 | 3.44 | % | Fixed rate | N/A | |||||||||||
Citrus Village | 3/3/2017 | 28,489 | 28,796 | 6/10/2023 | 3.65 | % | Fixed rate | N/A | |||||||||||
Retreat at Greystone | 11/21/2017 | 33,749 | 34,053 | 12/1/2024 | 4.31 | % | Fixed rate | N/A | |||||||||||
Founders Village | 3/31/2017 | 29,922 | 30,202 | 4/1/2027 | 4.31 | % | Fixed rate | N/A | |||||||||||
Claiborne Crossing | 4/26/2017 | 25,727 | 25,948 | 6/1/2054 | 2.89 | % | Fixed rate | N/A | |||||||||||
Luxe at Lakewood Ranch | 7/26/2017 | 37,296 | 37,662 | 8/1/2027 | 3.93 | % | Fixed rate | N/A | |||||||||||
Adara at Overland Park | 9/27/2017 | 30,327 | 30,624 | 4/1/2028 | 3.90 | % | Fixed rate | N/A | |||||||||||
Aldridge at Town Village | 10/31/2017 | 36,234 | 36,569 | 11/1/2024 | 4.19 | % | Fixed rate | N/A | |||||||||||
Reserve at Summit Crossing | 9/29/2017 | 19,088 | 19,276 | 10/1/2024 | 3.87 | % | Fixed rate | N/A | |||||||||||
Overlook at Crosstown Walk | 11/21/2017 | 21,246 | 21,450 | 12/1/2024 | 3.95 | % | Fixed rate | N/A | |||||||||||
Colony at Centerpointe | 12/20/2017 | 31,785 | 32,120 | 10/1/2026 | 3.68 | % | Fixed rate | N/A | |||||||||||
Lux at Sorrel | 1/9/2018 | 30,174 | 30,474 | 2/1/2030 | 3.91 | % | Fixed rate | N/A | |||||||||||
Green Park | 2/28/2018 | 38,159 | 38,525 | 3/10/2028 | 4.09 | % | Fixed rate | N/A | |||||||||||
The Lodge at Hidden River | 9/27/2018 | 40,557 | 40,903 | 10/1/2028 | 4.32 | % | Fixed rate | N/A | |||||||||||
Vestavia Reserve | 11/9/2018 | 36,824 | 37,130 | 12/1/2030 | 4.40 | % | Fixed rate | N/A | |||||||||||
CityPark View South | 11/15/2018 | 23,575 | 23,767 | 6/1/2029 | 4.51 | % | Fixed rate | N/A | |||||||||||
Artisan at Viera | 8/8/2019 | 39,468 | 39,824 | 9/1/2029 | 3.93 | % | Fixed rate | N/A | |||||||||||
Five Oaks at Westchase | 10/17/2019 | 31,136 | 31,448 | 11/1/2031 | 3.27 | % | Fixed rate | N/A | |||||||||||
Horizon at Wiregrass Ranch | 4/23/2020 | 51,909 | — | 5/1/2030 | 2.90 | % | Fixed rate | N/A | |||||||||||
Parkside at the Beach | 4/30/2020 | 45,037 | — | 5/1/2030 | 2.95 | % | Fixed rate | N/A | |||||||||||
Total multifamily communities | 1,336,783 | 1,173,901 | |||||||||||||||||
Grocery-anchored shopping centers: | |||||||||||||||||||
Spring Hill Plaza | 9/17/2019 | 8,066 | 8,167 | 10/1/2031 | 3.72 | % | Fixed rate | N/A | |||||||||||
Parkway Town Centre | 9/17/2019 | 7,967 | 8,067 | 10/1/2031 | 3.72 | % | Fixed rate | N/A | |||||||||||
Woodstock Crossing | 8/8/2014 | 2,848 | 2,877 | 9/1/2021 | 4.71 | % | Fixed rate | N/A | |||||||||||
Deltona Landings | 8/16/2019 | 6,216 | 6,289 | 9/1/2029 | 4.18 | % | Fixed rate | N/A | |||||||||||
Powder Springs | 8/13/2019 | 7,851 | 7,951 | 9/1/2029 | 3.65 | % | Fixed rate | (3) | |||||||||||
Barclay Crossing | 8/16/2019 | 6,161 | 6,233 | 9/1/2029 | 4.18 | % | Fixed rate | N/A | |||||||||||
Parkway Centre | 8/16/2019 | 4,477 | 4,530 | 9/1/2029 | 4.18 | % | Fixed rate | N/A | |||||||||||
The Market at Salem Cove | 10/6/2014 | 8,983 | 9,075 | 11/1/2024 | 4.21 | % | Fixed rate | N/A | |||||||||||
Independence Square | 8/27/2015 | 11,321 | 11,455 | 9/1/2022 | 3.93 | % | Fixed rate | N/A | |||||||||||
Royal Lakes Marketplace | 4/12/2019 | 9,460 | 9,572 | 5/1/2029 | 4.29 | % | Fixed rate | N/A | |||||||||||
The Overlook at Hamilton Place | 12/22/2015 | 19,301 | 19,509 | 1/1/2026 | 4.19 | % | Fixed rate | N/A | |||||||||||
Summit Point | 10/30/2015 | 11,308 | 11,494 | 11/1/2022 | 3.57 | % | Fixed rate | N/A | |||||||||||
East Gate Shopping Center | 4/29/2016 | 5,198 | 5,277 | 5/1/2026 | 3.97 | % | Fixed rate | N/A | |||||||||||
Fury's Ferry | 4/29/2016 | 6,005 | 6,096 | 5/1/2026 | 3.97 | % | Fixed rate | N/A | |||||||||||
Rosewood Shopping Center | 4/29/2016 | 4,033 | 4,095 | 5/1/2026 | 3.97 | % | Fixed rate | N/A | |||||||||||
Southgate Village | 4/29/2016 | 7,170 | 7,279 | 5/1/2026 | 3.97 | % | Fixed rate | N/A | |||||||||||
The Market at Victory Village | 5/16/2016 | 8,832 | 8,911 | 9/11/2024 | 4.40 | % | Fixed rate | N/A | |||||||||||
Wade Green Village | 4/7/2016 | 7,572 | 7,655 | 5/1/2026 | 4.00 | % | Fixed rate | N/A | |||||||||||
Lakeland Plaza | 7/15/2016 | 27,050 | 27,459 | 8/1/2026 | 3.85 | % | Fixed rate | N/A | |||||||||||
University Palms | 8/8/2016 | 12,227 | 12,421 | 9/1/2026 | 3.45 | % | Fixed rate | N/A | |||||||||||
Cherokee Plaza | 4/12/2019 | 24,575 | 24,867 | 5/1/2027 | 4.28 | % | Fixed rate | N/A | |||||||||||
Sandy Plains Exchange | 8/8/2016 | 8,541 | 8,676 | 9/1/2026 | 3.45 | % | Fixed rate | N/A | |||||||||||
Thompson Bridge Commons | 8/8/2016 | 11,418 | 11,599 | 9/1/2026 | 3.45 | % | Fixed rate | N/A | |||||||||||
Heritage Station | 8/8/2016 | 8,451 | 8,585 | 9/1/2026 | 3.45 | % | Fixed rate | N/A | |||||||||||
Oak Park Village | 8/8/2016 | 8,721 | 8,859 | 9/1/2026 | 3.45 | % | Fixed rate | N/A | |||||||||||
Shoppes of Parkland | 8/8/2016 | 15,560 | 15,702 | 9/1/2023 | 4.67 | % | Fixed rate | N/A | |||||||||||
Champions Village | 10/18/2016 | 27,400 | 27,400 | 11/1/2021 | 3.25 | % | 300 | (4) | 11/1/2021 | ||||||||||
Castleberry-Southard | 4/21/2017 | 10,848 | 10,959 | 5/1/2027 | 3.99 | % | Fixed rate | N/A | |||||||||||
Rockbridge Village | 6/6/2017 | 13,455 | 13,597 | 7/5/2027 | 3.73 | % | Fixed rate | N/A | |||||||||||
Irmo Station | 7/26/2017 | 9,900 | 10,038 | 8/1/2030 | 3.94 | % | Fixed rate | N/A | |||||||||||
Maynard Crossing | 8/25/2017 | 17,204 | 17,449 | 9/1/2032 | 3.74 | % | Fixed rate | N/A | |||||||||||
Woodmont Village | 9/8/2017 | 8,209 | 8,320 | 10/1/2027 | 4.13 | % | Fixed rate | N/A | |||||||||||
West Town Market | 9/22/2017 | 8,382 | 8,503 | 10/1/2025 | 3.65 | % | Fixed rate | N/A | |||||||||||
Crossroads Market | 12/5/2017 | 17,869 | 18,112 | 1/1/2030 | 3.95 | % | Fixed rate | N/A | |||||||||||
Anderson Central | 3/16/2018 | 11,394 | 11,539 | 4/1/2028 | 4.32 | % | Fixed rate | N/A | |||||||||||
Greensboro Village | 5/22/2018 | 8,146 | 8,250 | 6/1/2028 | 4.20 | % | Fixed rate | N/A | |||||||||||
Governors Towne Square | 5/22/2018 | 10,838 | 10,976 | 6/1/2028 | 4.20 | % | Fixed rate | N/A | |||||||||||
Conway Plaza | 6/29/2018 | 9,463 | 9,549 | 7/5/2028 | 4.29 | % | Fixed rate | N/A | |||||||||||
Brawley Commons | 7/6/2018 | 17,743 | 17,963 | 8/1/2028 | 4.36 | % | Fixed rate | N/A | |||||||||||
Hollymead Town Center | 12/21/2018 | 26,452 | 26,758 | 1/1/2029 | 4.64 | % | Fixed rate | N/A | |||||||||||
Gayton Crossing | 1/17/2019 | 17,480 | 17,679 | 2/1/2029 | 4.71 | % | Fixed rate | N/A | |||||||||||
Free State Shopping Center | 5/28/2019 | 45,974 | 46,391 | 6/1/2029 | 3.99 | % | Fixed rate | N/A | |||||||||||
Polo Grounds Mall | 6/12/2019 | 13,108 | 13,227 | 7/1/2034 | 3.93 | % | Fixed rate | N/A | |||||||||||
Disston Plaza | 6/12/2019 | 17,743 | 17,905 | 7/1/2034 | 3.93 | % | Fixed rate | N/A | |||||||||||
Fairfield Shopping Center | 8/16/2019 | 19,750 | 19,750 | 8/16/2026 | 2.25 | % | 205 | 8/16/22 | |||||||||||
Berry Town Center | 11/14/2019 | 11,910 | 12,025 | 12/1/2034 | 3.49 | % | Fixed rate | N/A | |||||||||||
Hanover Shopping Center | 12/19/2019 | 31,612 | 32,000 | 12/19/2026 | 3.62 | % | Fixed rate | N/A | |||||||||||
Wakefield Crossing | 1/29/2020 | 7,825 | — | 2/1/2032 | 3.66 | % | Fixed rate | N/A | |||||||||||
Total grocery-anchored shopping centers | 622,017 | 621,090 | |||||||||||||||||
Student housing properties: | |||||||||||||||||||
North by Northwest | 6/1/2016 | 30,800 | 31,209 | 10/1/2022 | 4.02 | % | Fixed rate | N/A | |||||||||||
SoL | 10/31/2018 | 35,377 | 35,656 | 11/1/2028 | 4.71 | % | Fixed rate | N/A | |||||||||||
Stadium Village | 10/27/2017 | 44,784 | 45,228 | 11/1/2024 | 3.80 | % | Fixed rate | N/A | |||||||||||
Ursa | 12/18/2017 | — | 31,400 | 1/5/2020 | 4.78 | % | 300 | N/A | |||||||||||
The Tradition | 5/10/2018 | 30,000 | 30,000 | 6/6/2021 | 5.45 | % | 375 | (5) | 6/6/2021 | ||||||||||
Knightshade | 5/31/2018 | 47,125 | 47,125 | 9/1/2025 | 4.09 | % | Fixed rate | 9/1/2020 | |||||||||||
The Bloc | 6/27/2018 | 28,966 | 28,966 | 7/9/2021 | 5.25 | % | 355 | (6) | 7/9/2021 | ||||||||||
Total student housing properties | 217,052 | 249,584 | |||||||||||||||||
Office buildings: | |||||||||||||||||||
Brookwood Center | 8/29/2016 | 30,324 | 30,716 | 9/10/2031 | 3.52 | % | Fixed rate | N/A | |||||||||||
Galleria 75 | 11/4/2016 | 5,236 | 5,340 | 7/1/2022 | 4.25 | % | Fixed rate | N/A | |||||||||||
Three Ravinia | 12/30/2016 | 115,500 | 115,500 | 1/1/2042 | 4.46 | % | Fixed rate | 1/31/2022 | |||||||||||
Westridge at La Cantera | 11/13/2017 | 51,149 | 51,834 | 12/10/2028 | 4.10 | % | Fixed rate | N/A | |||||||||||
Armour Yards | 1/29/2018 | 39,772 | 40,000 | 2/1/2028 | 4.10 | % | Fixed rate | N/A | |||||||||||
150 Fayetteville | 7/31/2018 | 114,400 | 114,400 | 8/10/2028 | 4.27 | % | Fixed rate | 9/9/2020 | |||||||||||
CAPTRUST Tower | 7/25/2019 | 82,650 | 82,650 | 8/1/2029 | 3.61 | % | Fixed rate | 7/31/2029 | |||||||||||
Morrocroft Centre | 3/19/2020 | 70,000 | — | 4/10/2033 | 3.40 | % | Fixed rate | 4/10/2025 | |||||||||||
251 Armour Yards (7) | 1/22/2020 | 3,522 | — | 1/22/2025 | 4.50 | % | Fixed rate | 1/21/2023 | |||||||||||
Total office buildings | 636,332 | 565,254 | |||||||||||||||||
Grand total | 2,812,184 | 2,609,829 | |||||||||||||||||
Less: deferred loan costs | (45,402) | (38,185) | |||||||||||||||||
Less: below market debt adjustment | (4,491) | (4,622) | |||||||||||||||||
Mortgage notes, net | $ | 2,762,291 | $ | 2,567,022 | |||||||||||||||
Footnotes to Mortgage Notes Table | |||||||||||||||||||
(1) Following the indicated interest only period (where applicable), monthly payments of accrued interest and principal are based on a 25 to 35-year amortization period through the maturity date. | |||||||||||||||||||
(2) The mortgage instrument was assumed as part of the sales transaction; the 1 Month LIBOR index is capped at 5.0%, resulting in a cap on the combined rate of 6.6%. | |||||||||||||||||||
(3) The mortgage has interest-only payment terms for the periods of June 1, 2023 through May 1, 2024 and from June 1, 2028 through May 1, 2029. | |||||||||||||||||||
(4) The interest rate has a floor of 3.25%. | |||||||||||||||||||
(5) The interest rate has a floor of 5.45%. | |||||||||||||||||||
(6) The interest rate has a floor of 5.25%. | |||||||||||||||||||
(7) A construction loan financing redevelopment of the property. |
Multifamily Communities
As of June 30, 2020, our multifamily community portfolio consisted of the following properties:
Three months ended | ||||||||||||||||
Property | Location | Number of | Average unit | Average | Average rent | |||||||||||
Same-Store Communities: | ||||||||||||||||
Aldridge at Town Village | Atlanta, GA | 300 | 969 | 96.3 | % | $ | 1,397 | |||||||||
Green Park | Atlanta, GA | 310 | 985 | 95.9 | % | $ | 1,498 | |||||||||
Overton Rise | Atlanta, GA | 294 | 1,018 | 95.9 | % | $ | 1,590 | |||||||||
Summit Crossing I | Atlanta, GA | 345 | 1,034 | 95.2 | % | $ | 1,223 | |||||||||
Summit Crossing II | Atlanta, GA | 140 | 1,100 | 95.7 | % | $ | 1,334 | |||||||||
The Reserve at Summit Crossing | Atlanta, GA | 172 | 1,002 | 94.8 | % | $ | 1,353 | |||||||||
Avenues at Cypress | Houston, TX | 240 | 1,170 | 96.0 | % | $ | 1,451 | |||||||||
Avenues at Northpointe | Houston, TX | 280 | 1,167 | 95.5 | % | $ | 1,416 | |||||||||
Vineyards | Houston, TX | 369 | 1,122 | 97.1 | % | $ | 1,194 | |||||||||
Avenues at Creekside | San Antonio, TX | 395 | 974 | 94.7 | % | $ | 1,196 | |||||||||
Aster at Lely Resort | Naples, FL | 308 | 1,071 | 92.1 | % | $ | 1,455 | |||||||||
Sorrel | Jacksonville, FL | 290 | 1,048 | 94.0 | % | $ | 1,328 | |||||||||
Lux at Sorrel | Jacksonville, FL | 265 | 1,025 | 94.6 | % | $ | 1,391 | |||||||||
525 Avalon Park | Orlando, FL | 487 | 1,394 | 93.8 | % | $ | 1,505 | |||||||||
Citi Lakes | Orlando, FL | 346 | 984 | 92.3 | % | $ | 1,506 | |||||||||
Luxe at Lakewood Ranch | Sarasota, FL | 280 | 1,105 | 91.1 | % | $ | 1,522 | |||||||||
Venue at Lakewood Ranch | Sarasota, FL | 237 | 1,001 | 90.3 | % | $ | 1,556 | |||||||||
Crosstown Walk | Tampa, FL | 342 | 1,070 | 96.8 | % | $ | 1,329 | |||||||||
Overlook at Crosstown Walk | Tampa, FL | 180 | 986 | 95.0 | % | $ | 1,406 | |||||||||
Citrus Village | Tampa, FL | 296 | 980 | 94.6 | % | $ | 1,337 | |||||||||
Lenox Village | Nashville, TN | 273 | 906 | 95.6 | % | $ | 1,325 | |||||||||
Regent at Lenox | Nashville, TN | 18 | 1,072 | 98.1 | % | $ | 1,406 | |||||||||
Retreat at Lenox | Nashville, TN | 183 | 773 | 95.1 | % | $ | 1,263 | |||||||||
CityPark View | Charlotte, NC | 284 | 948 | 96.5 | % | $ | 1,155 | |||||||||
CityPark View South | Charlotte, NC | 200 | 1,005 | 95.5 | % | $ | 1,280 | |||||||||
Colony at Centerpointe | Richmond, VA | 255 | 1,149 | 94.9 | % | $ | 1,390 | |||||||||
Founders Village | Williamsburg, VA | 247 | 1,070 | 92.8 | % | $ | 1,416 | |||||||||
Retreat at Greystone | Birmingham, AL | 312 | 1,100 | 95.4 | % | $ | 1,346 | |||||||||
Vestavia Reserve | Birmingham, AL | 272 | 1,113 | 96.0 | % | $ | 1,560 | |||||||||
Adara Overland Park | Kansas City, KS | 260 | 1,116 | 94.9 | % | $ | 1,397 | |||||||||
Claiborne Crossing | Louisville, KY | 242 | 1,204 | 95.0 | % | $ | 1,353 | |||||||||
City Vista | Pittsburgh, PA | 272 | 1,023 | 92.9 | % | $ | 1,449 | |||||||||
Total/Average Same-Store Communities | 8,694 | |||||||||||||||
Stone Creek | Houston, TX | 246 | 852 | 95.5 | % | $ | 1,179 | |||||||||
Village at Baldwin Park | Orlando, FL | 528 | 1,069 | 94.0 | % | $ | 1,689 | |||||||||
Lodge at Hidden River | Tampa, FL | 300 | 980 | 94.4 | % | $ | 1,394 | |||||||||
Five Oaks at Westchase | Tampa, FL | 218 | 983 | 93.6 | % | $ | 1,519 | |||||||||
Total/Average Stabilized Communities | 9,986 | |||||||||||||||
Artisan at Viera | Melbourne, FL | 259 | 1,070 | N/A | $ | 1,717 | ||||||||||
Wiregrass Ranch | Tampa, FL | 392 | 973 | N/A | $ | 1,500 | ||||||||||
Parkside at the Beach | Panama City Beach, FL | 288 | 1,041 | N/A | — | |||||||||||
Total PAC Non-Stabilized Communities | 939 | |||||||||||||||
Total multifamily community units | 10,925 |
For the three-month period ended June 30, 2020, our average same-store multifamily communities' physical occupancy was 94.7%. We calculate average same-store physical occupancy for quarterly periods as the average number of occupied units on the 20th day of each of the trailing three months from the reporting period end date and that have been owned for at least 15 full months as of the end of the first quarter of each year. We exclude the operating results of properties for which construction of adjacent phases has commenced, properties which are undergoing significant capital projects, have sustained significant casualty losses, or are being marketed for sale as of the end of the reporting period. We believe "Same Property" information is useful as it allows both management and investors to gauge our management effectiveness via comparisons of financial and operational results between interim and annual periods for those subsets of multifamily communities owned for current and prior comparative periods.
For the three-month period ended June 30, 2020, our average stabilized physical occupancy was 94.7%. We calculate average stabilized physical occupancy for quarterly periods as the average number of occupied units on the 20th day of each of the trailing three months from the reporting period end date.
For the three-month period ended June 30, 2020, our average economic occupancy was 94.5%. We define average economic occupancy as market rent reduced by vacancy losses, expressed as a percentage. All of our multifamily properties are included in these calculations except for properties which are not yet stabilized (which we define as properties having first achieved 93% physical occupancy for three full months in a quarter; includes Artisan at Viera and Wiregrass Ranch), properties which are owned for less than the entire reporting period (Parkside at the Beach) and properties which are undergoing significant capital projects, have sustained significant casualty losses (Stone Creek) or are adding additional phases (Lodge at Hidden River). We also exclude properties which are currently being marketed for sale, of which we had none at June 30, 2020. Average economic occupancy is useful both to management and investors as a gauge of our effectiveness in realizing the full revenue generating potential of our multifamily communities given market rents and occupancy rates.
Student Housing Properties
As of June 30, 2020, our student housing portfolio consisted of the following properties:
Three months ended | ||||||||||||||||||
Property | Location | Number | Number | Average unit | Average | Average rent | ||||||||||||
Student housing properties: | ||||||||||||||||||
North by Northwest | Tallahassee, FL | 219 | 679 | 1,250 | 86.8 | % | $ | 701 | ||||||||||
SoL | Tempe, AZ | 224 | 639 | 1,296 | 98.9 | % | $ | 718 | ||||||||||
Stadium Village (1) | Atlanta, GA | 198 | 792 | 1,466 | 97.6 | % | $ | 721 | ||||||||||
Ursa (1) | Waco, TX | 250 | 840 | 1,634 | 97.3 | % | $ | 605 | ||||||||||
The Tradition | College Station, TX | 427 | 808 | 539 | 97.7 | % | $ | 606 | ||||||||||
Knightshade | Orlando, FL | 221 | 894 | 2,036 | 98.4 | % | $ | 769 | ||||||||||
The Bloc | Lubbock, TX | 140 | 556 | 1,394 | 88.9 | % | $ | 514 | ||||||||||
Rush | Charlotte, NC | 332 | 887 | 1,224 | 97.8 | % | $ | 752 | ||||||||||
Total/Average | 2,011 | 6,095 | 95.9 | % | $ | 680 | ||||||||||||
(1) The Company acquired and owns an approximate 99% equity interest in a joint venture which owns both Stadium Village and Ursa. |
Capital Expenditures
We regularly incur capital expenditures related to our owned multifamily communities and student housing properties. Capital expenditures may be nonrecurring and discretionary, as part of a strategic plan intended to increase a property's value and corresponding revenue-generating ability, or may be normally recurring and necessary to maintain the income streams and present value of a property. Certain capital expenditures may be budgeted and reserved for upon acquiring a property as initial expenditures necessary to bring a property up to our standards or to add features or amenities that we believe make the property a compelling value to prospective residents in its individual market. These budgeted nonrecurring capital expenditures in connection with an acquisition are funded from the capital source(s) for the acquisition and are not dependent upon subsequent property operating cash flows for funding. Since the onset of COVID, all nonrecurring and discretionary capital expenditures have been reviewed individually and approved on as needed basis. There are regular recurring and life safety/operational capital expenditures which remain necessary for the continued normal operation of our properties. These have continued without interruption.
For the three-month period ended June 30, 2020, our capital expenditures for multifamily communities consisted of:
Capital Expenditures - Multifamily Communities | |||||||||||||||||||||||||
Recurring | Non-recurring | Total | |||||||||||||||||||||||
(in thousands, except per-unit figures) | Amount | Per Unit | Amount | Per Unit | Amount | Per Unit | |||||||||||||||||||
Appliances | $ | 198 | $ | 18.62 | $ | — | $ | — | $ | 198 | $ | 18.62 | |||||||||||||
Carpets | 410 | 38.70 | — | — | 410 | 38.70 | |||||||||||||||||||
Wood / vinyl flooring | 27 | 2.47 | 137 | 12.92 | 164 | 15.39 | |||||||||||||||||||
Mini blinds and ceiling fans | 55 | 5.12 | — | — | 55 | 5.12 | |||||||||||||||||||
Fire safety | — | — | 147 | 13.95 | 147 | 13.95 | |||||||||||||||||||
HVAC | 167 | 15.84 | — | — | 167 | 15.84 | |||||||||||||||||||
Computers, equipment, misc. | 64 | 6.08 | 15 | 1.38 | 79 | 7.46 | |||||||||||||||||||
Elevators | — | — | 34 | 3.20 | 34 | 3.20 | |||||||||||||||||||
Exterior painting | — | — | — | — | — | — | |||||||||||||||||||
Leasing office and other common amenities | 37 | 3.48 | 115 | 10.21 | 152 | 13.69 | |||||||||||||||||||
Major structural projects | — | — | 273 | 25.57 | 273 | 25.57 | |||||||||||||||||||
Cabinets and countertop upgrades | — | — | 315 | 29.79 | 315 | 29.79 | |||||||||||||||||||
Landscaping and fencing | — | — | 132 | 12.37 | 132 | 12.37 | |||||||||||||||||||
Parking lot | — | — | 27 | 2.60 | 27 | 2.60 | |||||||||||||||||||
Signage and sanitation | — | — | 23 | 2.14 | 23 | 2.14 | |||||||||||||||||||
Totals | $ | 958 | $ | 90.31 | $ | 1,218 | $ | 114.13 | $ | 2,176 | $ | 204.44 |
For the three-month period ended June 30, 2020, our capital expenditures for student housing properties consisted of:
Capital Expenditures - Student Housing Properties | |||||||||||||||||||||||||
Recurring | Non-recurring | Total | |||||||||||||||||||||||
(in thousands, except per-bed figures) | Amount | Per Bed | Amount | Per Bed | Amount | Per Bed | |||||||||||||||||||
Appliances | $ | 15 | $ | 2.35 | $ | — | $ | — | $ | 15 | $ | 2.35 | |||||||||||||
Carpets | 2 | 0.42 | — | — | 2 | 0.42 | |||||||||||||||||||
Wood / vinyl flooring | — | — | — | — | — | — | |||||||||||||||||||
Mini blinds and ceiling fans | 1 | 0.17 | — | — | 1 | 0.17 | |||||||||||||||||||
Fire safety | — | — | 27 | 4.37 | 27 | 4.37 | |||||||||||||||||||
HVAC | 22 | 3.73 | — | — | 22 | 3.73 | |||||||||||||||||||
Computers, equipment, misc. | 4 | 0.65 | 19 | 3.05 | 23 | 3.70 | |||||||||||||||||||
Elevators | — | — | 10 | 1.67 | 10 | 1.67 | |||||||||||||||||||
Exterior painting | — | — | — | — | — | — | |||||||||||||||||||
Leasing office and other common amenities | 75 | 12.23 | 59 | 9.63 | 134 | 21.86 | |||||||||||||||||||
Major structural projects | — | — | 69 | 11.44 | 69 | 11.44 | |||||||||||||||||||
Cabinets and counter top upgrades | — | — | 1 | 0.21 | 1 | 0.21 | |||||||||||||||||||
Landscaping and fencing | — | — | — | — | — | — | |||||||||||||||||||
Parking lot | — | — | — | — | — | — | |||||||||||||||||||
Signage and sanitation | — | — | 26 | 4.19 | 26 | 4.19 | |||||||||||||||||||
Unit furniture | 105 | 17.24 | — | — | 105 | 17.24 | |||||||||||||||||||
Totals | $ | 224 | $ | 36.79 | $ | 211 | $ | 34.56 | $ | 435 | $ | 71.35 |
Grocery-Anchored Shopping Center Portfolio
As of June 30, 2020, our grocery-anchored shopping center portfolio consisted of the following properties:
Property name | Location | Year built | GLA (1) | Percent | Grocery anchor | ||||||
Castleberry-Southard | Atlanta, GA | 2006 | 80,018 | 98.3 | % | Publix | |||||
Cherokee Plaza | Atlanta, GA | 1958 | 102,864 | 100.0 | % | Kroger | |||||
Governors Towne Square | Atlanta, GA | 2004 | 68,658 | 93.9 | % | Publix | |||||
Lakeland Plaza | Atlanta, GA | 1990 | 301,711 | 93.1 | % | Sprouts | |||||
Powder Springs | Atlanta, GA | 1999 | 77,853 | 89.3 | % | Publix | |||||
Rockbridge Village | Atlanta, GA | 2005 | 102,432 | 85.4 | % | Kroger | |||||
Roswell Wieuca Shopping Center | Atlanta, GA | 2007 | 74,370 | 100.0 | % | The Fresh Market | |||||
Royal Lakes Marketplace | Atlanta, GA | 2008 | 119,493 | 93.9 | % | Kroger | |||||
Sandy Plains Exchange | Atlanta, GA | 1997 | 72,784 | 93.8 | % | Publix | |||||
Summit Point | Atlanta, GA | 2004 | 111,970 | 89.8 | % | Publix | |||||
Thompson Bridge Commons | Atlanta, GA | 2001 | 92,587 | 97.5 | % | Kroger | |||||
Wade Green Village | Atlanta, GA | 1993 | 74,978 | 88.7 | % | Publix | |||||
Woodmont Village | Atlanta, GA | 2002 | 85,639 | 97.2 | % | Kroger | |||||
Woodstock Crossing | Atlanta, GA | 1994 | 66,122 | 100.0 | % | Kroger | |||||
East Gate Shopping Center | Augusta, GA | 1995 | 75,716 | 92.2 | % | Publix | |||||
Fury's Ferry | Augusta, GA | 1996 | 70,458 | 98.0 | % | Publix | |||||
Parkway Centre | Columbus, GA | 1999 | 53,088 | 97.7 | % | Publix | |||||
Greensboro Village | Nashville, TN | 2005 | 70,203 | 98.3 | % | Publix | |||||
Spring Hill Plaza | Nashville, TN | 2005 | 66,693 | 100.0 | % | Publix | |||||
Parkway Town Centre | Nashville, TN | 2005 | 65,587 | 100.0 | % | Publix | |||||
The Market at Salem Cove | Nashville, TN | 2010 | 62,356 | 100.0 | % | Publix | |||||
The Market at Victory Village | Nashville, TN | 2007 | 71,300 | 100.0 | % | Publix | |||||
The Overlook at Hamilton Place | Chattanooga, TN | 1992 | 213,095 | 100.0 | % | The Fresh Market | |||||
Shoppes of Parkland | Miami-Ft. Lauderdale, FL | 2000 | 145,720 | 98.9 | % | BJ's Wholesale Club | |||||
Crossroads Market | Naples, FL | 1993 | 126,895 | 100.0 | % | Publix | |||||
Neapolitan Way | Naples, FL | 1985 | 137,580 | 88.0 | % | Publix | |||||
Berry Town Center | Orlando, FL | 2003 | 99,441 | 84.2 | % | Publix | |||||
Conway Plaza | Orlando, FL | 1966 | 117,705 | 83.4 | % | Publix | |||||
Deltona Landings | Orlando, FL | 1999 | 59,966 | 98.4 | % | Publix | |||||
University Palms | Orlando, FL | 1993 | 99,172 | 100.0 | % | Publix | |||||
Disston Plaza | Tampa-St. Petersburg, FL | 1954 | 129,150 | 97.5 | % | Publix | |||||
Barclay Crossing | Tampa, FL | 1998 | 54,958 | 100.0 | % | Publix | |||||
Polo Grounds Mall | West Palm Beach, FL | 1966 | 130,285 | 100.0 | % | Publix | |||||
Champions Village | Houston, TX | 1973 | 383,346 | 78.7 | % | Randalls | |||||
Kingwood Glen | Houston, TX | 1998 | 103,397 | 97.1 | % | Kroger | |||||
Independence Square | Dallas, TX | 1977 | 140,218 | 86.1 | % | Tom Thumb | |||||
Midway Market | Dallas, TX | 2002 | 85,599 | 90.3 | % | Kroger | |||||
Oak Park Village | San Antonio, TX | 1970 | 64,855 | 100.0 | % | H.E.B. | |||||
Sweetgrass Corner | Charleston, SC | 1999 | 89,124 | 29.1 | % | (2) | |||||
Irmo Station | Columbia, SC | 1980 | 99,384 | 95.3 | % | Kroger | |||||
Rosewood Shopping Center | Columbia, SC | 2002 | 36,887 | 93.5 | % | Publix | |||||
Anderson Central | Greenville Spartanburg, SC | 1999 | 223,211 | 95.9 | % | Walmart | |||||
Fairview Market | Greenville Spartanburg, SC | 1998 | 46,303 | 97.0 | % | Aldi | |||||
Brawley Commons | Charlotte, NC | 1997 | 122,028 | 99.2 | % | Publix | |||||
West Town Market | Charlotte, NC | 2004 | 67,883 | 97.7 | % | Harris Teeter | |||||
Heritage Station | Raleigh, NC | 2004 | 72,946 | 100.0 | % | Harris Teeter | |||||
Maynard Crossing | Raleigh, NC | 1996 | 122,781 | 93.4 | % | Harris Teeter | |||||
Wakefield Crossing | Raleigh, NC | 2001 | 75,927 | 98.2 | % | Food Lion | |||||
Hanover Center (4) | Wilmington, NC | 1954 | 305,346 | 97.1 | % | Harris Teeter | |||||
Southgate Village | Birmingham, AL | 1988 | 75,092 | 96.8 | % | Publix | |||||
Hollymead Town Center | Charlottesville, VA | 2005 | 158,807 | 91.9 | % | Harris Teeter | |||||
Gayton Crossing | Richmond, VA | 1983 | 158,316 | (3) | 81.9 | % | Kroger | ||||
Fairfield Shopping Center (4) | Virginia Beach, VA | 1985 | 231,829 | 84.7 | % | Food Lion | |||||
Free State Shopping Center | Washington, DC | 1970 | 264,152 | 97.3 | % | Giant | |||||
Grand total/weighted average | 6,208,278 | 92.7 | % | ||||||||
(1) Gross leasable area, or GLA, represents the total amount of property square footage that can be leased to tenants. | |||||||||||
(2) Bi-Lo (the former anchor tenant) had extended their term through April 30, 2019 and had no further right or option to extend their lease. | |||||||||||
(3) The GLA figure shown excludes the GLA of the Kroger store, which is owned by others. | |||||||||||
(4) Property is owned through a consolidated joint venture. |
As of June 30, 2020, our grocery-anchored shopping center portfolio was 92.7% leased. We define percent leased as the percentage of gross leasable area that is leased, including non-cancelable lease agreements that have been signed which have not yet commenced. This metric is used by management to gauge the extent to which our grocery-anchored shopping centers are delivering their total potential rental and other revenues.
Details regarding lease expirations (assuming no exercises of tenant renewal options) within our grocery-anchored shopping center portfolio as of June 30, 2020 were:
Totals | |||||||||
Number of | Leased | Percent of | |||||||
Month to month | 13 | 24,943 | 0.4 | % | |||||
2020 | 68 | 160,459 | 2.8 | % | |||||
2021 | 171 | 626,991 | 10.9 | % | |||||
2022 | 178 | 621,742 | 10.8 | % | |||||
2023 | 138 | 668,782 | 11.6 | % | |||||
2024 | 127 | 1,158,784 | 20.2 | % | |||||
2025 | 98 | 927,521 | 16.1 | % | |||||
2026 | 26 | 257,858 | 4.5 | % | |||||
2027 | 27 | 192,685 | 3.4 | % | |||||
2028 | 30 | 361,751 | 6.3 | % | |||||
2029 | 26 | 183,596 | 3.2 | % | |||||
2030 + | 24 | 566,562 | 9.8 | % | |||||
Total | 926 | 5,751,674 | 5751674 | 100.0 | % |
The Company's grocery-anchored shopping center portfolio contained the following anchor tenants as of June 30, 2020:
Tenant | GLA | Percent of | |||
Publix | 1,175,430 | 18.9% | |||
Kroger | 581,593 | 9.4% | |||
Harris Teeter | 273,273 | 4.4% | |||
Wal-Mart | 183,211 | 3.0% | |||
BJ's Wholesale Club | 108,532 | 1.7% | |||
Food Lion | 76,523 | 1.2% | |||
Giant | 73,149 | 1.2% | |||
Randall's | 61,604 | 1.0% | |||
H.E.B | 54,844 | 0.9% | |||
Tom Thumb | 43,600 | 0.7% | |||
The Fresh Market | 43,321 | 0.7% | |||
Sprouts | 29,855 | 0.5% | |||
Aldi | 23,622 | 0.4% | |||
Total | 2,728,557 | 44.0% | |||
The Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2020 will present income statements of New Market Properties, LLC within the Results of Operations section of Management's Discussion and Analysis of Financial Condition and Results of Operations.
Second-generation capital expenditures within our grocery-anchored shopping center portfolio by property for the second quarter 2020 totaled approximately $484,000. Second-generation capital expenditures exclude those expenditures made in our grocery-anchored shopping center and office building portfolios (i) to lease space to "first generation" tenants (i.e. leasing capital for existing vacancies and known move-outs at the time of acquisition), (ii) to bring recently acquired properties up to our ownership standards, and (iii) for property redevelopments and repositioning.
Office Building Portfolio
As of June 30, 2020, our office building portfolio consisted of the following properties:
Property Name | Location | GLA | Percent | |||||
Three Ravinia | Atlanta, GA | 814,000 | 95 | % | ||||
150 Fayetteville | Raleigh, NC | 560,000 | 91 | % | ||||
Capitol Towers | Charlotte, NC | 479,000 | 100 | % | ||||
CAPTRUST Tower | Raleigh, NC | 300,000 | 100 | % | ||||
Westridge at La Cantera | San Antonio, TX | 258,000 | 100 | % | ||||
Morrocroft Centre | Charlotte, NC | 291,000 | 93 | % | ||||
Armour Yards | Atlanta, GA | 187,000 | 96 | % | ||||
Brookwood Center | Birmingham, AL | 169,000 | 100 | % | ||||
Galleria 75 | Atlanta, GA | 111,000 | 97 | % | ||||
Total/Average | 3,169,000 | 96 | % |
The Company's office building portfolio includes the following significant tenants:
Rentable square | Percent of | Annual Base | |||||||||
InterContinental Hotels Group | 520,000 | 14.2 | % | $ | 12,275 | ||||||
Albemarle | 162,000 | 6.6 | % | 5,727 | |||||||
CapFinancial | 105,000 | 4.3 | % | 3,680 | |||||||
USAA | 129,000 | 3.7 | % | 3,195 | |||||||
Vericast | 129,000 | 3.4 | % | 2,953 | |||||||
Total | 1,045,000 | 32.2 | % | $ | 27,830 |
The Company defines Annual Base Rent as the current monthly base rent annualized under the respective leases.
The Company's leased square footage of its office building portfolio expires according to the following schedule:
Office building portfolio | ||||||
Percent of | ||||||
Year of lease expiration | Rented square | rented | ||||
feet | square feet | |||||
2020 | 56,000 | 1.9 | % | |||
2021 | 241,000 | 8.0 | % | |||
2022 | 115,000 | 3.8 | % | |||
2023 | 128,000 | 4.3 | % | |||
2024 | 266,000 | 8.8 | % | |||
2025 | 254,000 | 8.5 | % | |||
2026 | 266,000 | 8.8 | % | |||
2027 | 335,000 | 11.1 | % | |||
2028 | 239,000 | 8.0 | % | |||
2029 | 57,000 | 1.9 | % | |||
2030+ | 1,050,000 | 34.9 | % | |||
Total | 3,007,000 | 100.0 | % |
The Company recognized second-generation capital expenditures within its office building portfolio of approximately $427,000 during the second quarter 2020.
Definitions of Non-GAAP Measures
We disclose FFO, Core FFO, AFFO and NOI, each of which meet the definition of a "non-GAAP financial measure", as set forth in Item 10(e) of Regulation S-K promulgated by the SEC. As a result we are required to include in this filing a statement of why the Company believes that presentation of these measures provides useful information to investors. The non-GAAP measures of FFO, Core FFO, AFFO and NOI should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further FFO, Core FFO, AFFO and NOI should be compared with our reported net income or net loss and considered in addition to cash flows in accordance with GAAP, as presented in our consolidated financial statements. FFO, Core FFO and AFFO are not considered measures of liquidity and are not alternatives to measures calculated under GAAP.
Funds From Operations Attributable to Common Stockholders and Unitholders ("FFO")
FFO is one of the most commonly utilized Non-GAAP measures currently in practice. In its 2002 "White Paper on Funds From Operations," which was restated in 2018, the National Association of Real Estate Investment Trusts, or NAREIT, standardized the definition of how Net income/loss should be adjusted to arrive at FFO, in the interests of uniformity and comparability. We have adopted the NAREIT definition for computing FFO as a meaningful supplemental gauge of our operating results, and as is most often presented by other REIT industry participants.
The NAREIT definition of FFO (and the one reported by the Company) is:
Net income/loss, excluding:
- depreciation and amortization related to real estate;
- gains and losses from the sale of certain real estate assets;
- gains and losses from change in control and
- impairment writedowns of certain real estate assets and investments in entities where the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.
Not all companies necessarily utilize the standardized NAREIT definition of FFO, so caution should be taken in comparing the Company's reported FFO results to those of other companies. The Company's FFO results are comparable to the FFO results of other companies that follow the NAREIT definition of FFO and report these figures on that basis. FFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders.
Core Funds From Operations Attributable to Common Stockholders and Unitholders ("Core FFO")
The Company makes adjustments to FFO to remove costs incurred and revenues recorded that are singular in nature and outside the normal operations of the Company and portray its primary operational results. The Company calculates Core FFO as:
FFO, plus:
- acquisition and pursuit (dead deal) costs;
- Loan cost amortization on acquisition term notes and loan coordination fees;
- losses on debt extinguishments or refinancing costs;
- internalization costs;
- non-cash dividends on preferred stock;
- non-cash (income) expense for current expected credit losses;
- Expenses related to the COVID-19 global pandemic; and
Less:
- earnest money forfeitures by prospective asset purchasers.
Core FFO figures reported by us may not be comparable to Core FFO figures reported by other companies. We utilize Core FFO as a supplemental measure of the operating performance of our portfolio of real estate assets. We believe Core FFO is useful to investors as a supplemental gauge of our operating performance and may be useful in comparing our operating performance with other real estate companies. Since our calculation of Core FFO removes costs incurred and revenues recorded that are often singular in nature and outside the normal operations of the Company, we believe it improves comparability to investors in assessing our core operating results across periods. Core FFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders.
Adjusted Funds From Operations Attributable to Common Stockholders and Unitholders ("AFFO")
AFFO makes further adjustments to Core FFO results in order to arrive at a more refined measure of operating and financial performance. There is no industry standard definition of AFFO and practice is divergent across the industry. The Company calculates AFFO as:
Core FFO, plus:
- non-cash equity compensation to directors and executives;
- amortization of loan closing costs;
- weather-related property operating losses;
- amortization of loan coordination fees paid to the Manager;
- depreciation and amortization of non-real estate assets;
- net loan origination fees received;
- accrued interest income received;
- cash received for purchase option terminations;
- deemed dividends on preferred stock redemptions;
- non-operating miscellaneous revenues;
- non-cash dividends on Series M Preferred Stock and mShares; and
- amortization of lease inducements;
Less:
- non-cash loan interest income;
- cash paid for loan closing costs;
- amortization of acquired real estate intangible liabilities;
- amortization of straight line rent adjustments and deferred revenues; and
- normally-recurring capital expenditures and capitalized second generation leasing costs.
AFFO figures reported by us may not be comparable to those AFFO figures reported by other companies. We utilize AFFO as another measure of the operating performance of our portfolio of real estate assets. We believe AFFO is useful to investors as a supplemental gauge of our operating performance and may be useful in comparing our operating performance with other real estate companies. Since our calculation of AFFO removes other significant non-cash charges and revenues and other costs which are not representative of our ongoing business operations, we believe it improves comparability to investors in assessing our core operating results across periods. AFFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders. FFO, Core FFO and AFFO are not considered measures of liquidity and are not alternatives to measures calculated under GAAP.
Multifamily Communities' Same-Store Net Operating Income ("NOI")
We use same store net operating income as an operational metric for our same-store communities, enabling comparisons of those properties' operating results between the current reporting period and the prior year comparative period. We define our population of same-store communities as those that are stabilized and that have been owned for at least 15 full months, as of the end of the first quarter of each year, and exclude the operating results of properties for which construction of adjacent phases has commenced, and properties which are undergoing significant capital projects, have sustained significant casualty losses, or are being marketed for sale as of the end of the reporting period. We define net operating income as rental and other property revenues, less total property and maintenance expenses, property management fees, real estate taxes, general and administrative expenses, and property insurance. We believe that net operating income is an important supplemental measure of operating performance for REITs because it provides measures of core operations, rather than factoring in depreciation and amortization, financing costs, acquisition costs, and other corporate expenses. Net operating income is a widely utilized measure of comparative operating performance in the REIT industry, but is not a substitute for the most comparable GAAP-compliant measure, net income/loss.
About Preferred Apartment Communities, Inc.
Preferred Apartment Communities, Inc. (NYSE: APTS) is a real estate investment trust engaged primarily in the ownership and operation of Class A multifamily properties, with select investments in grocery anchored shopping centers, Class A office buildings, and student housing properties. Preferred Apartment Communities' investment objective is to generate attractive, stable returns for stockholders by investing in income-producing properties and acquiring or originating real estate loans for multifamily properties. As of June 30, 2020, the Company owned or was invested in 125 properties in 15 states, predominantly in the Southeast region of the United States.
View original content to download multimedia:http://www.prnewswire.com/news-releases/preferred-apartment-communities-inc-reports-results-for-second-quarter-2020-301109421.html
SOURCE Preferred Apartment Communities, Inc.
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!