COLONIAL PROPERTIES TRUST
CONSOLIDATED CONDENSED BALANCE SHEETS
(in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
(audited)
|
|
|
June 30, 2013
|
|
December 31, 2012
|
ASSETS
|
|
|
|
|
Land, buildings & equipment
|
|
$
|
3,443,165
|
|
|
$
|
3,489,324
|
|
Undeveloped land and construction in progress
|
|
289,645
|
|
|
296,153
|
|
Less: Accumulated depreciation
|
|
(843,435
|
)
|
|
(804,964
|
)
|
Real estate assets held for sale, net
|
|
41,279
|
|
|
93,450
|
|
Net real estate assets
|
|
2,930,654
|
|
|
3,073,963
|
|
Cash and cash equivalents
|
|
20,944
|
|
|
11,674
|
|
Restricted cash
|
|
10,212
|
|
|
38,128
|
|
Accounts receivable, net
|
|
24,760
|
|
|
23,977
|
|
Notes receivable
|
|
41,962
|
|
|
42,399
|
|
Prepaid expenses
|
|
19,576
|
|
|
19,460
|
|
Deferred debt and lease costs
|
|
16,253
|
|
|
23,938
|
|
Investment in partially-owned entities
|
|
4,379
|
|
|
7,777
|
|
Other assets
|
|
14,254
|
|
|
44,892
|
|
Total assets
|
|
$
|
3,082,994
|
|
|
$
|
3,286,208
|
|
LIABILITIES, NONCONTROLLING INTEREST AND SHAREHOLDERS' EQUITY
|
|
|
|
|
Notes and mortgages payable
|
|
$
|
1,542,326
|
|
|
$
|
1,643,361
|
|
Unsecured credit facility
|
|
105,000
|
|
|
188,631
|
|
Total debt
|
|
1,647,326
|
|
|
1,831,992
|
|
Accounts payable
|
|
32,388
|
|
|
53,545
|
|
Accrued interest
|
|
8,837
|
|
|
10,209
|
|
Accrued expenses
|
|
56,331
|
|
|
41,652
|
|
Other liabilities
|
|
22,001
|
|
|
36,751
|
|
Total liabilities
|
|
1,766,883
|
|
|
1,974,149
|
|
Redeemable noncontrolling interest:
|
|
|
|
|
Common units
|
|
179,576
|
|
|
162,056
|
|
Equity:
|
|
|
|
|
Common shares of beneficial interest, $0.01 par value, 125,000,000 shares authorized; 94,367,507 and 93,835,794 shares issued at June 30, 2013 and December 31, 2012, respectively
|
|
943
|
|
|
938
|
|
Additional paid-in capital
|
|
1,965,196
|
|
|
1,973,594
|
|
Cumulative earnings
|
|
1,297,803
|
|
|
1,276,118
|
|
Cumulative distributions
|
|
(1,963,333
|
)
|
|
(1,926,167
|
)
|
Noncontrolling interest
|
|
182
|
|
|
695
|
|
Treasury shares, at cost; 5,623,150 shares at June 30, 2013 and December 31, 2012
|
|
(150,163
|
)
|
|
(150,163
|
)
|
Accumulated other comprehensive loss
|
|
(14,093
|
)
|
|
(25,012
|
)
|
Total shareholders' equity
|
|
1,136,535
|
|
|
1,150,003
|
|
Total liabilities, noncontrolling interest and shareholders' equity
|
|
$
|
3,082,994
|
|
|
$
|
3,286,208
|
|
The accompanying notes are an integral part of these consolidated financial statements.
3
COLONIAL PROPERTIES TRUST
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Revenues:
|
|
|
|
|
|
|
|
|
Minimum rent
|
|
$
|
82,331
|
|
|
$
|
75,054
|
|
|
$
|
163,407
|
|
|
$
|
148,621
|
|
Tenant recoveries
|
|
658
|
|
|
649
|
|
|
1,321
|
|
|
1,278
|
|
Other property related revenue
|
|
19,028
|
|
|
13,350
|
|
|
35,130
|
|
|
25,885
|
|
Other non-property related revenue
|
|
126
|
|
|
1,471
|
|
|
304
|
|
|
2,815
|
|
Total revenues
|
|
102,143
|
|
|
90,524
|
|
|
200,162
|
|
|
178,599
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Property operating expense
|
|
27,156
|
|
|
24,641
|
|
|
53,208
|
|
|
48,626
|
|
Taxes, licenses and insurance
|
|
12,563
|
|
|
10,138
|
|
|
24,938
|
|
|
20,305
|
|
Property management expense
|
|
4,895
|
|
|
3,001
|
|
|
9,311
|
|
|
5,847
|
|
General and administrative expense
|
|
4,518
|
|
|
5,446
|
|
|
9,306
|
|
|
11,213
|
|
Management fees and other expenses
|
|
21
|
|
|
1,769
|
|
|
272
|
|
|
3,814
|
|
Investment and development expenses
|
|
1,315
|
|
|
205
|
|
|
1,713
|
|
|
592
|
|
Depreciation
|
|
30,466
|
|
|
27,952
|
|
|
60,603
|
|
|
55,790
|
|
Amortization
|
|
930
|
|
|
710
|
|
|
2,050
|
|
|
1,906
|
|
Impairment and other losses
|
|
912
|
|
|
395
|
|
|
1,002
|
|
|
895
|
|
Total operating expenses
|
|
82,776
|
|
|
74,257
|
|
|
162,403
|
|
|
148,988
|
|
Income from operations
|
|
19,367
|
|
|
16,267
|
|
|
37,759
|
|
|
29,611
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(20,999
|
)
|
|
(23,277
|
)
|
|
(43,194
|
)
|
|
(46,330
|
)
|
Debt cost amortization
|
|
(1,382
|
)
|
|
(1,402
|
)
|
|
(2,759
|
)
|
|
(2,835
|
)
|
Interest income
|
|
201
|
|
|
556
|
|
|
930
|
|
|
1,550
|
|
Income from partially-owned unconsolidated entities
|
|
2,327
|
|
|
21,349
|
|
|
2,998
|
|
|
22,022
|
|
Gain (loss) on sale of property
|
|
14
|
|
|
(9
|
)
|
|
25
|
|
|
(235
|
)
|
Taxes and other
|
|
(267
|
)
|
|
(277
|
)
|
|
(455
|
)
|
|
(465
|
)
|
Total other income (expense)
|
|
(20,106
|
)
|
|
(3,060
|
)
|
|
(42,455
|
)
|
|
(26,293
|
)
|
(Loss) income from continuing operations
|
|
(739
|
)
|
|
13,207
|
|
|
(4,696
|
)
|
|
3,318
|
|
(Loss) income from discontinued operations
|
|
(159
|
)
|
|
4,524
|
|
|
2,767
|
|
|
7,962
|
|
Gain (loss) on disposal of discontinued operations
|
|
18,726
|
|
|
(12
|
)
|
|
25,910
|
|
|
(14
|
)
|
Net income from discontinued operations
|
|
18,567
|
|
|
4,512
|
|
|
28,677
|
|
|
7,948
|
|
Net income
|
|
17,828
|
|
|
17,719
|
|
|
23,981
|
|
|
11,266
|
|
Noncontrolling interest
|
|
|
|
|
|
|
|
|
Continuing operations:
|
|
|
|
|
|
|
|
|
Noncontrolling interest in CRLP — common unitholders
|
|
87
|
|
|
(995
|
)
|
|
391
|
|
|
(249
|
)
|
Noncontrolling interest of limited partners
|
|
(422
|
)
|
|
(8
|
)
|
|
(545
|
)
|
|
(17
|
)
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
Noncontrolling interest in CRLP
|
|
(1,385
|
)
|
|
(339
|
)
|
|
(2,142
|
)
|
|
(599
|
)
|
Income attributable to noncontrolling interest
|
|
(1,720
|
)
|
|
(1,342
|
)
|
|
(2,296
|
)
|
|
(865
|
)
|
Net income available to common shareholders
|
|
$
|
16,108
|
|
|
$
|
16,377
|
|
|
$
|
21,685
|
|
|
$
|
10,401
|
|
Net income (loss) per common share — basic:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.01
|
)
|
|
$
|
0.14
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.03
|
|
Discontinued operations
|
|
0.19
|
|
|
0.05
|
|
|
0.30
|
|
|
0.09
|
|
Net income (loss) per common share — basic
|
|
$
|
0.18
|
|
|
$
|
0.19
|
|
|
$
|
0.24
|
|
|
$
|
0.12
|
|
Net income (loss) per common share — diluted:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.01
|
)
|
|
$
|
0.14
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.03
|
|
Discontinued operations
|
|
0.19
|
|
|
0.05
|
|
|
0.30
|
|
|
0.09
|
|
Net income (loss) per common share — diluted
|
|
$
|
0.18
|
|
|
$
|
0.19
|
|
|
$
|
0.24
|
|
|
$
|
0.12
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
88,122
|
|
|
87,201
|
|
|
87,958
|
|
|
87,106
|
|
Diluted
|
|
88,122
|
|
|
87,490
|
|
|
87,958
|
|
|
87,382
|
|
Net income
|
|
$
|
17,828
|
|
|
$
|
17,719
|
|
|
$
|
23,981
|
|
|
$
|
11,266
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
Changes in fair value of qualifying hedges
|
|
7,848
|
|
|
(10,750
|
)
|
|
7,920
|
|
|
(10,585
|
)
|
Reclassification adjustment for amounts included in net income
|
|
1,954
|
|
|
1,800
|
|
|
3,881
|
|
|
3,332
|
|
Comprehensive income
|
|
$
|
27,630
|
|
|
$
|
8,769
|
|
|
$
|
35,782
|
|
|
$
|
4,013
|
|
The accompanying notes are an integral part of these consolidated financial statements.
4
COLONIAL PROPERTIES TRUST
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
June 30,
|
|
|
2013
|
|
2012
|
Cash flows from operating activities:
|
|
|
|
|
Net income
|
|
$
|
23,981
|
|
|
$
|
11,266
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
65,905
|
|
|
67,272
|
|
Income from partially-owned unconsolidated entities
|
|
(2,998
|
)
|
|
(22,022
|
)
|
(Gain) loss on sale of property
|
|
(25,935
|
)
|
|
249
|
|
Impairment and other losses
|
|
2,859
|
|
|
1,166
|
|
Distributions of income from partially-owned unconsolidated entities
|
|
180
|
|
|
471
|
|
Share-based compensation expense
|
|
4,231
|
|
|
4,120
|
|
Other, net
|
|
(52
|
)
|
|
511
|
|
Change in:
|
|
|
|
|
Restricted cash
|
|
(311
|
)
|
|
221
|
|
Accounts receivable
|
|
(908
|
)
|
|
876
|
|
Prepaid expenses
|
|
(116
|
)
|
|
2,500
|
|
Other assets
|
|
1,232
|
|
|
2,550
|
|
Accounts payable
|
|
(9,700
|
)
|
|
(12,001
|
)
|
Accrued interest
|
|
(1,372
|
)
|
|
107
|
|
Accrued expenses and other
|
|
10,979
|
|
|
13,175
|
|
Net cash provided by operating activities
|
|
67,975
|
|
|
70,461
|
|
Cash flows from investing activities:
|
|
|
|
|
Acquisition of properties
|
|
(81,253
|
)
|
|
(78,215
|
)
|
Development expenditures
|
|
(46,106
|
)
|
|
(45,444
|
)
|
Capital expenditures, tenant improvements and leasing commissions
|
|
(14,418
|
)
|
|
(13,106
|
)
|
Proceeds from sale of property, net of selling costs
|
|
279,672
|
|
|
1,862
|
|
Restricted cash
|
|
28,227
|
|
|
19,852
|
|
Repayments of notes receivable
|
|
483
|
|
|
1,666
|
|
Distributions from partially-owned unconsolidated entities
|
|
5,917
|
|
|
3,029
|
|
Capital contributions to partially-owned unconsolidated entities
|
|
—
|
|
|
(54
|
)
|
Net cash provided by (used in) investing activities
|
|
172,522
|
|
|
(110,410
|
)
|
Cash flows from financing activities:
|
|
|
|
|
Proceeds from additional borrowings
|
|
—
|
|
|
150,000
|
|
Proceeds from dividend reinvestment plan and exercise of stock options
|
|
5,068
|
|
|
3,575
|
|
Principal reductions of debt
|
|
(101,160
|
)
|
|
(1,139
|
)
|
Payment of debt issuance costs
|
|
—
|
|
|
(5,264
|
)
|
Proceeds from borrowings on revolving credit lines
|
|
295,000
|
|
|
305,000
|
|
Payments on revolving credit lines and overdrafts
|
|
(389,965
|
)
|
|
(377,463
|
)
|
Dividends paid to common shareholders
|
|
(37,166
|
)
|
|
(31,623
|
)
|
Distributions to noncontrolling partners in CRLP
|
|
(3,004
|
)
|
|
(2,580
|
)
|
Net cash (used in) provided by financing activities
|
|
(231,227
|
)
|
|
40,506
|
|
Increase in cash and cash equivalents
|
|
9,270
|
|
|
557
|
|
Cash and cash equivalents, beginning of period
|
|
11,674
|
|
|
6,452
|
|
Cash and cash equivalents, end of period
|
|
$
|
20,944
|
|
|
$
|
7,009
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
Cash paid during the period for interest, including amounts capitalized
|
|
$
|
45,127
|
|
|
$
|
46,758
|
|
|
|
|
|
|
Supplemental disclosure of non-cash transactions:
|
|
|
|
|
Change in accrual of construction expenses and capital expenditures
|
|
$
|
(715
|
)
|
|
$
|
(633
|
)
|
The accompanying notes are an integral part of these consolidated financial statements.
5
COLONIAL PROPERTIES TRUST
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(Unaudited)
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2013 and 2012
|
Common Shares
|
Additional Paid-In Capital
|
Cumulative Earnings
|
Cumulative Distributions
|
Noncontrolling Interest
|
Treasury Shares
|
Accumulated Other Comprehensive Loss
|
Total Shareholders’ Equity
|
Redeemable Common Units
|
Balance, December 31, 2011
|
$
|
931
|
|
$
|
1,964,881
|
|
$
|
1,267,958
|
|
$
|
(1,862,838
|
)
|
$
|
728
|
|
$
|
(150,163
|
)
|
$
|
(16,906
|
)
|
$
|
1,204,591
|
|
$
|
159,582
|
|
Net income (loss)
|
|
|
10,401
|
|
|
17
|
|
|
|
10,418
|
|
$
|
848
|
|
Reclassification adjustment for amounts included in net income (loss)
|
|
|
|
|
|
|
3,332
|
|
3,332
|
|
|
Changes in fair value of qualifying hedges
|
|
|
|
|
|
|
(9,789
|
)
|
(9,789
|
)
|
(796
|
)
|
Distributions on common shares ($0.36 per share)
|
|
|
|
(31,623
|
)
|
|
|
|
(31,623
|
)
|
(2,580
|
)
|
Issuance of restricted common shares of beneficial interest
|
4
|
|
57
|
|
|
|
|
|
|
61
|
|
|
Amortization of stock based compensation
|
|
4,120
|
|
|
|
|
|
|
4,120
|
|
|
Cancellation of vested restricted shares to pay taxes
|
(1
|
)
|
(1,179
|
)
|
|
|
|
|
|
(1,180
|
)
|
|
Issuance of common shares from options exercised
|
—
|
|
771
|
|
|
|
|
|
|
771
|
|
|
Issuance of common shares of beneficial interest through the Company’s dividend reinvestment plan and Employee Stock Purchase Plan
|
2
|
|
3,979
|
|
|
|
|
|
|
3,981
|
|
|
Issuance of common shares of beneficial interest through conversion of units from Colonial Realty Limited Partnership
|
—
|
|
336
|
|
|
|
|
|
|
336
|
|
(336
|
)
|
Change in interest of limited partners
|
|
|
|
|
(38
|
)
|
|
|
(38
|
)
|
|
Change in redemption value of common units
|
|
(10,592
|
)
|
|
|
|
|
|
(10,592
|
)
|
10,592
|
|
Balance, June 30, 2012
|
$
|
936
|
|
$
|
1,962,373
|
|
$
|
1,278,359
|
|
$
|
(1,894,461
|
)
|
$
|
707
|
|
$
|
(150,163
|
)
|
$
|
(23,363
|
)
|
$
|
1,174,388
|
|
$
|
167,310
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2012
|
$
|
938
|
|
$
|
1,973,594
|
|
$
|
1,276,118
|
|
$
|
(1,926,167
|
)
|
$
|
695
|
|
$
|
(150,163
|
)
|
$
|
(25,012
|
)
|
$
|
1,150,003
|
|
$
|
162,056
|
|
Net income (loss)
|
|
|
21,685
|
|
|
545
|
|
|
|
22,230
|
|
$
|
1,751
|
|
Reclassification adjustment for amounts included in net income (loss)
|
|
|
|
|
|
|
3,591
|
|
3,591
|
|
290
|
|
Changes in fair value of qualifying hedges
|
|
|
|
|
|
|
7,328
|
|
7,328
|
|
592
|
|
Distributions on common shares ($0.42 per share)
|
|
|
|
(37,166
|
)
|
|
|
|
(37,166
|
)
|
(3,004
|
)
|
Issuance of restricted common shares of beneficial interest
|
2
|
|
321
|
|
|
|
|
|
|
323
|
|
|
Amortization of stock based compensation
|
|
4,231
|
|
|
|
|
|
|
4,231
|
|
|
Cancellation of vested restricted shares to pay taxes
|
(1
|
)
|
(3,043
|
)
|
|
|
|
|
|
(3,044
|
)
|
|
Issuance of common shares from options exercised
|
2
|
|
3,159
|
|
|
|
|
|
|
3,161
|
|
|
Issuance of common shares of beneficial interest through the Company’s dividend reinvestment plan and Employee Stock Purchase Plan
|
2
|
|
4,825
|
|
|
|
|
|
|
4,827
|
|
|
Issuance of common shares of beneficial interest through conversion of units from Colonial Realty Limited Partnership
|
—
|
|
22
|
|
|
|
|
|
|
22
|
|
(22
|
)
|
Change in interest of limited partners
|
|
|
|
|
(1,058
|
)
|
|
|
(1,058
|
)
|
|
Change in redemption value of common units
|
|
(17,913
|
)
|
|
|
|
|
|
(17,913
|
)
|
17,913
|
|
Balance, June 30, 2013
|
$
|
943
|
|
$
|
1,965,196
|
|
$
|
1,297,803
|
|
$
|
(1,963,333
|
)
|
$
|
182
|
|
$
|
(150,163
|
)
|
$
|
(14,093
|
)
|
$
|
1,136,535
|
|
$
|
179,576
|
|
The accompanying notes are an integral part of these consolidated financial statements.
6
COLONIAL REALTY LIMITED PARTNERSHIP
CONSOLIDATED CONDENSED BALANCE SHEETS
(in thousands, except unit data)
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
(audited)
|
|
|
June 30, 2013
|
|
December 31, 2012
|
ASSETS
|
|
|
|
|
Land, buildings & equipment
|
|
$
|
3,443,163
|
|
|
$
|
3,489,322
|
|
Undeveloped land and construction in progress
|
|
289,645
|
|
|
296,153
|
|
Less: Accumulated depreciation
|
|
(843,433
|
)
|
|
(804,962
|
)
|
Real estate assets held for sale, net
|
|
41,279
|
|
|
93,450
|
|
Net real estate assets
|
|
2,930,654
|
|
|
3,073,963
|
|
Cash and cash equivalents
|
|
20,944
|
|
|
11,674
|
|
Restricted cash
|
|
10,212
|
|
|
38,128
|
|
Accounts receivable, net
|
|
24,760
|
|
|
23,977
|
|
Notes receivable
|
|
41,962
|
|
|
42,399
|
|
Prepaid expenses
|
|
19,576
|
|
|
19,460
|
|
Deferred debt and lease costs
|
|
16,253
|
|
|
23,938
|
|
Investment in partially-owned entities
|
|
4,379
|
|
|
7,777
|
|
Other assets
|
|
14,319
|
|
|
44,844
|
|
Total assets
|
|
$
|
3,083,059
|
|
|
$
|
3,286,160
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Notes and mortgages payable
|
|
$
|
1,542,326
|
|
|
$
|
1,643,361
|
|
Unsecured credit facility
|
|
105,000
|
|
|
188,631
|
|
Total debt
|
|
1,647,326
|
|
|
1,831,992
|
|
Accounts payable
|
|
32,454
|
|
|
53,496
|
|
Accrued interest
|
|
8,837
|
|
|
10,209
|
|
Accrued expenses
|
|
56,331
|
|
|
41,652
|
|
Other liabilities
|
|
22,001
|
|
|
36,751
|
|
Total liabilities
|
|
1,766,949
|
|
|
1,974,100
|
|
Redeemable units, at redemption value - 7,151,752 and 7,152,752 units outstanding at June 30, 2013 and December 31, 2012, respectively
|
|
179,576
|
|
|
162,056
|
|
General partner —
|
|
|
|
|
Common equity - 88,744,357 and 88,212,644 units outstanding at June 30, 2013 and December 31, 2012, respectively
|
|
1,150,445
|
|
|
1,174,321
|
|
Limited partners’ noncontrolling interest in consolidated partnership
|
|
182
|
|
|
695
|
|
Accumulated other comprehensive loss
|
|
(14,093
|
)
|
|
(25,012
|
)
|
Total equity
|
|
1,136,534
|
|
|
1,150,004
|
|
Total liabilities and equity
|
|
$
|
3,083,059
|
|
|
$
|
3,286,160
|
|
The accompanying notes are an integral part of these consolidated financial statements.
7
COLONIAL REALTY LIMITED PARTNERSHIP
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
(in thousands, except per unit data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Revenues:
|
|
|
|
|
|
|
|
|
Minimum rent
|
|
$
|
82,331
|
|
|
$
|
75,054
|
|
|
$
|
163,407
|
|
|
$
|
148,621
|
|
Tenant recoveries
|
|
658
|
|
|
649
|
|
|
1,321
|
|
|
1,278
|
|
Other property related revenue
|
|
19,028
|
|
|
13,350
|
|
|
35,130
|
|
|
25,885
|
|
Other non-property related revenue
|
|
126
|
|
|
1,471
|
|
|
304
|
|
|
2,815
|
|
Total revenues
|
|
102,143
|
|
|
90,524
|
|
|
200,162
|
|
|
178,599
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Property operating expense
|
|
27,156
|
|
|
24,641
|
|
|
53,208
|
|
|
48,626
|
|
Taxes, licenses and insurance
|
|
12,563
|
|
|
10,138
|
|
|
24,938
|
|
|
20,305
|
|
Property management expense
|
|
4,895
|
|
|
3,001
|
|
|
9,311
|
|
|
5,847
|
|
General and administrative expense
|
|
4,518
|
|
|
5,446
|
|
|
9,306
|
|
|
11,213
|
|
Management fees and other expenses
|
|
21
|
|
|
1,769
|
|
|
272
|
|
|
3,814
|
|
Investment and development expenses
|
|
1,315
|
|
|
205
|
|
|
1,713
|
|
|
592
|
|
Depreciation
|
|
30,466
|
|
|
27,952
|
|
|
60,603
|
|
|
55,790
|
|
Amortization
|
|
930
|
|
|
710
|
|
|
2,050
|
|
|
1,906
|
|
Impairment and other losses
|
|
912
|
|
|
395
|
|
|
1,002
|
|
|
895
|
|
Total operating expenses
|
|
82,776
|
|
|
74,257
|
|
|
162,403
|
|
|
148,988
|
|
Income from operations
|
|
19,367
|
|
|
16,267
|
|
|
37,759
|
|
|
29,611
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(20,999
|
)
|
|
(23,277
|
)
|
|
(43,194
|
)
|
|
(46,330
|
)
|
Debt cost amortization
|
|
(1,382
|
)
|
|
(1,402
|
)
|
|
(2,759
|
)
|
|
(2,835
|
)
|
Interest income
|
|
201
|
|
|
556
|
|
|
930
|
|
|
1,550
|
|
Income from partially-owned unconsolidated entities
|
|
2,327
|
|
|
17,204
|
|
|
2,998
|
|
|
17,877
|
|
Gain (loss) on sale of property
|
|
14
|
|
|
(9
|
)
|
|
25
|
|
|
(235
|
)
|
Taxes and other
|
|
(267
|
)
|
|
(277
|
)
|
|
(455
|
)
|
|
(465
|
)
|
Total other income (expense)
|
|
(20,106
|
)
|
|
(7,205
|
)
|
|
(42,455
|
)
|
|
(30,438
|
)
|
(Loss) income from continuing operations
|
|
(739
|
)
|
|
9,062
|
|
|
(4,696
|
)
|
|
(827
|
)
|
(Loss) income from discontinued operations
|
|
(159
|
)
|
|
4,524
|
|
|
2,767
|
|
|
7,962
|
|
Gain (loss) on disposal of discontinued operations
|
|
18,726
|
|
|
(12
|
)
|
|
25,910
|
|
|
(14
|
)
|
Net income from discontinued operations
|
|
18,567
|
|
|
4,512
|
|
|
28,677
|
|
|
7,948
|
|
Net income
|
|
17,828
|
|
|
13,574
|
|
|
23,981
|
|
|
7,121
|
|
Noncontrolling interest of limited partners — continuing operations
|
|
(422
|
)
|
|
(8
|
)
|
|
(545
|
)
|
|
(17
|
)
|
Net income available to common unitholders
|
|
17,406
|
|
|
13,566
|
|
|
23,436
|
|
|
7,104
|
|
Net loss (income) available to common unitholders allocated to limited partners — continuing operations
|
|
87
|
|
|
(995
|
)
|
|
391
|
|
|
(249
|
)
|
Net income available to common unitholders allocated to limited partners — discontinued operations
|
|
(1,385
|
)
|
|
(339
|
)
|
|
(2,142
|
)
|
|
(599
|
)
|
Net income available to common unitholders allocated to general partner
|
|
$
|
16,108
|
|
|
$
|
12,232
|
|
|
$
|
21,685
|
|
|
$
|
6,256
|
|
Net income (loss) per common unit — basic:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.01
|
)
|
|
$
|
0.09
|
|
|
$
|
(0.06
|
)
|
|
$
|
(0.02
|
)
|
Discontinued operations
|
|
0.19
|
|
|
0.05
|
|
|
0.30
|
|
|
0.09
|
|
Net income (loss) per common unit — basic
|
|
$
|
0.18
|
|
|
$
|
0.14
|
|
|
$
|
0.24
|
|
|
$
|
0.07
|
|
Net income (loss) per common unit — diluted:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.01
|
)
|
|
$
|
0.09
|
|
|
$
|
(0.06
|
)
|
|
$
|
(0.02
|
)
|
Discontinued operations
|
|
0.19
|
|
|
0.05
|
|
|
0.30
|
|
|
0.09
|
|
Net income (loss) per common unit — diluted
|
|
$
|
0.18
|
|
|
$
|
0.14
|
|
|
$
|
0.24
|
|
|
$
|
0.07
|
|
Weighted average common units outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
95,274
|
|
|
94,363
|
|
|
95,110
|
|
|
94,272
|
|
Diluted
|
|
95,274
|
|
|
94,652
|
|
|
95,110
|
|
|
94,548
|
|
Net income attributable to common unitholders
|
|
$
|
17,406
|
|
|
$
|
13,566
|
|
|
$
|
23,436
|
|
|
$
|
7,104
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
Changes in fair value of qualifying hedges
|
|
7,848
|
|
|
(10,750
|
)
|
|
7,920
|
|
|
(10,585
|
)
|
Reclassification adjustment for amounts included in net income
|
|
1,954
|
|
|
1,800
|
|
|
3,881
|
|
|
3,332
|
|
Comprehensive income
|
|
$
|
27,208
|
|
|
$
|
4,616
|
|
|
$
|
35,237
|
|
|
$
|
(149
|
)
|
The accompanying notes are an integral part of these consolidated financial statements.
8
COLONIAL REALTY LIMITED PARTNERSHIP
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
June 30,
|
|
|
2013
|
|
2012
|
Cash flows from operating activities:
|
|
|
|
|
Net income
|
|
$
|
23,981
|
|
|
$
|
7,121
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
65,905
|
|
|
67,272
|
|
Income from partially-owned unconsolidated entities
|
|
(2,998
|
)
|
|
(17,877
|
)
|
(Gain) loss on sale of property
|
|
(25,935
|
)
|
|
249
|
|
Impairment and other losses
|
|
2,859
|
|
|
1,166
|
|
Distributions of income from partially-owned unconsolidated entities
|
|
180
|
|
|
471
|
|
Share-based compensation expense
|
|
4,231
|
|
|
4,120
|
|
Other, net
|
|
(52
|
)
|
|
511
|
|
Change in:
|
|
|
|
|
Restricted cash
|
|
(311
|
)
|
|
221
|
|
Accounts receivable
|
|
(908
|
)
|
|
876
|
|
Prepaid expenses
|
|
(116
|
)
|
|
2,500
|
|
Other assets
|
|
1,232
|
|
|
2,550
|
|
Accounts payable
|
|
(9,700
|
)
|
|
(12,001
|
)
|
Accrued interest
|
|
(1,372
|
)
|
|
107
|
|
Accrued expenses and other
|
|
10,979
|
|
|
13,175
|
|
Net cash provided by operating activities
|
|
67,975
|
|
|
70,461
|
|
Cash flows from investing activities:
|
|
|
|
|
Acquisition of properties
|
|
(81,253
|
)
|
|
(78,215
|
)
|
Development expenditures
|
|
(46,106
|
)
|
|
(45,444
|
)
|
Capital expenditures, tenant improvements and leasing commissions
|
|
(14,418
|
)
|
|
(13,106
|
)
|
Proceeds from sales of property, net of selling costs
|
|
279,672
|
|
|
1,862
|
|
Restricted cash
|
|
28,227
|
|
|
19,852
|
|
Repayments of notes receivable
|
|
483
|
|
|
1,666
|
|
Distributions from partially-owned unconsolidated entities
|
|
5,917
|
|
|
3,029
|
|
Capital contributions to partially-owned unconsolidated entities
|
|
—
|
|
|
(54
|
)
|
Net cash provided by (used in) investing activities
|
|
172,522
|
|
|
(110,410
|
)
|
Cash flows from financing activities:
|
|
|
|
|
Proceeds from additional borrowings
|
|
—
|
|
|
150,000
|
|
Proceeds from dividend reinvestment plan and exercise of stock options
|
|
5,068
|
|
|
3,575
|
|
Principal reductions of debt
|
|
(101,160
|
)
|
|
(1,139
|
)
|
Payment of debt issuance costs
|
|
—
|
|
|
(5,264
|
)
|
Proceeds from borrowings on revolving credit lines
|
|
295,000
|
|
|
305,000
|
|
Payments on revolving credit lines and overdrafts
|
|
(389,965
|
)
|
|
(377,463
|
)
|
Dividends paid to common shareholders
|
|
(37,166
|
)
|
|
(31,623
|
)
|
Distributions to noncontrolling partners in CRLP
|
|
(3,004
|
)
|
|
(2,580
|
)
|
Net cash (used in) provided by financing activities
|
|
(231,227
|
)
|
|
40,506
|
|
Increase in cash and cash equivalents
|
|
9,270
|
|
|
557
|
|
Cash and cash equivalents, beginning of period
|
|
11,674
|
|
|
6,452
|
|
Cash and cash equivalents, end of period
|
|
$
|
20,944
|
|
|
$
|
7,009
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
Cash paid during the period for interest, including amounts capitalized
|
|
$
|
45,127
|
|
|
$
|
46,758
|
|
|
|
|
|
|
Supplemental disclosure of non-cash transactions:
|
|
|
|
|
Change in accrual of construction expenses and capital expenditures
|
|
$
|
(715
|
)
|
|
$
|
(633
|
)
|
The accompanying notes are an integral part of these consolidated financial statements.
9
COLONIAL REALTY LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Partner Common Equity
|
Limited Partners’ Noncontrolling Interest
|
Accumulated Other Comprehensive Loss
|
Total
|
Redeemable Common Units
|
For the six months ended June 30, 2013 and 2012
|
Balance, December 31, 2011
|
$
|
1,224,947
|
|
$
|
728
|
|
$
|
(16,906
|
)
|
$
|
1,208,769
|
|
$
|
159,582
|
|
Net income (loss)
|
6,256
|
|
17
|
|
|
6,273
|
|
848
|
|
Reclassification adjustment for amounts included in net income (loss)
|
|
|
3,332
|
|
3,332
|
|
|
Changes in fair value of qualifying hedges
|
|
|
(9,789
|
)
|
(9,789
|
)
|
(796
|
)
|
Distributions to common unitholders
|
(31,623
|
)
|
|
|
(31,623
|
)
|
(2,580
|
)
|
Change in interest of limited partners
|
|
(38
|
)
|
|
(38
|
)
|
|
Contributions from partners and the Company related to employee stock purchase, dividend reinvestment plans and equity offerings
|
7,720
|
|
|
|
7,720
|
|
|
Redemption of partnership units for shares
|
336
|
|
|
|
336
|
|
(336
|
)
|
Change in redeemable noncontrolling interest
|
(10,592
|
)
|
|
|
(10,592
|
)
|
10,592
|
|
Balance, June 30, 2012
|
$
|
1,197,044
|
|
$
|
707
|
|
$
|
(23,363
|
)
|
$
|
1,174,388
|
|
$
|
167,310
|
|
|
|
|
|
|
|
Balance, December 31, 2012
|
$
|
1,174,321
|
|
$
|
695
|
|
$
|
(25,012
|
)
|
$
|
1,150,004
|
|
$
|
162,056
|
|
Net income (loss)
|
21,685
|
|
545
|
|
|
22,230
|
|
1,751
|
|
Reclassification adjustment for amounts included in net income (loss)
|
|
|
3,591
|
|
3,591
|
|
290
|
|
Changes in fair value of qualifying hedges
|
|
|
7,328
|
|
7,328
|
|
592
|
|
Distributions to common unitholders
|
(37,166
|
)
|
|
|
(37,166
|
)
|
(3,004
|
)
|
Change in interest of limited partners
|
|
(1,058
|
)
|
|
(1,058
|
)
|
|
Contributions from partners and the Company related to employee stock purchase and dividend reinvestment plans
|
9,496
|
|
|
|
9,496
|
|
|
Redemption of partnership units for shares
|
22
|
|
|
|
22
|
|
(22
|
)
|
Change in redeemable noncontrolling interest
|
(17,913
|
)
|
|
|
(17,913
|
)
|
17,913
|
|
Balance, June 30, 2013
|
$
|
1,150,445
|
|
$
|
182
|
|
$
|
(14,093
|
)
|
$
|
1,136,534
|
|
$
|
179,576
|
|
The accompanying notes are an integral part of these consolidated financial statements.
10
COLONIAL PROPERTIES TRUST AND COLONIAL REALTY LIMITED PARTNERSHIP
NOTES TO
CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
The consolidated condensed financial statements of Colonial Properties Trust (the “Trust”) and Colonial Realty Limited Partnership ("CRLP") have been prepared pursuant to the Securities and Exchange Commission (“SEC”) rules and regulations. The following notes, which represent interim disclosures as required by the SEC, highlight significant changes to the notes included in the
December 31, 2012
audited consolidated financial statements of Colonial Properties Trust and Colonial Realty Limited Partnership and should be read together with the consolidated financial statements and notes thereto included in the Colonial Properties Trust and Colonial Realty Limited Partnership 2012 Annual Report on
Form 10-K.
Note 1 —
Organization and Business
As used herein, "Colonial" or the "Trust" means Colonial Properties Trust, an Alabama real estate investment trust (“REIT”), together with its subsidiaries, including Colonial Realty Limited Partnership, a Delaware limited partnership (“CRLP”), Colonial Properties Services, Inc. (“CPSI”) and Colonial Properties Services Limited Partnership (“CPSLP”). The term "the Company" refers to the Trust and CRLP, collectively. The Trust was originally formed as a Maryland REIT on July 9, 1993 and reorganized as an Alabama REIT under a new Alabama REIT statute on August 21, 1995. The Trust is the sole general partner of, and, as of
June 30, 2013
, owned a
92.5%
limited partner interest in CRLP. The Trust and CRLP are structured as an "umbrella partnership REIT", or UPREIT, and the Trust's only material asset is its ownership of limited partnership interests in CRLP. The Trust conducts all of its business and owns all of its properties through CRLP and CRLP's various subsidiaries and, as the sole general partner of CRLP, is vested with managerial control and authority over the business and affairs of CRLP.
The Trust is a multifamily-focused self-administered and self-managed equity REIT, which means that it is engaged in the acquisition, development, ownership, management and leasing of multifamily apartment communities and other commercial real estate properties. The Company’s activities include full or partial ownership and operation of a portfolio of
122
properties, consisting of multifamily and commercial properties located in
11
states (Alabama, Arizona, Florida, Georgia, Louisiana, Nevada, North Carolina, South Carolina, Tennessee, Texas and Virginia).
As of
June 30, 2013
, the Company owned or maintained a partial ownership in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Consolidated
|
|
Units/Sq.
|
|
Unconsolidated
|
|
Units/Sq.
|
|
Total
|
|
Units/Sq.
|
|
Properties
|
|
Feet
(1)
|
|
Properties
|
|
Feet
(1)
|
|
Properties
|
|
Feet
(1)
|
Multifamily apartment communities
|
114
|
|
(2)
|
34,289
|
|
|
1
|
|
|
288
|
|
|
115
|
|
|
34,577
|
|
Commercial properties
|
5
|
|
|
1,016,000
|
|
|
2
|
|
|
178,000
|
|
|
7
|
|
|
1,194,000
|
|
______________________________
|
|
(1)
|
Units refer to multifamily apartment units. Square feet refers to commercial space and excludes spaced owned by anchor tenants.
|
|
|
(2)
|
Includes
one
property partially-owned through a joint venture entity.
|
Note 2 —
Summary of Significant Accounting Policies
Basis of Presentation
The notes included in this Form 10-Q apply to both the Trust and CRLP, unless specifically noted otherwise. Specifically
Note 5 - "Net Income (Loss) Per Share of the Trust"
,
Note 7 - "Equity of the Trust"
and
Note 8 - "Redeemable Noncontrolling Interests of the Trust"
pertain only to the Trust.
Note 6 - "Net Income (Loss) Per Unit of CRLP"
and
Note 9 - "Redeemable Partnership Units of CRLP"
pertain only to CRLP.
Unaudited Interim Consolidated Condensed Financial Statements
The accompanying unaudited interim consolidated condensed financial statements of the Trust and CRLP have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial information, including rules and regulations of the SEC. Accordingly, the interim financial statements do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the
six months ended
June 30, 2013
are not necessarily indicative of the results that may be expected for the year ending
December 31, 2013
. The
Consolidated Condensed Balance Sheets
at
December 31, 2012
of the Trust and
CRLP have been derived from the respective audited financial statements at that date, but do not include all of the information and footnotes required by U.S. GAAP for complete financial statements.
Notes Receivable
Notes receivable consists primarily of promissory notes representing loans by the Company to third parties. The Company records notes receivable at cost. The Company evaluates the collectability of both interest and principal for each of its notes to determine whether they are impaired. A note is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the existing contractual terms. When a note is considered to be impaired, the amount of the allowance is calculated by comparing the recorded investment to either the value determined by discounting the expected future cash flows at the note’s effective interest rate or to the value of the collateral if the note is collateral-dependent. As of
June 30, 2013
, the Company did not have any impaired notes receivable.
As of
June 30, 2013
, the Company had notes receivable of
$42.0 million
consisting primarily of:
|
|
•
|
$24.0 million
outstanding on the construction note, which is secured by the property, for the Colonial Promenade Smyrna joint venture, which the Company acquired from the lender in
May 2010
. On January 31, 2012, the Company and the joint venture amended the note and related loan documents to extend the maturity date to
December 2012
, fix the annual interest rate at
5.25%
, provide for two additional one-year extension options and reduce the joint venture partner's guarantee to
$1.3 million
. In December 2012, the joint venture opted to extend the maturity date to
December 2013
with a fixed interest rate of
5.38%
, and
|
|
|
•
|
$16.9 million
outstanding on a seller-financing note with a
five
-year term at an annual interest rate of
5.60%
associated with the disposition of Colonial Promenade at Fultondale in
February 2009
.
|
The Company had accrued interest related to its outstanding notes receivable of
$0.5 million
and
$0.3 million
as of
June 30, 2013
and
December 31, 2012
, respectively. As of
June 30, 2013
and
December 31, 2012
, the Company had
no
reserve recorded against its outstanding notes receivable. The weighted average interest rate on the notes receivable outstanding at
June 30, 2013
and
December 31, 2012
was approximately
5.5%
. Interest income is recognized on an accrual basis.
Fair Value Measures
The Company applies the Financial Accounting Standards Board's ("FASB") Accounting Standards Codification ("ASC")820,
Fair Value Measurements and Disclosures
, which defines fair value as the price that would be received to sell an asset or paid to transfer a liability in a transaction between willing market participants. Additional disclosures focusing on the methods used to determine fair value are also required using the following hierarchy:
|
|
•
|
Level 1
—
Quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.
|
|
|
•
|
Level 2
—
Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly.
|
|
|
•
|
Level 3
—
Unobservable inputs for the assets or liability.
|
The Company applies ASC 820 in relation to the valuation of real estate assets recorded at fair value, to its impairment valuation analysis of real estate assets (see
Note 3 - "Real Estate Activity"
), to its disclosure of the fair value of financial instruments, which principally consists of indebtedness (see
Note 12 - "Financing Activities"
), to its disclosure of fair value of derivative financial instruments (see
Note 13 - "Derivatives and Hedging"
) and to notes receivable (see below). The following table presents the Company's real estate assets (non-recurring measures) and derivative financial instruments (recurring measures) reported at fair market value and the related level in the fair value hierarchy as defined by ASC 820 used to measure those assets, liabilities and disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value measurements as of
|
($ in thousands)
|
|
June 30, 2013
|
Assets (Liabilities)
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Derivative financial instruments
|
|
$
|
(14,301
|
)
|
|
$
|
—
|
|
|
$
|
(14,301
|
)
|
|
$
|
—
|
|
Derivative financial instruments
Currently, the Company uses interest rate swaps to manage its interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses
observable market-based inputs, including interest rate curves. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves.
To comply with the provisions of ASC 820, the Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty's nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company, in conjunction with the FASB's fair value measurement guidance, made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.
Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of
June 30, 2013
, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.
Indebtedness
At
June 30, 2013
, the estimated fair value of fixed rate debt was approximately
$1.57 billion
(carrying value of
$1.53 billion
) and the estimated fair value of the Company’s variable rate debt, including the Company’s unsecured credit facility, is consistent with the carrying value of
$117.3 million
(the "Credit Facility," see
Note 12 — Financing Activities - Unsecured Revolving Credit Facility
). The Company has determined that the fair value of its fixed and variable rate debt is classified as Level 2 of the fair value hierarchy.
Notes Receivable
The estimated fair value of the Company’s notes receivable at
June 30, 2013
and
December 31, 2012
was consistent with the carrying values of approximately
$42.0 million
and
$42.4 million
, respectively, based on market rates and similar financing arrangements after giving consideration to the credit standing of the borrowers. The Company has determined that the fair value of its notes receivable is classified as Level 3 of the fair value hierarchy.
The disclosure of estimated fair values was determined by management using available market information, considering market participant assumptions and appropriate valuation methodologies available to management at
June 30, 2013
. Considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, there can be no assurance that the estimates presented above are indicative of the amounts the Company could realize on disposition of the real estate assets or financial instruments. The use of different market assumptions and/or estimation methodologies could have material effect on the estimated fair value amounts.
Accounting Pronouncements Recently Adopted
In February 2013, the FASB issued ASU 2013-02, an update to ASC 220,
Comprehensive Income
. ASU 2013-02 was issued to improve the reporting of reclassifications out of accumulated other comprehensive income. The amendments in this update seek to attain that objective by requiring an entity to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under U.S. GAAP to be reclassified in its entirety to net income. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income in the same reporting period, an entity is required to cross-reference other disclosures required under U.S. GAAP that provide additional detail about those amounts. This would be the case when a portion of the amount reclassified out of accumulated other comprehensive income is reclassified to a balance sheet account instead of directly to income or expense in the same reporting period. ASU 2013-02 was adopted by the Company for the fiscal years beginning after December 15, 2012. The adoption of ASU 2013-02 did not have a material impact on the Company's consolidated financial statements.
Note 3 —
Real Estate Activity
Acquisition Activity
During the
six months ended
June 30, 2013
, the Company acquired the following multifamily apartment communities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective
|
|
|
Acquisition
|
|
Location
|
|
Units
|
|
Acquisition Date
|
|
Purchase Price
|
|
|
|
|
|
|
|
|
(in millions)
|
Colonial Grand at Windermere
|
|
Orlando, FL
|
|
280
|
|
March 1, 2013
|
|
$
|
43.0
|
|
Colonial Reserve at Frisco Bridges
|
|
Dallas, TX
|
|
252
|
|
May 31, 2013
|
|
$
|
36.2
|
|
The results of operations of the above mentioned acquisitions have been included in the consolidated financial statements since the date of acquisition. These acquisitions were funded with proceeds from 2012 asset dispositions and borrowings on the Company's Credit Facility.
The following unaudited pro forma financial information for the
three and six months ended
June 30, 2013
and
2012
, gives effect to the above operating property acquisitions as if they had occurred at the beginning of the period presented. The information for the
three and six months ended
June 30, 2013
, includes pro forma results for the portion of the period prior to the acquisition date and actual results from the date of acquisition through the end of the period. The information for the
three and six months ended
June 30, 2012
, also includes pro forma results for
five
acquisitions completed in
2012
as if they had occurred at the beginning of this period. The pro forma results are not intended to be indicative of the results of future operations
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
** Pro Forma (Unaudited) **
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
($ in thousands, except per share data)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Total revenue
|
|
$
|
102,348
|
|
|
$
|
93,791
|
|
|
$
|
201,320
|
|
|
$
|
186,990
|
|
Net income available to common shareholders
|
|
$
|
15,906
|
|
|
$
|
15,733
|
|
|
$
|
21,051
|
|
|
$
|
8,753
|
|
Net income per common share — dilutive
|
|
$
|
0.18
|
|
|
$
|
0.18
|
|
|
$
|
0.24
|
|
|
$
|
0.10
|
|
Disposition Activity
On
June 27, 2013
, the Company sold Colonial Village at Pinnacle Ridge, a
166
-unit multifamily apartment community located in Asheville, North Carolina, for
$13.4 million
. The proceeds from the sale were used to fund investment activities through a tax-deferred exchange under Section 1031 of the Internal Revenue Code, as amended, (the "Code") as part of the Company's multifamily recycling strategy.
On
May 23, 2013
, the Company sold Three Ravinia, a
814,000
square-feet office asset located in Atlanta, Georgia, for
$144.3 million
. The proceeds from the sale were used to repay a portion of the outstanding balance on the Company's Credit Facility, which is used to fund the Company's multifamily development pipeline.
On
April 17, 2013
, the Company sold Colonial Reserve at West Franklin, a
332
-unit multifamily apartment community located in Richmond, Virginia, for
$23.8 million
. The proceeds were used to fund investment activities through tax-deferred exchanges under Section 1031 of the Code as part of the Company's multifamily recycling strategy.
On
February 1, 2013
, the Company sold Metropolitan Midtown, a commercial asset located in Charlotte, North Carolina, comprised of
170,000
square-feet of office space and
172,000
square-feet of retail space, for an aggregate sales price of
$94.4 million
. The proceeds from the sale were used to repay a portion of the outstanding balance on the Company's Credit Facility, which is used to fund the Company's multifamily development pipeline.
In addition, during the
three and six months ended
June 30, 2013
, the Company sold consolidated parcels of land for an aggregate sales price of
$1.9 million
and
$6.8 million
, respectively. The proceeds from the sale were used to repay a portion of the borrowings under the Company's Credit Facility.
Net income/(loss) and gain/(loss) on disposition of real estate for properties sold in which the Company does not maintain continuing involvement are reflected in the
Consolidated Condensed Statements of Operations and Comprehensive Income (Loss)
of the Trust and CRLP as discontinued operations for all periods presented.
Additionally, the Company classifies real estate assets as held for sale only after the Company has received approval by the Board of Trustees' investment committee, has commenced an active program to sell the assets, does not intend to retain a continuing interest in the property and in the opinion of the Company’s management, it is probable the assets will sell within the next 12 months. As of
June 30, 2013
, the Company had classified
one
commercial asset,
one
for-sale development and
one
outparcel/pad as held for sale. These real estate assets are reflected in the accompanying Consolidated Condensed Balance Sheets of the Trust and CRLP at
$41.3 million
as of
June 30, 2013
, which represents the lower of depreciated cost or fair value less costs to sell. There was
no
mortgage debt associated with these assets as of
June 30, 2013
. The operations of the
one
commercial asset that is classified as held for sale are reflected in the
Consolidated Condensed Statements of Operations and Comprehensive Income (Loss)
of the Trust and CRLP as discontinued operations for all periods presented.
Below is a summary of the operations of the properties classified as discontinued operations during the
three and six months ended
June 30, 2013
and
2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
($ in thousands)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Property revenues:
|
|
|
|
|
|
|
|
|
Minimum rent
|
|
$
|
2,780
|
|
|
$
|
10,254
|
|
|
$
|
8,226
|
|
|
$
|
20,330
|
|
Tenant recoveries
|
|
1,114
|
|
|
2,220
|
|
|
3,033
|
|
|
4,595
|
|
Other revenue
|
|
278
|
|
|
1,484
|
|
|
840
|
|
|
2,595
|
|
Total revenues
|
|
4,172
|
|
|
13,958
|
|
|
12,099
|
|
|
27,520
|
|
|
|
|
|
|
|
|
|
|
Property expenses:
|
|
|
|
|
|
|
|
|
Property operating and administrative expense
|
|
1,620
|
|
|
5,012
|
|
|
4,421
|
|
|
9,951
|
|
Depreciation
|
|
476
|
|
|
3,396
|
|
|
2,057
|
|
|
7,734
|
|
Amortization
|
|
414
|
|
|
757
|
|
|
1,069
|
|
|
1,641
|
|
Impairment
|
|
1,857
|
|
|
271
|
|
|
1,857
|
|
|
271
|
|
Total operating expenses
|
|
4,367
|
|
|
9,436
|
|
|
9,404
|
|
|
19,597
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net
|
|
36
|
|
|
2
|
|
|
72
|
|
|
39
|
|
(Loss) income from discontinued operations before net loss on
|
|
|
|
|
|
|
|
|
disposition of discontinued operations
|
|
(159
|
)
|
|
4,524
|
|
|
2,767
|
|
|
7,962
|
|
Net gain (loss) on disposition of discontinued operations
|
|
18,726
|
|
|
(12
|
)
|
|
25,910
|
|
|
(14
|
)
|
Noncontrolling interest in CRLP from discontinued operations
|
|
(1,385
|
)
|
|
(339
|
)
|
|
(2,142
|
)
|
|
(599
|
)
|
Income from discontinued operations attributable to parent
|
|
|
|
|
|
|
|
|
company
|
|
$
|
17,182
|
|
|
$
|
4,173
|
|
|
$
|
26,535
|
|
|
$
|
7,349
|
|
For-Sale Activities
During the
three and six months ended
June 30, 2013
, the Company sold
four
and
five
for-sale residential units, respectively, for total sales proceeds of
$2.5 million
and
$3.2 million
, respectively. During the
three and six months ended
June 30, 2012
, the Company sold
two
and
four
for-sale residential units, respectively, for total sales proceeds of
$0.7 million
and
$1.8 million
, respectively. The Company also sold
one
residential lot during the three months ended June 30, 2012 for total sales proceeds of
$0.1 million
. These dispositions eliminate the operating expenses and costs to carry the associated units. The Company’s portion of the proceeds from the sales was used to repay a portion of the outstanding borrowings on the Company’s Credit Facility.
With the sale of the four residential units during the three months ended June 30, 2013, the Company has
no
more for-sale residential units in inventory. As a result of the sale of the final units, the Company recognized an impairment of
$0.9 million
during the three months ended June 30, 2013. As of
June 30, 2013
, the Company had
39
for-sale residential lots remaining. These lots, valued at a total of
$2.4 million
, are reflected in "
Real estate assets held for sale, net
"
on the Consolidated Condensed Balance Sheets of the Trust and CRLP at
June 30, 2013
.
For cash flow statement purposes, the Company classifies capital expenditures for newly developed for-sale residential communities in investing activities. Likewise, the proceeds from the sales of condominium units and other residential sales are also included in investing activities.
Note 4 —
Undeveloped Land and Construction in Progress
The Company currently has
six
active development projects, as set forth in the table below. In addition, the Company owns approximately
$198.4 million
of undeveloped land parcels that are held for future developments. During the
three months ended
June 30, 2013
, the Company initiated the development of a commercial development, Colonial Promenade Huntsville (Phase II). Although the Company believes that it is probable that it will develop certain of the other projects in the future as market conditions dictate, there can be no assurance that the Company will pursue any of these particular or any other future development projects.
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Units/
|
|
Costs Capitalized
|
|
Location
|
|
Square Feet
(1)
|
|
to Date
|
($ in thousands)
|
|
|
(unaudited)
|
|
|
Active Developments:
|
|
|
|
|
|
Multifamily:
|
|
|
|
|
|
Colonial Grand at Ayrsley (Phase II)
|
Charlotte, NC
|
|
81
|
|
|
$
|
8,330
|
|
Colonial Grand at Lake Mary (Phase III)
|
Orlando, FL
|
|
132
|
|
|
3,775
|
|
Colonial Grand at Randal Lakes
|
Orlando, FL
|
|
462
|
|
|
35,688
|
|
Colonial Reserve at South End
|
Charlotte, NC
|
|
353
|
|
|
38,607
|
|
|
|
|
1,028
|
|
|
$
|
86,400
|
|
Commercial:
|
|
|
|
|
|
Brookwood West Retail
|
Birmingham, AL
|
|
41,300
|
|
|
$
|
2,995
|
|
Colonial Promenade Huntsville (Phase II)
|
Huntsville, AL
|
|
23,000
|
|
|
1,839
|
|
|
|
|
64,300
|
|
|
$
|
4,834
|
|
Total Active Developments
|
|
|
|
|
$
|
91,234
|
|
|
|
|
|
|
|
Future Developments:
|
|
|
|
|
|
Multifamily:
|
|
|
|
|
|
Colonial Grand at Bellevue (Phase II)
|
Nashville, TN
|
|
220
|
|
|
$
|
4,041
|
|
Colonial Grand at Randal Park
|
Orlando, FL
|
|
314
|
|
|
6,620
|
|
Colonial Grand at Thunderbird
|
Phoenix, AZ
|
|
244
|
|
|
8,057
|
|
Colonial Grand at Sweetwater
|
Phoenix, AZ
|
|
195
|
|
|
7,240
|
|
Colonial Grand at Azure
|
Las Vegas, NV
|
|
438
|
|
|
11,520
|
|
|
|
|
1,411
|
|
|
$
|
37,478
|
|
Commercial:
|
|
|
|
|
|
Colonial Promenade Huntsville
|
Huntsville, AL
|
|
—
|
|
|
$
|
4,146
|
|
Colonial Promenade Nord du Lac
(2)
|
Covington, LA
|
|
236,000
|
|
|
26,913
|
|
Randal Park
|
Orlando, FL
|
|
—
|
|
|
10,997
|
|
|
|
|
236,000
|
|
|
$
|
42,056
|
|
Other Undeveloped Land:
|
|
|
|
|
|
Multifamily
|
|
|
|
|
$
|
1,508
|
|
Commercial
|
|
|
|
|
37,540
|
|
Commercial Outparcels/Pads
|
|
|
|
|
13,129
|
|
For-Sale Residential Land
(3)
|
|
|
|
|
66,700
|
|
|
|
|
|
|
$
|
118,877
|
|
Total Future Developments
|
|
|
|
|
$
|
198,411
|
|
Consolidated Undeveloped Land and Construction in Progress
|
|
|
|
$
|
289,645
|
|
_______________________
|
|
(1)
|
Units refer to multifamily apartment units. Square feet refers to commercial space and excludes space owned by anchor tenants.
|
|
|
(2)
|
The Company intends to develop this project in phases over time. Costs capitalized to date for this development are presented net of an aggregate of
$18.1 million
of non-cash impairment charges recorded during 2009 and 2008.
|
|
|
(3)
|
These costs are presented net of
$27.9 million
of non-cash impairment charges recorded on two of the projects in prior years.
|
Interest capitalized on construction in progress during each of the
three months ended
June 30, 2013
and
2012
was
$0.4 million
. Interest capitalized on construction in progress during the
six months ended
June 30, 2013
and
2012
was
$0.6 million
and
$0.5 million
, respectively.
Note 5 —
Net (Loss) Income Per Share of the Trust
For the
three and six months ended
June 30, 2013
and
2012
, a reconciliation of the numerator and denominator used in the basic and diluted loss from continuing operations per common share of the Trust is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
(in thousands)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Numerator:
|
|
|
|
|
|
|
|
|
Net income available to common shareholders
|
|
$
|
16,108
|
|
|
$
|
16,377
|
|
|
$
|
21,685
|
|
|
$
|
10,401
|
|
Adjusted by:
|
|
|
|
|
|
|
|
|
Income from discontinued operations
|
|
(17,182
|
)
|
|
(4,173
|
)
|
|
(26,535
|
)
|
|
(7,349
|
)
|
Income allocated to participating securities
|
|
(114
|
)
|
|
(142
|
)
|
|
(237
|
)
|
|
(269
|
)
|
(Loss) income from continuing operations available to common shareholders
|
|
$
|
(1,188
|
)
|
|
$
|
12,062
|
|
|
$
|
(5,087
|
)
|
|
$
|
2,783
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Denominator for basic net (loss) income per share — weighted average common shares
|
|
88,122
|
|
|
87,201
|
|
|
87,958
|
|
|
87,106
|
|
Effect of dilutive securities
|
|
—
|
|
|
289
|
|
|
—
|
|
|
276
|
|
Denominator for diluted net income (loss) per share — adjusted weighted average common shares
|
|
88,122
|
|
|
87,490
|
|
|
87,958
|
|
|
87,382
|
|
For the
three and six months ended
June 30, 2013
, the Trust reported a net loss from continuing operations, and as such,
232,518
and
210,219
dilutive share equivalents, respectively, have been excluded from the computation of diluted net loss per share because including such shares would be anti-dilutive. For the
three and six months ended
June 30, 2013
,
313,778
and
399,368
outstanding share options, respectively, were excluded from the computation of diluted net loss per share because the grant date prices were greater than the average market price of the common shares and, therefore, the effect would be anti-dilutive.
For the
three and six months ended
June 30, 2012
,
289,047
and
276,401
dilutive share equivalents, respectively, have been included in the computation of diluted net income per share. For the
three and six months ended
June 30, 2012
,
709,258
outstanding share options were excluded from the computation of diluted net loss per share because the grant date prices were greater than the average market price of the common shares and, therefore, the effect would be anti-dilutive.
Note 6 —
Net (Loss) Income Per Unit of CRLP
For the
three and six months ended
June 30, 2013
and
2012
, a reconciliation of the numerator and denominator used in the basic and diluted loss from continuing operations per common unit of CRLP is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
(in thousands)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Numerator:
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations
|
|
$
|
(739
|
)
|
|
$
|
9,062
|
|
|
$
|
(4,696
|
)
|
|
$
|
(827
|
)
|
Adjusted by:
|
|
|
|
|
|
|
|
|
Income allocated to participating securities
|
|
(114
|
)
|
|
(142
|
)
|
|
(237
|
)
|
|
(269
|
)
|
Noncontrolling interest of limited partners - continuing operations
|
|
(422
|
)
|
|
(8
|
)
|
|
(545
|
)
|
|
(17
|
)
|
(Loss) income from continuing operations available to common unitholders
|
|
$
|
(1,275
|
)
|
|
$
|
8,912
|
|
|
$
|
(5,478
|
)
|
|
$
|
(1,113
|
)
|
Denominator:
|
|
|
|
|
|
|
|
|
Denominator for basic net (loss) income per unit — weighted average common units
|
|
95,274
|
|
|
94,363
|
|
|
95,110
|
|
|
94,272
|
|
Effect of dilutive securities
|
|
—
|
|
|
289
|
|
|
—
|
|
|
276
|
|
Denominator for diluted net (loss) income per unit — adjusted weighted average common units
|
|
95,274
|
|
|
94,652
|
|
|
95,110
|
|
|
94,548
|
|
For the
three and six months ended
June 30, 2013
, CRLP reported a net loss from continuing operations, and as such,
232,518
and
210,219
dilutive unit equivalents, respectively, have been excluded from the computation of diluted net loss per unit because including such units would be anti-dilutive. For the
three and six months ended
June 30, 2013
,
313,778
and
399,368
outstanding share options (and a corresponding number of units), respectively, were excluded from the computation of diluted net loss per unit because the grant date prices were greater than the average market price of the common shares/units and, therefore, the effect would be anti-dilutive.
For the
three and six months ended
June 30, 2012
,
289,047
and
276,401
dilutive share equivalents, respectively, have been included in the computation of diluted net income per share. For the
three and six months ended
June 30, 2012
,
709,258
outstanding share options were excluded from the computation of diluted net loss per share because the grant date prices were greater than the average market price of the common shares and, therefore, the effect would be anti-dilutive.
Note 7 —
Equity of the Trust
The following table presents the changes in the issued common shares of beneficial interest of the Trust since
December 31, 2012
(but excludes
7,151,752
and
7,152,752
units of CRLP at
June 30, 2013
and
December 31, 2012
, respectively, each of which is redeemable for either cash equal to the fair market value of a common share at the time of redemption or, at the option of the Trust, one common share):
|
|
|
|
Issued at December 31, 2012
(1)
|
93,835,794
|
|
Common shares issued through dividend reinvestments
|
190,662
|
|
Restricted shares issued (cancelled), net
|
56,230
|
|
Redemption of CRLP units for common shares
|
1,000
|
|
Issuances under other employee and nonemployee share plans
|
283,821
|
|
Issued at June 30, 2013
(1)
|
94,367,507
|
|
___________________
|
|
(1)
|
Includes
5,623,150
treasury shares.
|
Note 8 —
Redeemable Noncontrolling Interests of the Trust
Redeemable noncontrolling interests – Common units, as presented on the Trust's consolidated condensed balance sheets, represent the limited partner interests in CRLP held by individuals and entities other than the Trust, at the greater of the closing market price of the Trust's common shares or the aggregate value of the individual partners' capital balances, as of the applicable date. At
June 30, 2013
and
December 31, 2012
, the value of these redeemable noncontrolling interests was
$179.6 million
and
$162.1 million
, respectively, based on the closing price of the Trust's common shares of
$24.12
per share and
$21.37
per share, respectively, on those dates.
Each common unit may be redeemed by the holder thereof for either cash equal to the fair market value of one common share of the Trust at the time of such redemption or, at the option of the Trust, one common share of the Trust. During the
six months ended
June 30, 2013
, holders redeemed
1,000
units in exchange for an equal number of the Trust's common shares.
Note 9 —
Redeemable Partnership Units of CRLP
Redeemable units, as presented on CRLP's consolidated condensed balance sheets, represent the limited partner interests in CRLP held by individuals and entities other than the Trust, valued at the greater of the closing market price of the Trust's common shares or the aggregate value of the individual partners' capital balances, as of the applicable date. At
June 30, 2013
and
December 31, 2012
, the value of the redeemable units was
$179.6 million
and
$162.1 million
, respectively, based on the closing price of the Trust's common shares of
$24.12
per share and
$21.37
per share, respectively, on those dates.
Holders of common units are entitled to receive distributions in a per unit amount equal to the per share dividends made with respect to each share of the Trust's common shares, if and when the Board of Trustees of the Trust declares such a dividend. Each common unit may be redeemed by the holder thereof for either cash equal to the fair market value of one common share of the Trust at the time of such redemption or, at the option of the Trust, one common share of the Trust. During the
six months ended
June 30, 2013
, holders redeemed
1,000
units in exchange for an equal number of the Trust's common shares.
Note 10 —
Segment Information
The Company currently manages its business based on the performance of
two
operating segments: multifamily and commercial. The multifamily and commercial segments have separate management teams that are responsible for acquiring, developing, managing and leasing properties within each respective segment.
Multifamily management is responsible for all aspects of the Company’s multifamily property operations, including the management and leasing services for
115
multifamily apartment communities, as well as third-party management services for multifamily apartment communities in which the Company does not have an ownership interest. Additionally, the multifamily management team is responsible for all aspects of for-sale developments, including disposition activities. The multifamily segment includes the operations and assets of the for-sale developments due to the insignificance of these operations in the periods presented. Commercial management is responsible for all aspects of the Company’s commercial property operations, including the management and leasing services for
seven
commercial properties, as well as third-party management services for commercial properties in which the Company does not have an ownership interest, and for brokerage services in other commercial property transactions.
The pro-rata portion of the revenues and net operating income (“NOI”) of the partially-owned unconsolidated entities in which the Company has an interest are included in the applicable segment information. Additionally, the revenues and NOI of properties sold that are classified as discontinued operations are also included in the applicable segment information. In reconciling the segment information presented below to total revenues, income/loss from continuing operations and total assets, investments in partially-owned unconsolidated entities are eliminated as equity investments, and discontinued operations are reported separately. Management evaluates the performance of its multifamily and commercial segments and allocates resources to them based on segment NOI. Segment NOI is defined as total property revenues (including minimum rent and other property-related revenue) less total property operating expenses (including such items as general and administrative expenses, on-site payroll, repairs and maintenance, real estate taxes, insurance and advertising), and includes revenues/expenses from unconsolidated partnerships and joint ventures. Same-property NOI is defined as property revenues (including minimum rent and other property-related revenue) less property operating expenses (including such items as general and administrative expenses, on-site payroll, repairs and maintenance, real estate taxes, insurance and advertising) for the Company's consolidated multifamily apartment communities owned for the entirety of the periods presented. Same-property communities may be adjusted during the year to account for properties that have been sold. Presented below is segment information, for the multifamily and commercial segments, including the reconciliation of total segment revenues to total revenues and total segment NOI to income/loss from continuing operations before noncontrolling interest for the
three and six months ended
June 30, 2013
and
2012
, total segment capitalized expenditures to total capitalized expenditures and total segment assets to total assets as of
June 30, 2013
and
December 31, 2012
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
June 30,
|
|
June 30,
|
($ in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Revenues:
|
|
|
|
|
|
|
|
Segment revenues:
|
|
|
|
|
|
|
|
Multifamily - Same Property
(1)
|
$
|
86,127
|
|
|
$
|
82,609
|
|
|
$
|
171,458
|
|
|
$
|
163,650
|
|
Multifamily - Other
(2)
|
11,131
|
|
|
7,604
|
|
|
21,570
|
|
|
14,404
|
|
Total multifamily
|
97,258
|
|
|
90,213
|
|
|
193,028
|
|
|
178,054
|
|
Commercial
|
9,604
|
|
|
17,671
|
|
|
20,350
|
|
|
35,387
|
|
Total segment revenues
|
106,862
|
|
|
107,884
|
|
|
213,378
|
|
|
213,441
|
|
Partially-owned unconsolidated entities - Multifamily
|
(264
|
)
|
|
(480
|
)
|
|
(556
|
)
|
|
(952
|
)
|
Partially-owned unconsolidated entities - Commercial
|
(409
|
)
|
|
(4,393
|
)
|
|
(865
|
)
|
|
(9,185
|
)
|
Other non-property related revenue
|
126
|
|
|
1,471
|
|
|
304
|
|
|
2,815
|
|
Discontinued operations property revenue
|
(4,172
|
)
|
|
(13,958
|
)
|
|
(12,099
|
)
|
|
(27,520
|
)
|
Total consolidated revenues
|
$
|
102,143
|
|
|
$
|
90,524
|
|
|
$
|
200,162
|
|
|
$
|
178,599
|
|
|
|
|
|
|
|
|
|
NOI:
|
|
|
|
|
|
|
|
Segment NOI:
|
|
|
|
|
|
|
|
Multifamily - Same Property
(1)
|
$
|
52,878
|
|
|
$
|
50,670
|
|
|
$
|
105,547
|
|
|
$
|
99,916
|
|
Multifamily - Other
(2)
|
5,790
|
|
|
3,682
|
|
|
11,072
|
|
|
6,994
|
|
Total multifamily
|
58,668
|
|
|
54,352
|
|
|
116,619
|
|
|
106,910
|
|
Commercial
|
6,612
|
|
|
11,749
|
|
|
13,700
|
|
|
23,734
|
|
Total segment NOI
|
65,280
|
|
|
66,101
|
|
|
130,319
|
|
|
130,644
|
|
Partially-owned unconsolidated entities - Multifamily
|
(133
|
)
|
|
(260
|
)
|
|
(291
|
)
|
|
(515
|
)
|
Partially-owned unconsolidated entities - Commercial
|
(297
|
)
|
|
(2,621
|
)
|
|
(638
|
)
|
|
(5,707
|
)
|
Other non-property related revenue
|
126
|
|
|
1,471
|
|
|
304
|
|
|
2,815
|
|
Discontinued operations property NOI
|
(695
|
)
|
|
(8,675
|
)
|
|
(5,821
|
)
|
|
(17,298
|
)
|
Impairment - discontinued operations
(3)
|
(1,857
|
)
|
|
(271
|
)
|
|
(1,857
|
)
|
|
(271
|
)
|
Property management expense
|
(4,895
|
)
|
|
(3,001
|
)
|
|
(9,311
|
)
|
|
(5,847
|
)
|
General and administrative expense
|
(4,518
|
)
|
|
(5,446
|
)
|
|
(9,306
|
)
|
|
(11,213
|
)
|
Management fees and other expenses
|
(21
|
)
|
|
(1,769
|
)
|
|
(272
|
)
|
|
(3,814
|
)
|
Investment and development expenses
(4)
|
(1,315
|
)
|
|
(205
|
)
|
|
(1,713
|
)
|
|
(592
|
)
|
Depreciation
|
(30,466
|
)
|
|
(27,952
|
)
|
|
(60,603
|
)
|
|
(55,790
|
)
|
Amortization
|
(930
|
)
|
|
(710
|
)
|
|
(2,050
|
)
|
|
(1,906
|
)
|
Impairment and other losses
|
(912
|
)
|
|
(395
|
)
|
|
(1,002
|
)
|
|
(895
|
)
|
Income from operations
|
19,367
|
|
|
16,267
|
|
|
37,759
|
|
|
29,611
|
|
Total other income (expense), net
|
(20,106
|
)
|
|
(3,060
|
)
|
|
(42,455
|
)
|
|
(26,293
|
)
|
(Loss) income from continuing operations
|
$
|
(739
|
)
|
|
$
|
13,207
|
|
|
$
|
(4,696
|
)
|
|
$
|
3,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
June 30,
|
|
June 30,
|
($ in thousands)
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Development and Capitalized Expenditures:
|
|
|
|
|
|
|
|
Multifamily
|
$
|
30,825
|
|
|
$
|
33,917
|
|
|
$
|
53,053
|
|
|
$
|
51,593
|
|
Commercial
|
3,258
|
|
|
4,015
|
|
|
6,518
|
|
|
6,838
|
|
Corporate
|
33
|
|
|
87
|
|
|
66
|
|
|
191
|
|
Total consolidated development and capitalized
|
|
|
|
|
|
|
|
expenditures
|
$
|
34,116
|
|
|
$
|
38,019
|
|
|
$
|
59,637
|
|
|
$
|
58,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
|
June 30,
|
|
December 31,
|
($ in thousands)
|
|
|
|
|
2013
|
|
2012
|
Assets:
|
|
|
|
|
|
|
|
|
|
Segment assets:
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
|
|
$
|
2,712,515
|
|
|
$
|
2,669,843
|
|
Commercial
|
|
|
|
|
229,757
|
|
|
450,582
|
|
Total segment assets
|
|
|
|
|
2,942,272
|
|
|
3,120,425
|
|
Unallocated corporate assets
(5)
|
|
|
|
|
140,722
|
|
|
165,783
|
|
Colonial Properties Trust
|
|
|
|
|
$
|
3,082,994
|
|
|
$
|
3,286,208
|
|
Corporate assets specific to Colonial Properties Trust
|
|
|
|
|
65
|
|
|
(48
|
)
|
Colonial Realty Limited Partnership
|
|
|
|
|
$
|
3,083,059
|
|
|
$
|
3,286,160
|
|
______________________
|
|
(1)
|
Consists of
101
consolidated multifamily communities, containing
30,938
apartment units, continuously owned since January 1, 2012.
|
|
|
(2)
|
Includes all multifamily communities other than same-property communities and operations from the for-sale portfolio.
|
|
|
(3)
|
The three and six months ended June 30, 2013, includes a
$1.6 million
charge for a loss contingency related to certain litigation and a
$0.3 million
non-cash impairment charge related to the sale of a commercial asset.
|
|
|
(4)
|
Reflects costs incurred related to acquisitions and abandoned pursuits. These costs are volatile and, therefore, may vary between periods. The three and six months ended June 30, 2013, includes
$1.2 million
for merger related costs.
|
|
|
(5)
|
Includes the Company's investment in partially-owned entities of
$4.4 million
and
$7.8 million
as of
June 30, 2013
and
December 31, 2012
, respectively.
|
Note 11 —
Investment in Partially-Owned Entities
Investments in unconsolidated partially-owned entities at
June 30, 2013
and
December 31, 2012
consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
Percent
|
|
June 30,
|
|
December 31,
|
($ in thousands)
|
|
Owned
|
|
2013
|
|
2012
|
Multifamily:
|
|
|
|
|
|
|
Belterra, Ft. Worth, TX
|
|
10%
|
|
$
|
197
|
|
|
$
|
300
|
|
CG at Huntcliff, Atlanta, GA
(1)
|
|
—%
|
|
158
|
|
|
1,195
|
|
CG at McKinney, Dallas, TX
(2)
|
|
25%
|
|
1,713
|
|
|
1,715
|
|
Regents Park (Phase II), Atlanta, GA
(2)(3)
|
|
—%
|
|
46
|
|
|
2,460
|
|
Total Multifamily
|
|
|
|
$
|
2,114
|
|
|
$
|
5,670
|
|
|
|
|
|
|
|
|
Commercial:
|
|
|
|
|
|
|
600 Building Partnership, Birmingham, AL
|
|
33%
|
|
347
|
|
|
357
|
|
Colonial Promenade Smyrna, Smyrna, TN
|
|
50%
|
|
1,901
|
|
|
1,683
|
|
Highway 150, LLC, Birmingham, AL
|
|
—%
|
|
—
|
|
|
50
|
|
Total Commercial
|
|
|
|
$
|
2,248
|
|
|
$
|
2,090
|
|
|
|
|
|
|
|
|
Other:
|
|
|
|
|
|
|
Colonial/Polar-BEK Management Company, Birmingham, AL
|
|
50%
|
|
17
|
|
|
17
|
|
Total Other
|
|
|
|
$
|
17
|
|
|
$
|
17
|
|
|
|
|
|
|
|
|
Net investment in partially-owned entities
|
|
|
|
$
|
4,379
|
|
|
$
|
7,777
|
|
___________________
|
|
(1)
|
In June 2013, the Colonial Grand at Huntcliff joint venture sold its asset.
|
|
|
(2)
|
These joint ventures consist of undeveloped land.
|
|
|
(3)
|
In May 2013, the Regents Park (Phase II) joint venture sold its asset.
|
In June 2013, the Colonial Grand at Huntcliff joint venture sold its asset, a
358
-unit multifamily apartment community located in Atlanta, Georgia, for
$41.1 million
. The Company, having a
20%
noncontrolling interest in the joint venture, received
$3.1 million
in cash, net of selling costs and was released from its pro-rata share of the mortgage debt, which was
$4.9 million
. The proceeds from the sale were used to repay a portion of the outstanding balance on the Company's Credit Facility.
In May 2013, the Regents Park (Phase II) joint venture sold its asset, consisting of undeveloped land located in Atlanta, Georgia, for
$6.2 million
. The Company, having a
40%
noncontrolling interest in the joint venture, received
$2.3 million
in cash, which was used to repay a portion of the outstanding balance on the Company's Credit Facility. In September 2012, the Company recorded a
$0.5 million
non-cash impairment charge, which represents the Company's pro-rata share of the charge, related to the undeveloped land held in this joint venture. This charge was presented in
"Income from partially-owned unconsolidated entities"
in the Consolidated Statements of Operations and Comprehensive Income (Loss) of the Trust and CRLP.
In January 2013, the Company sold its
10%
noncontrolling interest in Colonial Promenade Hoover (Highway 150, LLC), a
172,000
square-foot (excluding anchor-owned square feet) retail asset located in Birmingham, Alabama. The Company received
$0.5 million
in cash and was released from its pro-rata share of the mortgage debt, which was
$1.5 million
. The proceeds from the sale were used to repay a portion of the outstanding balance on the Company's Credit Facility. As a result of this transaction, the Company is no longer liable for the guarantee, pursuant to which the Company served as a guarantor of
$1.0 million
of debt related to the joint venture.
Effective December 31, 2012, the Company disposed of its
10%
noncontrolling interest in the Bluerock office portfolio, which consisted of
nine
office assets comprising
1.7 million
square feet located in Huntsville, Alabama. As a result of the transaction, the Company recognized a gain of approximately
$7.4 million
(presented in
“Income from partially-owned unconsolidated entities”
on the Company's Consolidated Statements of Operations and Comprehensive Income (Loss)), the majority of which had been deferred since the formation of the Bluerock entity in 2007. Pursuant to the transaction, the Company received
$2.0 million
in cash, of which
$1.3 million
was related to the management agreement buyout and
$0.7 million
was related to the purchase of the Company's equity interest in the portfolio. Also, as a result of the transaction, the Company no longer has responsibility for
$10.7 million
of associated mortgage debt and
$7.9 million
of other liabilities, which represents the Company's pro-rata share of these items. The Company transitioned management and leasing responsibilities as of
January 31, 2013
. As a result of this transaction, the Company no longer has an equity interest in this portfolio.
In October 2012, the Company purchased Colonial Grand at Research Park, a
370
-unit multifamily apartment community located in Raleigh, North Carolina, for
$38.0 million
, of which
$21.3 million
was used to repay existing property specific debt at closing. Prior to the acquisition, the Company owned a
20%
noncontrolling interest in the joint venture that owned the property. In accordance with ASC 805, the Company re-measured its former noncontrolling interest to fair value and recognized a gain of
$2.8 million
on the transaction (presented in “
Income from partially-owned unconsolidated entities
” on the Company's Consolidated Statements of Operations and Comprehensive Income (Loss)). As a result of the transaction, the Company began presenting Colonial Grand at Research Park in the Company's consolidated financial statements beginning October 1, 2012. This acquisition was funded with proceeds from asset dispositions and borrowings on the Company's Credit Facility.
Effective June 30, 2012, the Company's remaining
15%
noncontrolling interest in the 18-asset DRA/CLP joint venture was redeemed by the joint venture in exchange for
$2.0 million
, and the Company is no longer responsible for approximately
$111.3 million
of mortgage debt, which represented the Company's pro rata share of the joint venture's mortgage debt. The
$2.0 million
contingent consideration is payable to the Company following the occurrence of one or more capital events and after certain returns have been achieved with respect to additional capital expected to be invested in the joint venture by other members of the joint venture. However, the Company has assigned
no
value to this consideration. In addition, the Trust was released from a
$4.1 million
contingent liability, which represented the Trust's pro rata share of a guaranty obligation resulting from a debt guaranty provided by the joint venture. As a result of the transaction, during the second quarter of 2012, the Company recognized a gain of approximately
$21.9 million
(presented in
“Income from partially-owned unconsolidated entities”
on the Company's Consolidated Statements of Operations and Comprehensive Income (Loss)), the majority of which had been deferred since the formation of the DRA/CLP joint venture in 2007. The gain is net of a
$3.2 million
non-cash impairment charge, which represents the Company's pro-rata share of an impairment recorded by the joint venture. Along with the redemption of its interest in the DRA/CLP joint venture, the Company has reduced its workforce in the commercial segment by a total of
27
employees through the elimination of certain positions. As a result, approximately
$1.4 million
in termination benefits and severance-related charges are included in
“Income from partially-owned unconsolidated entities”
on the Company's Consolidated Statements of Operations and Comprehensive Income (Loss) for the year ended December 31, 2012. Of the
$1.4 million
in charges,
$0.1 million
is unpaid and reflected in “
Accrued expenses
” on the Company's Consolidated Balance Sheets of the Trust and CRLP as of June 30, 2013. The Company transitioned the management of the
properties and certain leasing responsibilities to a third party as of
September 30, 2012
. As a result of this transaction, the Company no longer has an interest in this joint venture.
In February 2012, the Company sold its
25%
noncontrolling joint venture interest in Colonial Promenade Madison, a
111,000
square-foot retail center located in Huntsville, Alabama, to a minority partner for total consideration of
$3.0 million
. The Company recognized a gain of approximately
$1.0 million
on this transaction. Proceeds from the sale were used to repay a portion of the outstanding balance on the Company's Credit Facility.
As a result of this transaction, the Company no longer has an interest in this joint venture.
Combined financial information for the Company’s investments in unconsolidated partially-owned entities since the respective dates of the Company’s acquisitions is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
June 30,
|
|
December 31,
|
($ in thousands)
|
|
2013
|
|
2012
|
Balance Sheet
|
|
|
|
|
Assets
|
|
|
|
|
Land, building and equipment, net
|
|
$
|
45,269
|
|
|
$
|
92,366
|
|
Construction in progress
|
|
11,244
|
|
|
12,701
|
|
Other assets
|
|
3,124
|
|
|
10,347
|
|
Total assets
|
|
$
|
59,637
|
|
|
$
|
115,414
|
|
Liabilities and partners’ equity
|
|
|
|
|
Notes payable
(1)
|
|
$
|
43,454
|
|
|
$
|
83,738
|
|
Other liabilities
|
|
1,181
|
|
|
2,238
|
|
Partners’ equity
|
|
15,002
|
|
|
29,438
|
|
Total liabilities and partners’ equity
|
|
$
|
59,637
|
|
|
$
|
115,414
|
|
___________________
|
|
(1)
|
The Company’s pro-rata share of indebtedness, as calculated based on ownership percentage, at
June 30, 2013
and
December 31, 2012
, was
$14.0 million
and
$20.7 million
, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
($ in thousands)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Statement of Operations
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
2,596
|
|
|
$
|
32,496
|
|
|
$
|
5,577
|
|
|
$
|
67,633
|
|
Operating expenses
|
|
(1,127
|
)
|
|
(13,436
|
)
|
|
(2,269
|
)
|
|
(26,304
|
)
|
Interest expense
|
|
(785
|
)
|
|
(15,260
|
)
|
|
(1,673
|
)
|
|
(30,625
|
)
|
Depreciation, amortization and other
|
|
9,876
|
|
|
9,273
|
|
|
9,162
|
|
|
(2,825
|
)
|
Net income
(1)
|
|
$
|
10,560
|
|
|
$
|
13,073
|
|
|
$
|
10,797
|
|
|
$
|
7,879
|
|
___________________
|
|
(1)
|
In addition to including the Company’s pro-rata share of income (loss) from partially-owned unconsolidated entities, “Income from partially-owned unconsolidated entities” of
$2.3 million
and
$21.3 million
for the three months ended
June 30, 2013
and
2012
, respectively, and
$3.0 million
and
$22.0 million
for the six months ended
June 30, 2013
and
2012
, respectively, includes gains on the Company’s dispositions of joint-venture interests and amortization of basis differences which are not reflected in the table above.
|
Note 12 —
Financing Activities
Unsecured Revolving Credit Facility
On March 30, 2012, CRLP, with the Trust as guarantor, entered into a
$500.0 million
unsecured revolving Credit Facility with Wells Fargo Bank, National Association ("Wells Fargo"), as administrative agent for the lenders, and certain other financial institutions party thereto as agents and lenders. The Credit Facility has a maturity date of
March 29, 2016
, with a
one
-year extension option, which may be exercised as long as there is no existing default and upon payment of a
0.20%
extension fee. The Credit Facility includes an accordion feature that allows the total commitments to be increased to
$700.0 million
, subject to certain conditions, including obtaining commitments from any one or more lenders, whether or not currently a lender under the Credit Facility.
The spread over
LIBOR
for syndicated borrowings under the Credit Facility ranges from
1.00%
to
1.80%
and the facility fee ranges from
0.15%
and
0.40%
, each based on the credit ratings of CRLP's senior unsecured debt from time to time. As of
June 30, 2013
, the Credit Facility had a stated interest rate of LIBOR plus
1.40%
and required the payment of an annual facility fee equal to
0.30%
of the aggregate loan commitments. The Credit Facility also includes an uncommitted competitive bid option for up to
$250.0 million
of the
$500.0 million
Credit Facility, which can be utilized if CRLP maintains an investment grade credit rating from either Moody's Investors Services, Inc., or Standard & Poor's Ratings Services. This option would allow participating banks to bid to provide CRLP loans at a rate that may be lower than the stated rate for syndicated borrowings.
The Credit Facility includes certain events of default including, but not limited to, nonpayment of principal, interest, fees or other amounts, failure to perform certain covenants, an event of default under any other indebtedness in the aggregate greater than or equal to
$25.0 million
, an event of default under CRLP's unsecured term loan, and bankruptcy of other insolvency events. The occurrence of an event of default, following any applicable cure period, would permit the lenders to, among other things, declare the principal, accrued interest and other obligations of CRLP under the Credit Facility to be immediately due and payable.
Both the Credit Facility and term loan agreements (described below) under "Senior Unsecured Term Loans" require that CRLP satisfy similar financial and operational covenants, including the following:
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
June 30, 2013
|
|
Requirements:
|
Fixed Charge Ratio
|
|
2.5x
|
|
>1.5x
|
Debt to Total Asset Value Ratio
|
|
42%
|
|
<60.0%
|
Secured Debt to Total Asset Value Ratio
|
|
18%
|
|
<40.0%
|
Unencumbered Leverage Ratio
|
|
39%
|
|
<62.5%
|
Permitted Investments Ratio
|
|
10%
|
|
<30.0%
|
Tangible Net Worth
($ in billions)
|
|
$2.1
|
|
$1.0
|
At
June 30, 2013
, the Company was in compliance with these covenants.
In addition to the Credit Facility, the Company has a
$35.0 million
cash management line provided by Wells Fargo, which was amended and restated in April 2012 (the "Cash Management Line"). As amended, the Cash Management Line has a maturity date of
March 29, 2016
.
The Credit Facility and the cash management line had an outstanding balance at
June 30, 2013
of
$105.0 million
, consisting of
$105.0 million
outstanding on the Credit Facility and
zero
outstanding on the cash management line. The weighted average interest rate of the Credit Facility and the Cash Management Line was
1.59%
and
1.65%
as of
June 30, 2013
and
2012
, respectively.
CRLP intends to use future borrowings under the Credit Facility and the Cash Management Line for general corporate purposes, including, without limitation, the repayment of outstanding indebtedness, the future development of properties, the acquisition of additional properties and other acquisition transactions as suitable opportunities arise, capital expenditures, and redevelopment and/or improvements to certain existing properties.
Senior Unsecured Term Loans
On
May 11, 2012
, CRLP, with the Trust as guarantor, entered into a term loan agreement with U.S. Bank National Association, as administrative agent and a lender, and certain other financial institutions party thereto as lenders, which provides for a
$150.0 million
senior unsecured term loan. As of
June 30, 2013
, the term loan had an outstanding balance of
$150.0 million
. The term loan bears interest at
LIBOR
plus a margin ranging from
1.10%
to
2.05%
based on the credit ratings on CRLP's unsecured debt from time to time. The Company entered into
two
interest rate swaps (see
Note 13 - "Derivatives and Hedging"
) to fix the interest rate through maturity at an all-in initial rate of
2.71%
, based on an initial margin of
1.60%
. The term loan matures on
May 11, 2017
and may be prepaid, in whole or in part, at any time, without premium or penalty. The proceeds from the term loan were used to repay a portion of the outstanding borrowings under the Credit Facility. In connection with this new term loan agreement, the Company amended the 2011 term loan agreement described below, as well as the Company's March 2012 credit agreement, to conform certain defined terms and the language in certain covenants among the three loans and to reflect the new May 2012 term loan.
On
July 22, 2011
, CRLP, with the Trust as guarantor, entered into a term loan agreement with Wells Fargo, as administrative agent and a lender, and certain other financial institutions party thereto as lenders, which provides for a
$250.0 million
senior unsecured term loan. As of
June 30, 2013
, the term loan had an outstanding balance of
$250.0 million
. The term loan bears interest at
LIBOR
plus a margin ranging from
1.65%
to
2.90%
based on the credit ratings on CRLP's unsecured debt from time to time. The Company entered into
two
interest rate swaps (see
Note 13 - "Derivatives and Hedging"
) to fix the interest rate through maturity at an all-in initial interest rate of
5.00%
, based on the initial margin of
2.45%
. During 2012, CRLP's senior unsecured debt rating was upgraded to Baa3, therefore reducing the interest rate to
4.55%
. The term loan matures on
August 1, 2018
and may be prepaid, in whole or in part, at any time, subject to a prepayment premium of
2%
for amounts prepaid on or prior to July 22, 2013 and
1%
for amounts prepaid after July 22, 2013 but prior to July 23, 2014. There is
no
prepayment premium for amounts prepaid after July 22, 2014. The proceeds from the term loan were used to repay a portion of the outstanding borrowings under the Credit Facility.
Both term loan agreements discussed above contain various restrictive covenants, including with respect to liens, indebtedness, distributions, mergers and asset sales, and also limits the percentage of CRLP's total asset value that may be invested in unimproved land, mortgage receivables, unconsolidated joint ventures, residential units for sale and construction. As described above, the term loan agreements require that CRLP satisfy certain financial and operational covenants. The term loan agreements include certain events of default including, but not limited to, nonpayment of principal, interest, fees or other amounts, failure to perform certain covenants, an event of default under any other indebtedness in the aggregate greater than or equal to
$20.0 million
for the term loan entered into in June 2011 and greater than or equal to
$25.0 million
for the term loan entered into in May 2012, an event of default under the Credit Facility, and bankruptcy or other insolvency events. The occurrence of an event of default, following any applicable cure period, would permit the lenders to, among other things, declare the principal, accrued interest and other obligations of CRLP under the term loan agreements to be immediately due and payable.
Unsecured Senior Note Maturity
During
April 2013
, the Company's outstanding
6.150%
senior note matured, which the Company satisfied with an aggregate payment of
$102.6 million
(
$99.5 million
of principal and
$3.1 million
of accrued interest) using borrowings under the Company's Credit Facility.
During
August 2012
, the Company's outstanding
6.875%
senior notes matured, which the Company satisfied with an aggregate payment of
$82.8 million
(
$80.0 million
of principal and
$2.8 million
of accrued interest) using borrowings under the Company's Credit Facility.
Note 13 —
Derivatives and Hedging
Risk Management Objective and Using Derivatives
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk primarily by managing the amount, sources and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which is determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investments and borrowings.
Cash Flow Hedges and Interest Rate Risk
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps and caps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.
Amounts reported in “
Accumulated other comprehensive loss
” related to derivatives will be reclassified to
“Interest expense”
as interest payments are made on the Company’s variable-rate debt. Over the next
12 months
, the Company expects to reclassify
$7.6 million
from
"Accumulated other comprehensive loss"
as an increase to "
Interest expense
".
As of
June 30, 2013
, the Company had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk (
$ in thousands
):
|
|
|
|
|
|
Interest Rate Derivative
|
|
Number of Instruments
|
|
Notional Amount
|
Interest Rate Swaps
|
|
4
|
|
$400,000
|
The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the Consolidated Balance Sheets of the Trust and CRLP as of
June 30, 2013
and
December 31, 2012
, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value of Derivative Instruments
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
|
|
Balance
|
|
Fair Value at
|
|
Balance
|
|
Fair Value at
|
($ in thousands)
|
|
Sheet Location
|
|
6/30/2013
|
|
12/31/2012
|
|
Sheet Location
|
|
6/30/2013
|
|
12/31/2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Swap
|
|
Other Assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other Liabilities
|
|
$
|
(14,301
|
)
|
|
$
|
(25,862
|
)
|
The table below presents the effect of the Company's derivative financial instruments on the Consolidated Statements of Operations and Comprehensive Income (Loss) of the Trust and CRLP for the
three and six months ended
June 30, 2013
and 2012, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Gain/
|
|
|
Amount of Gain/
|
|
|
(Loss) Recognized
|
|
|
(Loss) Reclassified
|
($ in thousands)
|
|
in OCI on
|
|
|
from OCI
|
|
|
Derivative
|
|
|
into Income
|
|
|
(Effective Portion)
|
|
|
(Effective Portion)
|
|
|
|
|
|
Location of Gain/
|
|
|
|
|
Derivatives in
|
|
|
|
|
(Loss) Reclassified
|
|
|
|
|
ASC 815 Cash
|
|
|
|
|
from Accumulated
|
|
|
|
|
Flow Hedging
|
|
Three Months Ended
|
|
Six Months Ended
|
OCI into Income
|
|
Three Months Ended
|
|
Six Months Ended
|
Relationships
|
|
6/30/2013
|
|
6/30/2012
|
|
6/30/2013
|
|
6/30/2012
|
(Effective Portion)
|
|
6/30/2013
|
|
6/30/2012
|
|
6/30/2013
|
|
6/30/2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Swaps
|
|
$
|
7,848
|
|
|
$
|
(10,750
|
)
|
|
$
|
7,920
|
|
|
$
|
(10,585
|
)
|
Interest Expense
|
|
$
|
(1,954
|
)
|
|
$
|
(1,800
|
)
|
|
$
|
(3,881
|
)
|
|
$
|
(3,332
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit-Risk-Related Contingent Features
The Company has an agreement with its derivatives counterparty that contains a provision whereby if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations.
As of
June 30, 2013
, the fair value of the derivatives in a net liability position, which includes accrued interest, but excludes any adjustment for nonperformance risk related to this agreement, was
$15.0 million
. As of
June 30, 2013
, the Company has not posted any collateral related to this agreement. If the Company had breached any of its provisions at
June 30, 2013
, it could have been required to settle its obligations under the agreement at its termination value of
$15.0 million
.
Note 14 —
Contingencies and Other Arrangements
During the fourth quarter 2012, the Company recorded
$4.2 million
related to required infrastructure repairs on Colonial Promenade Alabaster II. This retail asset was developed and sold by CPSI, and therefore was expensed as additional development costs in
"(Loss) gain on sale of property"
in the Consolidated Statements of Operations and Comprehensive Income (Loss) of the Trust and CRLP.
Required infrastructure repairs are in progress and are expected to be completed during the fourth quarter of 2013.
As of
June 30, 2013
, the Company is self-insured up to
$0.8 million
,
$0.9 million
and
$1.8 million
for general liability, workers’ compensation and property insurance, respectively. The Company is also self-insured for health insurance and responsible for amounts up to
$135,000
per claim and up to
$2.0 million
per person.
Note 15 —
Legal Proceedings
Colonial Grand at Traditions Litigation
As previously disclosed, CRLP and SM Traditions Associates, LLC ("SM") formed TA-Colonial Traditions LLC ("TA") to develop the Colonial Grand at Traditions located in Gulf Shores, Alabama. Thereafter, TA entered into a construction loan agreement for
$34.1 million
with Regions Bank ("Regions"). The Trust and SM each guaranteed up to
$3.5 million
of the principal amount of the loan, for an aggregate of up to
$7.0 million
of the construction loan obtained by TA. In October 2010, Regions, as the lender, filed a complaint in the Circuit Court of Baldwin County, Alabama seeking appointment of a receiver for the Colonial Grand at Traditions, demanding payment of the outstanding balance under the loan from TA and demanding payment on the guarantees from the Trust and SM.
In June 2011, CRLP, the Trust, Colonial Properties Services, Inc. and Colonial Construction Services, LLC (collectively, the "Colonial Companies") purchased the outstanding note and related loan documents from a successor of Regions. The Colonial Companies were substituted as the plaintiffs in the action. In August 2011, CRLP foreclosed the mortgage securing repayment of the note and CRLP acquired title to the property. Separately, SM filed claims against the Colonial Companies relating to the development and construction of the Colonial Grand at Traditions, including breach of the management and development agreements, material misrepresentation, fraudulent concealment and breach of fiduciary duties. On
February 1, 2013
, a Baldwin County, Alabama, jury awarded SM
$6.7 million
in compensatory damages and
$6.0 million
in punitive damages for a total of
$12.7 million
. The jury also returned verdicts in favor of SM and TA with respect to the Colonial Companies' claims on the note and guaranty. Subsequent to the entry of the verdicts, the Colonial Companies filed post-trial motions requesting that the Court enter judgments in their favor and against TA on the note and against SM on the guaranty. The Colonial Companies also requested that the court vacate the verdict in favor of SM and entered judgments as a matter of law in favor of the Colonial Companies on all of SM's claims or, in the alternative, grant the Colonial Companies a new trial. The Colonial Companies, SM and TA have each requested the Court award them attorney's fees and costs pursuant to various agreements, and each party has filed oppositions to the other's request for an award of such fees and expenses. The Court denied the parties' request for attorney's fees as well as Colonial Companies' post-trial motions. The Colonial Companies, SM and TA have appealed all of these rulings.
The Company continues to believe the verdicts should be vacated or a new trial ordered; however, the Company cannot give any assurance as to the outcome of these efforts. As a result of the jury verdict, the Company recorded an increase to its loss contingency reserve of
$12.7 million
in the fourth quarter of 2012. The Company has included in its loss contingency an estimate of probable loss in connection with this matter, but currently cannot reasonably estimate any further possible loss, or any range of reasonably possible loss, in connection with this matter.
Mira Vista at James Island Litigation
As previously disclosed, the Trust and CRLP, along with multiple other parties, are named defendants in lawsuits arising out of alleged construction deficiencies with respect to condominium units at Mira Vista at James Island in Charleston, South Carolina. Mira Vista was acquired by certain of the Company's subsidiaries after the units were constructed and operated as a multifamily rental project. The condominium conversion occurred in 2006 and all
230
units were sold. The lawsuits, one filed on behalf of the condominium homeowners association and one filed by one of the purchasers (purportedly on behalf of all purchasers), were filed in the South Carolina state court, Charleston County, in March 2010, against various parties involved in the development, construction and conversion of the Mira Vista at James Island property, including the contractors, subcontractors, architects, engineers, lenders, the developer, inspectors, product manufacturers and distributors. The plaintiffs are seeking
$41.0 million
of damages resulting from, among other things, alleged construction deficiencies and misleading sales practices. The Company has entered into a settlement agreement with the condominium homeowners association and the unit owners for
$3.3 million
and the Court has approved the settlement. As a result of the settlement, the Company recorded an increase to its loss contingency reserve of
$1.6 million
in the second quarter of 2013.
UCO Litigation
The Company is involved in a contract dispute with a general contractor and three of its officers/managers in connection with construction cost overruns with respect to
five
for-sale projects which were being developed in a joint venture, CPSI-UCO, LLC. The President of the contractor is affiliated with the Company's joint venture partner.
In connection with the dispute, in January 2008, the contractor and three managers filed a lawsuit in the Circuit Court of Baldwin County against the Trust, Colonial Properties Services, Inc., CPSI-UCO, LLC, CPSI-UCO Grander, LLC, CPSI-UCO Spanish Oaks, LLC; CPSI-UCO Cypress Village I, LLC; CPSI-UCO Cypress Village II, and CPSI Cypress Village III, LLC alleging, among other things, breach of contract, enforcement of a lien against real property, misrepresentation, conversion,
declaratory judgment and an accounting of costs, seeking
$10.3 million
in damages, plus consequential and punitive damages. In December 2011, following a jury trial, the plaintiffs were awarded compensatory damages of approximately
$4.8 million
for their claims against all defendants and the defendants were awarded compensatory damages of approximately
$0.5 million
for their claims against the President of the contractor. The jury also found that the contractor breached its contract. In January 2012, the plaintiffs filed post-trial motions, including a request for an amendment to the judgment to add approximately
$4.8 million
for attorneys' fees, interest and costs. The defendants filed a motion for a new trial and opposed the award of attorney's fees to the plaintiffs. In the fourth quarter 2012, the Company recorded charges of
$8.2 million
related to a proposed settlement with respect to the UCO litigation. The charges were comprised of an increase in the loss contingency accrual of
$4.9 million
(in addition to the
$3.3 million
loss contingency accrual previously recorded with respect to this litigation matter in the fourth quarter 2011) and a
$3.3 million
non-cash impairment charge on certain for-sale residential lots in the Cypress Village development proposed to be included as part of the settlement. Settlement negotiations between the parties involving the settlement, including transfer of these tracts of land, are continuing. However, no assurance can be given that such settlement discussions will be successful, that this matter will be resolved in the Company
'
s favor or that additional charges will not be taken in future periods.
Grander Litigation
The Trust, Colonial Properties Services, Inc., Marion Uter, UCO Partners, LLC, UCO Development, LLC, UCO Construction, LLC, UCO, LLC, CPSI-UCO Grander, LLC, and CPSI-UCO, LLC were sued by five individual purchasers of condominium units in The Grander alleging breach of contract, fraud, construction deficiencies and misleading sales practices. In April 2011, an arbitrator awarded rescission rights in favor of the purchasers against CPSI-UCO Grander, LLC. The purchasers originally filed suit in state court against, among others, the Trust and Colonial Properties Services, Inc. After the arbitration award, the purchasers filed a motion seeking to enforce the arbitration award against the Trust and Colonial Properties Services, Inc. under a side letter agreement that was not considered by the arbitrator. The court granted the motion against the Trust and Colonial Properties Services, Inc. The Company is in the process of acquiring these units as provided in the arbitration award. If the Company is successful in acquiring the six units in question, the appeals will likely be discontinued. The Company has included in its loss contingency an estimate of probable loss in connection with this matter, but currently cannot reasonably estimate any further possible loss, or any range of reasonably possible loss, in connection with this matter.
Litigation Relating to the Merger Transactions with MAA
On June 19, 2013, a putative class action and derivative lawsuit was filed in the Circuit Court for Jefferson County, Alabama against and purportedly on behalf of the Trust captioned
Williams v. Colonial Properties Trust, et al
. The complaint names as defendants the Trust, the members of the Trust's board of trustees, CRLP, Mid-America Apartment Communities, Inc. (“MAA”), Mid-America Apartments, L.P. (“MAA LP”) and Martha Merger Sub, LP (“OP Merger Sub”) and alleges that the trustees of the Trust breached their fiduciary duties by engaging in an unfair process leading to the Merger Agreement with MAA described in Note 16 to the Trust's and CRLP's Consolidated Condensed Financial Statements - “
Proposed Merger with MAA
”, failing to secure and obtain the best price reasonable for the Trust's shareholders, allowing preclusive deal protection devices in the Merger Agreement, and by engaging in conflicted actions. The complaint alleges that CRLP, MAA, MAA LP and OP Merger Sub aided and abetted those breaches of fiduciary duties. The complaint seeks a declaration that defendants have breached their fiduciary duties or aided and abetted such breaches and that the Merger Agreement is unlawful and unenforceable, an order enjoining the consummation of the mergers contemplated under the Merger Agreement, direction of the trustees of the Trust to exercise their fiduciary duties to obtain a transaction that is in the best interests of the Trust, rescission of the mergers contemplated under the Merger Agreement in the event they are consummated, an award of costs and disbursements, including reasonable attorneys' and experts' fees, and other relief. On July 2, 2013, plaintiff moved for expedited fact discovery and for an expedited schedule for filing and hearing a preliminary motion to enjoin the Mergers; on July 11, 2013, defendants opposed those motions and moved to stay fact discovery. On July 13, 2013, defendants also moved to dismiss the complaint for failure to state a claim upon which relief can be granted on the grounds that (1) the claims against the trustees of the Trust are derivative and not direct, and plaintiff did not comply with Alabama law on serving notice of the claims on the Trust prior to filing; and (2) Alabama law does not recognize a cause of action in aiding and abetting a breach of fiduciary duty. The Court has scheduled a motions hearing for August 14, 2013. For more information regarding the proposed transaction with MAA, see Note 16 to the Trust's and CRLP's Consolidated Condensed Financial Statements - “
Proposed Merger with MAA
”.
Loss Contingencies
The outcomes of the claims, disputes and legal proceedings described or referenced above are subject to significant uncertainty. The Company records an accrual for loss contingencies when a loss is probable and the amount of the loss can be reasonably estimated. The Company reviews these accruals quarterly and makes revisions based on changes in facts and circumstances. When a loss contingency is not both probable and reasonably estimable, the Company does not accrue the loss. However, if the loss (or an additional loss in excess of the accrual) is at least a reasonable possibility and material, then the Company discloses a reasonable estimate of the possible loss, or range of loss, if such reasonable estimate can be made. If the Company cannot make a reasonable estimate of the possible loss, or range of loss, then that is disclosed.
The assessment of whether a loss is probable or a reasonable possibility, and whether the loss or range of loss is reasonably estimable, often involve a series of complex judgments about future events. Among the factors that the Company considers in this assessment, including with respect to the matters disclosed in this Note 15, are the nature of existing legal proceedings and claims, the asserted or possible damages or loss contingency (if reasonably estimable), the progress of the matter, existing law and precedent, the opinions or views of legal counsel and other advisers, the Company's experience in similar matters, the facts available to the Company at the time of assessment, and how the Company intends to respond, or has responded, to the proceeding or claim. The Company's assessment of these factors may change over time as individual proceedings or claims progress. For matters where the Company is not currently able to reasonably estimate a range of reasonably possible loss, the factors that have contributed to this determination include the following: (i) the damages sought are indeterminate, (ii) the proceedings are in the early stages, (iii) the matters involve novel or unsettled legal theories or a large or uncertain number of actual or potential cases or parties, and/or (iv) discussions with the parties in matters that are expected ultimately to be resolved through negotiation and settlement have not reached the point where the Company believes a reasonable estimate of loss, or range of loss, can be made. In such instances, the Company believes that there is considerable uncertainty regarding the timing or ultimate resolution of such matters, including a possible eventual loss or business impact, if any.
As of
June 30, 2013
and December 31, 2012, the Company's accrual for loss contingencies was
$28.6 million
and
$26.8 million
in the aggregate, respectively.
Note 16 —
Proposed Merger with MAA
On June 3, 2013, Colonial, CRLP, MAA, MAA LP, and OP Merger Sub, entered into a definitive Agreement and Plan of Merger (the “Merger Agreement”). The Merger Agreement provides for the merger of the Trust with and into MAA (the “Parent Merger”), with MAA continuing as the surviving corporation, and the merger of CRLP with and into OP Merger Sub (the “Partnership Merger” and together with the Parent Merger, the “Mergers”), with CRLP continuing as the surviving entity and an indirect wholly-owned subsidiary of MAA LP after the Mergers. The board of trustees of Colonial has unanimously approved the Merger Agreement, the Mergers and the other transactions contemplated by the Merger Agreement.
Pursuant to the terms and subject to the conditions set forth in the Merger Agreement, at the effective time of the Parent Merger, each outstanding common share of beneficial interest, par value
$0.01
per share, of the Trust (“Colonial Common Shares”) will be converted into the right to receive
0.360
(the “Exchange Ratio”) shares of MAA common stock, par value
$0.01
per share (other than shares held by any wholly-owned subsidiary of the Trust or by MAA or any of its subsidiaries and other than shares with respect to which dissenters' rights have been properly exercised and not withdrawn under applicable Alabama law). At the effective time of the Partnership Merger, which will occur immediately prior to the Parent Merger, each outstanding limited partnership interest in CRLP will automatically be converted into
0.360
limited partnership units in MAA LP.
Under the terms of the Merger Agreement, at the effective time of the Parent Merger, each option to purchase Colonial Common Shares will be converted into an option exercisable for a number of shares of MAA common stock calculated based on the Exchange Ratio, subject to the same terms and conditions (including vesting schedule) as were applicable to the corresponding option immediately prior to the Parent Merger. In addition, all Colonial restricted share awards outstanding at the effective time of the Parent Merger will be converted into the right to receive a number of shares of MAA common stock calculated based on the Exchange Ratio, subject to the same terms and conditions (including vesting schedule) as were applicable to the corresponding award immediately prior to the Parent Merger.
The completion of the Parent Merger is subject to customary conditions, including, among others: (i) approval by MAA's and the Trust's respective common shareholders, and approval by the holders of the Class A common units in MAA LP; (ii) the absence of a material adverse effect on either MAA or the Trust; (iii) the receipt of tax opinions relating to REIT status and the tax-free nature of the transaction; and (iv) obtaining certain third party consents.
Note 17 —
Subsequent Events
Distributions
On
July 8, 2013
, the Board of Trustees of the Trust declared a cash distribution to shareholders of the Trust in the amount of
$0.21
per common share and to partners of CRLP in the amount of
$0.21
per common unit, totaling approximately
$20.1 million
. The distributions were declared to shareholders and partners of record as of
July 19, 2013
and was paid on
July 31, 2013
.
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
The following discussion analyzes the financial condition and results of operations of both Colonial Properties Trust (the “Trust”), and Colonial Realty Limited Partnership (“CRLP”), of which the Trust is the sole general partner and in which the Trust owned a
92.5%
limited partner interest as of
June 30, 2013
. The Trust conducts all of its business and owns all of its properties through CRLP and CRLP’s various subsidiaries. Except as otherwise required by the context, the “Company,” “Colonial,” “we,” “us” and “our” refer to the Trust and CRLP together, as well as CRLP’s subsidiaries, including Colonial Properties Services Limited Partnership (“CPSLP”) and Colonial Properties Services, Inc. (“CPSI”).
The following discussion and analysis of the consolidated condensed financial condition and consolidated condensed results of operations should be read together with the consolidated financial statements of the Trust and CRLP and the notes thereto contained in this Form 10-Q. This Quarterly Report on Form 10-Q contains certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “estimates,” “predicts,” “potential,” or the negative of these terms or comparable terminology. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our and our affiliates’, or the industry’s actual results, performance, achievements or transactions to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements including, but not limited to, the risks described under the caption “Risk Factors” in the Trust’s and CRLP’s Annual Report on Form 10-K for the year ended December 31, 2012 (the “2012 Form 10-K”). Such factors include, among others, the following:
|
|
•
|
risks related to the proposed merger transaction with MAA, including t
he need for approvals in order to complete the Mergers, impacts on the business and operations during the pendency of the Mergers, and litigation related to the Mergers;
|
|
|
•
|
changes in national, regional and local economic conditions, which may be negatively impacted by concerns about inflation, deflation, government deficits (including the European sovereign debt crisis), high unemployment rates, decreased consumer confidence and liquidity concerns, particularly in markets in which we have a high concentration of properties;
|
|
|
•
|
adverse changes in real estate markets, including, but not limited to, the extent of tenant bankruptcies, financial difficulties and defaults, the extent of future demand for multifamily units and commercial space in our primary markets and barriers of entry into new markets which we may seek to enter in the future, the extent of decreases in rental rates, competition, our ability to identify and consummate attractive acquisitions on favorable terms, our ability to consummate any planned dispositions in a timely manner on acceptable terms, and our ability to reinvest sale proceeds in a manner that generates favorable returns;
|
|
|
•
|
exposure, as a multifamily focused real estate investment trust (“REIT”), to risks inherent in investments in a single industry;
|
|
|
•
|
risks associated with having to perform under various financial guarantees that we have provided with respect to certain of our joint ventures and developments;
|
|
|
•
|
ability to obtain financing at favorable rates, if at all, and refinance existing debt as it matures;
|
|
|
•
|
actions, strategies and performance of affiliates that we may not control or companies, including joint ventures, in which we have made investments;
|
|
|
•
|
changes in operating costs, including real estate taxes, utilities, and insurance;
|
|
|
•
|
higher than expected construction costs;
|
|
|
•
|
uncertainties associated with our ability to sell our existing inventory of condominium and for-sale residential assets, including timing, volume and terms of sales;
|
|
|
•
|
uncertainties associated with the timing and amount of real estate dispositions and the resulting gains/losses associated with such dispositions;
|
|
|
•
|
legislative or other regulatory decisions, including tax legislation, government approvals, actions and initiatives, including the need for compliance with environmental and safety requirements, and changes in laws and regulations or the interpretation thereof;
|
|
|
•
|
the Trust’s ability to continue to satisfy complex rules in order for it to maintain its status as a REIT for federal income tax purposes, the ability of CRLP to satisfy the rules to maintain its status as a partnership for federal income tax purposes, the ability of Colonial Properties Services, Inc. to maintain its status as a taxable REIT subsidiary for federal income tax purposes, and our ability and the ability of our subsidiaries to operate effectively within the limitations imposed by these rules;
|
|
|
•
|
price volatility, dislocations and liquidity disruptions in the financial markets and the resulting impact on availability of financing;
|
|
|
•
|
effect of any rating agency actions on the cost and availability of new debt financing;
|
|
|
•
|
level and volatility of interest or capitalization rates or capital market conditions;
|
|
|
•
|
effect of any terrorist activity or other heightened geopolitical crisis; and
|
|
|
•
|
other risks identified in the 2012 Form 10-K and, from time to time, in other reports we file with the Securities and Exchange Commission (the “SEC”) or in other documents that we publicly disseminate.
|
We undertake no obligation to publicly update or revise these forward-looking statements to reflect events, circumstances or changes in expectations after the date of this report.
General
We are a multifamily-focused self-administered equity REIT that owns, operates and develops multifamily apartment communities primarily located in the Sunbelt region of the United States. Also, we create additional value for our shareholders from investments in commercial assets and by pursuing development opportunities. We are a fully-integrated real estate company, which means that we are engaged in the acquisition, development, ownership, management and leasing of multifamily apartment communities and other commercial real estate properties. Our activities include full or partial ownership and operation of
122
properties as of
June 30, 2013
, located in Alabama, Arizona, Florida, Georgia, Louisiana, Nevada, North Carolina, South Carolina, Tennessee, Texas and Virginia, development of new properties, acquisition of existing properties, build-to-suit development and the provision of management, leasing and brokerage services for commercial real estate.
As of
June 30, 2013
, we owned or maintained a partial ownership in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Properties
|
|
Units/Sq. Feet
(1)
|
|
Unconsolidated Properties
|
|
Units/Sq. Feet
(1)
|
|
Total Properties
|
|
Total Units/Sq. Feet
(1)
|
Multifamily apartment communities
|
114
|
|
(2)
|
34,289
|
|
|
1
|
|
|
288
|
|
|
115
|
|
|
34,577
|
|
Commercial properties
|
5
|
|
|
1,016,000
|
|
|
2
|
|
|
178,000
|
|
|
7
|
|
|
1,194,000
|
|
_____________________________
|
|
(1)
|
Units refer to multifamily apartment units. Square feet refers to commercial space and excludes space owned by anchor tenants.
|
|
|
(2)
|
Includes one property partially-owned through a joint venture entity.
|
In addition, we own certain parcels of land adjacent to or near these properties (the “land”). The multifamily apartment communities, the commercial properties and the land are referred to herein collectively as the “properties”. As of
June 30, 2013
, consolidated multifamily apartment communities and commercial properties that were no longer in lease-up were 94.9% and 90.4% occupied, respectively. We generally consider a property to be in lease-up until it first attains physical occupancy of at least 93%.
The Trust is the general partner of CRLP and, as of
June 30, 2013
, held approximately
92.5%
of the interests in CRLP. We conduct all of our business through CRLP, CPSLP, which provides management services for our properties, and CPSI, which provides management services for properties owned by third parties, including unconsolidated joint venture entities. We perform all of our for-sale residential activities through CPSI.
As a lessor, the majority of our revenue is derived from residents and tenants under existing leases at our properties. Therefore, our operating cash flow is dependent upon the rents that we are able to charge our residents and tenants, and the ability of these residents and tenants to make their rental payments. We also receive third-party management fees generated from third-party management agreements related to management of properties held in joint ventures.
The Trust was formed in Maryland on July 9, 1993. The Trust was reorganized as an Alabama real estate investment trust in 1995. Our executive offices are located at 2101 Sixth Avenue North, Suite 750, Birmingham, Alabama, 35203 and our telephone number is (205) 250-8700.
Business Strategy and Outlook
As previously disclosed, our business directives for 2013 are to advance the Company, fortify our balance sheet and enhance our portfolio. We intend to advance the Company's multifamily business by completing the projects we have in our development pipeline as well as initiating the development of several additional multifamily communities in 2013 on land we already own. We also intend to advance the Company through continued expansion of our core operations with the focus on quality of earnings from our multifamily product, which we are continually improving. We intend to fortify our balance sheet by continuing to reduce our overall debt levels, primarily through the sale of commercial assets, and improving our financial ratios through improved earnings. We intend to enhance our portfolio by reducing the average age of our assets, increasing average rents and reducing our capital expenditures, each through our multifamily asset recycling program, and by bringing new developments on-
line, successfully within budget and on schedule. In addition, we intend to further focus our portfolio by continuing to reduce our commercial asset exposure.
Proposed Merger Transaction with Mid-America Apartment Communities, Inc.
On June 3, 2013, the Trust, CRLP, MAA, MAA LP and OP Merger Sub entered into a definitive Agreement and Plan of Merger (the “Merger Agreement”). The Merger Agreement provides for the merger of the Trust with and into MAA (the “Parent Merger”), with MAA continuing as the surviving corporation, and the merger of CRLP with and into OP Merger Sub (the “Partnership Merger” and together with the Parent Merger, the “Mergers”), with CRLP continuing as the surviving entity and an indirect wholly-owned subsidiary of MAA LP after the Mergers. The board of trustees of the Trust has unanimously approved the Merger Agreement, the Mergers and the other transactions contemplated by the Merger Agreement.
Pursuant to the terms and subject to the conditions set forth in the Merger Agreement, at the effective time of the Parent Merger, each outstanding common share of beneficial interest, par value $0.01 per share, of the Trust (“Colonial Common Shares”) will be converted into the right to receive 0.360 (the “Exchange Ratio”) shares of MAA common stock, par value $0.01 per share (other than shares held by any wholly-owned subsidiary of the Trust or by MAA or any of its subsidiaries and other than shares with respect to which dissenters' rights have been properly exercised and not withdrawn under applicable Alabama law). At the effective time of the Partnership Merger, which will occur immediately prior to the Parent Merger, each outstanding limited partnership interest in CRLP will automatically be converted into 0.360 limited partnership units in MAA LP.
Under the terms of the Merger Agreement, at the effective time of the Parent Merger, each option to purchase Colonial Common Shares will be converted into an option exercisable for a number of shares of MAA common stock calculated based on the Exchange Ratio, subject to the same terms and conditions (including vesting schedule) as were applicable to the corresponding option immediately prior to the Parent Merger. In addition, all Trust restricted share awards outstanding at the effective time of the Parent Merger will be converted into the right to receive a number of shares of MAA common stock calculated based on the Exchange Ratio, subject to the same terms and conditions (including vesting schedule) as were applicable to the corresponding award immediately prior to the Parent Merger.
MAA and the Trust have made certain customary representations, warranties and covenants in the Merger Agreement and have agreed to customary covenants, including with respect to the conduct of business prior to the closing and covenants prohibiting MAA and the Trust from soliciting, providing information or entering into discussions concerning proposals relating to alternative business combination transactions, subject to limited exceptions.
The completion of the Mergers is subject to customary conditions, including, among others: (i) approval by MAA's and the Trust's respective common shareholders, and approval by the holders of the Class A common units in MAA LP; (ii) the absence of a material adverse effect on either MAA or the Trust; (iii) the receipt of tax opinions relating to REIT status and the tax-free nature of the transaction; and (iv) obtaining certain third party consents.
The Merger Agreement may be terminated under certain circumstances, including by either party if the Mergers have not been consummated on or before December 31, 2013, if a final and non-appealable order is entered prohibiting or disapproving the transaction, or upon a material uncured breach by the other party that would cause the closing conditions not to be satisfied. The Merger Agreement provides that, in connection with the termination of the Merger Agreement under specified circumstances, one party may be required to pay to the other a termination fee of $75.0 million and/or reimburse the other party's transaction expenses up to an amount equal to $10.0 million.
Executive Summary of Results of Operations
The following discussion of results of operations for the
three and six months ended
June 30, 2013
and
2012
should be read in conjunction with the Consolidated Condensed Statements of Operations and Comprehensive Income (Loss) of the Trust and CRLP and related notes thereto included in Item 1 of this Form 10-Q.
For the
three months ended
June 30, 2013
, the Trust reported net income available to common shareholders of
$16.1 million
, compared with net income available to common shareholders of
$16.4 million
for the comparable prior year period. For the
three months ended
June 30, 2013
, CRLP reported net income available to common unitholders of
$17.4 million
, compared with net income available to common unitholders of
$13.6 million
for the comparable prior year period.
For the
six months ended
June 30, 2013
, the Trust reported net income available to common shareholders of
$21.7 million
, compared with net income available to common shareholders of
$10.4 million
for the comparable prior year period. For the
six months ended
June 30, 2013
, CRLP reported net income available to common unitholders of
$23.4 million
, compared with net income available to common unitholders of
$7.1 million
for the comparable prior year period.
The principal factors that influenced our results from continuing operations for the three months ended
June 30, 2013
include:
|
|
•
|
a
4.3%
increase in multifamily same-property revenue from continuing operations, from
$82.6 million
for the three months ended
June 30, 2012
to
$86.1 million
for the three months ended
June 30, 2013
, primarily as a result of an improvement in lease rates and a consistently high occupancy level. In addition, multifamily same-property expenses from continuing operations increased
4.1%
, from
$31.9 million
for the three months ended
June 30, 2012
to
$33.2 million
for the three months ended
June 30, 2013
. Overall, these changes resulted in an
4.4%
increase in multifamily same-property net operating income from continuing operations when compared with the
second quarter
of 2012 (see Note 10 to the Trust's and CRLP's Consolidated Condensed Financial Statements - “
Segment Information
”);
|
|
|
•
|
the inclusion of the results of operations from
Colonial Reserve at Frisco Bridges
, a
252
-unit multifamily apartment community located in Dallas, Texas. This acquisition was completed during the three months ended
June 30, 2013
; and
|
|
|
•
|
the inclusion of the results of operations from Colonial Grand at Double Creek, a
296
-unit multifamily apartment community located in Austin, Texas, and Colonial Grand at Lake Mary (Phase II), a
108
-unit multifamily apartment community located in Orlando, Florida. Construction was completed for these developments during the three months ended March 31, 2013.
|
In addition to the factors described above, the principal factors that influenced our results for the
six months ended
June 30, 2013
include:
|
|
•
|
a
4.8%
increase in multifamily same-property revenue from continuing operations, from
$163.7 million
for the
six months ended
June 30, 2012
to
$171.5 million
for the
six months ended
June 30, 2013
, primarily as a result of an improvement in lease rates and a consistently high occupancy level. In addition, multifamily same-property expenses from continuing operations increased
3.4%
, from
$63.7 million
for the
six months ended
June 30, 2012
to
$65.9 million
for the
six months ended
June 30, 2013
. Overall, these changes resulted in an
5.6%
increase in multifamily same-property net operating income from continuing operations when compared with the
six months ended
June 30, 2012
(see Note 10 to the Trust's and CRLP's Consolidated Condensed Financial Statements - “
Segment Information
”); and
|
|
|
•
|
the inclusion of the results of operations from Colonial Grand at Windermere, a
280
-unit multifamily apartment community located in Orlando, Florida. This acquisition was completed during the three months ended
|
March 31, 2013.
Results of Operations
Comparison of the Three Months Ended
June 30, 2013
and
2012
Property-related revenue
Total property-related revenues, which consist of minimum rent, tenant recoveries and other property related revenue, were
$102.0 million
for the three months ended
June 30, 2013
, compared to
$89.1 million
for the same period in
2012
. The components of property-related revenues for the three months ended
June 30, 2013
and
2012
are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
June 30, 2013
|
|
June 30, 2012
|
|
% Change
|
|
|
|
|
% of Total
|
|
|
|
% of Total
|
|
from
|
($ in thousands)
|
|
Revenues
|
|
Revenues
|
|
Revenues
|
|
Revenues
|
|
2012 to 2013
|
Minimum rent
|
|
$
|
82,331
|
|
|
81
|
%
|
|
$
|
75,054
|
|
|
84
|
%
|
|
10
|
%
|
Tenant recoveries
|
|
658
|
|
|
1
|
%
|
|
649
|
|
|
1
|
%
|
|
1
|
%
|
Other property-related revenue
|
|
19,028
|
|
|
19
|
%
|
|
13,350
|
|
|
15
|
%
|
|
43
|
%
|
Total property-related revenues
|
|
$
|
102,017
|
|
|
100
|
%
|
|
$
|
89,053
|
|
|
100
|
%
|
|
15
|
%
|
The increase in total property-related revenues of
$13.0 million
for the three months ended
June 30, 2013
, as compared to the same period in
2012
, is primarily attributable to an increase in rental rates at our multifamily same-property apartment communities and an increase in minimum rent resulting from properties acquired and properties developed and placed into service since April 1, 2012. The following table illustrates the change in property-related revenues by property type, with the three components (minimum rent, tenant recoveries and other property-related revenue) presented on an aggregate basis for each property type:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Change
|
|
|
June 30,
|
|
from
|
($ in thousands)
|
|
2013
|
|
2012
|
|
2012 to 2013
|
Multifamily:
|
|
|
|
|
|
|
Same-property communities
(1)
|
|
86,127
|
|
|
82,609
|
|
|
3,518
|
|
Acquisitions
(2)
|
|
4,814
|
|
|
77
|
|
|
4,737
|
|
Developments
|
|
3,536
|
|
|
790
|
|
|
2,746
|
|
Other
(3)
|
|
7,540
|
|
|
5,577
|
|
|
1,963
|
|
|
|
$
|
102,017
|
|
|
$
|
89,053
|
|
|
$
|
12,964
|
|
_____________________________
|
|
(1)
|
Consists of the
101
consolidated multifamily communities, containing
30,938
apartment units, continuously owned since January 1, 2012, which are classified in continuing operations.
|
|
|
(2)
|
Includes six multifamily communities acquired since April 1, 2012.
|
|
|
(3)
|
Includes all commercial properties and all multifamily communities other than same-property communities and the six multifamily communities acquired since April 1, 2012.
|
Property-related revenues for our multifamily same-property communities classified in continuing operations increased
$3.5 million
, or
4.3%
, for the three months ended
June 30, 2013
compared to the same period in
2012
, primarily due to improvements in lease rental rates. During the quarter, rents increased an average of 3.6% on new move-ins compared to the expiring lease for the same unit and renewal rates increased an average of 7.0% over the expiring lease for the same unit. As a result, average monthly revenue per unit for our multifamily same-property communities increased to $978 per unit for the three months ended
June 30, 2013
compared to $935 per unit for the same period in
2012
. Average occupancy for our multifamily same-property communities was 94.9% for the three months ended
June 30, 2013
compared to 95.2% for the three months ended
June 30, 2012
.
Other non-property-related revenue
Other non-property-related revenues, which consist primarily of management fees, leasing fees and other miscellaneous fees, were
$0.1 million
for the three months ended
June 30, 2013
, compared to
$1.5 million
for the same period in
2012
. The $1.4 million
decrease
is attributable to the loss, since April 1, 2012, of third-party management and leasing contracts related to properties previously held in joint ventures or owned by third-parties.
Property-related expenses
Total property-related expenses were
$39.7 million
for the three months ended
June 30, 2013
, compared to
$34.8 million
for the same period in
2012
. The components of property-related expenses for the three months ended
June 30, 2013
and
2012
are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
June 30, 2013
|
|
June 30, 2012
|
|
% Change
|
|
|
|
|
% of Total
|
|
|
|
% of Total
|
|
from
|
($ in thousands)
|
|
Expenses
|
|
Expenses
|
|
Expenses
|
|
Expenses
|
|
2012 to 2013
|
Property operating expenses
|
|
$
|
27,156
|
|
|
68
|
%
|
|
$
|
24,641
|
|
|
71
|
%
|
|
10
|
%
|
Taxes, licenses and insurance
|
|
12,563
|
|
|
32
|
%
|
|
10,138
|
|
|
29
|
%
|
|
24
|
%
|
Total property-related expenses
|
|
$
|
39,719
|
|
|
100
|
%
|
|
$
|
34,779
|
|
|
100
|
%
|
|
14
|
%
|
The increase in total property-related expenses of
$4.9 million
for the three months ended
June 30, 2013
, as compared to the same period in
2012
, is primarily attributable to operating expenses associated with properties acquired and properties developed and placed into service since April 1, 2012. The increase in expenses at our same-property apartment communities is primarily due to an increase in property taxes. The following table illustrates the change in total property-related expenses by property type, with the two components (property operating expenses and taxes, licenses and insurance) presented on an aggregate basis for each property type:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Change
|
|
|
June 30,
|
|
from
|
($ in thousands)
|
|
2013
|
|
2012
|
|
2012 to 2013
|
Multifamily:
|
|
|
|
|
|
|
Same-property communities
(1)
|
|
33,249
|
|
|
31,939
|
|
|
1,310
|
|
Acquisitions
(2)
|
|
2,055
|
|
|
100
|
|
|
1,955
|
|
Developments
|
|
1,814
|
|
|
511
|
|
|
1,303
|
|
Other
(3)
|
|
2,601
|
|
|
2,229
|
|
|
372
|
|
|
|
$
|
39,719
|
|
|
$
|
34,779
|
|
|
$
|
4,940
|
|
_____________________________
|
|
(1)
|
Consists of the
101
consolidated multifamily communities, containing
30,938
apartment units, continuously owned since January 1, 2012, which are classified in continuing operations.
|
|
|
(2)
|
Includes six multifamily communities acquired since April 1, 2012.
|
|
|
(3)
|
Includes all commercial properties and all multifamily communities other than same-property communities and the six multifamily communities acquired since April 1, 2012.
|
Property management expense
Property management expenses consist of regional supervision and accounting costs related to consolidated property operations, primarily consisting of salaries and incentive compensation and property management software costs. Property management expenses were
$4.9 million
for the three months ended
June 30, 2013
, compared to
$3.0 million
for the same period in
2012
. The
$1.9 million
increase
in expenses is primarily attributable to a reallocation of management salaries and software costs from management fee expenses as a result of the disposition of our interests in certain joint ventures.
General and administrative expense
General and administrative expenses were
$4.5 million
for the three months ended
June 30, 2013
, compared to
$5.4 million
for the same period in
2012
. The
$0.9 million
decrease
in expenses in 2013 is primarily attributable to a decrease in salaries and incentive compensation expense.
Management fees and other expenses
Management fees and other expenses consist of property management and other services provided to third parties, primarily consisting of salaries and incentive compensation, leasing commissions and legal expenses. Management fees and other expenses were
$21,000
for the three months ended
June 30, 2013
, compared to
$1.8 million
for the same period in
2012
. The $1.8 million
decrease
in expenses is primarily attributable to the termination of management contracts in connection with the disposition of our interests in certain joint ventures or the termination of other management contracts owned by third-parties since April 1, 2012.
Investment and development expenses
Investment and development expenses consist of costs incurred related to acquisitions and abandoned pursuits. Investment and development expenses were
$1.3 million
for the three months ended
June 30, 2013
, compared to
$0.2 million
for the same period in
2012
. Of the
$1.3 million
expensed for the three months ended
June 30, 2013
, $1.2 million is costs related to the proposed merger transaction with MAA.
Depreciation
Depreciation was
$30.5 million
for the three months ended
June 30, 2013
, compared to
$28.0 million
for the same period in
2012
. The
increase
in depreciation expense of
$2.5 million
was primarily attributable to expenses associated with properties acquired and properties developed and placed into service since April 1, 2012, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Change
|
|
|
June 30,
|
|
from
|
($ in thousands)
|
|
2013
|
|
2012
|
|
2012 to 2013
|
Multifamily:
|
|
|
|
|
|
|
Same-property communities
(1)
|
|
24,852
|
|
|
25,297
|
|
|
(445
|
)
|
Acquisitions
(2)
|
|
2,084
|
|
|
—
|
|
|
2,084
|
|
Developments
|
|
1,367
|
|
|
249
|
|
|
1,118
|
|
Other
(3)
|
|
2,163
|
|
|
2,406
|
|
|
(243
|
)
|
|
|
$
|
30,466
|
|
|
$
|
27,952
|
|
|
2,514
|
|
_____________________________
|
|
(1)
|
Consists of the
101
consolidated multifamily communities, containing
30,938
apartment units, continuously owned since January 1, 2012, which are classified in continuing operations.
|
|
|
(2)
|
Includes six multifamily communities acquired since April 1, 2012.
|
|
|
(3)
|
Includes overhead, all commercial properties and all multifamily communities other than same-property communities and the six multifamily communities acquired since April 1, 2012.
|
Interest expense
Interest expense was
$21.0 million
for the three months ended
June 30, 2013
, compared to
$23.3 million
for the same period in
2012
. The
$2.3 million
decrease
in expense is primarily attributable to the pay-off of an $80.0 million 6.875% unsecured senior note in August 2012, the pay-off of a $99.5 million 6.150% unsecured senior note in April 2013, partially offset by the issuance of a $150.0 million term loan at an all-in interest rate of 2.71% in May 2012.
Income from partially-owned investments
Income from partially-owned investments was
$2.3 million
for the three months ended
June 30, 2013
, compared to
$21.3 million
for the same period in
2012
. The
$19.0 million
decrease
is primarily attributable to a reduction in gains recognized on the sale of certain joint venture interests in 2013. During 2012, we recognized a gain of approximately $21.9 million on the redemption of our remaining 15% ownership interest in the 18-asset DRA/CLP joint venture, presented net of a $3.2 million non-cash impairment charge.
Net income from discontinued operations
(Loss) income from discontinued operations includes the operations from all assets disposed of in 2013 and 2012. Gain (loss) on disposal of discontinued operations for the three months ended
June 30, 2013
is primarily attributable to the approximate $9.2 million gain recognized on the sale of two multifamily apartment communities and $9.4 million gain recognized on the sale of a commercial asset.
Comparison of the
Six Months Ended
June 30, 2013
and
2012
Property-related revenue
Total property-related revenues, which consist of minimum rent, tenant recoveries and other property related revenue, were
$199.9 million
for the
six months ended
June 30, 2013
, compared to
$175.8 million
for the same period in
2012
. The components of property-related revenues for the
six months ended
June 30, 2013
and
2012
are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Six Months Ended
|
|
|
|
|
June 30, 2013
|
|
June 30, 2012
|
|
% Change
|
|
|
|
|
% of Total
|
|
|
|
% of Total
|
|
from
|
($ in thousands)
|
|
Revenues
|
|
Revenues
|
|
Revenues
|
|
Revenues
|
|
2012 to 2013
|
Minimum rent
|
|
163,407
|
|
|
82
|
%
|
|
$
|
148,621
|
|
|
85
|
%
|
|
10
|
%
|
Tenant recoveries
|
|
1,321
|
|
|
1
|
%
|
|
1,278
|
|
|
1
|
%
|
|
3
|
%
|
Other property-related revenue
|
|
35,130
|
|
|
18
|
%
|
|
25,885
|
|
|
15
|
%
|
|
36
|
%
|
Total property-related revenues
|
|
$
|
199,858
|
|
|
100
|
%
|
|
$
|
175,784
|
|
|
100
|
%
|
|
14
|
%
|
The increase in total property-related revenues of
$24.1 million
for the
six months ended
June 30, 2013
, as compared to the same period in
2012
, is primarily attributable to an increase in rental rates at our multifamily same-property apartment communities and an increase in minimum rent resulting from properties acquired and properties developed and placed into service since January 1, 2012. The following table illustrates the change in property-related revenues by property type, with the
three components (minimum rent, tenant recoveries and other property-related revenue) presented on an aggregate basis for each property type:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Change
|
|
|
June 30,
|
|
from
|
($ in thousands)
|
|
2013
|
|
2012
|
|
2012 to 2013
|
Multifamily:
|
|
|
|
|
|
|
Same-property communities
(1)
|
|
171,458
|
|
|
163,650
|
|
|
7,808
|
|
Acquisitions
(2)
|
|
8,683
|
|
|
77
|
|
|
8,606
|
|
Developments
|
|
6,596
|
|
|
1,152
|
|
|
5,444
|
|
Other
(3)
|
|
13,121
|
|
|
10,905
|
|
|
2,216
|
|
|
|
$
|
199,858
|
|
|
$
|
175,784
|
|
|
$
|
24,074
|
|
_____________________________
|
|
(1)
|
Consists of the
101
consolidated multifamily communities, containing
30,938
apartment units, continuously owned since January 1, 2012, which are classified in continuing operations.
|
|
|
(2)
|
Includes seven multifamily communities acquired since January 1, 2012.
|
|
|
(3)
|
Includes all commercial properties and all multifamily communities other than same-property communities and the seven multifamily communities acquired since January 1, 2012.
|
Property-related revenues for our multifamily same-property communities classified in continuing operations increased
$7.8 million
, or
4.8%
, for the
six months ended
June 30, 2013
compared to the same period in
2012
, primarily due to improvements in lease rental rates while maintaining consistently high occupancy levels. During the
six months ended
June 30, 2013
, rents increased an average of 1.7% on new move-ins compared to the expiring lease for the same unit and renewal rates increased an average of 7.1% over the expiring lease for the same unit. As a result, average monthly revenue per unit for our multifamily same-property communities increased to $969 per unit for the
six months ended
June 30, 2013
compared to $926 per unit for the same period in
2012
. Average occupancy for our multifamily same-property communities was 95.3% for the
six months ended
June 30, 2013
compared to 95.2% for the
six months ended
June 30, 2012
.
Other non-property-related revenue
Other non-property-related revenues, which consist primarily of management fees, leasing fees and other miscellaneous fees, were
$0.3 million
for the
six months ended
June 30, 2013
, compared to
$2.8 million
for the same period in
2012
. The
$2.5 million
decrease
is attributable to the loss, since January 1, 2012, of third-party management and leasing contracts related to properties previously held in joint ventures or owned by third-parties.
Property-related expenses
Total property-related expenses were
$78.1 million
for the
six months ended
June 30, 2013
, compared to
$68.9 million
for the same period in
2012
. The components of property-related expenses for the
six months ended
June 30, 2013
and
2012
are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Six Months Ended
|
|
|
|
|
June 30, 2013
|
|
June 30, 2012
|
|
% Change
|
|
|
|
|
% of Total
|
|
|
|
% of Total
|
|
from
|
($ in thousands)
|
|
Expenses
|
|
Expenses
|
|
Expenses
|
|
Expenses
|
|
2012 to 2013
|
Property operating expenses
|
|
$
|
53,208
|
|
|
68
|
%
|
|
$
|
48,626
|
|
|
71
|
%
|
|
9
|
%
|
Taxes, licenses and insurance
|
|
24,938
|
|
|
32
|
%
|
|
20,305
|
|
|
29
|
%
|
|
23
|
%
|
Total property-related expenses
|
|
$
|
78,146
|
|
|
100
|
%
|
|
$
|
68,931
|
|
|
100
|
%
|
|
13
|
%
|
The increase in total property-related expenses of
$9.2 million
for the
six months ended
June 30, 2013
, as compared to the same period in
2012
, is primarily attributable to operating expenses associated with properties acquired and properties developed and placed into service since January 1, 2012. The increase in expenses at our same-property apartment communities is primarily due to an increase in property taxes. The following table illustrates the change in total property-related expenses by property type, with the two components (property operating expenses and taxes, licenses and insurance) presented on an aggregate basis for each property type:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Change
|
|
|
June 30,
|
|
from
|
($ in thousands)
|
|
2013
|
|
2012
|
|
2012 to 2013
|
Multifamily:
|
|
|
|
|
|
|
Same-property communities
(1)
|
|
65,911
|
|
|
63,734
|
|
|
2,177
|
|
Acquisitions
(2)
|
|
3,707
|
|
|
100
|
|
|
3,607
|
|
Developments
|
|
3,457
|
|
|
811
|
|
|
2,646
|
|
Other
(3)
|
|
5,071
|
|
|
4,286
|
|
|
785
|
|
|
|
$
|
78,146
|
|
|
$
|
68,931
|
|
|
$
|
9,215
|
|
_____________________________
|
|
(1)
|
Consists of the
101
consolidated multifamily communities, containing
30,938
apartment units, continuously owned since January 1, 2012, which are classified in continuing operations.
|
|
|
(2)
|
Includes seven multifamily communities acquired since January 1, 2012.
|
|
|
(3)
|
Includes all commercial properties and all multifamily communities other than same-property communities and the seven multifamily communities acquired since January 1, 2012.
|
Property management expense
Property management expenses consist of regional supervision and accounting costs related to consolidated property operations, primarily consisting of salaries and incentive compensation and property management software costs. Property management expenses were
$9.3 million
for the
six months ended
June 30, 2013
, compared to
$5.8 million
for the same period in
2012
. The
$3.5 million
increase
in expenses is primarily attributable to a reallocation of management salaries and software costs from management fee expenses as a result of the disposition of our interests in certain joint ventures.
General and administrative expense
General and administrative expenses were
$9.3 million
for the
six months ended
June 30, 2013
, compared to
$11.2 million
for the same period in
2012
. The
$1.9 million
decrease
in expenses in 2013 is primarily attributable to a decrease in salaries and incentive compensation expense.
Management fees and other expenses
Management fees and other expenses consist of property management and other services provided to third parties, primarily consisting of salaries and incentive compensation, leasing commissions and legal expenses. Management fees and other expenses were
$0.3 million
for the
six months ended
June 30, 2013
, compared to
$3.8 million
for the same period in
2012
. The
$3.5 million
decrease
in expenses is primarily attributable to the termination of management contracts in connection with the disposition of our interests in certain joint ventures or the termination of other management contracts owned by third-parties since January 1, 2012.
Investment and development expenses
Investment and development expenses consist of costs incurred related to acquisitions and abandoned pursuits. Investment and development expenses were
$1.7 million
for the
six months ended
June 30, 2013
, compared to
$0.6 million
for the same period in
2012
. Of the
$1.7 million
expensed for the
six months ended
June 30, 2013
, $1.2 million is costs related to the proposed merger transaction with MAA.
Depreciation
Depreciation was
$60.6 million
for the
six months ended
June 30, 2013
, compared to
$55.8 million
for the same period in
2012
. The
increase
in depreciation expense of
$4.8 million
was primarily attributable to expenses associated with properties acquired and properties developed and placed into service since January 1, 2012, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Change
|
|
|
June 30,
|
|
from
|
($ in thousands)
|
|
2013
|
|
2012
|
|
2012 to 2013
|
Multifamily:
|
|
|
|
|
|
|
Same-property communities
(1)
|
|
49,920
|
|
|
50,511
|
|
|
(591
|
)
|
Acquisitions
(2)
|
|
3,678
|
|
|
—
|
|
|
3,678
|
|
Developments
|
|
2,675
|
|
|
377
|
|
|
2,298
|
|
Other
(3)
|
|
4,330
|
|
|
4,902
|
|
|
(572
|
)
|
|
|
$
|
60,603
|
|
|
$
|
55,790
|
|
|
4,813
|
|
_____________________________
|
|
(1)
|
Consists of the
101
consolidated multifamily communities, containing
30,938
apartment units, continuously owned since January 1, 2012, which are classified in continuing operations.
|
|
|
(2)
|
Includes seven multifamily communities acquired since January 1, 2012.
|
|
|
(3)
|
Includes overhead, all commercial properties and all multifamily communities other than same-property communities and the seven multifamily communities acquired since January 1, 2012.
|
Interest expense
Interest expense was
$43.2 million
for the
six months ended
June 30, 2013
, compared to
$46.3 million
for the same period in
2012
. The
$3.1 million
decrease
in expense is primarily attributable to the pay-off of an $80.0 million 6.875% unsecured senior note in August 2012, the pay-off of a $99.5 million 6.150% unsecured senior note in April 2013, partially offset by the issuance of a $150.0 million term loan at an all-in interest rate of 2.71% in May 2012.
Income from partially-owned investments
Income from partially-owned investments was
$3.0 million
for the
six months ended
June 30, 2013
, compared to
$22.0 million
for the same period in
2012
. The
$19.0 million
decrease
is primarily attributable to a reduction in gains recognized on the sale of certain joint venture interests in 2013. During 2012, we recognized a gain of approximately $21.9 million on the redemption of our remaining 15% ownership interest in the 18-asset DRA/CLP joint venture, presented net of a $3.2 million non-cash impairment charge.
Net income from discontinued operations
(Loss) income from discontinued operations includes the operations from all assets disposed of in 2013 and 2012. Gain (loss) on disposal of discontinued operations for the
six months ended
June 30, 2013
is primarily attributable to the approximate $9.2 million gain recognized on the sale of two multifamily apartment communities and $16.6 million gain recognized on the sale of two commercial assets.
Liquidity and Capital Resources
As noted above, except as otherwise required by the context, references to the “Company,” “we,” “us” and “our” refer to the Trust and CRLP together, as well as CRLP's subsidiaries. Unless otherwise specified below, the following discussion of liquidity and capital resources applies to both the Trust and CRLP.
Short-Term Liquidity Needs
We believe our principal short-term liquidity needs are to fund:
|
|
•
|
operating expenses directly associated with our portfolio of properties (including regular maintenance items);
|
|
|
•
|
capital expenditures incurred to lease our multifamily apartment communities and commercial space (e.g., tenant improvements and leasing commissions);
|
|
|
•
|
interest expense and scheduled principal payments on our outstanding debt; and
|
|
|
•
|
quarterly distributions that we pay to the Trust's shareholders and holders of partnership units in CRLP.
|
With no more debt maturing in 2013 ($99.5 million matured and was repaid on April 15, 2013), we believe that cash generated from operations, dispositions of assets and borrowings under our credit facility (the "Credit Facility", discussed below under — Liquidity and Capital Resources — Unsecured Revolving Credit Facility and Cash Management Line) will be sufficient to allow us to execute our 2013 business directives and meet our short-term liquidity requirements. However, factors described below and elsewhere herein may have a material adverse effect on our future cash flow.
Our cash flows from operations, financing activities and investing activities (including dispositions), as well as general economic and market conditions, are the principal factors affecting our liquidity and capital resources. Changes in cash due to operating, investing and financing activities are as follows:
Operating activities
- Net cash provided by operating activities decreased to
$68.0 million
for the
six months ended
June 30, 2013
from
$70.5 million
for the comparable prior year period. The change was primarily driven by an increase in operating performance at our same-property multifamily apartment communities, the inclusion of the results of operations from properties acquired and developments placed into service since January 1, 2012 and by changes attributable to the timing of payments relating to accrued expenses and accounts payable. For the remainder of 2013, we expect cash flows from operating activities to be consistent with or slightly higher than in 2012 due to acquisitions and developments placed into service in 2012 and 2013, and developments that we expect to place into service in the last half of 2013. The increase in operating cash flows as a result of the inclusion of results of operations from 2012 and 2013 acquisitions and developments will be partially offset by disposition activity in 2013.
Investing activities
- Net cash provided by investing activities was
$172.5 million
for the
six months ended
June 30, 2013
, compared to net cash used in investing activities of
$110.4 million
for the comparable prior year period. The change is primarily the result of increased disposition activity in the
six months ended
June 30, 2013
when compared to the same period in the prior year, which generated proceeds of approximately $280.0 million. As a result of the dispositions that have been completed to date and the potential for additional commercial dispositions in 2013, we expect our net cash provided by investing activities to be higher in 2013 than in 2012. The increase in proceeds from asset dispositions in 2013 will be somewhat offset by development expenditures.
Financing activities
- Net cash used in financing activities was
$231.2 million
for the
six months ended
June 30, 2013
, compared to net cash provided by financing activities of
$40.5 million
for the comparable prior year period. The change was primarily driven by the payoff of our outstanding $99.5 million, 6.150% senior note, which matured in April 2013, and the $150.0 million of proceeds from additional borrowings in 2012.
The majority of our revenue is derived from residents and tenants under existing leases, primarily at our multifamily apartment communities. Therefore, our operating cash flow is dependent upon (i) the number of multifamily apartment communities in our portfolio, (ii) rental rates, (iii) occupancy rates, (iv) operating expenses associated with these apartment communities and (v) the ability of residents to make their rental payments. We continue to see strong multifamily fundamentals, such as high occupancy rates and positive lease rates over the expiring leases, which all are positive developments for the multifamily industry.
The Trust made an election to be taxed as a REIT under Sections 856 through 860 of the Code, commencing with its taxable year ended December 31,1993. If the Trust maintains its qualification for taxation as a REIT, it generally will not be subject to federal income tax on its distributed net income if it distributes at least 90% of its "REIT taxable income" subject to certain adjustments and excluding net capital gain, to the Trust's shareholders. Even if the Trust qualifies for taxation as a REIT, it may be subject to certain state and local taxes on its income and property and to federal income and excise taxes on its undistributed income.
Long-Term Liquidity Needs
We believe our principal long-term liquidity needs are to fund:
|
|
•
|
the principal amount of our long-term debt as it matures;
|
|
|
•
|
significant capital expenditures that need to be made at our properties;
|
|
|
•
|
development projects that we undertake; and
|
|
|
•
|
costs associated with acquisitions of properties that we pursue.
|
Historically, we have satisfied these requirements principally through the most advantageous source of capital at the time, which has included the incurrence of new debt through borrowings by CRLP (through public offerings of unsecured debt and private incurrence of collateralized and unsecured debt), sales of common shares of the Trust (including through “at-the-market” equity offering programs), sales of preferred shares of the Trust, capital raised through the disposition of assets and joint venture capital transactions.
Our ability to raise funds through sales of common shares and preferred shares of the Trust in the future is dependent on, among other things, general market conditions for REITs, market perceptions about our Company and the current trading price of the Trust's common shares. We will continue to analyze which source of capital is most advantageous to us at any particular point in time, but the equity and credit markets may not be consistently available on terms that are attractive or at all.
Our ability to incur additional debt (and the cost of incurring additional debt) is dependent upon a number of factors, including our credit ratings, the value of our assets, our degree of leverage and borrowing restrictions imposed by our current lenders. We will continue to monitor the unsecured and secured debt markets, and as market conditions permit, access borrowings that are advantageous to us.
Our ability to generate cash from asset sales is limited by market conditions and certain rules applicable to REITs. We may not be able to sell a property or properties as quickly as we have in the past or on terms as favorable as we have previously received. During the
six months ended
June 30, 2013
, we sold assets (or our interests in assets) for aggregate proceeds of approximately $292.0 million ($285.8 million from the sale of consolidated assets and $6.2 million, which is our pro-rata share, from the sale of unconsolidated assets and from dispositions of our joint venture interests in the underlying assets). The proceeds were used to repay a portion of outstanding borrowings under our credit facility.
At
June 30, 2013
, our total outstanding debt balance was
$1.65 billion
. The outstanding balance includes fixed-rate debt of
$1.53 billion
, or
92.9%
of the total debt balance, and variable-rate debt of
$117.3 million
, or
7.1%
of the total debt balance. As further discussed below, at
June 30, 2013
, we had an unsecured revolving Credit Facility providing for total borrowings of up to $500.0 million and the Cash Management Line providing for borrowings up to $35.0 million. The Cash Management Line was amended and restated in April 2012, as discussed below.
Unsecured Revolving Credit Facility and Cash Management Line
On March 30, 2012, CRLP, with the Trust as guarantor, entered into a
$500.0 million
unsecured revolving Credit Facility with Wells Fargo Bank, National Association ("Wells Fargo"), as administrative agent for the lenders, and certain other financial institutions party thereto as agents and lenders. The Credit Facility has a maturity date of
March 29, 2016
, with a
one
-year extension option, which may be exercised as long as there is no existing default and upon payment of a
0.20%
extension fee. The Credit Facility includes an accordion feature that allows the total commitments to be increased to
$700.0 million
, subject to certain conditions, including obtaining commitments from any one or more lenders, whether or not currently a lender under the Credit Facility.
The spread over LIBOR for syndicated borrowings under the Credit Facility ranges from
1.00%
to
1.80%
and the facility fee ranges from
0.15%
and
0.40%
, each based on the credit ratings of CRLP's senior unsecured debt from time to time. As of
June 30, 2013
, the Credit Facility had a stated interest rate of LIBOR plus 1.40% and required the payment of an annual facility fee equal to
0.30%
of the aggregate loan commitments. The Credit Facility also includes an uncommitted competitive bid option for up to
$250.0 million
of the
$500.0 million
Credit Facility, which can be utilized if CRLP maintains an investment grade credit rating from either Moody's Investors Services, Inc. or Standard & Poor's Ratings Services. This option would allow participating banks to bid to provide CRLP loans at a rate that may be lower than the stated rate for syndicated borrowings.
In addition to the Credit Facility, we have a
$35.0 million
Cash Management Line provided by Wells Fargo which was amended and restated in April 2012. The amended and restated Cash Management Line has a maturity date of
March 29, 2016
.
At June 30, 2013, the Credit Facility had an outstanding balance of
$105.0 million
and the Cash Management Line did not have an outstanding balance. The weighted average interest rate of the Credit Facility and the Cash Management Line was
1.59%
and
1.65%
as of
June 30, 2013
and
June 30, 2012
, respectively.
We intend to use future borrowings under the Credit Facility and the Cash Management Line for general corporate purposes, including, without limitation, the repayment of outstanding indebtedness, the future development of properties, the acquisition of additional properties and other acquisition transactions as suitable opportunities arise, capital expenditures, and redevelopment and/or improvements to certain existing properties.
The Credit Facility contains various ratios and covenants that are more fully described in
Note 12 - "Financing Activities"
in the Notes to Consolidated Condensed Financial Statements of the Trust and CRLP included in this Form 10-Q. As of
June 30, 2013
, we were in compliance with these covenants.
Senior Unsecured Term Loans
On May 11, 2012, CRLP, with the Trust as guarantor, entered into a term loan agreement (the "2012 Term Loan Agreement") with U.S. Bank National Association, as administrative agent and a lender, and certain other financial institutions party thereto as lenders, which provides for a $150.0 million senior unsecured term loan. As of
June 30, 2013
, the term loan had an outstanding balance of
$150.0 million
. The term loan bears interest at LIBOR plus a margin ranging from 1.10% to 2.05% based on the credit ratings on CRLP's unsecured debt from time to time. The interest rate of the term loan is fixed through maturity at an all-in initial interest rate of 2.71%, based on the initial margin of 1.60% pursuant to two interest rate
swaps. The term loan matures on May 11, 2017. The 2012 Term Loan Agreement contains various covenants and events of default that are more fully described in
Note 12 - "Financing Activities"
in the Notes to Consolidated Condensed Financial Statements of the Trust and CRLP included in this Form 10-Q. The proceeds from the term loan were used to repay a portion of the outstanding borrowings under our Credit Facility.
On
July 22, 2011
, CRLP, with the Trust as guarantor, entered into a term loan agreement (the "2011 Term Loan Agreement") with Wells Fargo, as administrative agent and a lender, and certain other financial institutions party thereto as lenders, which provides for a
$250.0 million
senior unsecured term loan. As of
June 30, 2013
, the term loan had an outstanding balance of
$250.0 million
. The term loan bears interest at
LIBOR
plus a margin ranging from
1.65%
to
2.90%
based on the credit ratings on CRLP's unsecured debt from time to time. We entered into two interest rate swaps to fix the interest rate through maturity at an all-in initial interest rate of
5.00%
, based on the initial margin of
2.45%
. During 2012, CRLP's senior unsecured debt rating was upgraded to Baa3, therefore reducing the interest rate to
4.55%
. The term loan matures on
August 1, 2018
. The 2011 Term Loan Agreement contains various covenants and events of default that are more fully described in
Note 12 - "Financing Activities"
in the Notes to Consolidated Condensed Financial Statements of the Trust and CRLP included in this Form 10-Q. The proceeds from the term loan were used to repay a portion of the outstanding borrowings under our Credit Facility.
Unsecured Senior Note Maturity
During
April 2013
, our outstanding
6.150%
senior note matured, which we satisfied with an aggregate payment of
$102.6 million
(
$99.5 million
of principal and
$3.1 million
of accrued interest) using borrowings under our Credit Facility.
Capital Investments / Cost Capitalization
The following table summarizes our capital investments and capitalized costs, consisting of costs associated with acquisition of assets, as well as development expenditures and other capitalized expenditures for our consolidated assets, for the
six months ended
June 30, 2013
and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands)
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
Multifamily Acquisitions
|
|
$
|
36,150
|
|
|
$
|
29,775
|
|
|
$
|
79,150
|
|
|
$
|
74,775
|
|
|
|
|
|
|
|
|
|
|
Developments:
|
|
|
|
|
|
|
|
|
Multifamily
|
|
$
|
23,382
|
|
|
$
|
24,227
|
|
|
$
|
40,207
|
|
|
$
|
38,091
|
|
Commercial
|
|
2,497
|
|
|
4,104
|
|
|
4,883
|
|
|
7,518
|
|
For Sale / Other
|
|
18
|
|
|
—
|
|
|
129
|
|
|
—
|
|
Total Developments
|
|
$
|
25,897
|
|
|
$
|
28,331
|
|
|
$
|
45,219
|
|
|
$
|
45,609
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures:
|
|
|
|
|
|
|
|
|
Multifamily Capital Expenditures
|
|
$
|
7,425
|
|
|
$
|
9,067
|
|
|
$
|
12,717
|
|
|
$
|
12,169
|
|
Commercial Capital Expenditures
|
|
$
|
761
|
|
|
$
|
503
|
|
|
$
|
1,635
|
|
|
$
|
746
|
|
For the
six months ended
June 30, 2013
and 2012, our multifamily capital expenditures were $374 per unit and $365 per unit, respectively. For
2013
, we estimate that capital expenditures per unit for our multifamily apartment communities will be slightly lower than those in
2012
, which were approximately $745 per unit.
We capitalize interest, real estate taxes and certain internal personnel and associated costs related to projects under development, construction and rehabilitation. The incremental personnel and associated costs are capitalized to the projects under development and rehabilitation based upon the effort associated with such projects. Prior to the commencement of leasing activities, interest and other construction costs are capitalized and included in construction in progress. We cease the capitalization of such costs as the project becomes substantially complete and available for occupancy. In addition, prior to the completion of the project, we expense, as incurred, substantially all operating expenses (including pre-opening marketing expenses) of such project. Capitalized indirect costs associated with our projects under development or construction were $0.7 million and $0.6 million for the three months ended
June 30, 2013
and
2012
, respectively, and $1.3 million and $1.2 million for the
six months ended
June 30, 2013
and
2012
, respectively.
Distributions
On January 23, 2013, a cash distribution was declared to shareholders of the Company and partners of CRLP in the amount of $0.21 per common share and per unit, totaling approximately $20.1 million. The $0.21 per common share and per unit distribution represented a 16.7% increase ($0.03 per share/unit) when compared to the previous distribution. The distributions were declared to shareholders and partners of record as of February 4, 2013 and was paid on February 11, 2013.
On
April 24, 2013
, a cash distribution was declared to shareholders of the Company and partners of CRLP in the amount of
$0.21
per common share and per unit, totaling approximately
$20.1 million
. The distribution was declared to shareholders and partners of record as of
May 6, 2013
and was paid on
May 13, 2013
.
On
July 8, 2013
, a cash distribution was declared to shareholders of the Company and partners of CRLP in the amount of
$0.21
per common share and per unit, totaling approximately
$20.1 million
. The distribution was declared to shareholders and partners of record as of
July 19, 2013
and was paid on
July 31, 2013
. The maintenance of these distributions is subject to various factors, including the discretion of the Trust's Board of Trustees, the Trust's ability to pay dividends under Alabama law, the availability of cash to make the necessary dividend payments and the effect of REIT distribution requirements, which require at least 90% of the Trust's "REIT taxable income," subject to certain adjustments and excluding net capital gains, to be distributed to the Trust's shareholders.
Commitments and Contingencies
During the fourth quarter 2012, we recorded $4.2 million related to required infrastructure repairs on Colonial Promenade Alabaster II. This retail asset was developed and sold by CPSI, and therefore was expensed as additional development costs in
"(Loss) gain on sale of property"
in the Consolidated Statements of Operations and Comprehensive Income (Loss) of the Trust and CRLP. Required infrastructure repairs are in progress and are expected to be completed during the fourth quarter of 2013.
As of
June 30, 2013
, we are self-insured up to
$0.8 million
,
$0.9 million
and
$1.8 million
for general liability, workers' compensation and property insurance, respectively. We are also self-insured for health insurance and responsible for amounts up to
$135,000
per claim and up to
$2.0 million
per person.
For a discussion of certain ongoing litigation matters, see
Note 15 - "Legal Proceedings"
in the Notes to Consolidated Condensed Financial Statements of the Trust and CRLP included in this Form 10-Q. In addition, we are involved in various other lawsuits and claims arising in the normal course of business, many of which are expected to be covered by liability insurance. In the opinion of management, although the outcomes of those normal course suits and claims are uncertain, in the aggregate they should not have a material adverse effect on our business, financial condition, and results of operations.
Off-Balance Sheet Arrangements
At
June 30, 2013
, our pro-rata share of mortgage debt of unconsolidated joint ventures was
$14.0 million
. The aggregate maturities of this mortgage debt are as follows:
|
|
|
|
|
|
($ in thousands)
|
2013
|
$
|
12,023
|
|
2014
|
—
|
|
2015
|
108
|
|
2016
|
—
|
|
2017
|
1,909
|
|
Thereafter
|
—
|
|
|
$
|
14,040
|
|
Of the
$14.0 million
outstanding, the
$12.0 million
maturing in 2013 represents our pro-rata portion of the amount outstanding on the construction note for the Colonial Promenade Smyrna joint venture, which we acquired from the lender in May 2010 (see
Note 2 - "Summary of Significant Accounting Policies - Notes Receivable"
in our Notes to Consolidated Condensed Financial Statements of the Trust and CRLP included in this Form 10-Q). We intend to cooperate with our joint venture partners in connection with their efforts to refinance and/or replace debt, which cooperation may include additional capital contributions from time to time in connection therewith.
There can be no assurance that our joint ventures will be successful in refinancing and/or replacing existing debt at maturity or otherwise. If the joint ventures are unable to obtain additional financing, payoff the existing loans that are maturing, or renegotiate suitable terms with the existing lenders, the lenders generally would have the right to foreclose on the properties in question and, accordingly, the joint ventures will lose their interests in the assets. The failure to refinance and/or replace such debt and other factors with respect to our joint venture interests discussed in “Item 1A: Risk Factors” included in the 2012 Form 10-K may have a material adverse impact on the value of our joint venture interests, which, in turn, could have a material adverse effect on our financial condition and results of operations.
Under our various unconsolidated joint venture non-recourse mortgage loans, we could, under certain circumstances, be responsible for portions of the mortgage indebtedness in connection with the certain customary non-recourse carve-out provisions, such as environmental conditions, misuse of funds, and material misrepresentations. In addition, as more fully described above, we have made certain guarantees in connection with our investment in unconsolidated joint ventures. We do not have any other off-balance sheet arrangements with any unconsolidated investments or joint ventures that we believe have or are reasonably likely to have a material effect on our financial condition, results of operations, liquidity or capital resources.
Critical Accounting Policies and Estimates
Please refer to the 2012 Form 10-K for discussions of the Trust’s and CRLP’s critical accounting policies. During the three months ended
June 30, 2013
, there were no material changes to these policies.
The Company is subject to various claims, disputes and legal proceedings, including those described under “Liquidity and Capital Resources – Contingencies” and “Off-Balance Sheet Arrangements”, and
Note 15 - "Legal Proceedings"
in our Notes to Consolidated Condensed Financial Statements of the Trust and CRLP included in this Form 10-Q, the outcomes of which are subject to significant uncertainty. The Company records an accrual for loss contingencies when a loss is probable and the amount of the loss can be reasonably estimated. The Company reviews these accruals quarterly and makes revisions based on changes in facts and circumstances.
Derivatives and Hedging
Our objectives in using interest rate derivatives are to add stability to interest expense and to manage our exposure to interest rate movements. To accomplish this objective, we primarily use interest rate swaps and caps as part of our interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for us making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.
Amounts reported in “
Accumulated other comprehensive income (loss)”
related to derivatives will be reclassified to
“Interest expense”
as interest payments are made on our variable-rate debt. The changes in
“Accumulated other comprehensive income (loss)”
for reclassifications to
“Interest expense”
tied to interest payments on the hedged debt were
$2.0 million
and
$1.8 million
during the three months ended
June 30, 2013
and 2012, respectively. The changes in
“Accumulated other comprehensive income (loss)”
for reclassifications to
“Interest expense”
tied to interest payments on the hedged debt were
$3.9 million
and
$3.3 million
during the
six months ended
June 30, 2013
and 2012, respectively.Over the next
12 months
, the Company expects to reclassify
$7.6 million
from
"Accumulated other comprehensive income (loss)"
as an increase to "
Interest expense
".
As of
June 30, 2013
, the Company had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk:
|
|
|
|
|
|
Interest Rate Derivative
|
|
Number of Instruments
|
|
Notional Amount
(in thousands)
|
Interest Rate Swaps
|
|
4
|
|
$400,000
|
In addition, we have a policy of only entering into contracts with major financial institutions based upon their credit ratings and other factors. When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, we have not sustained a material loss from those instruments, nor do we anticipate any material adverse effect on our net income or financial position in the future from the use of derivatives.
Inflation
Leases at the multifamily apartment communities generally provide for an initial term of six months to one year and allow for rent adjustments at the time of renewal. Leases at the office properties typically provide for rent adjustments and the pass-through of certain operating expenses during the term of the lease. Substantially all of the leases at the retail properties provide for the pass-through to tenants of certain operating costs, including real estate taxes, common area maintenance expenses, and insurance. All of these provisions permit us to increase rental rates or other charges to tenants in response to rising prices and, therefore, serve to minimize our exposure to the adverse effects of inflation.
An increase in general price levels may immediately precede, or accompany, an increase in interest rates. At
June 30, 2013
, our exposure to rising interest rates was mitigated by our high percentage of consolidated fixed rate debt of
92.9%
. As it relates to the short-term, an increase in interest expense resulting from increasing inflation is anticipated to be less than future increases in income before interest.
Funds From Operations
Funds from Operations (“FFO”), as defined by the National Association of Real Estate Investment Trusts ("NAREIT"), means income (loss) before noncontrolling interest (determined in accordance with U.S. GAAP), excluding sales of depreciated property and impairment write-downs of depreciable real estate, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. FFO is presented to assist investors in analyzing our performance. We believe that FFO is useful to investors because it provides an additional indicator of our financial and operating performance. This is because, by excluding the effect of real estate depreciation and amortization, gains (or losses) from sales of properties and impairment write-downs of depreciable real estate (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO can facilitate comparison of operating performance among equity REITs. FFO is a widely recognized measure in the company’s industry. We believe that the line item on our consolidated statements of operations entitled
“Net income (loss) available to common shareholders”
is the most directly comparable U.S. GAAP measure to FFO. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many industry investors and analysts have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Thus, NAREIT created FFO as a supplemental measure of REIT operating performance that excludes historical cost depreciation, among other items, from U.S. GAAP net income. Management believes that the use of FFO, combined with the required primary U.S. GAAP presentations, has been fundamentally beneficial, improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful.
Our method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. FFO should not be considered (1) as an alternative to net income (determined in accordance with U.S. GAAP), (2) as an indicator of financial performance, (3) as cash flow from operating activities (determined in accordance with U.S. GAAP) or (4) as a measure of liquidity nor is it indicative of sufficient cash flow to fund all of the Company’s needs, including our ability to make distributions.
The following information is provided to reconcile net income available to common shareholders of the Trust, the most comparable U.S. GAAP measure, to FFO, and to show the items included in our FFO for the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
($ in thousands, except per share and unit data)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Net income available to common shareholders
|
|
$
|
16,108
|
|
|
$
|
16,377
|
|
|
$
|
21,685
|
|
|
$
|
10,401
|
|
Noncontrolling interest in CRLP
|
|
1,298
|
|
|
1,334
|
|
|
1,751
|
|
|
848
|
|
Total
|
|
$
|
17,406
|
|
|
$
|
17,711
|
|
|
$
|
23,436
|
|
|
$
|
11,249
|
|
Adjustments (consolidated):
|
|
|
|
|
|
|
|
|
Real estate depreciation
|
|
30,830
|
|
|
31,169
|
|
|
62,427
|
|
|
63,131
|
|
Real estate amortization
|
|
1,354
|
|
|
1,502
|
|
|
3,171
|
|
|
3,620
|
|
Impairment on depreciable asset
|
|
—
|
|
|
271
|
|
|
—
|
|
|
271
|
|
Remove: Total (gain)/loss on sale of property, net of income tax
|
|
|
|
|
|
|
|
|
and noncontrolling interest
|
|
(18,315
|
)
|
|
20
|
|
|
(25,509
|
)
|
|
249
|
|
Include: Gain/(loss) on sale of undepreciated property, net of
|
|
|
|
|
|
|
|
|
income tax and noncontrolling interest
|
|
14
|
|
|
(8
|
)
|
|
21
|
|
|
(269
|
)
|
Adjustments (unconsolidated subsidiaries):
|
|
|
|
|
|
|
|
|
Real estate depreciation
|
|
46
|
|
|
1,035
|
|
|
142
|
|
|
2,151
|
|
Real estate amortization
|
|
2
|
|
|
355
|
|
|
3
|
|
|
722
|
|
Gain on sale of property
|
|
(2,055
|
)
|
|
(21,906
|
)
|
|
(2,402
|
)
|
|
(22,709
|
)
|
Funds from operations
|
|
$
|
29,282
|
|
|
$
|
30,149
|
|
|
$
|
61,289
|
|
|
$
|
58,415
|
|
Income allocated to participating securities
|
|
(166
|
)
|
|
(242
|
)
|
|
(362
|
)
|
|
(460
|
)
|
Funds from operations available to common shareholders and unitholders
|
|
|
|
|
|
|
|
|
unitholders
|
|
$
|
29,116
|
|
|
$
|
29,907
|
|
|
$
|
60,927
|
|
|
$
|
57,955
|
|
|
|
|
|
|
|
|
|
|
FFO per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.31
|
|
|
$
|
0.32
|
|
|
$
|
0.64
|
|
|
$
|
0.61
|
|
Diluted
|
|
$
|
0.31
|
|
|
$
|
0.32
|
|
|
$
|
0.64
|
|
|
$
|
0.61
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding — basic
|
|
88,122
|
|
|
87,201
|
|
|
87,958
|
|
|
87,106
|
|
Weighted average partnership units outstanding — basic
(1)
|
|
7,152
|
|
|
7,162
|
|
|
7,152
|
|
|
7,166
|
|
Weighted average shares and units outstanding — basic
|
|
95,274
|
|
|
94,363
|
|
|
95,110
|
|
|
94,272
|
|
Effect of diluted securities
|
|
—
|
|
|
289
|
|
|
—
|
|
|
276
|
|
Weighted average shares and units outstanding — diluted
|
|
95,274
|
|
|
94,652
|
|
|
95,110
|
|
|
94,548
|
|
________________________
|
|
(1)
|
Represents the weighted average of outstanding units of noncontrolling interest in Colonial Realty Limited Partnership.
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
At
June 30, 2013
, we had approximately
$117.3 million
of outstanding variable rate debt. We do not believe that the interest rate risk represented by our variable rate debt is material in relation to our
$1.6 billion
of outstanding total debt and our
$3.1 billion
of total assets at
June 30, 2013
.
If market rates of interest on our variable rate debt increase by 1%, the increase in annual interest expense on our variable rate debt would decrease annual future earnings and cash flows by approximately
$1.2 million
. If market rates of interest on our variable rate debt decrease by 1%, the decrease in interest expense on our variable rate debt would increase future earnings and cash flows by approximately
$1.2 million
. This assumes that the amount outstanding under our variable rate debt remains approximately
$117.3 million
, which was the outstanding principal balance at
June 30, 2013
.
At
June 30, 2013
, we had no material exposure to market risk (including foreign currency exchange risk, commodity price risk or equity price risk).
|
|
Item 4.
|
Controls and Procedures
|
Controls and Procedures with respect to the Trust
|
|
(a)
|
Disclosure controls and procedures.
|
The Trust has evaluated the effectiveness of the design and operation of its disclosure controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q. An evaluation was performed under the supervision and with the participation of management, including the Trust’s chief executive officer and interim chief financial officer, of the effectiveness as of
June 30, 2013
of the design and operation of the Trust’s disclosure controls and procedures as defined in Exchange Act Rule 13a-15. Based on the evaluation, the Trust’s chief executive officer and the Trust’s interim chief financial officer concluded that the design and operation of these disclosure controls and procedures were effective as of the end of the period covered by this report.
|
|
(b)
|
Changes in internal control over financial reporting.
|
There were no changes in the Trust’s internal control over financial reporting (as defined in Exchange Act Rule 13a-15) that occurred during the quarter ended
June 30, 2013
that have materially affected, or are reasonably likely to materially affect, the Trust’s internal control over financial reporting.
Controls and Procedures with respect to CRLP
|
|
(a)
|
Disclosure controls and procedures.
|
CRLP has evaluated the effectiveness of the design and operation of its disclosure controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q. An evaluation was performed under the supervision and with the participation of management, including the Trust’s chief executive officer and interim chief financial officer, on behalf of the Trust in its capacity as the general partner of CRLP, of the effectiveness as of
June 30, 2013
of the design and operation of CRLP’s disclosure controls and procedures as defined in Exchange Act Rule 13a-15. Based on the evaluation, the Trust’s chief executive officer and interim chief financial officer, on behalf of the Trust in its capacity as the general partner of CRLP, concluded that the design and operation of CRLP’s disclosure controls and procedures were effective as of the end of the period covered by this report.
|
|
(b)
|
Changes in internal control over financial reporting.
|
There were no changes in CRLP’s internal control over financial reporting (as defined in Exchange Act Rule 13a-15) that occurred during the quarter ended
June 30, 2013
that have materially affected, or are reasonably likely to materially affect, CRLP’s internal control over financial reporting.