TENNESSEE
|
62-1543819
|
(State
or other jurisdiction of
|
(I.R.S.
Employer Identification No.)
|
incorporation
or organization)
|
6584
POPLAR AVENUE, SUITE 300
|
|
MEMPHIS,
TENNESSEE
|
38138
|
(Address
of principal executive offices)
|
(Zip
Code)
|
N/A
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
Large
accelerated filer þ
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
Reporting Company ¨
|
Number
of Shares Outstanding
|
|
Class
|
at October 20,
2009
|
Common
Stock, $0.01 par value
|
28,857,861
|
MID-AMERICA
APARTMENT COMMUNITIES, INC.
|
||||
TABLE
OF CONTENTS
|
||||
Page
|
||||
PART
I – FINANCIAL INFORMATION
|
||||
Item
1.
|
Financial
Statements.
|
|||
Condensed
Consolidated Balance Sheets as of September 30, 2009 (Unaudited) and
December 31, 2008
|
2
|
|||
Condensed
Consolidated Statements of Operations for the three and nine months ended
September 30, 2009 (Unaudited) and 2008 (Unaudited).
|
3
|
|||
Condensed
Consolidated Statements of Cash Flows for the nine months ended September
30, 2009 (Unaudited) and 2008 (Unaudited).
|
4
|
|||
Notes
to Condensed Consolidated Financial Statements
(Unaudited).
|
5
|
|||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations.
|
15
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk.
|
29
|
||
Item
4.
|
Controls
and Procedures.
|
29
|
||
Item
4T.
|
Controls
and Procedures.
|
29
|
||
Item
5.
|
Other
Information
|
|||
PART
II – OTHER INFORMATION
|
||||
Item
1.
|
Legal
Proceedings.
|
30
|
||
Item
1A.
|
Risk
Factors.
|
30
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds.
|
36
|
||
Item
3.
|
Defaults
Upon Senior Securities.
|
36
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders.
|
36
|
||
Item
5.
|
Other
Information.
|
36
|
||
Item
6.
|
Exhibits.
|
37
|
||
Signatures
|
38
|
Mid-America
Apartment Communities, Inc.
|
||||||||
Condensed
Consolidated Balance Sheets
|
||||||||
September
30, 2009 (Unaudited) and December 31, 2008
|
||||||||
(Dollars
in thousands, except per share data)
|
||||||||
September
30, 2009
|
December
31, 2008
|
|||||||
Assets:
|
||||||||
Real
estate assets:
|
||||||||
Land
|
$ 243,147
|
$ 240,426
|
||||||
Buildings
and improvements
|
2,262,685
|
2,198,063
|
||||||
Furniture,
fixtures and equipment
|
72,585
|
65,540
|
||||||
Capital
improvements in progress
|
10,386
|
25,268
|
||||||
2,588,803
|
2,529,297
|
|||||||
Less
accumulated depreciation
|
(763,949)
|
(694,054)
|
||||||
1,824,854
|
1,835,243
|
|||||||
Land
held for future development
|
1,306
|
1,306
|
||||||
Commercial
properties, net
|
8,764
|
7,958
|
||||||
Investments
in real estate joint ventures
|
8,805
|
6,824
|
||||||
Real
estate assets, net
|
1,843,729
|
1,851,331
|
||||||
Cash
and cash equivalents
|
16,489
|
9,426
|
||||||
Restricted
cash
|
1,101
|
414
|
||||||
Deferred
financing costs, net
|
13,943
|
15,681
|
||||||
Other
assets
|
19,311
|
16,840
|
||||||
Goodwill
|
4,106
|
4,106
|
||||||
Assets
held for sale
|
13,193
|
24,157
|
||||||
Total
assets
|
$ 1,911,872
|
$ 1,921,955
|
||||||
Liabilities
and Shareholders' Equity:
|
||||||||
Liabilities:
|
||||||||
Notes
payable
|
$ 1,314,157
|
$ 1,323,056
|
||||||
Accounts
payable
|
1,175
|
1,234
|
||||||
Fair
market value of interest rate swaps
|
58,981
|
76,961
|
||||||
Accrued
expenses and other liabilities
|
76,459
|
66,982
|
||||||
Security
deposits
|
8,758
|
8,705
|
||||||
Liabilities
associated with assets held for sale
|
304
|
595
|
||||||
Total
liabilities
|
1,459,834
|
1,477,533
|
||||||
Redeemable
stock
|
2,523
|
1,805
|
||||||
Shareholders'
equity:
|
||||||||
Preferred
stock, $0.01 par value per share, 20,000,000 shares
authorized,
|
||||||||
$155,000
or $25 per share liquidation preference;
|
||||||||
8.30%
Series H Cumulative Redeemable Preferred Stock, 6,200,000
|
||||||||
shares
authorized, 6,200,000 shares issued and outstanding
|
62
|
62
|
||||||
Common
stock, $0.01 par value per share, 50,000,000 shares
authorized;
|
||||||||
28,835,783
and 28,224,708 shares issued and outstanding at
|
||||||||
September
30, 2009, and December 31, 2008, respectively (1)
|
288
|
282
|
||||||
Additional
paid-in capital
|
979,260
|
954,127
|
||||||
Accumulated
distributions in excess of net income
|
(499,040)
|
(464,617)
|
||||||
Accumulated
other comprehensive income
|
(55,090)
|
(72,885)
|
||||||
Total
Mid-America Apartment Communities, Inc. shareholders'
equity
|
425,480
|
416,969
|
||||||
Noncontrolling
interest
|
24,035
|
25,648
|
||||||
Total
Equity
|
449,515
|
442,617
|
||||||
Total
liabilities and equity
|
$ 1,911,872
|
$ 1,921,955
|
||||||
(1)
|
Number
of shares issued and outstanding represent total shares of common stock
regardless of classification on the consolidated balance
sheet.
|
|||||||
The
number of shares classified as redeemable stock on the consolidated
balance sheet for September 30, 2009 and December 31,
2008,
|
||||||||
are
55,900 and 48,579, respectively.
|
||||||||
See
accompanying notes to consolidated financial statements.
|
Mid-America
Apartment Communities, Inc.
|
||||||||||
Condensed
Consolidated Statements of Operations
|
||||||||||
Three
and nine months ended September 30, 2009 (Unaudited) and 2008
(Unaudited)
|
||||||||||
(Dollars
in thousands, except per share data)
|
||||||||||
Three
months ended
|
Nine
months ended
|
|||||||||
September
30,
|
September
30,
|
|||||||||
|
2009
|
2008
|
2009
|
2008
|
||||||
Operating
revenues:
|
||||||||||
Rental
revenues
|
$ 89,903
|
$ 89,344
|
$ 268,910
|
$ 263,218
|
||||||
Other
property revenues
|
4,543
|
4,390
|
13,442
|
12,612
|
||||||
Total
property revenues
|
94,446
|
93,734
|
282,352
|
275,830
|
||||||
Management
fee income
|
78
|
58
|
205
|
147
|
||||||
Total
operating revenues
|
94,524
|
93,792
|
282,557
|
275,977
|
||||||
Property
operating expenses:
|
||||||||||
Personnel
|
12,244
|
12,021
|
35,570
|
34,623
|
||||||
Building
repairs and maintenance
|
4,310
|
4,158
|
10,409
|
10,526
|
||||||
Real
estate taxes and insurance
|
11,368
|
11,265
|
34,411
|
34,087
|
||||||
Utilities
|
6,135
|
6,196
|
16,874
|
16,247
|
||||||
Landscaping
|
2,451
|
2,287
|
7,245
|
6,840
|
||||||
Other
operating
|
5,154
|
5,034
|
14,177
|
13,430
|
||||||
Depreciation
|
23,913
|
22,559
|
71,316
|
66,545
|
||||||
Total
property operating expenses
|
65,575
|
63,520
|
190,002
|
182,298
|
||||||
Acquisition
expenses
|
30
|
-
|
139
|
-
|
||||||
Property
management expenses
|
4,007
|
4,230
|
12,751
|
12,875
|
||||||
General
and administrative expenses
|
3,163
|
2,996
|
8,306
|
8,747
|
||||||
Income
from continuing operations before non-operating items
|
21,749
|
23,046
|
71,359
|
72,057
|
||||||
Interest
and other non-property income
|
161
|
115
|
309
|
339
|
||||||
Interest
expense
|
(14,371)
|
(15,039)
|
(43,072)
|
(46,279)
|
||||||
Loss
on debt extinguishment
|
(2)
|
(3)
|
(140)
|
(3)
|
||||||
Amortization
of deferred financing costs
|
(587)
|
(586)
|
(1,781)
|
(1,700)
|
||||||
Net
casualty loss and other settlement proceeds
|
(109)
|
(1,131)
|
(253)
|
(587)
|
||||||
Gain
(loss) on sale of non-depreciable assets
|
1
|
-
|
1
|
(3)
|
||||||
Income
from continuing operations before
|
||||||||||
loss
from real estate joint ventures
|
6,842
|
6,402
|
26,423
|
23,824
|
||||||
Loss
from real estate joint ventures
|
(288)
|
(274)
|
(640)
|
(556)
|
||||||
Income
from continuing operations
|
6,554
|
6,128
|
25,783
|
23,268
|
||||||
Discontinued
operations:
|
||||||||||
Income
from discontinued operations before gain (loss) on sale
|
311
|
386
|
1,058
|
734
|
||||||
Gain
(loss) on sale of discontinued operations
|
13
|
-
|
2,600
|
(120)
|
||||||
Consolidated
net income
|
6,878
|
6,514
|
29,441
|
23,882
|
||||||
Net
income attributable to noncontrolling interests
|
260
|
321
|
1,536
|
1,366
|
||||||
Net
income attributable to Mid-America Apartment Communities,
Inc.
|
6,618
|
6,193
|
27,905
|
22,516
|
||||||
Preferred
dividend distributions
|
3,216
|
3,216
|
9,649
|
9,649
|
||||||
Net
income available for common shareholders
|
$ 3,402
|
$ 2,977
|
$ 18,256
|
$ 12,867
|
||||||
Weighted
average shares outstanding (in thousands):
|
||||||||||
Basic
|
28,364
|
27,474
|
28,186
|
26,570
|
||||||
Effect
of dilutive securities
|
77
|
123
|
6
|
151
|
||||||
Diluted
|
28,441
|
27,597
|
28,192
|
26,721
|
||||||
Net
income available for common shareholders
|
$ 3,402
|
$ 2,977
|
$ 18,256
|
$ 12,867
|
||||||
Discontinued
property operations
|
(324)
|
(386)
|
(3,658)
|
(614)
|
||||||
Income
from continuing operations available for common
shareholders
|
$ 3,078
|
$ 2,591
|
$ 14,598
|
$ 12,253
|
||||||
Earnings
per share - basic:
|
||||||||||
Income
from continuing operations
|
||||||||||
available
for common shareholders
|
$ 0.11
|
$ 0.09
|
$ 0.51
|
$ 0.46
|
||||||
Discontinued
property operations
|
0.01
|
0.02
|
0.13
|
0.02
|
||||||
Net
income available for common shareholders
|
$ 0.12
|
$ 0.11
|
$ 0.64
|
$ 0.48
|
||||||
Earnings
per share - diluted:
|
||||||||||
Income
from continuing operations
|
||||||||||
available
for common shareholders
|
$ 0.11
|
$ 0.09
|
$ 0.51
|
$ 0.46
|
||||||
Discontinued
property operations
|
0.01
|
0.02
|
0.13
|
0.02
|
||||||
Net
income available for common shareholders
|
$ 0.12
|
$ 0.11
|
$ 0.64
|
$ 0.48
|
||||||
Dividends
declared per common share
|
$ 0.615
|
$ 0.615
|
$ 1.845
|
$ 1.845
|
||||||
See
accompanying notes to consolidated financial
statements.
|
Mid-America
Apartment Communities, Inc.
|
||||||||
Condensed
Consolidated Statements of Cash Flows
|
||||||||
Nine
Months Ended September 30, 2009 (Unaudited) and 2008
(Unaudited)
|
||||||||
(Dollars
in thousands)
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Consolidated
net income
|
$ | 29,441 | $ | 23,882 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization of deferred financing costs
|
73,097 | 68,073 | ||||||
Stock
compensation expense
|
939 | 704 | ||||||
Stock
issued to employee stock ownership plan
|
- | 743 | ||||||
Compensation
expense/redeemable stock issued
|
253 | 323 | ||||||
Amortization
of debt premium
|
(270 | ) | (1,320 | ) | ||||
Loss
from investments in real estate joint ventures
|
640 | 594 | ||||||
Loss
on debt extinguishment
|
140 | 3 | ||||||
Ineffectiveness
of derivative contracts
|
685 | 189 | ||||||
(Gain)
loss on sale of non-depreciable assets
|
(1 | ) | 3 | |||||
(Gain)
loss on sale of discontinued operations
|
(2,600 | ) | 120 | |||||
Gains
on disposition within real estate joint ventures
|
- | (38 | ) | |||||
Net
casualty loss and other settlement proceeds
|
253 | 587 | ||||||
Changes
in assets and liabilities:
|
||||||||
Restricted
cash
|
(626 | ) | (614 | ) | ||||
Other
assets
|
(616 | ) | 2,070 | |||||
Accounts
payable
|
(63 | ) | 1,381 | |||||
Accrued
expenses and other
|
6,431 | 9,196 | ||||||
Security
deposits
|
(32 | ) | 610 | |||||
Net
cash provided by operating activities
|
107,671 | 106,506 | ||||||
Cash
flows from investing activities:
|
||||||||
Purchases
of real estate and other assets
|
(17,949 | ) | (156,088 | ) | ||||
Improvements
to existing real estate assets
|
(30,911 | ) | (29,484 | ) | ||||
Renovations
to existing real estate assets
|
(6,004 | ) | (14,402 | ) | ||||
Development
|
(5,340 | ) | (19,075 | ) | ||||
Distributions
from real estate joint ventures
|
108 | 1 | ||||||
Contributions
to real estate joint ventures
|
(2,729 | ) | (7,352 | ) | ||||
Proceeds
from disposition of real estate assets
|
14,372 | 1,371 | ||||||
Net
cash used in investing activities
|
(48,453 | ) | (225,029 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Net
change in credit lines
|
35,694 | 177,150 | ||||||
Principal
payments on notes payable
|
(44,323 | ) | (84,250 | ) | ||||
Payment
of deferred financing costs
|
(1,933 | ) | (2,182 | ) | ||||
Repurchase
of common stock
|
(833 | ) | (644 | ) | ||||
Proceeds
from issuances of common shares and units
|
25,329 | 117,885 | ||||||
Distributions
to noncontrolling interests
|
(4,604 | ) | (4,740 | ) | ||||
Dividends
paid on common shares
|
(51,836 | ) | (48,570 | ) | ||||
Dividends
paid on preferred shares
|
(9,649 | ) | (9,649 | ) | ||||
Net
cash (used in) provided by financing activities
|
(52,155 | ) | 145,000 | |||||
Net
increase in cash and cash equivalents
|
7,063 | 26,477 | ||||||
Cash
and cash equivalents, beginning of period
|
9,426 | 17,192 | ||||||
Cash
and cash equivalents, end of period
|
$ | 16,489 | $ | 43,669 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Interest
paid
|
$ | 41,054 | $ | 47,223 | ||||
Supplemental
disclosure of noncash investing and financing activities:
|
||||||||
Accrued
construction in progress
|
$ | 2,476 | $ | 4,917 | ||||
Interest
capitalized
|
$ | 173 | $ | 596 | ||||
Marked-to-market
adjustment on derivative instruments
|
$ | 18,229 | $ | (2,818 | ) | |||
Reclass
of redeemable stock from equity to liabilities
|
$ | - | $ | 477 | ||||
See
accompanying notes to consolidated financial
statements.
|
Mid-America
Apartment Communities, Inc. Shareholders
|
||||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||
Additional
|
Distributions
|
Other
|
||||||||||||||||
Comprehensive
|
Preferred
|
Common
|
Paid-In
|
in
Excess of
|
Comprehensive
|
Noncontrolling
|
||||||||||||
Total
|
Income
|
Stock
|
Stock
|
Capital
|
Net Income | Income (Loss) |
Interest
|
|||||||||||
EQUITY
AT DECEMBER 31, 2008
|
$ 442,617
|
$ 62
|
$ 282
|
$ 954,127
|
$ (464,617)
|
$ (72,885)
|
$ 25,648
|
|||||||||||
Equity
Activity Excluding Comprehensive Income:
|
||||||||||||||||||
Issuance
and registration of common shares
|
25,286
|
6
|
25,280
|
|||||||||||||||
Shares
repurchased and retired
|
(833)
|
(833)
|
||||||||||||||||
Exercise
of stock options
|
45
|
45
|
||||||||||||||||
Shares
issued in exchange for units
|
-
|
196
|
(196)
|
|||||||||||||||
Redeemable
stock fair market value
|
(464)
|
(464)
|
||||||||||||||||
Adjustment
for Noncontrolling Interest Ownership in
|
||||||||||||||||||
operating
partnership
|
-
|
(521)
|
521
|
|||||||||||||||
Amortization
of unearned compensation
|
966
|
966
|
||||||||||||||||
Dividends
on common stock ($0.615 per share)
|
(52,215)
|
(52,215)
|
-
|
|||||||||||||||
Dividends
on noncontrolling interest units ($0.615 per unit)
|
(4,593)
|
(4,593)
|
||||||||||||||||
Dividends
on preferred stock
|
(9,649)
|
(9,649)
|
||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||
Net
income
|
29,441
|
29,441
|
27,905
|
1,536
|
||||||||||||||
Other
comprehensive income -
|
||||||||||||||||||
derivative
instruments (cash flow hedges)
|
18,914
|
18,914
|
17,795
|
1,119
|
||||||||||||||
Comprehensive
income
|
48,355
|
48,355
|
||||||||||||||||
EQUITY
BALANCE SEPTEMBER 30, 2009
|
$ 449,515
|
$ 62
|
$ 288
|
$ 979,260
|
$ (499,040)
|
$ (55,090)
|
$ 24,035
|
Mid-America
Apartment Communities, Inc. Shareholders
|
|
|||||||||||||||||
Accumulated
|
Accumulated
|
|||||||||||||||||
Additional
|
Distributions
|
Other
|
||||||||||||||||
Comprehensive
|
Preferred
|
Common
|
Paid-In
|
in
Excess of
|
Comprehensive
|
Noncontrolling
|
||||||||||||
Total
|
Income
|
Stock
|
Stock
|
Capital
|
Net
Income
|
Income (Loss) |
Interest
|
|||||||||||
EQUITY
AT DECEMBER 31, 2007
|
$
429,824
|
$ 62
|
$ 257
|
$ 832,511
|
$ (414,966)
|
$ (15,664)
|
$ 27,624
|
|||||||||||
Equity
Activity Excluding Comprehensive Income:
|
||||||||||||||||||
Issuance
and registration of common shares
|
118,513
|
23
|
118,490
|
|||||||||||||||
Shares
repurchased and retired
|
(644)
|
(644)
|
||||||||||||||||
Exercise
of stock options
|
1,849
|
1,849
|
||||||||||||||||
Stock
issued to employee stock ownership plan
|
743
|
743
|
||||||||||||||||
Shares
issued in exchange for units
|
-
|
198
|
-
|
(198)
|
||||||||||||||
Shares
issued in exchange for redeemable stock
|
413
|
413
|
||||||||||||||||
Redeemable
stock fair market value
|
(232)
|
(232)
|
||||||||||||||||
Adjustment
for Noncontrolling Interest Ownership in
|
||||||||||||||||||
operating
partnership
|
-
|
(6,302)
|
6,302
|
|||||||||||||||
Amortization
of unearned compensation
|
665
|
665
|
||||||||||||||||
Dividends
on common stock ($0.615 per share)
|
(50,089)
|
(50,089)
|
-
|
|||||||||||||||
Dividends
on noncontrolling interest units ($0.615 per unit)
|
(4,729)
|
(4,729)
|
||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
|||||||||||||||
Dividends
on preferred stock
|
(9,649)
|
(9,649)
|
||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||
Net
income
|
23,882
|
23,882
|
22,516
|
1,366
|
||||||||||||||
Other
comprehensive income -
|
||||||||||||||||||
derivative
instruments (cash flow hedges)
|
(2,721)
|
(2,721)
|
(2,376)
|
(345)
|
||||||||||||||
Comprehensive
income
|
21,161
|
21,161
|
||||||||||||||||
EQUITY
BALANCE SEPTEMBER 30, 2008
|
$
507,825
|
$ 62
|
$ 280
|
$
947,923
|
$ (452,420)
|
$ (18,040)
|
$ 30,020
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||
September
30,
|
September
30,
|
||||||||
2009
|
2008
|
2009
|
2008
|
||||||
Revenues
|
|||||||||
Rental
revenues
|
$ 728
|
$ 1,356
|
$ 2,480
|
$ 4,019
|
|||||
Other
revenues
|
48
|
73
|
101
|
203
|
|||||
Total
revenues
|
776
|
1,429
|
2,581
|
4,222
|
|||||
Expenses
|
|||||||||
Property
operating expenses
|
449
|
896
|
1,465
|
2,400
|
|||||
Depreciation
|
-
|
4
|
-
|
706
|
|||||
Interest
expense
|
16
|
143
|
58
|
382
|
|||||
Total
expense
|
465
|
1,043
|
1,523
|
3,488
|
|||||
Income
from discontinued operations before
|
|||||||||
gain
on sale
|
311
|
386
|
1,058
|
734
|
|||||
Gain
(loss) on sale of discontinued operations
|
13
|
-
|
2,600
|
(120)
|
|||||
Income
from discontinued operations
|
$ 324
|
$ 386
|
$ 3,658
|
$ 614
|
Fair
Values of Derivative Instruments on the Condensed Consolidated Balance
Sheets as of
|
|||||||||||||||||||||
September
30, 2009 and December 31, 2008
|
|||||||||||||||||||||
Asset
Derivatives
|
Liability
Derivatives
|
||||||||||||||||||||
September
30, 2009
|
December
31, 2008
|
September
30, 2009
|
December
31, 2008
|
||||||||||||||||||
(dollars in thousands) |
|
(dollars in thousands) | (dollars in thousands) |
|
(dollars
in thousands)
|
||||||||||||||||
Derivatives
designated as hedging instruments
|
Balance
Sheet Location
|
Fair
Value
|
|
Balance
Sheet Location
|
Fair Value |
|
Balance
Sheet Location
|
Fair
Value
|
|
Balance
Sheet Location
|
Fair
Value
|
||||||||||
Interest
rate contracts
|
Other
assets
|
$ | 2,129 |
Other
assets
|
$ | 51 |
Fair
Market Value of Interest Rate Swaps & Accrued expenses and other
liabilities
|
$ | 63,022 |
Fair
Market Value of Interest Rate Swaps & Accrued expenses and other
liabilities
|
$ | 78,440 | |||||||||
Total
derivatives designated
|
|||||||||||||||||||||
as
hedging instruments
|
$ | 2,129 | $ | 51 | $ | 63,022 | $ | 78,440 |
The
Effect of Derivative Instruments on the Consolidated Statements of
Operations
|
||||||||
for
the Nine Months Ended September 30, 2009 and 2008 (dollars in
thousands)
|
||||||||
Derivatives
in Cash Flow Hedging Relationships
|
Amount
of Gain or (Loss) Recognized in OCI on Derivative (Effective
Portion)
|
Location
of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective
Portion)
|
Amount
of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective
Portion)
|
Location
of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion
and Amount Excluded from Effectiveness Testing)
|
Amount
of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion
and Amount Excluded from Effectiveness Testing)
|
|||
9/30/2009
|
9/30/2008
|
9/30/2009
|
9/30/2008
|
9/30/2009
|
9/30/2008
|
|||
Interest
rate contracts
|
$ 19,783
|
$ (4,921)
|
Interest
Expense
|
$ (22,600)
|
$ (7,736)
|
Interest
Expense
|
$ (635)
|
$ (57)
|
Total
|
$ 19,783
|
$ (4,921)
|
$ (22,600)
|
$ (7,736)
|
$ (635)
|
$ (57)
|
As
of September 30, 2009
|
||||||
Credit
Rating
|
Required
|
|||||
Moody's
|
S&P
|
Collateral
|
||||
Aaa
|
AAA
|
$ | - | |||
Aa1
|
AA+
|
$ | - | |||
Aa2
|
AA
|
$ | - | |||
Aa3
|
AA-
|
$ | - | |||
A1 | A+ | $ | (3,757,305 | ) | ||
A2 | A | $ | (8,585,151 | ) | ||
A3 | A- | $ | (51,934,692 | ) | ||
Baa1
|
BBB+
|
$ | (61,689,787 | ) |
Quoted
Prices in
|
|||||||||
Active
Markets
|
Significant
|
||||||||
for
Identical
|
Other
|
Significant
|
Balance
at
|
||||||
Assets
and
|
Observable
|
Unobservable
|
September
30,
|
||||||
Liabilities
(Level 1)
|
Inputs
(Level 2)
|
Inputs
(Level 3)
|
2009
|
||||||
Assets
|
|||||||||
Derivative
financial
|
|||||||||
instruments
|
$ -
|
$ -
|
$ 2,129
|
$ 2,129
|
|||||
Liabilities
|
|||||||||
Derivative
financial
|
|||||||||
instruments
|
$ -
|
$ -
|
$ 63,022
|
$ 63,022
|
Total
Realized and
|
|||||||||||||
Unrealized
Gains
|
|||||||||||||
Total
Gain or (Loss)
|
Included
in Other
|
Purchases,
|
Net
Transfers
|
||||||||||
Balance
at
|
Included
in
|
Comprehensive
|
Issuances
and
|
In
and/or Out
|
Balance
at
|
||||||||
12/31/2008
|
Income
|
Income
|
Settlements
|
of
Level 3
|
9/30/2009
|
||||||||
Derivative
|
|||||||||||||
financial
|
|||||||||||||
instruments
|
$ (78,389)
|
$ (23,282)
|
$ 39,023
|
$ 1,755
|
$ -
|
$ (60,893)
|
Total
Realized and
|
|||||||||||||
Unrealized
Gains
|
|||||||||||||
Total
Gain or (Loss)
|
Included
in Other
|
Purchases,
|
Net
Transfers
|
||||||||||
Balance
at
|
Included
in
|
Comprehensive
|
Issuances
and
|
In
and/or Out
|
Balance
at
|
||||||||
6/30/2009
|
Income
|
Income
|
Settlements
|
of
Level 3
|
9/30/2009
|
||||||||
Derivative
|
|||||||||||||
financial
|
|||||||||||||
instruments
|
$ (56,291)
|
$ (8,753)
|
$ 3,176
|
$ 975
|
$ -
|
$ (60,893)
|
Three
months ended
|
Nine
months ended
|
||||||||
September
30,
|
September
30,
|
||||||||
2009
|
2008
|
2009
|
2008
|
||||||
Increase
in:
|
|||||||||
Income
from continuing operations
|
$250
|
$305
|
$1,456
|
$1,288
|
|||||
Net
income
|
$260
|
$321
|
$1,536
|
$1,366
|
·
|
inability
to generate sufficient cash flows due to market conditions, changes in
supply and/or demand, competition, uninsured losses, changes in tax and
housing laws, or other factors;
|
·
|
increasing
real estate taxes and insurance
costs;
|
·
|
failure
of new acquisitions to achieve anticipated results or be efficiently
integrated into us;
|
·
|
failure
of development communities to lease-up as
anticipated;
|
·
|
inability
of a joint venture to perform as
expected;
|
·
|
inability
to acquire additional or dispose of existing apartment units on favorable
economic terms;
|
·
|
losses
from catastrophes in excess of our insurance
coverage;
|
·
|
unexpected
capital needs;
|
·
|
inability
to attract and retain qualified
personnel;
|
·
|
potential
liability for environmental
contamination;
|
·
|
adverse
legislative or regulatory tax
changes;
|
·
|
litigation
and compliance costs associated with laws requiring access for disabled
persons;
|
·
|
imposition
of federal taxes if we fail to qualify as a REIT under the Internal
Revenue Code in any taxable year or foregone opportunities to ensure REIT
status;
|
·
|
inability
to acquire funding through the capital
markets;
|
·
|
inability
to pay required distributions to maintain REIT status due to required debt
payments;
|
·
|
changes
in interest rate levels, including that of variable rate debt, such as
extensively used by us;
|
·
|
loss
of hedge accounting treatment for interest rate
swaps;
|
·
|
the
continuation of the good credit of our interest rate swap and cap
providers;
|
·
|
the
availability of credit, including mortgage financing, and the liquidity of
the debt markets, including a material deterioration of the financial
condition of the Federal National Mortgage Association and the Federal
Home Loan Mortgage Corporation, at present operating under the
conservatorship of the United States Government;
and
|
·
|
inability
to meet loan covenants.
|
Three
months
|
Nine
months
|
||||||||
ended
September 30,
|
ended
September 30,
|
||||||||
2009
|
2008
|
2009
|
2008
|
||||||
Net
income attributable to Mid-America Apartment Communities,
Inc.
|
$ 6,618
|
$ 6,193
|
$ 27,905
|
$ 22,516
|
|||||
Depreciation
of real estate assets
|
23,419
|
22,123
|
69,832
|
65,388
|
|||||
Net
casualty loss and other settlement proceeds
|
109
|
1,131
|
253
|
587
|
|||||
Gains
on dispositions within real estate joint ventures
|
-
|
-
|
-
|
(38)
|
|||||
Depreciation
of real estate assets of discontinued operations
|
-
|
4
|
-
|
706
|
|||||
(Gains)
loss on sales of discontinued operations
|
(13)
|
-
|
(2,600)
|
120
|
|||||
Depreciation
of real estate assets of real estate joint ventures
|
241
|
281
|
690
|
651
|
|||||
Preferred
dividend distribution
|
(3,216)
|
(3,216)
|
(9,649)
|
(9,649)
|
|||||
Net
income attributable to noncontrolling interests
|
260
|
321
|
1,536
|
1,366
|
|||||
Funds
from operations
|
$ 27,418
|
$ 26,837
|
$ 87,967
|
$ 81,647
|
Line
|
Amount
|
Amount
|
||||||
Limit
|
Collateralized |
|
Borrowed
|
|||||
FNMA
Credit Facilities
|
$ 1,044,429
|
$ 1,044,429
|
$ 919,833
|
|||||
Freddie
Mac Credit Facilities
|
300,000
|
296,404
|
296,404
|
|||||
Regions
Credit Facility
|
50,000
|
48,375
|
880
|
|||||
Other
Borrowings
|
97,040
|
97,040
|
97,040
|
|||||
Total
Debt
|
$
1,491,469
|
$ 1,486,248
|
$
1,314,157
|
Average
|
||||||||||
Years
to
|
||||||||||
Principal
|
Contract
|
Effective
|
||||||||
Balance
|
Maturity
|
Rate
|
||||||||
Conventional
- Fixed Rate or Swapped (1)
|
$ 992,435
|
3.5
|
5.5%
|
|||||||
Tax-free
- Fixed Rate or Swapped (1)
|
37,570
|
7.5
|
4.7%
|
|||||||
Conventional
- Variable Rate (2)
|
136,866
|
4.8
|
1.1%
|
|||||||
Conventional
- Variable Rate - Capped (3)
|
82,936
|
5.4
|
0.8%
|
|||||||
Tax-free
- Variable Rate - Capped (3)
|
64,350
|
2.4
|
1.2%
|
|||||||
Total
Debt Outstanding
|
|
$
1,314,157
|
3.9
|
4.5%
|
||||||
(1) Maturities
on existing swapped balances are calculated using the life of the
underlying variable debt.
|
||||||||||
(2) Includes
a $15 million mortgage with an imbedded cap at 7%.
|
||||||||||
(3) When
the capped rates are not reached, the average rate represents the rate on
the underlying variable debt.
|
Line
Limit
|
||||||||||
Credit
Facilities
|
||||||||||
Fannie
Mae
|
Freddie
Mac
|
Regions
|
Other
|
Total
|
||||||
2009
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|||||
2010
|
-
|
-
|
50,000
|
-
|
50,000
|
|||||
2011
|
80,000
|
100,000
|
-
|
-
|
180,000
|
|||||
2012
|
80,000
|
-
|
-
|
-
|
80,000
|
|||||
2013
|
203,193
|
-
|
-
|
-
|
203,193
|
|||||
2014
|
321,236
|
200,000
|
-
|
18,521
|
539,757
|
|||||
2015
|
120,000
|
-
|
-
|
53,052
|
173,052
|
|||||
Thereafter
|
240,000
|
-
|
-
|
25,467
|
265,467
|
|||||
Total
|
$ 1,044,429
|
$ 300,000
|
$ 50,000
|
$ 97,040
|
$
1,491,469
|
Swap
Balances
|
Temporary
|
Total
|
|||||||||||
SIFMA
|
Fixed
Rate
|
Fixed
Rate
|
Contract
|
||||||||||
LIBOR
|
(formerly BMA) |
|
Balances
|
Balances
(1)
|
Balance
|
Rate
|
|||||||
2009
|
$ -
|
$ -
|
$
-
|
$ 65,000
|
$ 65,000
|
7.7%
|
|||||||
2010
|
140,000
|
8,365
|
-
|
-
|
148,365
|
5.7%
|
|||||||
2011
|
158,000
|
-
|
-
|
-
|
158,000
|
5.2%
|
|||||||
2012
|
150,000
|
17,800
|
-
|
-
|
167,800
|
5.1%
|
|||||||
2013
|
190,000
|
-
|
-
|
-
|
190,000
|
5.2%
|
|||||||
2014
|
144,000
|
-
|
18,521
|
-
|
162,521
|
5.7%
|
|||||||
2015
|
75,000
|
-
|
37,852
|
-
|
112,852
|
5.6%
|
|||||||
Thereafter
|
-
|
-
|
25,467
|
-
|
25,467
|
5.6%
|
|||||||
Total
|
$ 857,000
|
$ 26,165
|
$ 81,840
|
$ 65,000
|
$
1,030,005
|
5.5%
|
|||||||
(1) Represents
a $65 million fixed rate FNMA borrowing that converts to a variable rate
on November 1, 2009.
|
Contractual
|
||||||||||||||||||||||||||||
Obligations
(1)
|
2009
|
2010
|
2011
|
2012
|
2013
|
Thereafter
|
Total
|
|||||||||||||||||||||
Long-Term
Debt
(2)
|
$ | 524 | $ | 2,707 | $ | 178,333 | $ | 82,036 | $ | 161,039 | $ | 889,518 | $ | 1,314,157 | ||||||||||||||
Fixed
Rate or
|
||||||||||||||||||||||||||||
Swapped
Interest (3)
|
12,627 | 43,120 | 35,404 | 26,395 | 18,911 | 29,076 | 165,533 | |||||||||||||||||||||
Operating
Lease
|
4 | 16 | 16 |