EXHIBIT 99.1
| |
Item 6. | SELECTED FINANCIAL DATA |
The following table sets forth selected consolidated financial and other information as of and for each of the years in the five-year period ended December 31, 2004. The table should be read in conjunction with our consolidated financial statements and the notes thereto, and Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, included elsewhere in this Report.
| | | | | | | | | | | | | | | | | | | | | | |
| | Years Ended December 31, | |
| | | |
| | 2004 | | | 2003 | | | 2002 | | | 2001 | | | 2000 | |
| | | | | | | | | | | | | | | |
| | (In thousands, except per share data and apartment homes owned) | |
Operating Data(c) | | | | | | | | | | | | | | | | | | | | |
| Rental income | | $ | 604,270 | | | $ | 542,894 | | | $ | 520,939 | | | $ | 494,709 | | | $ | 507,112 | |
| Income/(loss) before minority interests and discontinued operations | | | 32,461 | | | | 33,120 | | | | (4,926 | ) | | | 10,161 | | | | 13,405 | |
| Income from discontinued operations, net of minority interests | | | 65,317 | | | | 37,026 | | | | 57,491 | | | | 52,083 | | | | 63,020 | |
| Net income | | | 97,152 | | | | 70,404 | | | | 53,229 | | | | 61,828 | | | | 76,615 | |
| Distributions to preferred stockholders | | | 19,531 | | | | 26,326 | | | | 27,424 | | | | 31,190 | | | | 36,891 | |
| Net income available to common stockholders | | | 71,892 | | | | 24,807 | | | | 25,805 | | | | 27,142 | | | | 42,653 | |
| Common distributions declared | | | 152,203 | | | | 134,876 | | | | 118,888 | | | | 108,956 | | | | 110,225 | |
| Weighted average number of common shares outstanding — basic | | | 128,097 | | | | 114,672 | | | | 106,078 | | | | 100,339 | | | | 103,072 | |
| Weighted average number of common shares outstanding — diluted | | | 129,080 | | | | 114,672 | | | | 106,078 | | | | 100,339 | | | | 103,072 | |
| Weighted average number of common shares, OP Units, and common stock equivalents outstanding — diluted | | | 145,842 | | | | 136,975 | | | | 127,838 | | | | 120,728 | | | | 123,005 | |
| Per share — basic: | | | | | | | | | | | | | | | | | | | | |
| | Income/(loss) from continuing operations available to common stockholders, net of minority interests | | $ | 0.05 | | | $ | (0.10 | ) | | $ | (0.30 | ) | | $ | (0.25 | ) | | $ | (0.20 | ) |
| | Income from discontinued operations, net of minority interests | | | 0.51 | | | | 0.32 | | | | 0.54 | | | | 0.52 | | | | 0.61 | |
| | Net income available to common stockholders | | | 0.56 | | | | 0.22 | | | | 0.24 | | | | 0.27 | | | | 0.41 | |
| Per share — diluted: | | | | | | | | | | | | | | | | | | | | |
| | Income/(loss) from continuing operations available to common stockholders, net of minority interests | | | 0.05 | | | | (0.10 | ) | | | (0.30 | ) | | | (0.25 | ) | | | (0.20 | ) |
| | Income from discontinued operations, net of minority interests | | | 0.51 | | | | 0.32 | | | | 0.54 | | | | 0.52 | | | | 0.61 | |
| | Net income available to common stockholders | | | 0.56 | | | | 0.22 | | | | 0.24 | | | | 0.27 | | | | 0.41 | |
| Common distributions declared | | | 1.17 | | | | 1.14 | | | | 1.11 | | | | 1.08 | | | | 1.07 | |
Balance Sheet Data | | | | | | | | | | | | | | | | | | | | |
| Real estate owned, at carrying value | | $ | 5,243,296 | | | $ | 4,351,551 | | | $ | 3,967,483 | | | $ | 3,907,667 | | | $ | 3,836,320 | |
| Accumulated depreciation | | | 1,007,887 | | | | 896,630 | | | | 748,733 | | | | 646,366 | | | | 509,405 | |
| Total real estate owned, net of accumulated depreciation | | | 4,235,409 | | | | 3,454,921 | | | | 3,218,750 | | | | 3,261,301 | | | | 3,326,915 | |
| Total assets | | | 4,332,001 | | | | 3,543,643 | | | | 3,276,136 | | | | 3,348,091 | | | | 3,453,957 | |
| Secured debt | | | 1,197,924 | | | | 1,018,028 | | | | 1,015,740 | | | | 974,177 | | | | 866,115 | |
| Unsecured debt | | | 1,682,058 | | | | 1,114,009 | | | | 1,041,900 | | | | 1,090,020 | | | | 1,126,215 | |
| Total debt | | | 2,879,982 | | | | 2,132,037 | | | | 2,057,640 | | | | 2,064,197 | | | | 1,992,330 | |
| Stockholders’ equity | | | 1,195,451 | | | | 1,163,436 | | | | 1,001,271 | | | | 1,042,725 | | | | 1,218,892 | |
| Number of common shares outstanding | | | 136,430 | | | | 127,295 | | | | 106,605 | | | | 103,133 | | | | 102,219 | |
1
| | | | | | | | | | | | | | | | | | | | | |
| | Years Ended December 31, | |
| | | |
| | 2004 | | | 2003 | | | 2002 | | | 2001 | | | 2000 | |
| | | | | | | | | | | | | | | |
| | (In thousands, except per share data and apartment homes owned) | |
Other Data | | | | | | | | | | | | | | | | | | | | |
| Cash Flow Data | | | | | | | | | | | | | | | | | | | | |
| Cash provided by operating activities | | $ | 251,747 | | | $ | 234,945 | | | $ | 229,001 | | | $ | 224,411 | | | $ | 224,160 | |
| Cash (used in)/provided by investing activities | | | (595,966 | ) | | | (304,217 | ) | | | (67,363 | ) | | | (64,055 | ) | | | 58,705 | |
| Cash provided by/(used in) financing activities | | | 347,299 | | | | 70,944 | | | | (163,127 | ) | | | (166,020 | ) | | | (280,238 | ) |
| Funds from Operations(a) | | | | | | | | | | | | | | | | | | | | |
| Funds from operations — basic | | $ | 210,468 | | | $ | 192,938 | | | $ | 153,016 | | | $ | 159,202 | | | $ | 162,930 | |
| Funds from operations — diluted | | | 218,355 | | | | 207,619 | | | | 168,795 | | | | 174,630 | | | | 178,230 | |
| Funds from operations with gains on the disposition of real estate developed for sale — diluted(b) | | | 219,557 | | | | 208,431 | | | | 168,795 | | | | 174,630 | | | | 178,230 | |
| Apartment Homes Owned | | | | | | | | | | | | | | | | | | | | |
| Total apartment homes owned at December 31 | | | 78,855 | | | | 76,244 | | | | 74,480 | | | | 77,567 | | | | 77,219 | |
| Weighted average number of apartment homes owned during the year | | | 76,873 | | | | 74,550 | | | | 76,567 | | | | 76,487 | | | | 80,253 | |
| | |
(a) | | Funds from operations (“FFO”) is defined as net income (computed in accordance with generally accepted accounting principles), excluding gains (or losses) from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. This definition conforms with the National Association of Real Estate Investment Trust’s definition issued in April 2002. We consider FFO in evaluating property acquisitions and our operating performance and believe that FFO should be considered along with, but not as an alternative to, net income and cash flows as a measure of our activities in accordance with generally accepted accounting principles. FFO does not represent cash generated from operating activities in accordance with generally accepted accounting principles and is not necessarily indicative of cash available to fund cash needs. For 2004, FFO includes a charge of $5.5 million to cover hurricane related expenses. For 2001, FFO includes a charge of $8.6 million related to workforce reductions, other severance costs, executive office relocation costs, and the write down of seven undeveloped land sites along with our investment in an online apartment leasing company. For 2000, FFO includes a charge of $3.7 million related to the settlement of litigation and an organizational charge. For the years ended December 31, 2004 and 2003, distributions to preferred stockholders exclude $5.7 million and $19.3 million, respectively, related to premiums on preferred stock conversions. |
|
(b) | | Gains on the disposition of real estate investments developed for sale is defined as net sales proceeds less a tax provision (such development by REITs must be conducted in a taxable REIT subsidiary) and the gross investment basis of the asset before accumulated depreciation. We consider FFO with gains (or losses) on real estate development for sale to be a meaningful supplemental measure of performance because of the short-term use of funds to produce a profit which differs from the traditional long-term investment in real estate for REITs. |
|
(c) | | Reclassified to conform to current year presentation in accordance with FASB Statement No. 144,“Accounting for the Impairment or Disposal of Long-Lived Assets,” as described in Note 3 to the consolidated financial statements. |
2
| |
Item 7. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
| |
| Forward-Looking Statements |
This Report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements include, without limitation, statements concerning property acquisitions and dispositions, development activity and capital expenditures, capital raising activities, rent growth, occupancy, and rental expense growth. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of United Dominion Realty Trust, Inc. to be materially different from the results of operations or plans expressed or implied by such forward-looking statements. Such factors include, among other things, unanticipated adverse business developments affecting us, or our properties, adverse changes in the real estate markets and general and local economies and business conditions. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such statements included in this Report may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved.
We are a real estate investment trust, or REIT, that owns, acquires, renovates, develops, and manages middle-market apartment communities nationwide. We were formed in 1972 as a Virginia corporation. In June 2003, we changed our state of incorporation from Virginia to Maryland. Our subsidiaries include two operating partnerships, Heritage Communities L.P., a Delaware limited partnership, and United Dominion Realty, L.P., a Delaware limited partnership. Unless the context otherwise requires, all references in this Report to “we,” “us,” “our,” “the company,” or “United Dominion” refer collectively to United Dominion Realty Trust, Inc. and its subsidiaries.
3
At December 31, 2004, our portfolio included 273 communities with 78,855 apartment homes nationwide. The following table summarizes our market information by major geographic markets (includes real estate held for disposition, real estate under development, and land, but excludes commercial properties):
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Year Ended | |
| | As of December 31, 2004 | | | December 31, 2004 | |
| | | | | | |
| | Number of | | | Number of | | | Percentage | | | Carrying | | | Average | | | Average | |
| | Apartment | | | Apartment | | | of Carrying | | | Value (in | | | Physical | | | Collections per | |
| | Communities | | | Homes | | | Value | | | thousands) | | | Occupancy | | | Occupied Home | |
| | | | | | | | | | | | | | | | | | |
Southern California | | | 26 | | | | 7,070 | | | | 19.0 | % | | $ | 993,486 | | | | 94.5 | % | | $ | 1,132 | |
Houston, TX | | | 21 | | | | 6,034 | | | | 5.2 | % | | | 271,403 | | | | 91.0 | % | | | 625 | |
Tampa, FL | | | 12 | | | | 4,314 | | | | 4.7 | % | | | 244,944 | | | | 93.8 | % | | | 726 | |
Northern California | | | 7 | | | | 2,024 | | | | 4.1 | % | | | 217,004 | | | | 94.4 | % | | | 1,126 | |
Orlando, FL | | | 14 | | | | 4,140 | | | | 4.1 | % | | | 216,721 | | | | 94.7 | % | | | 710 | |
Metropolitan DC | | | 7 | | | | 2,245 | | | | 4.1 | % | | | 213,611 | | | | 96.2 | % | | | 1,065 | |
Raleigh, NC | | | 11 | | | | 3,663 | | | | 4.0 | % | | | 212,412 | | | | 93.6 | % | | | 637 | |
Dallas, TX | | | 11 | | | | 3,590 | | | | 3.8 | % | | | 198,027 | | | | 96.0 | % | | | 644 | |
Phoenix, AZ | | | 10 | | | | 2,779 | | | | 3.3 | % | | | 174,341 | | | | 91.7 | % | | | 669 | |
Baltimore, MD | | | 10 | | | | 2,118 | | | | 3.1 | % | | | 162,396 | | | | 96.2 | % | | | 919 | |
Columbus, OH | | | 6 | | | | 2,530 | | | | 3.0 | % | | | 155,494 | | | | 91.8 | % | | | 668 | |
Nashville, TN | | | 9 | | | | 2,580 | | | | 2.9 | % | | | 152,312 | | | | 94.3 | % | | | 679 | |
Monterey Peninsula, CA | | | 8 | | | | 1,580 | | | | 2.7 | % | | | 139,333 | | | | 91.5 | % | | | 919 | |
Richmond, VA | | | 9 | | | | 2,636 | | | | 2.6 | % | | | 137,496 | | | | 93.9 | % | | | 750 | |
Charlotte, NC | | | 9 | | | | 2,378 | | | | 2.6 | % | | | 136,790 | | | | 92.1 | % | | | 593 | |
Arlington, TX | | | 8 | | | | 2,656 | | | | 2.4 | % | | | 127,009 | | | | 93.1 | % | | | 630 | |
Greensboro, NC | | | 8 | | | | 2,123 | | | | 2.1 | % | | | 107,913 | | | | 93.3 | % | | | 588 | |
Seattle, WA | | | 6 | | | | 1,575 | | | | 1.9 | % | | | 99,829 | | | | 93.0 | % | | | 758 | |
Denver, CO | | | 3 | | | | 1,484 | | | | 1.9 | % | | | 99,179 | | | | 93.1 | % | | | 641 | |
Wilmington, NC | | | 6 | | | | 1,868 | | | | 1.8 | % | | | 93,902 | | | | 95.8 | % | | | 647 | |
Portland, OR | | | 6 | | | | 1,490 | | | | 1.8 | % | | | 91,943 | | | | 92.2 | % | | | 698 | |
Austin, TX | | | 5 | | | | 1,425 | | | | 1.6 | % | | | 82,080 | | | | 93.6 | % | | | 631 | |
Atlanta, GA | | | 6 | | | | 1,426 | | | | 1.4 | % | | | 75,604 | | | | 91.7 | % | | | 615 | |
Columbia, SC | | | 6 | | | | 1,584 | | | | 1.2 | % | | | 64,985 | | | | 92.9 | % | | | 601 | |
Jacksonville, FL | | | 3 | | | | 1,157 | | | | 1.2 | % | | | 61,251 | | | | 93.3 | % | | | 701 | |
Norfolk, VA | | | 6 | | | | 1,438 | | | | 1.1 | % | | | 60,184 | | | | 96.3 | % | | | 782 | |
Other Southwestern | | | 12 | | | | 4,100 | | | | 4.0 | % | | | 209,653 | | | | 92.9 | % | | | 630 | |
Other Florida | | | 6 | | | | 1,737 | | | | 2.3 | % | | | 118,006 | | | | 91.1 | % | | | 712 | |
Other North Carolina | | | 8 | | | | 1,893 | | | | 1.5 | % | | | 78,669 | | | | 95.9 | % | | | 620 | |
Other Mid-Atlantic | | | 6 | | | | 1,156 | | | | 1.1 | % | | | 56,377 | | | | 94.1 | % | | | 816 | |
Other Virginia | | | 3 | | | | 820 | | | | 0.9 | % | | | 47,271 | | | | 92.6 | % | | | 926 | |
Other Southeastern | | | 2 | | | | 798 | | | | 0.8 | % | | | 40,989 | | | | 94.4 | % | | | 502 | |
Other Midwestern | | | 3 | | | | 444 | | | | 0.4 | % | | | 23,520 | | | | 93.9 | % | | | 684 | |
Real Estate Under Development | | | — | | | | — | | | | 0.8 | % | | | 40,241 | | | | — | | | | — | |
Land | | | — | | | | — | | | | 0.6 | % | | | 29,449 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | |
| Total | | | 273 | | | | 78,855 | | | | 100.0 | % | | $ | 5,233,824 | | | | 93.6 | % | | $ | 728 | |
| | | | | | | | | | | | | | | | | | |
4
| |
| Liquidity and Capital Resources |
Liquidity is the ability to meet present and future financial obligations either through operating cash flows, the sale or maturity of existing assets, or by the acquisition of additional funds through capital management. Both the coordination of asset and liability maturities and effective capital management are important to the maintenance of liquidity. Our primary source of liquidity is our cash flow from operations as determined by rental rates, occupancy levels, and operating expenses related to our portfolio of apartment homes. We routinely use our unsecured bank credit facility to temporarily fund certain investing and financing activities prior to arranging for longer-term financing. During the past several years, proceeds from the sale of real estate have been used for both investing and financing activities.
We expect to meet our short-term liquidity requirements generally through net cash provided by operations and borrowings under credit arrangements. We expect to meet certain long-term liquidity requirements such as scheduled debt maturities, the repayment of financing on development activities, and potential property acquisitions, through long-term secured and unsecured borrowings, the disposition of properties, and the issuance of additional debt or equity securities. We believe that our net cash provided by operations will continue to be adequate to meet both operating requirements and the payment of dividends by the company in accordance with REIT requirements in both the short- and long-term. Likewise, the budgeted expenditures for improvements and renovations of certain properties are expected to be funded from property operations.
We have a shelf registration statement filed with the Securities and Exchange Commission which provides for the issuance of up to an aggregate of $1.5 billion in common shares, preferred shares, and debt securities to facilitate future financing activities in the public capital markets. This shelf registration statement replaces our previous $1.0 billion shelf registration statement and includes $331.3 million of unissued securities carried forward from the previous $1.0 billion shelf registration statement. Throughout 2004, we completed various financing activities under our $1.5 billion shelf registration statement. These activities are summarized in the section titled “Financing Activities” that follows. As of December 31, 2004, approximately $1.1 billion of equity and debt securities remained available for use under the shelf registration statement. Access to capital markets is dependent on market conditions at the time of issuance.
In July 2004, Moody’s Investors Service upgraded our rating on our senior unsecured debt to Baa2 from Baa3 and our preferred stock to Baa3 from Ba1 with a stable outlook.
In October 2004, we filed a prospectus supplement under the Securities Act of 1933 relating to the offering of up to 5 million shares of our common stock that we may issue and sell through an agent from time to time in “at the market offerings,” as defined in Rule 415 of the Securities Act of 1933. Any sales of these shares will be made under our $1.5 billion shelf registration statement pursuant to a sales agreement that we entered into with the agent in July 2003. The sales price of the common stock that may be sold under the sales agreement will be no lower than the minimum price designated by us prior to the sale. As of December 31, 2004, we have sold a total of 472,000 shares of common stock pursuant to the sales agreement at a weighted average sales price of $20.36, for net proceeds to us of approximately $9.4 million.
Future development expenditures are expected to be funded primarily through joint ventures, with proceeds from the sale of property, with construction loans and, to a lesser extent, with cash flows provided by operating activities. Acquisition activity in strategic markets is expected to be largely financed through the issuance of equity and debt securities, the issuance of operating partnership units, the assumption or placement of secured and/or unsecured debt, and by the reinvestment of proceeds from the sale of properties.
5
During 2005, we have approximately $27.9 million of secured debt and $71.1 million of unsecured debt maturing and we anticipate repaying that debt with proceeds from borrowings under our secured or unsecured credit facilities, or the issuance of new unsecured debt securities or equity.
| |
| Critical Accounting Policies and Estimates |
Our critical accounting policies are those having the most impact on the reporting of our financial condition and results and those requiring significant judgments and estimates. These policies include those related to (1) capital expenditures, (2) impairment of long-lived assets, and (3) real estate investment properties. With respect to these critical accounting policies, we believe that the application of judgments and assessments is consistently applied and produces financial information that fairly depicts the results of operations for all periods presented.
In conformity with accounting principles generally accepted in the United States, we capitalize those expenditures related to acquiring new assets, materially enhancing the value of an existing asset, or substantially extending the useful life of an existing asset. Expenditures necessary to maintain an existing property in ordinary operating condition are expensed as incurred.
During 2004, $82.4 million or $1,075 per home was spent on capital expenditures for all of our communities, excluding development. These capital improvements included turnover related expenditures for floor coverings and appliances, other recurring capital expenditures such as HVAC equipment, roofs, siding, parking lots, and other non-revenue enhancing capital expenditures, which aggregated $36.3 million or $473 per home. In addition, revenue enhancing capital expenditures, kitchen and bath upgrades, and other extensive interior upgrades totaled $45.9 million or $599 per home, and major renovations totaled $0.2 million or $3 per home for the year ended December 31, 2004.
The following table outlines capital expenditures and repair and maintenance costs for all of our communities, excluding real estate under development for the periods presented:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | | Year Ended December 31, | |
| | (dollars in thousands) | | | (per home) | |
| | | | | | |
| | 2004 | | | 2003 | | | % Change | | | 2004 | | | 2003 | | | % Change | |
| | | | | | | | | | | | | | | | | | |
Turnover capital expenditures | | $ | 16,863 | | | $ | 15,044 | | | | 12.1 | % | | $ | 220 | | | $ | 202 | | | | 8.9 | % |
Other recurring capital expenditures | | | 19,397 | | | | 19,478 | | | | -0.4 | % | | | 253 | | | | 262 | | | | -3.4 | % |
| | | | | | | | | | | | | | | | | | |
| Total recurring capital expenditures | | | 36,260 | | | | 34,522 | | | | 5.0 | % | | | 473 | | | | 464 | | | | 1.9 | % |
Revenue enhancing improvements | | | 45,933 | | | | 15,408 | | | | 198.1 | % | | | 599 | | | | 207 | | | | 189.4 | % |
Major renovations | | | 197 | | | | 3,216 | | | | -93.9 | % | | | 3 | | | | 43 | | | | -93.0 | % |
| | | | | | | | | | | | | | | | | | |
| Total capital improvements | | $ | 82,390 | | | $ | 53,146 | | | | 55.0 | % | | $ | 1,075 | | | $ | 714 | | | | 50.6 | % |
| | | | | | | | | | | | | | | | | | |
Repair and maintenance | | | 42,196 | | | | 40,615 | | | | 3.9 | % | | | 550 | | | | 546 | | | | 0.7 | % |
| | | | | | | | | | | | | | | | | | |
| Total expenditures | | $ | 124,586 | | | $ | 93,761 | | | | 32.9 | % | | $ | 1,625 | | | $ | 1,260 | | | | 29.0 | % |
| | | | | | | | | | | | | | | | | | |
Total capital improvements increased $29.2 million or $361 per home in 2004 compared to 2003. We will continue to selectively add revenue enhancing improvements which we believe will provide a return on investment substantially in excess of our cost of capital. Recurring capital expenditures during 2005 are currently expected to be approximately $510 per home.
| |
| Impairment of Long-Lived Assets |
We record impairment losses on long-lived assets used in operations when events and circumstances indicate that the assets might be impaired and the undiscounted cash flows estimated to be generated by the future operation and disposition of those assets are less than the net book value of those assets. Our cash flow estimates are based upon historical results adjusted to reflect our best estimate of future market
6
and operating conditions and our estimated holding periods. The net book value of impaired assets is reduced to fair market value. Our estimates of fair market value represent our best estimate based upon industry trends and reference to market rates and transactions.
| |
| Real Estate Investment Properties |
We purchase real estate investment properties from time to time and allocate the purchase price to various components, such as land, buildings, and intangibles related to in-place leases in accordance with FASB Statement No. 141,“Business Combinations.”The purchase price is allocated based on the relative fair value of each component. The fair value of buildings is determined as if the buildings were vacant upon acquisition and subsequently leased at market rental rates. As such, the determination of fair value considers the present value of all cash flows expected to be generated from the property including an initial lease up period. We determine the fair value of in-place leases by assessing the net effective rent and remaining term of the lease relative to market terms for similar leases at acquisition. In addition, we consider the cost of acquiring similar leases, the foregone rents associated with the lease-up period, and the carrying costs associated with the lease-up period. The fair value of in-place leases is recorded and amortized as amortization expense over the remaining contractual lease period.
The following discussion explains the changes in net cash provided by operating and financing activities and net cash used in investing activities that are presented in our Consolidated Statements of Cash Flows.
For the year ended December 31, 2004, our net cash flow provided by operating activities was $251.7 million compared to $234.9 million for 2003. During 2004, the increase in cash flow from operating activities resulted primarily from an increase in property operating income due to the overall increase in our apartment community portfolio (see discussion under “Apartment Community Operations”).
For the year ended December 31, 2004, net cash used in investing activities was $596.0 million compared to $304.2 million for 2003. Changes in the level of investing activities from period to period reflects our strategy as it relates to our acquisition, capital expenditure, development, and disposition programs, as well as the impact of the capital market environment on these activities, all of which are discussed in further detail below.
For the year ended December 31, 2004, we acquired 28 apartment communities with 8,060 apartment homes for an aggregate consideration of $1.0 billion and one parcel of land for $16.3 million. In 2003, we acquired 3,514 apartment homes in 11 communities for an aggregate consideration of $347.7 million and one parcel of land for $3.1 million. In addition, we purchased the remaining 47% joint venture partners’ ownership interest in nine communities with 1,706 apartment homes in Salinas and Pacific Grove, California, for $76.0 million in June 2003.
Our long-term strategic plan is to achieve greater operating efficiencies by investing in fewer, more concentrated markets. As a result, we have been expanding our interests in the fast growing Southern California, Florida, and Metropolitan DC markets over the past two years. During 2005, we plan to continue to channel new investments into those markets we believe will provide the best investment returns. Markets will be targeted based upon defined criteria including past performance, expected job growth, current and anticipated housing supply and demand, and the ability to attract and support household formation.
7
| |
| Real Estate Under Development |
Development activity is focused in core markets in which we have strong operations in place. For the year ended December 31, 2004, we invested approximately $19.1 million in development projects, an increase of $5.5 million from our 2003 level of $13.6 million.
The following projects were under development as of December 31, 2004:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of | | | Completed | | | | | | | Estimated | | | Expected | |
| | Apartment | | | Apartment | | | Cost to Date | | | Budgeted Cost | | | Cost | | | Completion | |
| | Homes | | | Homes | | | (In thousands) | | | (In thousands) | | | Per Home | | | Date | |
| | | | | | | | | | | | | | | | | | |
2000 Post Phase III San Francisco, CA | | | 24 | | | | — | | | $ | 2,754 | | | $ | 7,000 | | | $ | 291,700 | | | | 1Q06 | |
Verano at Town Square Rancho Cucamonga, CA | | | 414 | | | | — | | | | 27,648 | | | | 66,300 | | | | 160,100 | | | | 2Q06 | |
Mandalay on the Lake Irving, TX | | | 369 | | | | — | | | | 9,840 | | | | 30,900 | | | | 83,700 | | | | 2Q06 | |
| | | | | | | | | | | | | | | | | | |
| | | 807 | | | | — | | | $ | 40,242 | | | $ | 104,200 | | | $ | 129,100 | | | | | |
| | | | | | | | | | | | | | | | | | |
In addition, we own seven parcels of land that we continue to hold for future development that had a carrying value as of December 31, 2004 of $24.7 million. Four of the parcels represent additional phases to existing communities as we plan to add apartment homes adjacent to currently owned communities that are in improving markets.
| |
| Disposition of Investments |
For the year ended December 31, 2004, we sold 19 communities with 5,425 apartment homes for an aggregate consideration of $270.1 million. In addition, we sold 24 of 36 townhomes of a community for $7.3 million. We recognized gains for financial reporting purposes of $52.9 million on these sales. Proceeds from the sales were used primarily to reduce debt.
For the year ended December 31, 2003, we sold seven communities with 1,927 apartment homes for an aggregate consideration of $88.9 million, one parcel of land for $1.3 million, and two commercial properties for an aggregate consideration of $7.3 million. We recognized gains for financial reporting purposes of $15.9 million on these sales. Proceeds from the sales were used primarily to reduce debt.
During 2005, we plan to continue to pursue our strategy of exiting markets where long-term growth prospects are limited and redeploying capital into markets that would enhance future growth rates and economies of scale. We intend to use the proceeds from 2005 dispositions to reduce debt, acquire communities, and fund development activity.
Net cash provided by financing activities during 2004 was $347.3 million compared to $70.9 million in 2003. As part of the plan to improve our balance sheet, we utilized proceeds from dispositions, equity and debt offerings, and refinancings to extend maturities, pay down existing debt, and purchase new properties.
The following is a summary of our financing activities for the year ended December 31, 2004:
| | |
| • | Repaid $131.8 million of secured debt and $46.6 million of unsecured debt. |
|
| • | Sold $125 million aggregate principal amount of 5.13% senior unsecured notes due January 2014 ($75 million in January and $50 million in March) under our medium-term note program. These notes represent a re-opening of the 5.13% senior unsecured notes due January 2014 that we issued in October 2003, and these notes constitute a single series of notes, bringing the aggregate principal amount outstanding of the 5.13% senior unsecured notes to $200 million. The net proceeds of $126.0 million were used to repay secured and unsecured debt obligations maturing in the first quarter of 2004 and to fund the acquisition of apartment homes. |
8
| | |
| • | Sold $50 million aggregate principal amount of 3.90% senior unsecured notes due March 2010 in March 2004 under our medium-term note program. The net proceeds of approximately $49.4 million were used to fund the acquisition of apartment communities. |
|
| • | Replaced our previous $1.0 billion shelf registration statement in June 2004 with a new shelf registration statement that provides for the issuance of up to $1.5 billion in debt securities and preferred and common stock. The new $1.5 billion shelf registration statement includes $331.3 million of unissued securities carried forward from our previous shelf registration statement. |
|
| • | Sold $50 million aggregate principal amount of 4.30% senior unsecured notes due July 2007 in June 2004 under our new $750 million medium-term note program. The net proceeds of approximately $49.8 million were used to fund the acquisition of apartment communities and repay amounts outstanding on our $500 million unsecured credit facility. |
|
| • | Moody’s Investors Service upgraded our rating on our senior unsecured debt to Baa2 from Baa3 and our preferred stock to Baa3 from Ba1 with a stable outlook in July 2004. |
|
| • | Sold $100 million of 5.00% senior unsecured notes due January 2012 and $25 million of 4.30% senior unsecured notes due July 2007 under our new $750 million medium-term note program in October 2004. The $25 million in notes represent a re-opening of the 4.30% senior unsecured notes due July 2007 that we issued in June 2004, and these notes constitute a single series of notes, bringing the aggregate principal amount outstanding of the 4.30% senior unsecured notes to $75 million. The net proceeds of $124.4 million were used to fund the acquisition of apartment communities. |
|
| • | Sold $100 million aggregate principal amount of 5.25% senior unsecured notes due January 2015 under our new $750 million medium-term note program in October 2004. The net proceeds of $99.0 million were used to fund the acquisition of apartment communities. |
|
| • | Sold 3.5 million shares of common stock at a public offering price of $20.50 per share under our $1.5 billion shelf registration statement in October 2004. We sold an additional 525,000 shares of common stock at a public offering price of $20.50 per share in connection with the exercise of the underwriter’s over-allotment option in October 2004. The net proceeds of $81.9 million were used to reduce outstanding debt balances under our $500 million unsecured revolving credit facility, which was used to fund the acquisition of apartment communities. |
|
| • | Filed a prospectus supplement under the Securities Act of 1933 in October 2004, relating to the offering of up to 5 million shares of our common stock that we may issue and sell through an agent from time to time in “at the market offerings,” as defined in Rule 415 of the Securities Act of 1933. Any sales of these shares will be made under our $1.5 billion shelf registration statement pursuant to a sales agreement that we entered into with the agent in July 2003. The sales price of the common stock that may be sold under the sales agreement will be no lower than the minimum price designated by us prior to the sale. As of December 31, 2004, we have sold a total of 472,000 shares of common stock pursuant to the sales agreement at a weighted average sales price of $20.36, for net proceeds to us of approximately $9.4 million. |
|
| • | Exercised our right to redeem 2 million shares of our Series D Cumulative Convertible Redeemable Preferred Stock in December 2004. Upon receipt of our redemption notice, the shares to be redeemed were converted by the holder into 3,076,769 shares of common stock at a price of $16.25 per share. |
|
| • | In conjunction with certain acquisitions, we assumed secured mortgages of $311.7 million with maturity dates ranging from September 2006 through June 2013. |
We have four secured revolving credit facilities with Fannie Mae with an aggregate commitment of $860 million and one with Freddie Mac for $72 million. As of December 31, 2004, $656.3 million was
9
outstanding under the Fannie Mae credit facilities leaving $203.7 million of unused capacity. The Fannie Mae credit facilities are for an initial term of ten years, bear interest at floating and fixed rates, and can be extended for an additional five years at our discretion. As of December 31, 2004, $20.7 million had been funded under the Freddie Mac credit facility leaving $51.3 million of unused capacity. The Freddie Mac credit facility is for an initial term of five years with an option for us to extend for an additional four-year term at the then market rate. As of December 31, 2004, aggregate borrowings under both the Fannie Mae and Freddie Mac credit facilities were $677 million. We have $288.9 million of the funded balance fixed at a weighted average interest rate of 6.4%. The remaining balance on these facilities is currently at a weighted average variable rate of 2.7%.
We have a $500 million three-year unsecured revolving credit facility that matures in March 2006. If we receive commitments from additional lenders or if the initial lenders increase their commitments, we will be able to increase the credit facility to $650 million. At our option, the credit facility can be extended one year to March 2007. Based on our current credit ratings, the credit facility bears interest at a rate equal to LIBOR plus 90 basis points. As of December 31, 2004, $278.1 million was outstanding under the credit facility leaving $221.9 million of unused capacity.
The Fannie Mae and Freddie Mac credit facilities and the bank revolving credit facility are subject to customary financial covenants and limitations.
As part of our overall interest rate risk management strategy, we have used derivatives as a means to fix the interest rates of variable rate debt obligations or to hedge anticipated financing transactions. Our derivative transactions used for interest rate risk management included various interest rate swaps with indices that related to the pricing of specific financial instruments of the company. We believe that we appropriately controlled our interest rate risk through the use of derivative instruments. During 2004, the fair value of our derivative instruments improved from an unfavorable $1.6 million at December 31, 2003, to $0 at December 31, 2004. This decrease was due to the normal progression of the fair market value of our derivative instruments towards zero as they matured. As of December 31, 2004, all of United Dominion’s interest rate swap agreements had matured.
We are exposed to interest rate risk associated with variable rate notes payable and maturing debt that has to be refinanced. United Dominion does not hold financial instruments for trading or other speculative purposes, but rather issues these financial instruments to finance its portfolio of real estate assets. Interest rate sensitivity is the relationship between changes in market interest rates and the fair value of market rate sensitive assets and liabilities. Our earnings are affected as changes in short-term interest rates impact our cost of variable rate debt and maturing fixed rate debt. A large portion of our market risk is exposure to short-term interest rates from variable rate borrowings outstanding under our Fannie Mae and Freddie Mac credit facilities and our bank revolving credit facility, which totaled $388.1 million and $278.1 million, respectively, at December 31, 2004. The impact on our financial statements of refinancing fixed rate debt that matured during 2004 was immaterial.
If market interest rates for variable rate debt average 100 basis points more in 2005 than they did during 2004, our interest expense would increase, and income before taxes would decrease by $7.4 million. Comparatively, if market interest rates for variable rate debt had averaged 100 basis points more in 2004 than in 2003, our interest expense would have increased, and net income would have decreased by $5.8 million. If market rates for fixed rate debt were 100 basis points higher at December 31, 2004, the fair value of fixed rate debt would have remained constant at $2.1 billion. If market interest rates for fixed rate debt were 100 basis points lower at December 31, 2004, the fair value of fixed rate debt would have increased from $2.1 billion to $2.3 billion.
These amounts are determined by considering the impact of hypothetical interest rates on our borrowing cost. These analyses do not consider the effects of the adjusted level of overall economic activity
10
that could exist in such an environment. Further, in the event of a change of such magnitude, management would likely take actions to further mitigate our exposure to the change. However, due to the uncertainty of the specific actions that would be taken and their possible effects, the sensitivity analysis assumes no change in our financial structure.
Funds from operations, or FFO, is defined as net income (computed in accordance with generally accepted accounting principles), excluding gains (or losses) from sales of depreciable property, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute FFO for all periods presented in accordance with the recommendations set forth by the National Association of Real Estate Investment Trust’s (“NAREIT”) April 1, 2002 White Paper. We consider FFO in evaluating property acquisitions and our operating performance, and believe that FFO should be considered along with, but not as an alternative to, net income and cash flow as a measure of our activities in accordance with generally accepted accounting principles. FFO does not represent cash generated from operating activities in accordance with generally accepted accounting principles and is not necessarily indicative of cash available to fund cash needs.
Historical cost accounting for real estate assets in accordance with generally accepted accounting principles 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 the 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 and defines FFO as net income (computed in accordance with accounting principles generally accepted in the United States), excluding gains (or losses) from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. The use of FFO, combined with the required 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. We generally consider FFO to be a useful measure for reviewing our comparative operating and financial performance (although FFO should be reviewed in conjunction with net income which remains the primary measure of performance) because by excluding gains or losses related to sales of previously depreciated operating real estate assets and excluding real estate asset depreciation and amortization, FFO can help one compare the operating performance of a company’s real estate between periods or as compared to different companies. We believe that FFO is the best measure of economic profitability for real estate investment trusts.
11
The following table outlines our FFO calculation and reconciliation to generally accepted accounting principles for the three years ended December 31, 2004 (dollars in thousands):
| | | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Net income | | $ | 97,152 | | | $ | 70,404 | | | $ | 53,229 | |
Adjustments: | | | | | | | | | | | | |
| Distributions to preferred stockholders | | | (19,531 | ) | | | (26,326 | ) | | | (27,424 | ) |
| Real estate depreciation, net of outside partners’ interest | | | 171,766 | | | | 145,259 | | | | 132,607 | |
| Minority interests of unitholders in operating partnership | | | 444 | | | | (872 | ) | | | (2,078 | ) |
| Real estate depreciation related to unconsolidated entities | | | 279 | | | | 196 | | | | 471 | |
Discontinued Operations: | | | | | | | | | | | | |
| Real estate depreciation | | | 8,862 | | | | 17,699 | | | | 25,122 | |
| Minority interests of unitholders in operating partnership | | | 4,399 | | | | 2,519 | | | | 3,787 | |
| Net gains on sales of depreciable property | | | (52,903 | ) | | | (15,941 | ) | | | (32,698 | ) |
| | | | | | | | | |
Funds from operations — basic | | $ | 210,468 | | | $ | 192,938 | | | $ | 153,016 | |
| | | | | | | | | |
| Distributions to preferred stockholders — Series D and E (Convertible) | | | 7,887 | | | | 14,681 | | | | 15,779 | |
| | | | | | | | | |
Funds from operations — diluted | | $ | 218,355 | | | $ | 207,619 | | | $ | 168,795 | |
| | | | | | | | | |
| Gains on the disposition of real estate developed for sale | | | 1,202 | | | | 812 | | | | — | |
| | | | | | | | | |
FFO with gains on the disposition of real estate developed for sale — diluted | | $ | 219,557 | | | $ | 208,431 | | | $ | 168,795 | |
| | | | | | | | | |
Weighted average number of common shares and OP Units outstanding — basic | | | 136,852 | | | | 122,589 | | | | 113,077 | |
Weighted average number of common shares, OP Units, and common stock equivalents outstanding — diluted | | | 145,842 | | | | 136,975 | | | | 127,838 | |
In the computation of diluted FFO, OP Units, out-performance partnership shares, and the shares of Series D Cumulative Convertible Redeemable Preferred Stock and Series E Cumulative Convertible Preferred Stock are dilutive; therefore, they are included in the diluted share count. For the years ended December 31, 2004 and 2003, distributions to preferred stockholders exclude $5.7 million and $19.3 million, respectively, related to premiums on preferred stock conversions.
Gains on the disposition of real estate investments developed for sale is defined as net sales proceeds less a tax provision (such development by REITs must be conducted in a taxable REIT subsidiary) and the gross investment basis of the asset before accumulated depreciation. We consider FFO with gains (or losses) on real estate developed for sale to be a meaningful supplemental measure of performance because of the short-term use of funds to produce a profit that differs from the traditional long-term investment in real estate for REITs.
The following is a reconciliation of GAAP gains on the disposition of real estate developed for sale to gross gains on the disposition of real estate developed for sale for the three years ended December 31, 2004 (dollars in thousands):
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 |
| | | | | | | | |
GAAP gains on the disposition of real estate developed for sale | | $ | 1,278 | | | $ | 1,249 | | | $ | — | |
Less: accumulated depreciation | | | (76 | ) | | | (437 | ) | | | — | |
| | | | | | | | | |
Gains on the disposition of real estate developed for sale | | $ | 1,202 | | | $ | 812 | | | $ | — | |
| | | | | | | | | |
12
The following table is our reconciliation of FFO share information to weighted average common shares outstanding, basic and diluted, reflected on the Consolidated Statements of Operations for the three years ended December 31, 2004 (shares in thousands):
| | | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Weighted average number of common shares and OP units outstanding — basic | | | 136,852 | | | | 122,589 | | | | 113,077 | |
Weighted average number of OP units outstanding | | | (8,755 | ) | | | (7,917 | ) | | | (6,999 | ) |
| | | | | | | | | |
| Weighted average number of common shares outstanding — basic per the Consolidated Statements of Operations | | | 128,097 | | | | 114,672 | | | | 106,078 | |
| | | | | | | | | |
Weighted average number of common shares, OP units, and common stock equivalents outstanding — diluted | | | 145,842 | | | | 136,975 | | | | 127,838 | |
Weighted average number of incremental shares from assumed stock option conversions | | | — | | | | (976 | ) | | | (885 | ) |
Weighted average number of incremental shares from assumed restricted stock conversions | | | 86 | | | | — | | | | — | |
Weighted average number of OP units outstanding | | | (8,755 | ) | | | (7,917 | ) | | | (6,999 | ) |
Weighted average number of Series A OPPSs outstanding | | | (1,791 | ) | | | (1,773 | ) | | | (1,568 | ) |
Weighted average number of Series D preferred stock outstanding | | | (2,892 | ) | | | (10,033 | ) | | | (12,308 | ) |
Weighted average number of Series E preferred stock outstanding | | | (3,410 | ) | | | (1,604 | ) | | | — | |
| | | | | | | | | |
| Weighted average number of common shares outstanding — diluted per the Consolidated Statements of Operations | | | 129,080 | | | | 114,672 | | | | 106,078 | |
| | | | | | | | | |
FFO also does not represent cash generated from operating activities in accordance with generally accepted accounting principles, and therefore should not be considered an alternative to net cash flows from operating activities, as determined by generally accepted accounting principles, as a measure of liquidity. Additionally, it is not necessarily indicative of cash availability to fund cash needs. A presentation of cash flow metrics based on generally accepted accounting principles is as follows (dollars in thousands):
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Net cash provided by operating activities | | $ | 251,747 | | | $ | 234,945 | | | $ | 229,001 | |
Net cash used in investing activities | | | (595,966 | ) | | | (304,217 | ) | | | (67,363 | ) |
Net cash provided by/(used in) financing activities | | | 347,299 | | | | 70,944 | | | | (163,127 | ) |
Results of Operations
The following discussion includes the results of both continuing and discontinued operations for the periods presented.
| |
| Net Income Available to Common Stockholders |
Net income available to common stockholders was $71.9 million ($0.56 per diluted share) for the year ended December 31, 2004, compared to $24.8 million ($0.22 per diluted share) for the year ended December 31, 2003, representing an increase of $47.1 million ($0.34 per diluted share). The increase for the year ended December 31, 2004, when compared to the same period in 2003, resulted primarily from the following items, all of which are discussed in further detail elsewhere within this Report:
| | |
| • | $37.0 million more in gains recognized from the sale of depreciable property in 2004, |
|
| • | a $19.2 million increase in operating results in 2004, |
|
| • | a $13.5 million decrease in premiums paid on preferred stock conversions in 2004, |
13
| | |
| • | $6.8 million less in preferred stock distributions in 2004, |
|
| • | a $1.5 million increase in non-property income in 2004, |
|
| • | $1.4 million less in impairment loss on investments in 2004, and |
|
| • | a $1.3 million decrease in general and administrative expense in 2004. |
These increases in income were partially offset by a $17.2 million increase in depreciation and amortization expense, a $6.6 million increase in interest expense, and a charge of $5.5 million for hurricane related expenses in 2004 when compared to 2003.
Net income available to common stockholders was $24.8 million ($0.21 per diluted share) for the year ended December 31, 2003, compared to $25.8 million ($0.24 per diluted share) for the year ended December 31, 2002, representing a decrease of $1.0 million ($0.03 per diluted share). The decrease for the year ended December 31, 2003, when compared to the same period in 2002, resulted primarily from the following items, all of which are discussed in further detail elsewhere within this Report:
| | |
| • | a charge of $19.3 million in 2003 for a premium on preferred stock conversions, |
|
| • | $16.8 million less in gains recognized from the sale of depreciable property in 2003, |
|
| • | a $15.5 million decrease in property operating income in 2003, |
|
| • | a $4.2 million increase in depreciation and amortization expense in 2003, and |
|
| • | a $1.4 million impairment charge taken in 2003 for the write-off of our investment in Realeum, Inc., an unconsolidated development joint venture. |
These decreases in income were offset by $37.0 million less in prepayment penalties and premiums paid in 2003 for the refinancing of mortgage debt and the repurchase of unsecured debt, a $15.8 million decrease in interest expense in 2003, and a $2.3 million impairment charge taken in 2002 related to a portfolio of properties in Memphis, Tennessee.
Apartment Community Operations
Our net income is primarily generated from the operation of our apartment communities. The following table summarizes the operating performance of our total apartment portfolio for each of the periods presented (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | | Year Ended December 31, | |
| | | | | | |
| | 2004 | | | 2003 | | | % Change | | | 2003 | | | 2002 | | | % Change | |
| | | | | | | | | | | | | | | | | | |
Property rental income | | $ | 649,952 | | | $ | 613,550 | | | | 5.9 | % | | $ | 613,550 | | | $ | 627,625 | | | | -2.2 | % |
Property operating expense* | | | (251,697 | ) | | | (234,478 | ) | | | 7.3 | % | | | (234,478 | ) | | | (233,071 | ) | | | 0.6 | % |
| | | | | | | | | | | | | | | | | | |
Property operating income | | $ | 398,255 | | | $ | 379,072 | | | | 5.1 | % | | $ | 379,072 | | | $ | 394,554 | | | | -3.9 | % |
| | | | | | | | | | | | | | | | | | |
Weighted average number of homes | | | 76,873 | | | | 74,550 | | | | 3.1 | % | | | 74,550 | | | | 76,567 | | | | -2.6 | % |
Physical occupancy** | �� | | 93.6 | % | | | 93.2 | % | | | 0.4 | % | | | 93.2 | % | | | 93.0 | % | | | 0.2 | % |
| | |
| * | Excludes depreciation, amortization, and property management expenses. |
| |
** | Based upon weighted average stabilized units. |
14
The following table is our reconciliation of property operating income to net income as reflected on the Consolidated Statements of Operations for the periods presented (dollars in thousands):
| | | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Property operating income | | $ | 398,255 | | | $ | 379,072 | | | $ | 394,554 | |
Commercial operating income | | | 513 | | | | 733 | | | | 618 | |
Non-property income | | | 2,608 | | | | 1,068 | | | | 1,806 | |
Depreciation and amortization | | | (184,000 | ) | | | (166,577 | ) | | | (163,183 | ) |
Interest | | | (124,087 | ) | | | (117,416 | ) | | | (132,941 | ) |
General and administrative and property management | | | (37,197 | ) | | | (37,499 | ) | | | (36,583 | ) |
Other operating expenses | | | (1,314 | ) | | | (1,265 | ) | | | (1,351 | ) |
Net gain on sale of depreciable property | | | 52,902 | | | | 15,941 | | | | 32,698 | |
Loss on early debt retirement | | | — | | | | — | | | | (36,965 | ) |
Impairment loss on real estate and investments | | | — | | | | (1,392 | ) | | | (2,301 | ) |
Hurricane related expenses | | | (5,503 | ) | | | — | | | | — | |
Minority interests | | | (5,025 | ) | | | (2,261 | ) | | | (3,123 | ) |
| | | | | | | | | |
| Net income per the Consolidated Statements of Operations | | $ | 97,152 | | | $ | 70,404 | | | $ | 53,229 | |
| | | | | | | | | |
Our same communities (those communities acquired, developed, and stabilized prior to December 31, 2003 and held on December 31, 2004, which consisted of 62,497 apartment homes) provided 78% of our property operating income for the year ended December 31, 2004.
For 2004, same community property operating income decreased 1.2% or $3.9 million compared to 2003. The overall decrease in property operating income was primarily attributable to a 0.5% or $2.3 million increase in revenues from rental and other income that was offset by a 3.2% or $6.2 million increase in operating expenses. The increase in revenues from rental and other income was primarily driven by a 7.7% or $2.8 million decrease in vacancy loss and a 14.3% or $2.1 million increase in utility reimbursement income. These increases in income were offset by a 0.7% or $3.6 million decrease in rental rates. Physical occupancy increased 0.8% to 93.8%.
The increase in property operating expenses was primarily driven by a 5.4% or $2.8 million increase in personnel costs, a 4.7% or $1.5 million increase in repair and maintenance costs, a 3.5% or $1.1 million increase in utilities expense, and a 1.6% or $0.8 million increase in property taxes.
As a result of the percentage changes in property rental income and property operating expenses, the operating margin (property operating income divided by property rental income) decreased 1.0% to 61.0%.
The remaining 22% of our property operating income during 2004 was generated from communities that we classify as “non-mature communities” (primarily those communities acquired or developed during 2003 and 2004, sold properties, and those properties classified as real estate held for disposition). The 39 communities with 11,574 apartment homes that we acquired during 2003 and 2004 provided $45.8 million of property operating income. The 19 communities with 5,425 apartment homes sold during 2004 provided $14.4 million of property operating income. In addition, our development communities, which included 178 apartment homes constructed since January 1, 2003, provided $1.0 million of property operating income during 2004, the 12 communities with 2,635 apartment homes classified as real estate held for disposition provided $11.3 million of property operating income, and other non-mature communities provided $13.5 million of property operating income for the year ended December 31, 2004.
15
Our same communities (those communities acquired, developed, and stabilized prior to January 1, 2002 and held on December 31, 2003, which consisted of 67,814 apartment homes) provided 89% of our property operating income for the year ended December 31, 2003.
For 2003, same community property operating income decreased 4.2% or $14.9 million compared to 2002. The overall decrease in property operating income was primarily attributable to a 1.8% or $9.9 million decrease in revenues from rental and other income and a 2.5% or $5.0 million increase in operating expenses. The decrease in revenues from rental and other income was primarily driven by a 2.2% or $12.8 million decrease in rental rates. This decrease in income was partially offset by an 11.7% or $1.7 million increase in sub-meter, gas, trash, and utility reimbursements, a 5.5% or $1.0 million decrease in concession expense, and a 1.7% or $0.7 million decrease in vacancy loss. Physical occupancy remained constant at 93.2% for both 2003 and 2002.
The increase in property operating expenses was primarily driven by a 17.6% or $1.7 million increase in insurance costs, a 4.3% or $1.4 million increase in utilities expense, a 2.4% or $0.9 million increase in repair and maintenance costs, a 3.9% or $0.8 million increase in administrative and marketing costs, a 0.7% or $0.4 million increase in personnel costs, and a 0.8% or $0.4 million increase in taxes, all of which were partially offset by a 17.6% or $0.2 million decrease in incentive compensation.
As a result of the percentage changes in property rental income and property operating expenses, the operating margin decreased 1.6% to 61.7%.
The remaining 11% of our property operating income during 2003 was generated from communities that we classify as “non-mature communities” (primarily those communities acquired or developed during 2002 and 2003, sold properties, and those properties classified as real estate held for disposition). The 21 communities with 6,935 apartment homes that we acquired during 2002 and 2003 provided $30.6 million of property operating income. The seven communities with 1,927 apartment homes sold during 2003 provided $4.6 million of property operating income. In addition, our development communities, which included 972 apartment homes constructed since January 1, 2002, provided $4.8 million of property operating income during 2003, the one community with 100 apartment homes classified as real estate held for disposition provided $0.7 million of property operating income, and other non-mature communities provided $1.7 million of property operating income for the year ended December 31, 2003.
| |
| Real Estate Depreciation and Amortization |
For the year ended December 31, 2004, real estate depreciation and amortization on both continuing and discontinued operations increased $17.2 million or 10.5% compared to 2003, primarily due to the overall increase in the weighted average number of apartment homes and a significant increase in the per home acquisition cost compared to the existing portfolio, and other capital expenditures.
For the year ended December 31, 2003, real estate depreciation and amortization on both continuing and discontinued operations increased $4.2 million or 2.7% compared to 2002, regardless of the decrease in the weighted average number of apartment homes experienced from December 31, 2002 to December 31, 2003. The increase was primarily due to the newly acquired properties having a significantly higher per home cost compared to those properties that were disposed of, and other capital expenditures.
For the year ended December 31, 2004, interest expense on both continuing and discontinued operations increased $6.6 million or 5.6% from 2003 primarily due to the issuance of debt. For the year ended December 31, 2004, the weighted average amount of debt outstanding increased 21.2% or $435.9 million compared to the prior year. However, this was partially offset by the weighted average
16
interest rate declining from 5.4% to 5.0% during 2004. The weighted average amount of debt outstanding during 2004 is higher than 2003 as acquisition costs in 2004 have been funded, in most part, by the issuance of debt. The decrease in the weighted average interest rate during 2004 reflects our ability to take advantage of lower interest rates through refinancing and the utilization of variable rate debt.
For the year ended December 31, 2003, interest expense on both continuing and discontinued operations decreased $15.8 million or 11.9% from 2002 primarily due to debt refinancings, decreasing interest rates, and an overall decrease in the weighted average level of debt outstanding. For the year ended December 31, 2003, the weighted average amount of debt outstanding decreased 1.1% or $23.9 million compared to the prior year and the weighted average interest rate decreased from 6.1% to 5.4% during 2003. The weighted average amount of debt outstanding during 2003 is lower than 2002 primarily due to the high acquisition volume at the beginning of 2002 that was subsequently mitigated by high disposition activity in the second half of 2002. Furthermore, acquisition costs in 2003 that exceeded disposition proceeds were funded, in most part, by equity and OP Unit issuances. The decrease in the average interest rate during 2003 reflects our ability to take advantage of declining interest rates through refinancing and the utilization of variable rate debt.
| |
| General and Administrative |
For the year ended December 31, 2004, general and administrative expenses decreased $1.3 million or 6.4% over 2003. This decrease was primarily attributable to a decrease in investor relations, legal and consulting expenses.
For the year ended December 31, 2003, general and administrative expenses increased $1.3 million or 6.6% over 2002 primarily due to an increase in restricted stock compensation. Over the past two years, United Dominion has shifted its long-term incentive reward system from stock options to restricted stock, the cost of which is expensed monthly during the vesting period.
| |
| Hurricane Related Expenses |
In 2004, we recognized a $5.5 million charge to cover expenses associated with the damage in Florida caused by hurricanes Charley, Frances, and Jeanne. United Dominion reported that 25 of its 34 Florida communities were affected by the hurricanes.
| |
| Impairment Loss on Real Estate and Investments |
In 2003, we recognized a $1.4 million charge for the write-off of our investment in Realeum, Inc., an unconsolidated development joint venture created to develop web-based solutions for multifamily property and portfolio management.
| |
| Gains on Sales of Land and Depreciable Property |
For the years ended December 31, 2004 and 2003, we recognized gains for financial reporting purposes of $52.9 million and $15.9 million, respectively. Changes in the level of gains recognized from period to period reflect the changing level of our divestiture activity from period to period as well as the extent of gains related to specific properties sold.
| |
| Premium on Preferred Stock Conversions |
In the fourth quarter of 2004, we exercised our right to redeem 2 million shares of our Series D Cumulative Convertible Redeemable Preferred Stock. Upon receipt of our redemption notice, the shares to be redeemed were converted by the holder into 3,076,769 shares of common stock at a price of $16.25 per share. As a result, we recognized a $5.7 million premium on preferred stock conversions.
In the second quarter of 2003, we exercised our right to redeem 2 million shares of our Series D Cumulative Convertible Redeemable Preferred Stock. Upon receipt of our redemption notice, the shares to be redeemed were converted by the holder into 3,076,923 shares of common stock at a price of $16.25 per
17
share. In December 2003, we exercised our right to redeem an additional 4 million shares of our Series D. Upon receipt of our redemption notice, the shares to be redeemed were converted by the holder into 6,154,000 shares of common stock at a price of $16.25 per share. As a result, we recognized a $19.3 million premium on preferred stock conversions during 2003.
The premium amount recognized to convert these shares represents the cumulative accretion to date between the conversion value of the preferred stock and the value at which it was recorded at the time of issuance.
| |
| eBay Purchase of Rent.com |
On December 16, 2004, eBay (Nasdaq: EBAY) announced that it had agreed to acquire privately held Rent.com, a leading Internet listing web site in the apartment and rental housing industry, for approximately $415 million plus acquisition costs, net of Rent.com’s cash on hand. On February 23, 2005, eBay announced that it had completed the acquisition. We own shares in Rent.com, and as a result of the transaction, we recorded a one-time pre-tax gain of $12.3 million on the sale.
We believe that the direct effects of inflation on our operations have been immaterial. Substantially all of our leases are for a term of one year or less which generally minimizes our risk from the adverse effects of inflation.
| |
| Off-Balance Sheet Arrangements |
We do not have any off-balance sheet arrangements that have, or are reasonably likely to have, a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources that are material.
The following table summarizes United Dominion’s contractual obligations as of December 31, 2004 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | Payments Due by Period | |
| | | |
Contractual Obligations | | Total | | | 2005 | | | 2006-2007 | | | 2008-2009 | | | Thereafter | |
| | | | | | | | | | | | | | | |
Long-Term Debt Obligations | | $ | 2,879,982 | | | $ | 99,002 | | | $ | 732,444 | | | $ | 566,477 | | | $ | 1,482,059 | |
Capital Lease Obligations | | | — | | | | — | | | | — | | | | — | | | | — | |
Operating Lease Obligations | | | 28,645 | | | | 1,709 | | | | 2,505 | | | | 2,128 | | | | 22,303 | |
Purchase Obligations | | | — | | | | — | | | | — | | | | — | | | | — | |
Other Long-Term Liabilities Reflected on the Balance Sheet Under GAAP | | | — | | | | — | | | | — | | | | — | | | | — | |
During 2004, we incurred interest costs of $124.1 million, of which $1.0 million was capitalized.
| |
| Factors Affecting Our Business and Prospects |
There are many factors that affect our business and the results of our operations, some of which are beyond our control. These factors include:
| | |
| • | unfavorable changes in apartment market and economic conditions that could adversely affect occupancy levels and rental rates, |
|
| • | the failure of acquisitions to achieve anticipated results, |
|
| • | possible difficulty in selling apartment communities, |
|
| • | the timing and closing of planned dispositions under agreement, |
18
| | |
| • | competitive factors that may limit our ability to lease apartment homes or increase or maintain rents, |
|
| • | insufficient cash flow that could affect our debt financing and create refinancing risk, |
|
| • | failure to generate sufficient revenue, which could impair our debt service payments and distributions to stockholders, |
|
| • | development and construction risks that may impact our profitability, |
|
| • | potential damage from natural disasters, including hurricanes and other weather-related events, which could result in substantial costs, |
|
| • | delays in completing developments and lease-ups on schedule, |
|
| • | our failure to succeed in new markets, |
|
| • | changing interest rates, which could increase interest costs and affect the market price of our securities, |
|
| • | potential liability for environmental contamination, which could result in substantial costs, and |
|
| • | the imposition of federal taxes if we fail to qualify as a REIT in any taxable year. |
19
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE
UNITED DOMINION REALTY TRUST, INC.
| | | | |
| | Page | |
| | | |
FINANCIAL STATEMENTS FILED AS PART OF THIS REPORT | | | | |
Report of Independent Registered Public Accounting Firm | | | 21 | |
Consolidated Balance Sheets at December 31, 2004 and 2003 | | | 22 | |
Consolidated Statements of Operations for each of the three years in the period ended December 31, 2004 | | | 23 | |
Consolidated Statements of Cash Flows for each of the three years in the period ended December 31, 2004 | | | 24 | |
Consolidated Statements of Stockholders’ Equity for each of the three years in the period ended December 31, 2004 | | | 25 | |
Notes to Consolidated Financial Statements | | | 27 | |
|
SCHEDULE FILED AS PART OF THIS REPORT | | | | |
Schedule III — Summary of Real Estate Owned | | | 49 | |
All other schedules are omitted since the required information is not present or is not present in amounts sufficient to require submission of the schedule, or because the information required is included in the financial statements and notes thereto.
20
Report of Independent Registered Public Accounting Firm
Board of Directors and Stockholders
United Dominion Realty Trust, Inc.
We have audited the accompanying consolidated balance sheets of United Dominion Realty Trust, Inc. (the “Company”) as of December 31, 2004 and 2003, and the related consolidated statements of operations, stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2004. Our audits also included the financial statement schedule listed in the Index. These financial statements and schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of United Dominion Realty Trust, Inc. at December 31, 2004 and 2003, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2004, in conformity with accounting principles generally accepted in the United States. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the Company’s internal control over financial reporting as of December 31, 2004, based on criteria established inInternal Control — Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 2, 2005 (not provided herein) expressed an unqualified opinion thereon.
Richmond, Virginia
March 2, 2005,
except for Notes 2, 3 and 11, as to which the date is
May 18, 2005
21
UNITED DOMINION REALTY TRUST, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except for share data)
| | | | | | | | | | |
| | December 31, | |
| | | |
| | 2004 | | | 2003 | |
| | | | | | |
ASSETS |
Real estate owned: | | | | | | | | |
| Real estate held for investment | | $ | 5,027,892 | | | $ | 3,898,948 | |
| | Less: accumulated depreciation | | | (978,159 | ) | | | (809,048 | ) |
| | | | | | |
| | | 4,049,733 | | | | 3,089,900 | |
| Real estate under development | | | 64,921 | | | | 28,880 | |
| Real estate held for disposition (net of accumulated depreciation of $29,728 and $87,582) | | | 120,755 | | | | 336,141 | |
| | | | | | |
| Total real estate owned, net of accumulated depreciation | | | 4,235,409 | | | | 3,454,921 | |
Cash and cash equivalents | | | 7,904 | | | | 4,824 | |
Restricted cash | | | 6,086 | | | | 7,540 | |
Deferred financing costs, net | | | 25,151 | | | | 21,425 | |
Investment in unconsolidated development joint venture | | | 458 | | | | 1,673 | |
Funds held in escrow from 1031 exchanges pending the acquisition of real estate | | | 17,039 | | | | 14,447 | |
Notes receivable | | | 5,000 | | | | 13,000 | |
Other assets | | | 34,347 | | | | 25,247 | |
Other assets — real estate held for disposition | | | 607 | | | | 566 | |
| | | | | | |
| Total assets | | $ | 4,332,001 | | | $ | 3,543,643 | |
| | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY |
Secured debt | | $ | 1,197,924 | | | $ | 1,018,028 | |
Unsecured debt | | | 1,682,058 | | | | 1,114,009 | |
Real estate taxes payable | | | 31,377 | | | | 29,776 | |
Accrued interest payable | | | 18,773 | | | | 12,892 | |
Security deposits and prepaid rent | | | 25,168 | | | | 21,412 | |
Distributions payable | | | 44,624 | | | | 40,623 | |
Accounts payable, accrued expenses, and other liabilities | | | 50,217 | | | | 44,749 | |
Other liabilities — real estate held for disposition | | | 2,816 | | | | 4,512 | |
| | | | | | |
| Total liabilities | | | 3,052,957 | | | | 2,286,001 | |
Minority interests | | | 83,593 | | | | 94,206 | |
Stockholders’ equity: | | | | | | | | |
| Preferred stock, no par value; 25,000,000 shares authorized; | | | | | | | | |
| | 5,416,009 shares 8.60% Series B Cumulative Redeemable issued and outstanding (5,416,009 in 2003) | | | 135,400 | | | | 135,400 | |
| | 0 shares 7.50% Series D Cumulative Convertible Redeemable issued and outstanding (2,000,000 in 2003) | | | — | | | | 44,271 | |
| | 2,803,812 shares 8.00% Series E Cumulative Convertible issued and outstanding (3,425,217 in 2003) | | | 46,571 | | | | 56,893 | |
| Common stock, $1 par value; 250,000,000 shares authorized 136,429,592 shares issued and outstanding (127,295,126 in 2003) | | | 136,430 | | | | 127,295 | |
| Additional paid-in capital | | | 1,614,916 | | | | 1,458,983 | |
| Distributions in excess of net income | | | (731,808 | ) | | | (651,497 | ) |
| Deferred compensation — unearned restricted stock awards | | | (6,058 | ) | | | (5,588 | ) |
| Notes receivable from officer-stockholders | | | — | | | | (459 | ) |
| Accumulated other comprehensive loss | | | — | | | | (1,862 | ) |
| | | | | | |
| | Total stockholders’ equity | | | 1,195,451 | | | | 1,163,436 | |
| | | | | | |
| Total liabilities and stockholders’ equity | | $ | 4,332,001 | | | $ | 3,543,643 | |
| | | | | | |
See accompanying notes to consolidated financial statements.
22
UNITED DOMINION REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except for share data)
| | | | | | | | | | | | | | | |
| | Years ended December 31, | |
| | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
REVENUES | | | | | | | | | | | | |
| | Rental income | | $ | 604,270 | | | $ | 542,894 | | | $ | 520,939 | |
| | Non-property income | | | 2,608 | | | | 1,068 | | | | 1,806 | |
| | | | | | | | | |
| | | Total revenues | | | 606,878 | | | | 543,962 | | | | 522,745 | |
EXPENSES | | | | | | | | | | | | |
| | Rental expenses: | | | | | | | | | | | | |
| | | Real estate taxes and insurance | | | 71,055 | | | | 62,309 | | | | 56,941 | |
| | | Personnel | | | 63,878 | | | | 55,252 | | | | 52,611 | |
| | | Utilities | | | 36,625 | | | | 32,244 | | | | 29,397 | |
| | | Repair and maintenance | | | 38,409 | | | | 34,910 | | | | 32,352 | |
| | | Administrative and marketing | | | 21,299 | | | | 19,793 | | | | 18,913 | |
| | | Property management | | | 17,881 | | | | 16,873 | | | | 17,240 | |
| | | Other operating expenses | | | 1,226 | | | | 1,205 | | | | 1,203 | |
| | Real estate depreciation and amortization | | | 171,766 | | | | 145,694 | | | | 134,033 | |
| | Interest | | | 124,087 | | | | 117,457 | | | | 128,521 | |
| | General and administrative | | | 19,316 | | | | 20,626 | | | | 19,343 | |
| | Other depreciation and amortization | | | 3,372 | | | | 3,087 | | | | 3,956 | |
| | Hurricane related expenses | | | 5,503 | | | | — | | | | — | |
| | Impairment loss on investments | | | — | | | | 1,392 | | | | — | |
| | Loss on early debt retirement | | | — | | | | — | | | | 33,161 | |
| | | | | | | | | |
| | | Total expenses | | | 574,417 | | | | 510,842 | | | | 527,671 | |
| | | | | | | | | |
Income/(loss) before minority interests and discontinued operations | | | 32,461 | | | | 33,120 | | | | (4,926 | ) |
Minority interests of outside partnerships | | | (182 | ) | | | (614 | ) | | | (1,414 | ) |
Minority interests of unitholders in operating partnerships | | | (444 | ) | | | 872 | | | | 2,078 | |
| | | | | | | | | |
Income/(loss) before discontinued operations, net of minority interests | | | 31,835 | | | | 33,378 | | | | (4,262 | ) |
Income from discontinued operations, net of minority interests | | | 65,317 | | | | 37,026 | | | | 57,491 | |
| | | | | | | | | |
Net income | | | 97,152 | | | | 70,404 | | | | 53,229 | |
Distributions to preferred stockholders — Series B | | | (11,644 | ) | | | (11,645 | ) | | | (11,645 | ) |
Distributions to preferred stockholders — Series D (Convertible) | | | (3,473 | ) | | | (12,178 | ) | | | (15,779 | ) |
Distributions to preferred stockholders — Series E (Convertible) | | | (4,414 | ) | | | (2,503 | ) | | | — | |
Premium on preferred stock conversions | | | (5,729 | ) | | | (19,271 | ) | | | — | |
| | | | | | | | | |
Net income available to common stockholders | | $ | 71,892 | | | $ | 24,807 | | | $ | 25,805 | |
| | | | | | | | | |
Earnings per common share — basic and diluted: | | | | | | | | | | | | |
| Income/(loss) from continuing operations available to common stockholders, net of minority interests | | $ | 0.05 | | | $ | (0.10 | ) | | $ | (0.30 | ) |
| Income from discontinued operations, net of minority interests | | $ | 0.51 | | | $ | 0.32 | | | $ | 0.54 | |
| Net income available to common stockholders | | $ | 0.56 | | | $ | 0.22 | | | $ | 0.24 | |
Common distributions declared per share | | $ | 1.17 | | | $ | 1.14 | | | $ | 1.11 | |
Weighted average number of common shares outstanding – basic | | | 128,097 | | | | 114,672 | | | | 106,078 | |
Weighted average number of common shares outstanding – diluted | | | 129,080 | | | | 114,672 | | | | 106,078 | |
See accompanying notes to consolidated financial statements.
23
UNITED DOMINION REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
| | | | | | | | | | | | | | | |
| | Years ended December 31, | |
| | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Operating Activities | | | | | | | | | | | | |
| Net income | | $ | 97,152 | | | $ | 70,404 | | | $ | 53,229 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | |
| | Depreciation and amortization | | | 184,088 | | | | 166,637 | | | | 163,328 | |
| | Impairment loss on real estate and investments | | | — | | | | 1,392 | | | | 2,301 | |
| | Gains on sales of land and depreciable property | | | (52,903 | ) | | | (15,941 | ) | | | (32,698 | ) |
| | Minority interests | | | 5,025 | | | | 2,261 | | | | 3,122 | |
| | Loss on early debt retirement | | | — | | | | — | | | | 36,965 | |
| | Amortization of deferred financing costs and other | | | 7,206 | | | | 6,148 | | | | 5,256 | |
| | Changes in operating assets and liabilities: | | | | | | | | | | | | |
| | | (Increase)/decrease in operating assets | | | (1,769 | ) | | | (2,560 | ) | | | 12,763 | |
| | | Increase/(decrease) in operating liabilities | | | 12,948 | | | | 6,604 | | | | (15,265 | ) |
| | | | | | | | | |
Net cash provided by operating activities | | | 251,747 | | | | 234,945 | | | | 229,001 | |
Investing Activities | | | | | | | | | | | | |
| Proceeds from sales of real estate investments, net | | | 265,691 | | | | 93,613 | | | | 282,533 | |
| Acquisition of real estate assets, net of liabilities assumed and equity | | | (755,966 | ) | | | (314,739 | ) | | | (282,600 | ) |
| Development of real estate assets | | | (19,131 | ) | | | (13,640 | ) | | | (22,763 | ) |
| Capital expenditures and other major improvements — real estate assets, net of escrow reimbursement | | | (82,390 | ) | | | (53,146 | ) | | | (42,827 | ) |
| Capital expenditures — non-real estate assets | | | (1,578 | ) | | | (1,858 | ) | | | (1,706 | ) |
| Increase in funds held in escrow from tax free exchanges pending the acquisition of real estate | | | (2,592 | ) | | | (14,447 | ) | | | — | |
| | | | | | | | | |
Net cash used in investing activities | | | (595,966 | ) | | | (304,217 | ) | | | (67,363 | ) |
Financing Activities | | | | | | | | | | | | |
| Proceeds from the issuance of secured debt | | | — | | | | 37,415 | | | | 324,282 | |
| Scheduled principal payments on secured debt | | | (36,814 | ) | | | (22,442 | ) | | | (11,176 | ) |
| Non-scheduled principal payments and prepayment penalties on secured debt | | | (95,011 | ) | | | (17,549 | ) | | | (294,662 | ) |
| Proceeds from the issuance of unsecured debt | | | 475,775 | | | | 323,382 | | | | 198,476 | |
| Payments and prepayment premiums on unsecured debt | | | (46,585 | ) | | | (214,591 | ) | | | (210,413 | ) |
| Net borrowing/(repayment) of revolving bank debt | | | 140,200 | | | | (37,900 | ) | | | (54,400 | ) |
| Payment of financing costs | | | (8,849 | ) | | | (6,463 | ) | | | (5,510 | ) |
| Issuance of note receivable | | | — | | | | (8,000 | ) | | | — | |
| Proceeds from the issuance of common stock | | | 99,461 | | | | 179,811 | | | | 60,252 | |
| Proceeds from the repayment of officer loans | | | 459 | | | | 2,171 | | | | — | |
| Proceeds from the issuance of performance shares | | | (50 | ) | | | 657 | | | | — | |
| Distributions paid to minority interests | | | (13,553 | ) | | | (9,756 | ) | | | (8,926 | ) |
| Distributions paid to preferred stockholders | | | (20,347 | ) | | | (27,532 | ) | | | (27,424 | ) |
| Distributions paid to common stockholders | | | (147,387 | ) | | | (128,188 | ) | | | (117,116 | ) |
| Repurchases of common and preferred stock | | | — | | | | (71 | ) | | | (16,510 | ) |
| | | | | | | | | |
Net cash provided by/(used in) financing activities | | | 347,299 | | | | 70,944 | | | | (163,127 | ) |
Net increase/(decrease) in cash and cash equivalents | | | 3,080 | | | | 1,672 | | | | (1,489 | ) |
Cash and cash equivalents, beginning of year | | | 4,824 | | | | 3,152 | | | | 4,641 | |
| | | | | | | | | |
Cash and cash equivalents, end of year | | $ | 7,904 | | | $ | 4,824 | | | $ | 3,152 | |
| | | | | | | | | |
Supplemental Information: | | | | | | | | | | | | |
| Interest paid during the period | | $ | 115,519 | | | $ | 116,057 | | | $ | 135,223 | |
| Non-cash transactions: | | | | | | | | | | | | |
| | Conversion of operating partnership minority interests to common stock (170,209 shares in 2004, 216,983 shares in 2003, and 92,159 shares in 2002) | | | 2,035 | | | | 2,206 | | | | 1,252 | |
| | Issuance of restricted stock awards | | | 3,250 | | | | 5,297 | | | | 2,904 | |
| | Issuance of preferred stock in connection with acquisitions | | | — | | | | 58,811 | | | | — | |
| | Issuance of preferred operating partnership units in connection with acquisitions | | | — | | | | 26,872 | | | | — | |
| | Issuance of operating partnership units in connection with acquisitions | | | — | | | | 7,135 | | | | — | |
| | Cancellation of a note receivable with the acquisition of a property | | | 8,000 | | | | — | | | | — | |
| | Secured debt assumed with the acquisition of properties | | | 311,714 | | | | 4,865 | | | | 41,636 | |
| | Reduction in secured debt from the disposition of properties | | | — | | | | — | | | | 35,885 | |
| | Receipt of a note receivable in connection with sales of real estate investments | | | 75,586 | | | | — | | | | — | |
See accompanying notes to consolidated financial statements.
24
UNITED DOMINION REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(In thousands, except share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Deferred | | | | | Accumulated | | | |
| | Preferred Stock | | | Common Stock | | | | | Distributions | | | Compensation — | | | Notes Receivable | | | Other | | | |
| | | | | | | | Paid-in | | | in Excess of | | | Unearned Restricted | | | from Officer- | | | Comprehensive | | | |
| | Shares | | | Amount | | | Shares | | | Amount | | | Capital | | | Net Income | | | Stock Awards | | | Stockholders | | | Loss | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2001 | | | 13,416,009 | | | $ | 310,400 | | | | 103,133,279 | | | $ | 103,133 | | | $ | 1,098,029 | | | $ | (448,345 | ) | | $ | (1,312 | ) | | $ | (4,309 | ) | | $ | (14,871 | ) | | $ | 1,042,725 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income | | | | | | | | | | | | | | | | | | | | | | | 53,229 | | | | | | | | | | | | | | | | 53,229 | |
| Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Unrealized gain on derivative financial instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,913 | | | | 4,913 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | 53,229 | | | | | | | | | | | | 4,913 | | | | 58,142 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Issuance of common shares to employees, officers, and director-stockholders | | | | | | | | | | | 1,000,592 | | | | 1,001 | | | | 10,782 | | | | | | | | | | | | | | | | | | | | 11,783 | |
| Issuance of common shares through dividend reinvestment and stock purchase plan | | | | | | | | | | | 152,343 | | | | 152 | | | | 2,347 | | | | | | | | | | | | | | | | | | | | 2,499 | |
| Issuance of common shares through public offering | | | | | | | | | | | 3,166,800 | | | | 3,167 | | | | 41,139 | | | | | | | | | | | | | | | | | | | | 44,306 | |
| Purchase of common stock | | | | | | | | | | | (1,145,412 | ) | | | (1,146 | ) | | | (15,369 | ) | | | | | | | | | | | | | | | | | | | (16,515 | ) |
| Issuance of restricted stock awards | | | | | | | | | | | 205,498 | | | | 205 | | | | 2,699 | | | | | | | | (2,904 | ) | | | | | | | | | | | — | |
| Cash purchase and conversion of minority interests of unitholders in operating partnerships | | | | | | | | | | | 92,159 | | | | 93 | | | | 1,159 | | | | | | | | | | | | | | | | | | | | 1,252 | |
| Principal repayments on notes receivable from officer-stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,679 | | | | | | | | 1,679 | |
| Common stock distributions declared ($1.11 per share) | | | | | | | | | | | | | | | | | | | | | | | (118,888 | ) | | | | | | | | | | | | | | | (118,888 | ) |
| Preferred stock distributions declared — Series B ($2.15 per share) | | | | | | | | | | | | | | | | | | | | | | | (11,645 | ) | | | | | | | | | | | | | | | (11,645 | ) |
| Preferred stock distributions declared — Series D ($1.98 per share) | | | | | | | | | | | | | | | | | | | | | | | (15,779 | ) | | | | | | | | | | | | | | | (15,779 | ) |
| Amortization of deferred compensation | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,712 | | | | | | | | | | | | 1,712 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2002 | | | 13,416,009 | | | | 310,400 | | | | 106,605,259 | | | | 106,605 | | | | 1,140,786 | | | | (541,428 | ) | | | (2,504 | ) | | | (2,630 | ) | | | (9,958 | ) | | | 1,001,271 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income | | | | | | | | | | | | | | | | | | | | | | | 70,404 | | | | | | | | | | | | | | | | 70,404 | |
| Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Unrealized gain on derivative financial instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,096 | | | | 8,096 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | 70,404 | | | | | | | | | | | | 8,096 | | | | 78,500 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Issuance of common shares to employees, officers, and director-stockholders | | | | | | | | | | | 1,117,399 | | | | 1,118 | | | | 12,185 | | | | | | | | | | | | | | | | | | | | 13,303 | |
| Issuance of common shares through dividend reinvestment and stock purchase plan | | | | | | | | | | | 91,190 | | | | 91 | | | | 1,520 | | | | | | | | | | | | | | | | | | | | 1,611 | |
| Issuance of common shares through public offering | | | | | | | | | | | 9,700,000 | | | | 9,700 | | | | 154,936 | | | | | | | | | | | | | | | | | | | | 164,636 | |
| Issuance of 8.00% Series E Cumulative Convertible shares | | | 3,425,217 | | | | 56,893 | | | | | | | | | | | | 1,905 | | | | | | | | | | | | | | | | | | | | 58,798 | |
| Purchase of common stock | | | | | | | | | | | (4,564 | ) | | | (5 | ) | | | (66 | ) | | | | | | | | | | | | | | | | | | | (71 | ) |
| Issuance of restricted stock awards | | | | | | | | | | | 337,936 | | | | 338 | | | | 4,959 | | | | | | | | (5,297 | ) | | | | | | | | | | | — | |
| Conversion of minority interests of unitholders in operating partnerships | | | | | | | | | | | 216,983 | | | | 217 | | | | 1,989 | | | | | | | | | | | | | | | | | | | | 2,206 | |
| Principal repayments on notes receivable from officer-stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,171 | | | | | | | | 2,171 | |
| Accretion of premium on Series D conversions | | | | | | | 19,271 | | | | | | | | | | | | | | | | (19,271 | ) | | | | | | | | | | | | | | | — | |
| Conversion of 7.50% Series D Cumulative Convertible Redeemable shares | | | (6,000,000 | ) | | | (150,000 | ) | | | 9,230,923 | | | | 9,231 | | | | 140,769 | | | | | | | | | | | | | | | | | | | | — | |
25
UNITED DOMINION REALTY TRUST, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY — (Continued)
(In thousands, except for share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Deferred | | | | | Accumulated | | | |
| | Preferred Stock | | | Common Stock | | | | | Distributions | | | Compensation — | | | Notes Receivable | | | Other | | | |
| | | | | | | | Paid-in | | | in Excess of | | | Unearned Restricted | | | from Officer- | | | Comprehensive | | | |
| | Shares | | | Amount | | | Shares | | | Amount | | | Capital | | | Net Income | | | Stock Awards | | | Stockholders | | | Loss | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common stock distributions declared ($1.14 per share) | | | | | | | | | | | | | | | | | | | | | | | (134,876 | ) | | | | | | | | | | | | | | | (134,876 | ) |
| Preferred stock distributions declared — Series B ($2.15 per share) | | | | | | | | | | | | | | | | | | | | | | | (11,645 | ) | | | | | | | | | | | | | | | (11,645 | ) |
| Preferred stock distributions declared — Series D ($2.04 per share) | | | | | | | | | | | | | | | | | | | | | | | (12,178 | ) | | | | | | | | | | | | | | | (12,178 | ) |
| Preferred stock distributions declared — Series E ($0.84 per share) | | | | | | | | | | | | | | | | | | | | | | | (2,503 | ) | | | | | | | | | | | | | | | (2,503 | ) |
| Amortization of deferred compensation | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,213 | | | | | | | | | | | | 2,213 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2003 | | | 10,841,226 | | | $ | 236,564 | | | | 127,295,126 | | | $ | 127,295 | | | $ | 1,458,983 | | | $ | (651,497 | ) | | $ | (5,588 | ) | | $ | (459 | ) | | $ | (1,862 | ) | | $ | 1,163,436 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income | | | | | | | | | | | | | | | | | | | | | | | 97,152 | | | | | | | | | | | | | | | | 97,152 | |
| Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Unrealized gain on derivative financial instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,862 | | | | 1,862 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | 97,152 | | | | | | | | | | | | 1,862 | | | | 99,014 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Issuance of common shares to employees, officers, and director-stockholders | | | | | | | | | | | 549,606 | | | | 550 | | | | 5,396 | | | | | | | | | | | | | | | | | | | | 5,946 | |
| Issuance of common shares through dividend reinvestment and stock purchase plan | | | | | | | | | | | 111,941 | | | | 112 | | | | 2,102 | | | | | | | | | | | | | | | | | | | | 2,214 | |
| Issuance of common shares through public offering | | | | | | | | | | | 4,497,000 | | | | 4,497 | | | | 86,804 | | | | | | | | | | | | | | | | | | | | 91,301 | |
| Issuance of restricted stock awards | | | | | | | | | | | 107,536 | | | | 107 | | | | 3,143 | | | | | | | | (3,250 | ) | | | | | | | | | | | — | |
| Conversion of minority interests of unitholders in operating partnerships | | | | | | | | | | | 170,209 | | | | 170 | | | | 1,865 | | | | | | | | | | | | | | | | | | | | 2,035 | |
| Principal repayments on notes receivable from officer-stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459 | | | | | | | | 459 | |
| Accretion of premium on Series D conversions | | | | | | | 5,729 | | | | | | | | | | | | | | | | (5,729 | ) | | | | | | | | | | | | | | | — | |
| Conversion of 7.50% Series D Cumulative Convertible Redeemable shares | | | (2,000,000 | ) | | | (50,000 | ) | | | 3,076,769 | | | | 3,077 | | | | 46,923 | | | | | | | | | | | | | | | | | | | | — | |
| Conversion of 8.00% Series E Cumulative Convertible shares | | | (621,405 | ) | | | (10,322 | ) | | | 621,405 | | | | 622 | | | | 9,700 | | | | | | | | | | | | | | | | | | | | — | |
| Common stock distributions declared ($1.17 per share) | | | | | | | | | | | | | | | | | | | | | | | (152,203 | ) | | | | | | | | | | | | | | | (152,203 | ) |
| Preferred stock distributions declared — Series B ($2.15 per share) | | | | | | | | | | | | | | | | | | | | | | | (11,644 | ) | | | | | | | | | | | | | | | (11,644 | ) |
| Preferred stock distributions declared — Series D ($2.09 per share) | | | | | | | | | | | | | | | | | | | | | | | (3,473 | ) | | | | | | | | | | | | | | | (3,473 | ) |
| Preferred stock distributions declared — Series E ($1.33 per share) | | | | | | | | | | | | | | | | | | | | | | | (4,414 | ) | | | | | | | | | | | | | | | (4,414 | ) |
| Amortization of deferred compensation | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,780 | | | | | | | | | | | | 2,780 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2004 | | | 8,219,821 | | | $ | 181,971 | | | | 136,429,592 | | | $ | 136,430 | | | $ | 1,614,916 | | | $ | (731,808 | ) | | $ | (6,058 | ) | | $ | — | | | $ | — | | | $ | 1,195,451 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
See accompanying notes to consolidated financial statements.
26
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2004
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization and formation
United Dominion Realty Trust, Inc., a Maryland corporation, was formed in 1972. United Dominion operates within one defined business segment with activities related to the ownership, management, development, acquisition, renovation, and disposition of multifamily apartment communities nationwide. At December 31, 2004, United Dominion owned 273 communities with 78,855 completed apartment homes and had three communities with 807 apartment homes under development.
Basis of presentation
The accompanying consolidated financial statements include the accounts of United Dominion and its subsidiaries, including United Dominion Realty, L.P., (the “Operating Partnership”), and Heritage Communities L.P. (the “Heritage OP”), (collectively, “United Dominion”). As of December 31, 2004, there were 166,061,749 units in the Operating Partnership outstanding, of which 156,037,369 units or 94.0% were owned by United Dominion and 10,024,380 units or 6.0% were owned by limited partners (of which 1,791,329 and 0 are owned by the holders of the Series A OPPS and the Series B OPPS, respectively, see below and Note 9). As of December 31, 2004, there were 5,542,200 units in the Heritage OP outstanding, of which 5,186,945 units or 93.6% were owned by United Dominion and 355,255 units or 6.4% were owned by limited partners. The consolidated financial statements of United Dominion include the minority interests of the unitholders in the Operating Partnership and the Heritage OP. All significant intercompany accounts and transactions have been eliminated in consolidation.
Income taxes
United Dominion is operated as, and elects to be taxed as, a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”). Generally, a REIT complies with the provisions of the Code if it meets certain requirements concerning its income and assets, as well as if it distributes at least 90% of its REIT taxable income to its stockholders and will not be subject to U.S. federal income taxes if it distributes at least 100% of its income. Accordingly, no provision has been made for federal income taxes of the REIT. United Dominion’s taxable REIT subsidiaries are subject to federal corporate income taxes, based upon their respective taxable incomes. The taxable REIT subsidiaries have no material permanent or temporary differences that would require a provision for federal income tax. Additionally, United Dominion is subject to certain state and local excise or franchise taxes, for which provision has been made.
The differences between net income available to common stockholders for financial reporting purposes and taxable income before dividend deductions relate primarily to temporary differences, principally real estate depreciation and the tax deferral of certain gains on property sales. The differences in depreciation result from differences in the book and tax basis of certain real estate assets and the differences in the methods of depreciation and lives of the real estate assets. The aggregate cost of our real estate assets for federal income tax purposes was approximately $4.5 billion at December 31, 2004.
27
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
The following table reconciles United Dominion’s net income to REIT taxable income for the three years ended December 31, 2004(dollars in thousands):
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Net income | | $ | 97,152 | | | $ | 70,404 | | | $ | 53,229 | |
Minority interest expense | | | (1,950 | ) | | | (3,364 | ) | | | (1,137 | ) |
Depreciation and amortization expense | | | 46,916 | | | | 44,108 | | | | 49,513 | |
(Loss)/gain on the disposition of properties | | | (10,029 | ) | | | 2,363 | | | | (186 | ) |
Revenue recognition timing differences | | | (195 | ) | | | 1,750 | | | | 1,272 | |
Investment loss, not deductible for tax | | | (593 | ) | | | — | | | | — | |
Other expense timing differences | | | (2,192 | ) | | | (1,090 | ) | | | (3,914 | ) |
| | | | | | | | | |
REIT taxable income before dividends | | $ | 129,109 | | | $ | 114,171 | | | $ | 98,777 | |
| | | | | | | | | |
Dividend deduction | | $ | 153,409 | | | $ | 132,722 | | | $ | 111,965 | |
| | | | | | | | | |
For income tax purposes, distributions paid to common stockholders consist of ordinary income, capital gains, and return of capital, or a combination thereof. For the three years ended December 31, 2004, distributions declared per common share were taxable as follows:
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Ordinary income | | $ | 0.77 | | | $ | 0.82 | | | $ | 0.55 | |
Long-term capital gain | | | 0.20 | | | | 0.10 | | | | 0.14 | |
Unrecaptured section 1250 gain | | | 0.08 | | | | 0.02 | | | | 0.11 | |
Return of capital | | | 0.12 | | | | 0.20 | | | | 0.31 | |
| | | | | | | | | |
| | $ | 1.17 | | | $ | 1.14 | | | $ | 1.11 | |
| | | | | | | | | |
Use of estimates
The preparation of the financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Real estate
Real estate assets held for investment are carried at historical cost less accumulated depreciation and any recorded impairment losses.
Expenditures for ordinary repair and maintenance costs are charged to expense as incurred. Expenditures for improvements, renovations, and replacements related to the acquisition and/or improvement of real estate assets are capitalized at cost and depreciated over their estimated useful lives if the value of the existing asset will be materially enhanced or the life of the related asset will be substantially extended beyond the original life expectancy.
United Dominion recognizes impairment losses on long-lived assets used in operations when there is an event or change in circumstance that indicates an impairment in the value of an asset and the undiscounted future cash flows are not sufficient to recover the asset’s carrying value. Our cash flow estimates are based upon historical results adjusted to reflect our best estimate of future market and operating conditions and our estimated holding periods. If such indicators of impairment are present, an impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value.
28
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Our estimates of fair market value represent our best estimate based upon industry trends and reference to market rates and transactions.
United Dominion purchases real estate investment properties from time to time and allocates the purchase price to various components, such as land, buildings, and intangibles related to in-place leases in accordance with FASB Statement No. 141,“Business Combinations.” The purchase price is allocated based on the relative fair value of each component. The fair value of buildings is determined as if the buildings were vacant upon acquisition and subsequently leased at market rental rates. As such, the determination of fair value considers the present value of all cash flows expected to be generated from the property including an initial lease up period. United Dominion determines the fair value of in-place leases by assessing the net effective rent and remaining term of the lease relative to market terms for similar leases at acquisition. The fair value of in-place leases is recorded and amortized as amortization expense over the remaining contractual lease period. United Dominion determines the fair value of in-place leases by considering the cost of acquiring similar leases, the foregone rents associated with the lease-up period, and the carrying costs associated with the lease-up period.
For long-lived assets to be disposed of, impairment losses are recognized when the fair value of the asset less estimated cost to sell is less than the carrying value of the asset. Properties classified as real estate held for disposition generally represent properties that are under contract for sale. Real estate held for disposition is carried at the lower of cost, net of accumulated depreciation, or fair value, less the cost to dispose, determined on an asset by asset basis. Expenditures for ordinary repair and maintenance costs on held for disposition properties are charged to expense as incurred. Expenditures for improvements, renovations, and replacements related to held for disposition properties are capitalized at cost. Depreciation is not recorded on real estate held for disposition.
Depreciation is computed on a straight-line basis over the estimated useful lives of the related assets which is 35 years for buildings, 10 to 35 years for major improvements, and 3 to 10 years for furniture, fixtures, equipment, and other assets. The value of acquired in-place leases is amortized over the remaining term of each acquired in-place lease.
All development projects and related carrying costs are capitalized and reported on the Consolidated Balance Sheet as “Real estate under development.” As each building in a project is completed and becomes available for lease-up, the total cost of the building is transferred to real estate held for investment and the assets are depreciated over their estimated useful lives. The cost of development projects includes interest, real estate taxes, insurance, and allocated development overhead during the construction period.
Interest, real estate taxes, and incremental labor and support costs for personnel working directly on the development site are capitalized as part of the real estate under development to the extent that such charges do not cause the carrying value of the asset to exceed its net realizable value. During 2004, 2003, and 2002, total interest capitalized was $1.0 million, $1.8 million, and $0.9 million, respectively.
Cash equivalents
Cash equivalents include all cash and liquid investments with maturities of three months or less when purchased.
Restricted cash
Restricted cash consists of escrow deposits held by lenders for real estate taxes, insurance and replacement reserves, and security deposits.
29
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Deferred financing costs
Deferred financing costs include fees and other external costs incurred to obtain debt financings and are generally amortized on a straight-line basis, which approximates the effective interest method, over a period not to exceed the term of the related debt. Unamortized financing costs are written-off when debt is retired before its maturity date. During 2004, 2003, and 2002, amortization expense was $5.1 million, $4.7 million, and $4.5 million, respectively.
Investments in unconsolidated development joint ventures
Investments in unconsolidated joint ventures are accounted for using the equity method when major business decisions require approval by the other partners and United Dominion does not have control of the assets. Investments are recorded at cost and subsequently adjusted for equity in net income (loss) and cash contributions and distributions. United Dominion eliminates intercompany profits on sales of services that are provided to joint ventures. Differences between the carrying value of investments and the underlying equity in net assets of the investee are due to capitalized interest on the investment balance and capitalized development and leasing costs that are recovered by United Dominion through fees during construction.
Revenue recognition
United Dominion’s apartment homes are leased under operating leases with terms generally of one year or less. Rental income is recognized after it is earned and collectibility is reasonably assured.
Advertising costs
All advertising costs are expensed as incurred and reported on the Consolidated Statements of Operations within the line item “Administrative and marketing.” During 2004, 2003, and 2002, total advertising expense was $10.5 million, $10.6 million, and $11.0 million, respectively.
Interest rate swap agreements
United Dominion accounts for its derivative instruments in accordance with Statements of Financial Accounting Standards No. 133 and No. 138,“Accounting for Certain Derivative Instruments and Hedging Activities.” At December 31, 2004, United Dominion has no derivative financial instruments reported on its Consolidated Balance Sheet. Prior to their maturity, United Dominion’s derivative financial instruments consisted of interest rate swap agreements that were designated as cash flow hedges of debt with variable interest rate features, and as qualifying hedges for financial reporting purposes. For a derivative instrument that qualifies as a cash flow hedge, the effective portion of the gain or loss on the derivative instrument is reported as a component of other comprehensive income and reclassified into earnings during the same period or periods during which the hedged transaction affects earnings. The remaining gain or loss on the derivative instrument in excess of the cumulative change in the present value of future cash flows of the hedged item, if any, is recognized in current earnings during the period of change.
As part of United Dominion’s overall interest rate risk management strategy, we used derivative financial instruments as a means to artificially fix variable rate debt or to hedge anticipated financing transactions. United Dominion’s derivative transactions used for interest rate risk management included various interest rate swaps with indices that related to the pricing of specific financial instruments of United Dominion. Because of the close correlation between the hedging instrument and the underlying cash flow exposure being hedged, fluctuations in the value of the derivative instruments were generally offset by changes in the cash flow of the underlying exposures. As a result, United Dominion appropriately controlled the risk so that derivatives used for interest rate risk management would not have a material
30
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
unintended effect on consolidated earnings. United Dominion does not enter into derivative financial instruments for trading purposes.
The fair value of United Dominion’s derivative instruments were reported on the balance sheet at their current fair value. The estimated fair value for our interest rate swaps relied on prevailing market interest rates. The interest rate swap agreements were designated with all or a portion of the principal balance and term of a specific debt obligation. Each interest rate swap involved the periodic exchange of payments over the life of the related agreement. An amount received or paid on the interest rate swap was recorded on an accrual basis as an adjustment to the related interest expense of the outstanding debt based on the accrual method of accounting. The related amount payable to and receivable from counterparties was included in other liabilities and other assets, respectively.
When the terms of the underlying transaction were modified, or when the underlying hedged item ceased to exist, all changes in the fair value of the instrument were marked-to-market with changes in value included in net income each period until the instrument matured, unless the instrument was redesignated as a hedge of another transaction. If a derivative instrument was terminated or the hedging transaction was no longer determined to be effective, amounts held in accumulated other comprehensive income were reclassified into earnings over the term of the future cash outflows on the related debt.
Comprehensive income
Comprehensive income, which is defined as all changes in equity during each period except for those resulting from investments by or distributions to stockholders, is displayed in the accompanying Statements of Stockholders’ Equity. Other comprehensive income consists of unrealized gains or losses from derivative financial instruments.
Stock-based employee compensation plans
United Dominion adopted the fair-value-based method of accounting for share-based payments effective January 1, 2004 using the prospective method described in FASB Statement No. 148,“Accounting for Stock-Based Compensation — Transition and Disclosure.” Currently, United Dominion uses the Black-Scholes-Merton formula to estimate the value of stock options granted to employees and expects to continue to use this acceptable option valuation model upon the required adoption of Statement 123R on July 1, 2005. Because Statement 123R must be applied not only to new awards but to previously granted awards that are not fully vested on the effective date, and because United Dominion adopted Statement 123 using the prospective transition method (which applied only to awards granted, modified or settled after the adoption date), compensation cost for some previously granted awards that were not recognized under Statement 123 will be recognized under Statement 123R. However, had United Dominion adopted Statement 123R in prior periods, the impact of the standard would have approximated the impact of Statement 123 as described in the disclosure of pro forma net income and earnings per share in Note 8 to our consolidated financial statements.
Minority interests in operating partnerships
Interests in operating partnerships held by limited partners are represented by operating partnership units (“OP Units”). The operating partnerships’ income is allocated to holders of OP Units based upon net income available to common stockholders and the weighted average number of OP Units outstanding to total common shares plus OP Units outstanding during the period. Capital contributions, distributions, and profits and losses are allocated to minority interests in accordance with the terms of the individual partnership agreements. OP Units can be exchanged for cash or shares of United Dominion’s common stock on a one-for-one basis, at the option of United Dominion. OP Units, as a percentage of total OP
31
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Units and shares outstanding, were 6.3% at December 31, 2004, 6.4% at December 31, 2003, and 6.2% at December 31, 2002.
During 2003, we issued 1,617,815 Preferred Operating Partnership Units (“Preferred OP Units”) totaling $26.9 million as partial consideration for the purchase of four communities. The Preferred OP Units carry a fixed coupon of 8.0% until such time as the common share dividend is equal to or exceeds this amount for four consecutive quarters, at which time the Preferred OP Units will be entitled to receive dividends equivalent to the dividend paid to holders of common stock.
Minority interests in other partnerships
United Dominion has limited partners in certain real estate partnerships acquired in certain merger transactions. Net income for these partnerships is allocated based upon the percentage interest owned by these limited partners in each respective real estate partnership.
Earnings per share
Basic earnings per common share is computed based upon the weighted average number of common shares outstanding during the year. Diluted earnings per common share is computed based upon common shares outstanding plus the effect of dilutive stock options and other potentially dilutive common stock equivalents. The dilutive effect of stock options and other potentially dilutive common stock equivalents is determined using the treasury stock method based on United Dominion’s average stock price.
The following table sets forth the computation of basic and diluted earning per share(dollars in thousands, except per share amounts):
| | | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Numerator for basic and diluted earnings per share — Net income available to common stockholders | | $ | 71,892 | | | $ | 24,807 | | | $ | 25,805 | |
Denominator: | | | | | | | | | | | | |
Denominator for basic earnings per share — Weighted average common shares outstanding | | | 128,711 | | | | 115,109 | | | | 106,257 | |
| Non-vested restricted stock awards | | | (614 | ) | | | (437 | ) | | | (179 | ) |
| | | | | | | | | |
| | | 128,097 | | | | 114,672 | | | | 106,078 | |
| | | | | | | | | |
Effect of dilutive securities: | | | | | | | | | | | | |
Employee stock options and non-vested restricted stock awards | | | 983 | | | | — | | | | — | |
| | | | | | | | | |
Denominator for dilutive earnings per share | | | 129,080 | | | | 114,672 | | | | 106,078 | |
| | | | | | | | | |
Basic earnings per share | | $ | 0.56 | | | $ | 0.22 | | | $ | 0.24 | |
| | | | | | | | | |
Diluted earnings per share | | $ | 0.56 | | | $ | 0.22 | | | $ | 0.24 | |
| | | | | | | | | |
The effect of the conversion of the operating partnership units, Series A Out-Performance Partnership Units, and convertible preferred stock is not dilutive and is therefore not included as a dilutive security in the earnings per share computation. The weighted average effect of the conversion of the operating partnership units for the years ended December 31, 2004, 2003, and 2002 was 10,460,639 shares, 9,690,883 shares, and 8,577,918 shares, respectively. The weighted average effect of the conversion of the Series A Out-Performance Partnership Units for the years ended December 31, 2004, 2003, and 2002 was 1,791,329 shares, 1,853,204 shares, and 1,568,000 shares, respectively. The weighted average effect of the conversion
32
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
of the convertible preferred stock for the years ended December 31, 2004, 2003, and 2002 was 6,301,821 shares, 11,636,293 shares, and 12,307,692 shares, respectively.
2. REAL ESTATE OWNED
United Dominion operates in 43 markets dispersed throughout 17 states. At December 31, 2004, our largest apartment market was Southern California, where we owned 18.5% of our apartment homes, based upon carrying value. Excluding Southern California, United Dominion did not own more than 4.9% of its apartment homes in any one market, based upon carrying value.
The following table summarizes real estate held for investment at December 31,(dollars in thousands):
| | | | | | | | |
| | 2004 | | | 2003 | |
| | | | | | |
Land and land improvements | | $ | 1,194,097 | | | $ | 776,176 | |
Buildings and improvements | | | 3,602,476 | | | | 2,921,875 | |
Furniture, fixtures, and equipment | | | 231,319 | | | | 200,897 | |
| | | | | | |
Real estate held for investment | | | 5,027,892 | | | | 3,898,948 | |
Accumulated depreciation | | | (978,159 | ) | | | (809,048 | ) |
| | | | | | |
Real estate held for investment, net | | $ | 4,049,733 | | | $ | 3,089,900 | |
| | | | | | |
The following is a reconciliation of the carrying amount of real estate held for investment at December 31,(dollars in thousands):
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Balance at beginning of year | | $ | 3,898,948 | | | $ | 3,436,274 | | | $ | 3,858,579 | |
Real estate acquired | | | 1,032,066 | | | | 399,425 | (a) | | | 323,990 | |
Capital expenditures | | | 103,878 | | | | 51,092 | | | | 48,923 | |
Transfers from development | | | — | | | | 12,157 | | | | 29,816 | |
Transfers to held for disposition, net | | | (7,000 | ) | | | — | | | | (825,034 | ) |
| | | | | | | | | |
Balance at end of year | | $ | 5,027,892 | | | $ | 3,898,948 | | | $ | 3,436,274 | |
| | | | | | | | | |
| |
(a) | In connection with one of our acquisitions in 2003, United Dominion acquired a note receivable for $5 million that is due October 2011. The note bears interest of 9.0% that is payable in annual installments. |
The following is a reconciliation of accumulated depreciation for real estate held for investment at December 31,(dollars in thousands):
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Balance at beginning of year | | $ | 809,048 | | | $ | 663,805 | | | $ | 646,366 | |
Depreciation expense for the year(b) | | | 169,111 | | | | 145,243 | | | | 135,245 | |
Transfers to held for disposition, net | | | — | | | | — | | | | (117,806 | ) |
| | | | | | | | | |
Balance at end of year | | $ | 978,159 | | | $ | 809,048 | | | $ | 663,805 | |
| | | | | | | | | |
| |
(b) | Includes $0.8 million, $1.0 million, and $1.2 million for 2004, 2003, and 2002, respectively, related to depreciation on non-real estate assets located at United Dominion’s apartment communities, classified as “Other depreciation and amortization” on the Consolidated Statements of Operations. Excludes |
33
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
| |
| $3.4 million and $1.3 million in 2004 and 2003, respectively, of amortization expense on the fair market value of in-place leases at the time of acquisition. |
The following is a summary of real estate held for investment by major geographic markets (in order of carrying value, excluding real estate held for disposition and real estate under development) at December 31, 2004 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | Number of | | | Initial | | | | | | | |
| | Apartment | | | Acquisition | | | Carrying | | | Accumulated | | | |
| | Communities | | | Cost | | | Value | | | Depreciation | | | Encumbrances | |
| | | | | | | | | | | | | | | |
Southern California | | | 25 | | | $ | 905,367 | | | $ | 930,593 | | | $ | 26,645 | | | $ | 244,148 | |
Tampa, FL | | | 12 | | | | 211,505 | | | | 244,944 | | | | 48,428 | | | | 60,275 | |
Houston, TX | | | 16 | | | | 185,408 | | | | 244,898 | | | | 56,175 | | | | 29,382 | |
Northern California | | | 7 | | | | 203,385 | | | | 217,004 | | | | 33,318 | | | | 71,038 | |
Orlando, FL | | | 14 | | | | 167,524 | | | | 216,721 | | | | 69,727 | | | | 72,150 | |
Metropolitan DC | | | 7 | | | | 197,245 | | | | 213,611 | | | | 21,650 | | | | 82,058 | |
Raleigh, NC | | | 11 | | | | 179,935 | | | | 212,412 | | | | 59,990 | | | | 76,116 | |
Dallas, TX | | | 11 | | | | 174,750 | | | | 198,027 | | | | 40,136 | | | | 62,530 | |
Baltimore, MD | | | 10 | | | | 145,985 | | | | 162,396 | | | | 28,924 | | | | 17,836 | |
Columbus, OH | | | 6 | | | | 111,315 | | | | 155,494 | | | | 33,490 | | | | 45,864 | |
Nashville, TN | | | 9 | | | | 111,844 | | | | 152,312 | | | | 35,316 | | | | 39,299 | |
Richmond, VA | | | 9 | | | | 106,136 | | | | 137,496 | | | | 45,034 | | | | 62,207 | |
Charlotte, NC | | | 9 | | | | 114,895 | | | | 136,790 | | | | 35,809 | | | | 11,784 | |
Monterey Peninsula, CA | | | 7 | | | | 85,324 | | | | 136,665 | | | | 17,670 | | | | — | |
Phoenix, AZ | | | 7 | | | | 109,487 | | | | 135,856 | | | | 32,518 | | | | 31,670 | |
Arlington, TX | | | 8 | | | | 109,305 | | | | 127,009 | | | | 30,439 | | | | 25,865 | |
Greensboro, NC | | | 8 | | | | 85,362 | | | | 107,913 | | | | 30,300 | | | | — | |
Seattle, WA | | | 6 | | | | 93,152 | | | | 99,829 | | | | 18,997 | | | | 40,774 | |
Denver, CO | | | 3 | | | | 92,333 | | | | 99,179 | | | | 17,362 | | | | — | |
Wilmington, NC | | | 6 | | | | 64,213 | | | | 93,902 | | | | 30,851 | | | | — | |
Portland, OR | | | 6 | | | | 88,187 | | | | 91,943 | | | | 10,019 | | | | 15,726 | |
Austin, TX | | | 5 | | | | 75,778 | | | | 82,080 | | | | 15,310 | | | | 5,391 | |
Atlanta, GA | | | 6 | | | | 57,669 | | | | 75,604 | | | | 25,435 | | | | 16,886 | |
Columbia, SC | | | 6 | | | | 52,795 | | | | 64,985 | | | | 24,552 | | | | — | |
Jacksonville, FL | | | 3 | | | | 44,788 | | | | 61,251 | | | | 21,629 | | | | 12,455 | |
Norfolk, VA | | | 6 | | | | 42,741 | | | | 60,184 | | | | 24,567 | | | | 9,118 | |
Other Southwestern | | | 10 | | | | 166,469 | | | | 196,114 | | | | 48,179 | | | | 50,677 | |
Other Florida | | | 6 | | | | 107,122 | | | | 118,006 | | | | 15,523 | | | | 44,873 | |
Other North Carolina | | | 8 | | | | 61,677 | | | | 78,669 | | | | 31,419 | | | | 12,434 | |
Other Mid-Atlantic | | | 6 | | | | 46,136 | | | | 56,377 | | | | 17,890 | | | | 16,770 | |
Other Virginia | | | 3 | | | | 30,946 | | | | 47,271 | | | | 12,980 | | | | 14,671 | |
Other Southeastern | | | 2 | | | | 29,840 | | | | 40,989 | | | | 11,710 | | | | 16,368 | |
Other Midwestern | | | 3 | | | | 20,241 | | | | 23,520 | | | | 4,825 | | | | 5,767 | |
Richmond Corporate | | | — | | | | 6,597 | | | | 6,216 | | | | 1,259 | | | | 3,792 | |
Commercial | | | — | | | | 1,631 | | | | 1,632 | | | | 83 | | | | — | |
| | | | | | | | | | | | | | | |
| | | 261 | | | $ | 4,287,087 | | | $ | 5,027,892 | | | $ | 978,159 | | | $ | 1,197,924 | |
| | | | | | | | | | | | | | | |
34
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
The following is a summary of real estate held for disposition by major category at December 31, 2004(dollars in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | Number | | | Initial | | | | | | | |
| | of | | | Acquisition | | | Carrying | | | Accumulated | | | |
| | Properties | | | Cost | | | Value | | | Depreciation | | | Encumbrances |
| | | | | | | | | | | | | | |
Apartments | | | 12 | | | $ | 119,246 | | | $ | 144,090 | | | $ | 29,236 | | | $ | — | |
Land | | | 2 | | | | 4,769 | | | | 4,769 | | | | — | | | | — | |
Commercial | | | 1 | | | | 1,624 | | | | 1,624 | | | | 492 | | | | — | |
| | | | | | | | | | | | | | | |
| | | | | | $ | 125,639 | | | $ | 150,483 | | | $ | 29,728 | | | $ | — | |
| | | | | | | | | | | | | | | |
The following is a summary of real estate under development by major category at December 31, 2004(dollars in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | Number | | | Initial | | | | | | | |
| | of | | | Acquisition | | | Carrying | | | Accumulated | | | |
| | Properties | | | Cost | | | Value | | | Depreciation | | | Encumbrances | |
| | | | | | | | | | | | | | | |
Apartments | | | 3 | | | $ | 24,814 | | | $ | 40,241 | | | $ | — | | | $ | — | |
Land | | | 7 | | | | 24,679 | | | | 24,680 | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
| | | | | | $ | 49,493 | | | $ | 64,921 | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
Total Real Estate Owned | | | | | | $ | 4,462,219 | | | $ | 5,243,296 | | | $ | 1,007,887 | | | $ | 1,197,924 | |
| | | | | | | | | | | | | | | |
In 2004, we recognized a $5.5 million charge to cover expenses associated with the damage in Florida caused by hurricanes Charley, Frances, and Jeanne. United Dominion reported that 25 of its 34 Florida communities were affected by the hurricanes.
In 2003, we recognized a $1.4 million charge for the write-off of our investment in Realeum, Inc., an unconsolidated development joint venture created to develop web-based solutions for multifamily property and portfolio management.
United Dominion is pursuing its strategy of exiting markets where it views long-term growth prospects as limited and believes the redeployment of capital would enhance future growth rates and economies of scale. During the first quarter of 2002, United Dominion placed nine assets, with an aggregate net book value of $89.3 million, under contract for sale and reclassified them as real estate held for disposition. These sales closed in the second quarter of 2002 and resulted in our withdrawal from Naples, Florida; Tucson, Arizona; Las Vegas, Nevada; and substantially all of Memphis, Tennessee. Although these sales resulted in an aggregate net gain of $11.5 million, certain of these assets were sold at net selling prices below their net book values at March 31, 2002. As a result, United Dominion recorded an aggregate $2.3 million impairment loss in 2002 for the write down of a portfolio of five apartment communities in Memphis, Tennessee.
| |
3. | INCOME FROM DISCONTINUED OPERATIONS |
United Dominion adopted FASB Statement No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,”(FAS 144) as of January 1, 2002. FAS 144 requires, among other things, that the primary assets and liabilities and the results of operations of United Dominion’s real properties which have been sold subsequent to January 1, 2002, or are held for disposition subsequent to January 1, 2002, be classified as discontinued operations and segregated in United Dominion’s Consolidated Statements of Operations and Balance Sheets. Properties classified as real estate held for disposition generally represent properties that are under contract for sale and are expected to close within the next twelve months. For purposes of these financial statements, FAS 144 results in the presentation of the primary assets and liabilities and the net operating results of those properties sold or classified as held for disposition through March 31, 2005, as discontinued operations for all periods presented. The adoption of FAS 144 does not have an impact on net income available to common stockholders. FAS 144 only results in the reclassification of the operating results of all properties sold or classified as held for disposition through March 31, 2005 within the Consolidated Statements of Operations for the years ended December 31, 2004, 2003, and 2002, and the reclassification of the assets and liabilities within the Consolidated Balance Sheets as of December 31, 2004 and 2003.
35
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
For the three months ended March 31, 2005, United Dominion sold 10 communities with 1,855 apartment homes and 11 townhomes from a community of 36 townhomes. At March 31, 2005, United Dominion had one community with a total of 768 apartment homes and a net book value of $53.3 million, one commercial property with a net book value of $1.1 million, one parcel of land with a net book value of $4.0 million, and one townhome from a community of 36 townhomes with a net book value of $0.3 million included in real estate held for disposition. For the year ended December 31, 2004, United Dominion sold 19 communities with a total of 5,425 apartment homes, 24 townhomes from a community of 36 townhomes, and one parcel of land. During 2003, United Dominion sold seven communities with a total of 1,927 apartment homes and two commercial properties. During 2002, United Dominion sold 25 communities with a total of 6,990 apartment homes, one parcel of land, and one commercial property. The results of operations for these properties and the interest expense associated with the secured debt on these properties are classified on the Consolidated Statements of Operations in the line item entitled “Income from discontinued operations, net of minority interests.”
The following is a summary of income from discontinued operations for the years ended December 31, (dollars in thousands):
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Rental income | | $ | 46,223 | | | $ | 71,675 | | | $ | 107,932 | |
Rental expenses | | | 20,460 | | | | 30,215 | | | | 43,485 | |
Real estate depreciation | | | 8,862 | | | | 17,700 | | | | 25,123 | |
Interest | | | — | | | | — | | | | 4,420 | |
Loss on early debt retirement | | | — | | | | — | | | | 3,805 | |
Impairment loss on real estate | | | — | | | | — | | | | 2,301 | |
Other expenses | | | 88 | | | | 156 | | | | 219 | |
| | | | | | | | | |
| | | 29,410 | | | | 48,071 | | | | 79,353 | |
Income before net gain on sale of land and depreciable property, and minority interests | | | 16,813 | | | | 23,604 | | | | 28,579 | |
Net gain on the sale of land and depreciable property | | | 52,903 | | | | 15,941 | | | | 32,698 | |
| | | | | | | | | |
Income before minority interests | | | 69,716 | | | | 39,545 | | | | 61,277 | |
Minority interests on income from discontinued operations | | | (4,399 | ) | | | (2,519 | ) | | | (3,786 | ) |
| | | | | | | | | |
Income from discontinued operations, net of minority interests | | $ | 65,317 | | | $ | 37,026 | | | $ | 57,491 | |
| | | | | | | | | |
36
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Secured debt on continuing and discontinued operations of United Dominion’s real estate portfolio, which encumbers $1.9 billion or 36% of real estate owned ($3.3 billion or 64% of United Dominion’s real estate owned is unencumbered) consists of the following as of December 31, 2004 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | | | | | Weighted | | | Weighted | | | Number of | |
| | | | Average | | | Average | | | Properties | |
| | Principal Outstanding | | | Interest Rate | | | Years to Maturity | | | Encumbered | |
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2004 | | | 2004 | | | 2004 | |
| | | | | | | | | | | | | | | |
Fixed Rate Debt | | | | | | | | | | | | | | | | | | | | |
Mortgage notes payable | | $ | 428,223 | | | $ | 174,520 | | | | 5.76 | % | | | 5.8 | | | | 21 | |
Tax-exempt secured notes payable | | | 39,160 | | | | 42,540 | | | | 6.14 | % | | | 16.9 | | | | 4 | |
Fannie Mae credit facilities | | | 288,875 | | | | 288,875 | | | | 6.40 | % | | | 6.2 | | | | 9 | |
Fannie Mae credit facilities — swapped | | | — | | | | 17,000 | | | | n/a | | | | n/a | | | | n/a | |
| | | | | | | | | | | | | | | |
Total fixed rate secured debt | | | 756,258 | | | | 522,935 | | | | 6.03 | % | | | 6.5 | | | | 34 | |
Variable Rate Debt | | | | | | | | | | | | | | | | | | | | |
Mortgage notes payable | | | 45,758 | | | | 46,185 | | | | 3.01 | % | | | 7.1 | | | | 4 | |
Tax-exempt secured note payable | | | 7,770 | | | | 7,770 | | | | 1.72 | % | | | 23.5 | | | | 1 | |
Fannie Mae credit facilities | | | 367,469 | | | | 370,469 | | | | 2.67 | % | | | 7.6 | | | | 47 | |
Freddie Mac credit facility | | | 20,669 | | | | 70,669 | | | | 2.64 | % | | | 2.2 | | | | 8 | |
| | | | | | | | | | | | | | | |
Total variable rate secured debt | | | 441,666 | | | | 495,093 | | | | 2.68 | % | | | 7.6 | | | | 60 | |
| | | | | | | | | | | | | | | |
Total secured debt | | $ | 1,197,924 | | | $ | 1,018,028 | | | | 4.79 | % | | | 6.9 | | | | 94 | |
| | | | | | | | | | | | | | | |
Fixed Rate Debt
Mortgage notes payableFixed rate mortgage notes payable are generally due in monthly installments of principal and interest and mature at various dates from August 2005 through July 2027 and carry interest rates ranging from 4.10% to 8.50%.
Tax-exempt secured notes payableFixed rate mortgage notes payable that secure tax-exempt housing bond issues mature at various dates from May 2008 through March 2031 and carry interest rates ranging from 5.30% to 6.75%. Interest on these notes is generally payable in semi-annual installments.
Secured credit facilitiesAt December 31, 2004, United Dominion’s fixed rate secured credit facilities consisted of $288.9 million of the $656.3 million outstanding on an $860 million aggregate commitment under four revolving secured credit facilities with Fannie Mae. The Fannie Mae credit facilities are for an initial term of ten years, bear interest at floating and fixed rates, and can be extended for an additional five years at United Dominion’s discretion.
Variable Rate Debt
Mortgage notes payableVariable rate mortgage notes payable are generally due in monthly installments of principal and interest and mature at various dates from January 2005 through July 2013. As of December 31, 2004, these notes had interest rates ranging from 2.83% to 4.03%.
37
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Tax-exempt secured note payableThe variable rate mortgage note payable that secures tax-exempt housing bond issues matures in July 2028. As of December 31, 2004, this note had an interest rate of 1.72%. Interest on this note is payable in monthly installments.
Secured credit facilitiesAt December 31, 2004, United Dominion’s variable rate secured credit facilities consisted of $367.5 million outstanding on the Fannie Mae credit facilities and $20.7 million outstanding on the Freddie Mac credit facility. As of December 31, 2004, the variable rate Fannie Mae credit facilities had a weighted average floating rate of interest of 2.67% and the Freddie Mac credit facility had a weighted average floating rate of interest of 2.64%.
The aggregate maturities of secured debt for the fifteen years subsequent to December 31, 2004 are as follows (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fixed | | | Variable | | | |
| | | | | | | | |
| | Mortgage | | | Tax-Exempt | | | Credit | | | Mortgage | | | Tax-Exempt | | | Credit | | | |
Year | | Notes | | | Notes | | | Facilities | | | Notes | | | Notes | | | Facilities | | | TOTAL | |
| | | | | | | | | | | | | | | | | | | | | |
| 2005 | | | $ | 22,945 | | | $ | 305 | | | $ | — | | | $ | 4,642 | | | $ | — | | | $ | — | | | $ | 27,892 | |
| 2006 | | | | 63,879 | | | | 320 | | | | — | | | | 3,701 | | | | — | | | | — | | | | 67,900 | |
| 2007 | | | | 87,481 | | | | 345 | | | | — | | | | — | | | | — | | | | 20,669 | | | | 108,495 | |
| 2008 | | | | 8,538 | | | | 5,145 | | | | — | | | | — | | | | — | | | | — | | | | 13,683 | |
| 2009 | | | | 26,768 | | | | 245 | | | | — | | | | — | | | | — | | | | — | | | | 27,013 | |
| 2010 | | | | 71,084 | | | | 265 | | | | 138,875 | | | | — | | | | — | | | | — | | | | 210,224 | |
| 2011 | | | | 11,759 | | | | 280 | | | | 50,000 | | | | — | | | | — | | | | 114,513 | | | | 176,552 | |
| 2012 | | | | 58,834 | | | | 300 | | | | 100,000 | | | | — | | | | — | | | | 52,956 | | | | 212,090 | |
| 2013 | | | | 61,751 | | | | 315 | | | | — | | | | 37,415 | | | | — | | | | 200,000 | | | | 299,481 | |
| 2014 | | | | 651 | | | | 340 | | | | — | | | | — | | | | — | | | | — | | | | 991 | |
| 2015 | | | | 703 | | | | 12,815 | | | | — | | | | — | | | | — | | | | — | | | | 13,518 | |
| 2016 | | | | 760 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 760 | |
| 2017 | | | | 821 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 821 | |
| 2018 | | | | 887 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 887 | |
| 2019 | | | | 958 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 958 | |
| Thereafter | | | | 10,404 | | | | 18,485 | | | | — | | | | — | | | | 7,770 | | | | — | | | | 36,659 | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | $ | 428,223 | | | $ | 39,160 | | | $ | 288,875 | | | $ | 45,758 | | | $ | 7,770 | | | $ | 388,138 | | | $ | 1,197,924 | |
| | | | | | | | | | | | | | | | | | | | | | |
38
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
A summary of unsecured debt as of December 31, 2004 and 2003 is as follows (dollars in thousands):
| | | | | | | | | |
| | 2004 | | | 2003 | |
| | | | | | |
Commercial Banks | | | | | | | | |
| Borrowings outstanding under an unsecured credit facility due March 2006(a) | | $ | 278,100 | | | $ | 137,900 | |
|
Senior Unsecured Notes — Other | | | | | | | | |
| 7.67% Medium-Term Notes due January 2004 | | | — | | | | 46,585 | |
| 7.73% Medium-Term Notes due April 2005 | | | 21,100 | | | | 21,100 | |
| 7.02% Medium-Term Notes due November 2005 | | | 49,760 | | | | 49,760 | |
| Verano Construction Loan due February 2006 | | | 24,820 | | | | — | |
| 7.95% Medium-Term Notes due July 2006 | | | 85,374 | | | | 85,374 | |
| 7.07% Medium-Term Notes due November 2006 | | | 25,000 | | | | 25,000 | |
| 7.25% Notes due January 2007 | | | 92,255 | | | | 92,255 | |
| 4.30% Medium-Term Notes due July 2007 | | | 75,000 | | | | — | |
| 4.50% Medium-Term Notes due March 2008 | | | 200,000 | | | | 200,000 | |
| ABAG Tax-Exempt Bonds due August 2008 | | | 46,700 | | | | 46,700 | |
| 8.50% Monthly Income Notes due November 2008 | | | 29,081 | | | | 29,081 | |
| 4.25% Medium-Term Notes due January 2009 | | | 50,000 | | | | 50,000 | |
| 6.50% Notes due June 2009 | | | 200,000 | | | | 200,000 | |
| 3.90% Medium-Term Notes due March 2010 | | | 50,000 | | | | — | |
| 5.00% Medium-Term Notes due January 2012 | | | 100,000 | | | | — | |
| 5.13% Medium-Term Notes due January 2014 | | | 200,000 | | | | 75,000 | |
| 5.25% Medium-Term Notes due January 2015 | | | 100,000 | | | | — | |
| 8.50% Debentures due September 2024 | | | 54,118 | | | | 54,118 | |
| Other(b) | | | 750 | | | | 1,136 | |
| | | | | | |
| | | | 1,403,958 | | | | 976,109 | |
| | | | | | |
| Total Unsecured Debt | | $ | 1,682,058 | | | $ | 1,114,009 | |
| | | | | | |
| |
(a) | United Dominion has a three-year $500 million unsecured revolving credit facility. If United Dominion receives commitments from additional lenders or if the initial lenders increase their commitments, United Dominion will be able to increase the credit facility to $650 million. At United Dominion’s option, the credit facility can be extended for one year to March 2007. |
39
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
| |
| The following is a summary of short-term bank borrowings under United Dominion’s bank credit facility at December 31, (dollars in thousands): |
| | | | | | | | | | | | |
| | 2004 | | | 2003 | | | 2002 | |
| | | | | | | | | |
Total revolving credit facilities at December 31 | | $ | 500,000 | | | $ | 500,000 | | | $ | 475,000 | |
Borrowings outstanding at December 31 | | | 278,100 | | | | 137,900 | | | | 275,800 | |
Weighted average daily borrowings during the year | | | 127,665 | | | | 171,179 | | | | 256,493 | |
Maximum daily borrowings during the year | | | 356,500 | | | | 272,800 | | | | 411,600 | |
Weighted average interest rate during the year | | | 2.0 | % | | | 2.1 | % | | | 3.0 | % |
Weighted average interest rate at December 31 | | | 2.7 | % | | | 1.6 | % | | | 2.5 | % |
Weighted average interest rate at December 31 — after giving effect to swap agreements | | | 2.7 | % | | | 4.2 | % | | | 6.8 | % |
| |
| At December 31, 2004, all of United Dominion’s interest rate swap agreements associated with commercial bank borrowings had matured. |
| |
(b) | Represents deferred gains from the termination of interest rate risk management agreements. |
Preferred Stock
The Series B Cumulative Redeemable Preferred Stock has no stated par value and a liquidation preference of $25 per share. The Series B has no voting rights except as required by law. The Series B has no stated maturity and is not subject to any sinking fund or mandatory redemption and is not convertible into any of our other securities. The Series B is not redeemable prior to May 29, 2007. On or after this date, the Series B may be redeemed for cash at our option, in whole or in part, at a redemption price of $25 per share plus accrued and unpaid dividends. The redemption price is payable solely out of the sale proceeds of other capital stock. All dividends due and payable on the Series B have been accrued or paid as of the end of each fiscal year.
Distributions declared on the Series B in 2004 were $2.15 per share or $0.5375 per quarter. The Series B is listed on the NYSE under the symbol “UDRpfb.” At December 31, 2004, a total of 5,416,009 shares of the Series B were outstanding.
All of the remaining outstanding shares of our Series D Cumulative Convertible Redeemable Preferred Stock have been converted by the holder into shares of our common stock. The Series D had no stated maturity, no stated par value, no voting rights except as required by law, and a liquidation preference of $25 per share. The Series D was convertible at any time into 1.5385 shares of common stock, subject to certain adjustments, at the option of the holder of the Series D. We had the option to redeem at any time all or part of the Series D at a price per share of $25, payable in cash, plus all accrued and unpaid dividends, provided that the current market price of our common stock was at least equal to the conversion price, initially set at $16.25 per share.
In 2004, United Dominion exercised its right to redeem the remaining 2 million shares of Series D that were outstanding. Upon receipt of our redemption notice, the shares to be redeemed were converted by the holder into 3,076,769 shares of common stock at a price of $16.25 per share. In 2003, we exercised our right to redeem 6 million shares of our Series D. Upon receipt of our redemption notice, the 6 million shares to be redeemed were converted by the holder into 9,230,923 shares of common stock at a price of $16.25 per share. As a result, United Dominion recognized $5.7 million and $19.3 million in premium on preferred stock conversions in 2004 and 2003, respectively. The premium amount recognized to convert
40
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
these shares represents the cumulative accretion to date between the conversion value of the preferred stock and the value at which it was recorded at the time of issuance.
Distributions declared on the Series D in 2004 were $2.09 per share or $0.5223 per quarter. The Series D was not listed on an exchange. At December 31, 2004, there were no outstanding shares of the Series D.
The Series E Cumulative Convertible Preferred Stock has no stated par value and a liquidation preference of $16.61 per share. Subject to certain adjustments and conditions, each share of the Series E is convertible at any time and from time to time at the holder’s option into one share of our common stock. The holders of the Series E are entitled to vote on an as-converted basis as a single class in combination with the holders of common stock at any meeting of our stockholders for the election of directors or for any other purpose on which the holders of common stock are entitled to vote. The Series E has no stated maturity and is not subject to any sinking fund or any mandatory redemption.
In 2004, Series E holders converted a total of 621,405 shares of Series E into 621,405 shares of our common stock.
Distributions declared on the Series E in 2004 were $1.33 per share or $0.3322 per quarter. The Series E is not listed on any exchange. At December 31, 2004, a total of 2,803,812 shares of the Series E were outstanding.
Officers’ Stock Purchase and Loan Plan
United Dominion’s notes receivable from certain officers matured in June 2004 and were satisfied in accordance with their terms. The purpose of the loans was for the borrowers to purchase shares of United Dominion’s common stock pursuant to United Dominion’s 1991 Stock Purchase and Loan Plan. The loans were evidenced by promissory notes between the borrowers and United Dominion and secured by a pledge of the shares of common stock.
In addition, United Dominion had entered into a Servicing and Purchase Agreement (the “Servicing Agreement”) with SunTrust Bank (the “Bank”) whereby United Dominion acted as servicing agent for and to purchase certain loans made by the Bank to officers and directors of United Dominion (the “Borrowers”) to finance the purchase of shares of United Dominion’s common stock. The loans were evidenced by promissory notes (“Notes”) between each Borrower and the Bank. The Servicing Agreement provided that the Bank could require United Dominion to purchase the Notes upon an event of default by the Borrower or United Dominion under the Servicing Agreement and at certain other times during the term of the Servicing Agreement. All of the Notes matured in June 2004 and were satisfied in accordance with their terms.
Dividend Reinvestment and Stock Purchase Plan
United Dominion’s Dividend Reinvestment and Stock Purchase Plan (the “Stock Purchase Plan”) allows common and preferred stockholders the opportunity to purchase, through the reinvestment of cash dividends, additional shares of United Dominion’s common stock. As of December 31, 2004, 9,793,191 shares of common stock had been issued under the Stock Purchase Plan. Shares in the amount of 4,206,809 were reserved for further issuance under the Stock Purchase Plan as of December 31, 2004. During 2004, 111,941 shares were issued under the Stock Purchase Plan for a total consideration of approximately $2.2 million.
41
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Restricted Stock Awards
United Dominion’s 1999 Long-Term Incentive Plan (“LTIP”) authorizes the grant of restricted stock awards to employees, officers, consultants, and directors of United Dominion. Deferred compensation expense is recorded over the vesting period and is based upon the value of the common stock on the date of issuance. As of December 31, 2004, 682,460 shares of restricted stock have been issued under the LTIP.
Shareholder Rights Plan
United Dominion’s 1998 Shareholder Rights Plan is intended to protect long-term interests of stockholders in the event of an unsolicited, coercive or unfair attempt to take over United Dominion. The plan authorized a dividend of one Preferred Share Purchase Right (the “Rights”) on each share of common stock outstanding. Each Right, which is not currently exercisable, will entitle the holder to purchase 1/1000 of a share of a new series of United Dominion’s preferred stock, to be designated as Series C Junior Participating Cumulative Preferred Stock, at a price to be determined upon the occurrence of the event, and for which the holder must be paid $45 should the takeover occur. Under the Plan, the rights will be exercisable if a person or group acquires more than 15% of United Dominion’s common stock or announces a tender offer that would result in the ownership of 15% of United Dominion’s common stock.
The following estimated fair values of financial instruments were determined by United Dominion using available market information and appropriate valuation methodologies. Considerable judgment is necessary to interpret market data and develop estimated fair values. Accordingly, the estimates presented herein are not necessarily indicative of the amounts United Dominion would realize on the disposition of the financial instruments. The use of different market assumptions or estimation methodologies may have a material effect on the estimated fair value amounts. The carrying amounts and estimated fair value of United Dominion’s financial instruments as of December 31, 2004 and 2003, are summarized as follows(dollars in thousands):
| | | | | | | | | | | | | | | | |
| | 2004 | | | 2003 | |
| | | | | | |
| | Carrying | | | | | Carrying | | | |
| | Amount | | | Fair Value | | | Amount | | | Fair Value | |
| | | | | | | | | | | | |
Secured debt | | $ | 1,197,924 | | | $ | 1,228,953 | | | $ | 1,018,028 | | | $ | 1,063,415 | |
Unsecured debt | | | 1,682,058 | | | | 1,654,760 | | | | 1,114,009 | | | | 1,162,910 | |
Interest rate swap agreements | | | n/a | | | | n/a | | | | (1,633 | ) | | | (1,633 | ) |
The following methods and assumptions were used by United Dominion in estimating fair values.
Cash equivalents
The carrying amount of cash equivalents approximates fair value.
Notes receivable
In April 2004, United Dominion received a promissory note in the principal amount of $75.6 million that matured in December 2004. The note was received in connection with the sale of a portfolio of properties. In August 2003, United Dominion received a promissory note in the principal amount of $8 million that was due September 2006. The note was secured by a second lien on a property that United Dominion managed and had an option to purchase. As of December 31, 2004, United Dominion had received all proceeds on this note. In June 2003, United Dominion received a promissory note in the
42
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
principal amount of $5 million that is due October 2011. The note was received in connection with one of our acquisitions and bears interest of 9.0% that is payable in annual installments. The carrying amount of the note receivable approximates fair value.
Secured and unsecured debt
Estimated fair value is based on mortgage rates, tax-exempt bond rates, and corporate unsecured debt rates believed to be available to United Dominion for the issuance of debt with similar terms and remaining lives. The carrying amount of United Dominion’s variable rate secured debt approximates fair value as of December 31, 2004 and 2003. The carrying amounts of United Dominion’s borrowings under variable rate unsecured debt arrangements, short-term revolving credit agreements, and lines of credit approximate their fair values as of December 31, 2004 and 2003.
Derivative financial instruments
At December 31, 2004, United Dominion has no derivative financial instruments reported on its Consolidated Balance Sheet.
For the years ended December 31, 2004, 2003, and 2002, United Dominion recognized $1.9 million, $8.1 million, and $4.9 million, respectively, of unrealized gains in comprehensive income. For the year ended December 31, 2004, United Dominion recognized a loss of $0.2 million in net income related to the ineffective portion of United Dominion’s hedging instruments. For the years ended December 31, 2003 and 2002, United Dominion recognized $0.3 million and $0.05 million in realized gains, respectively, in net income related to the ineffective portion of United Dominions hedging instruments. In addition, United Dominion recognized $1.6 million of derivative financial instrument liabilities on the Consolidated Balance Sheets within the line item “Accounts payable, accrued expenses, and other liabilities” for the year ended December 31, 2003.
Profit Sharing Plan
The United Dominion Realty Trust, Inc. Profit Sharing Plan (the “Plan”) is a defined contribution plan covering all eligible full-time employees. Under the Plan, United Dominion makes discretionary profit sharing and matching contributions to the Plan as determined by the Compensation Committee of the Board of Directors. Aggregate provisions for contributions, both matching and discretionary, which are included in United Dominion’s Consolidated Statements of Operations for the three years ended December 31, 2004, 2003, and 2002 were $0.6 million, $0.3 million, and $0.4 million, respectively.
Stock Option Plan
In May 2001, the stockholders of United Dominion approved the 1999 Long-Term Incentive Plan (the “LTIP”), which supersedes the 1985 Stock Option Plan. With the approval of the LTIP, no additional grants will be made under the 1985 Stock Option Plan. The LTIP authorizes the granting of awards which may take the form of options to purchase shares of common stock, stock appreciation rights, restricted stock, dividend equivalents, other stock-based awards, and any other right or interest relating to common stock or cash. The Board of Directors reserved 4 million shares for issuance upon the grant or exercise of awards under the LTIP. The LTIP generally provides, among other things, that options are granted at exercise prices not lower than the market value of the shares on the date of grant and that options granted must be exercised within ten years. The maximum number of shares of stock that may be issued subject to incentive stock options is 4 million shares. Shares under options that expire or are cancelable are available for subsequent grant.
43
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Pro forma information regarding net income and earnings per share is required for periods prior to the adoption of the fair-value-based accounting method by FASB Statement No. 123“Accounting for Stock-Based Compensation”(FAS 123), and has been determined as if United Dominion had accounted for its employee stock options under the fair value method of accounting as defined in FAS 123. The fair value for these options was estimated at the date of grant using a Black-Scholes option pricing model with the following weighted average assumptions for 2002:
| | | | |
| | 2002 | |
| | | |
Risk free interest rate | | | 4.1 | % |
Dividend yield | | | 7.7 | % |
Volatility factor | | | 0.177 | |
Weighted average expected life (years) | | | 4 | |
There were no options granted during 2004 or 2003. The weighted average fair value of options granted during 2002 was $0.84 per option.
The following table illustrates the unaudited effect on net income available to common stockholders and earnings per share if the fair value based method had been applied to all outstanding and unvested share options for the years presented(dollars in thousands):
| | | | | | | | | |
| | 2003 | | | 2002 | |
| | | | | | |
Reported net income available to common stockholders | | $ | 24,807 | | | $ | 25,805 | |
Compensation expense for stock options determined under the fair value based method | | | (292 | ) | | | (380 | ) |
| | | | | | |
Pro forma net income available to common stockholders | | $ | 24,515 | | | $ | 25,425 | |
| | | | | | |
Earnings per common share — basic | | | | | | | | |
| As reported | | $ | 0.22 | | | $ | 0.24 | |
| Pro forma | | | 0.21 | | | | 0.24 | |
Earnings per common share — diluted | | | | | | | | |
| As reported | | $ | 0.22 | | | $ | 0.24 | |
| Pro forma | | | 0.21 | | | | 0.24 | |
Compensation expense related to restricted stock awards is not presented in the table above because the expense amount is the same under APB No. 25 and Statement 123 and, therefore, is already reflected in net income.
44
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
A summary of United Dominion’s stock option activity during the three years ended December 31, 2004 is provided in the following table:
| | | | | | | | | | | | |
| | Number | | | Weighted Average | | | Range of | |
| | Outstanding | | | Exercise Price | | | Exercise Prices | |
| | | | | | | | | |
Balance, December 31, 2001 | | | 4,612,372 | | | $ | 11.90 | | | $ | 9.63-$15.38 | |
Granted | | | 143,548 | | | | 14.26 | | | | 14.15-14.88 | |
Exercised | | | (1,000,592 | ) | | | 11.68 | | | | 9.63-15.38 | |
Forfeited | | | (87,999 | ) | | | 11.04 | | | | 9.63-15.25 | |
| | | | | | | | | |
Balance, December 31, 2002 | | | 3,667,329 | | | $ | 12.01 | | | $ | 9.63-$15.38 | |
Granted | | | — | | | | — | | | | — | |
Exercised | | | (1,106,142 | ) | | | 12.41 | | | | 9.63-15.38 | |
Forfeited | | | (25,000 | ) | | | 9.65 | | | | 9.63-9.88 | |
| | | | | | | | | |
Balance, December 31, 2003 | | | 2,536,187 | | | $ | 11.88 | | | $ | 9.63-$15.38 | |
Granted | | | — | | | | — | | | | — | |
Exercised | | | (562,064 | ) | | | 11.90 | | | | 9.63-15.25 | |
Forfeited | | | (13,500 | ) | | | 12.02 | | | | 10.88-13.96 | |
| | | | | | | | | |
Balance, December 31, 2004 | | | 1,960,623 | | | $ | 11.88 | | | $ | 9.63-$15.38 | |
| | | | | | | | | |
Exercisable at December 31, | | | | | | | | | | | | |
2002 | | | 2,793,811 | | | $ | 11.97 | | | $ | 9.63-$15.38 | |
2003 | | | 2,207,685 | | | | 11.77 | | | | 9.63-15.38 | |
2004 | | | 1,938,343 | | | | 11.84 | | | | 9.63-15.38 | |
The weighted average remaining contractual life on all options outstanding is 5.0 years. 780,677 of share options had exercise prices between $9.63 and $10.88, 689,129 of share options had exercise prices between $11.15 and $12.23, and 490,817 of share options had exercise prices between $13.76 and $15.38.
As of December 31, 2004 and 2003, stock-based awards for 2,890,251 and 3,028,920 shares of common stock, respectively, were available for future grants under the 1999 LTIP’s existing authorization.
| |
9. | COMMITMENTS AND CONTINGENCIES |
Commitments
| |
| Real Estate Under Development |
United Dominion is committed to completing its real estate currently under development, which has an estimated cost to complete of $64.0 million as of December 31, 2004.
United Dominion is party to several ground leases relating to operating communities. In addition, United Dominion is party to various other operating leases related to the operation of its regional offices.
45
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Future minimum lease payments for non-cancelable land and other leases as of December 31, 2004 are as follows(dollars in thousands):
| | | | | | | | | |
| | Ground | | | Operating | |
| | Leases | | | Leases | |
| | | | | | |
2005 | | $ | 1,060 | | | $ | 649 | |
2006 | | | 1,060 | | | | 320 | |
2007 | | | 1,060 | | | | 65 | |
2008 | | | 1,060 | | | | 4 | |
2009 | | | 1,064 | | | | — | |
Thereafter | | | 22,303 | | | | — | |
| | | | | | |
| Total | | $ | 27,607 | | | $ | 1,038 | |
| | | | | | |
United Dominion incurred $1.9 million of rent expense for each of the years ended December 31, 2004 and 2003. United Dominion incurred $2.0 million of rent expense for the year ended December 31, 2002.
Contingencies
| |
| Series B Out-Performance Program |
In May 2003, the stockholders of United Dominion approved the Series B Out-Performance Program (the “Series B Program”) pursuant to which certain executive officers of United Dominion (the “Participants”) were given the opportunity to invest indirectly in United Dominion by purchasing interests in a limited liability company (the “Series B LLC”), the only asset of which is a special class of partnership units of United Dominion Realty, L.P. (“Series B Out-Performance Partnership Shares” or “Series B OPPSs”) . The purchase price for the Series B OPPSs was determined by United Dominion’s board of directors to be $1 million, assuming 100% participation, and was based upon the advice of an independent valuation expert. The Series B Program will measure the cumulative total return on our common stock over the 24-month period from June 1, 2003 to May 31, 2005.
The Series B Program is designed to provide participants with the possibility of substantial returns on their investment if the total cumulative return on United Dominion’s common stock, as measured by the cumulative amount of dividends paid plus share price appreciation during the measurement period (a) exceeds the cumulative total return of the Morgan Stanley REIT Index peer group index over the same period; and (b) is at least the equivalent of a 22% total return, or 11% annualized.
At the conclusion of the measurement period, if United Dominion’s total cumulative return satisfies these criteria, the Series B LLC as holder of the Series B OPPSs will receive (for the indirect benefit of the Participants as holders of interests in the Series B LLC) distributions and allocations of income and loss from the Operating Partnership (accounted for on a consistent basis with all other OP Units) equal to the distributions and allocations that would be received on the number of OP Units obtained by:
| |
| i. determining the amount by which the cumulative total return of United Dominion’s common stock over the measurement period exceeds the greater of the cumulative total return of the Morgan Stanley REIT Index, which is the peer group index, or the minimum return (such excess being the “excess return”); |
|
| ii. multiplying 5% of the excess return by United Dominion’s market capitalization (defined as the average number of shares outstanding over the 24-month period, including common stock, OP Units, outstanding options, and convertible securities) multiplied by the daily closing price of United Dominion’s common stock, up to a maximum of 2% of market capitalization; and |
46
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
| |
| iii. dividing the number obtained in (ii) by the market value of one share of United Dominion’s common stock on the valuation date, determined by the volume-weighted average price per day of common stock for the 20 trading days immediately preceding the valuation date. |
If, on the valuation date, the cumulative total return of United Dominion’s common stock does not meet the minimum return, then the participants will forfeit their entire initial investment.
| |
| Litigation and Legal Matters |
United Dominion is subject to various legal proceedings and claims arising in the ordinary course of business. United Dominion cannot determine the ultimate liability with respect to such legal proceedings and claims at this time. United Dominion believes that such liability, to the extent not provided for through insurance or otherwise, will not have a material adverse effect on our financial condition, results of operations or cash flow.
United Dominion owns and operates multifamily apartment communities throughout the United States that generate rental and other property related income through the leasing of apartment units to a diverse base of tenants. United Dominion separately evaluates the performance of each of its apartment communities. However, because each of the apartment communities has similar economic characteristics, facilities, services, and tenants, the apartment communities have been aggregated into a single apartment communities segment. All segment disclosure is included in or can be derived from United Dominion’s consolidated financial statements.
There are no tenants that contributed 10% or more of United Dominion’s total revenues during 2004, 2003, or 2002.
| |
11. | UNAUDITED SUMMARIZED CONSOLIDATED QUARTERLY FINANCIAL DATA |
Summarized consolidated quarterly financial data for the year ended December 31, 2004, with restated amounts that reflect discontinued operations as of March 31, 2005, is as follows(dollars in thousands, except per share amounts):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | | |
| | Previously | | | | | Previously | | | | | Previously | | | | Previously | | | | | |
| | Reported | | | Restated | | | Reported | | | Restated | | | Reported | | | Restated | | | Reported | | | Restated |
| | March 31(a) | | | March 31(a) | | | June 30(a) | | | June 30(a) | | | September 30(a) | | | September 30(a) | | | December 31(a) | | | December 31(a) | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Rental income(b) | | $ | 143,282 | | | $ | 143,282 | | | $ | 146,965 | | | $ | 146,965 | | | $ | 150,191 | | | $ | 150,191 | | | $ | 163,832 | | | $ | 163,832 | |
Income before minority interests and discontinued operations | | | 9,914 | | | | 9,917 | | | | 11,534 | | | | 11,538 | | | | 5,160 | | | | 5,163 | | | | 5,838 | | | | 5,843 | |
Gain on sale of land and depreciable property | | | 1,205 | | | | 1,205 | | | | 13,814 | | | | 13,814 | | | | 20,220 | | | | 20,220 | | | | 17,664 | | | | 17,664 | |
Income from discontinued operations, net of minority interests | | | 5,685 | | | | 5,682 | | | | 17,338 | | | | 17,335 | | | | 22,615 | | | | 22,611 | | | | 19,693 | | | | 19,689 | |
Net income available to common stockholders | | | 8,665 | | | | 8,665 | | | | 21,855 | | | | 21,855 | | | | 21,160 | | | | 21,160 | | | | 20,212 | | | | 20,212 | |
Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Basic | | $ | 0.07 | | | $ | 0.07 | | | $ | 0.17 | | | $ | 0.17 | | | $ | 0.17 | | | $ | 0.17 | | | $ | 0.15 | | | $ | 0.15 | |
| Diluted | | | 0.07 | | | | 0.07 | | | | 0.17 | | | | 0.17 | | | | 0.17 | | | | 0.17 | | | | 0.15 | | | | 0.15 | |
| |
(a) | The first, second, and third quarters of 2004 each include $1.6 million of expense for premiums paid for the conversion of shares of Series D preferred stock into common stock. The fourth quarter of |
47
UNITED DOMINION REALTY TRUST, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
| |
| 2004 includes $1.0 million of expense for premiums paid for the conversion of shares of Series D preferred stock into common stock. |
|
(b) | Represents rental income from continuing operations. |
Summarized consolidated quarterly financial data for the year ended December 31, 2003, with restated amounts that reflect discontinued operations as of March 31, 2005, is as follows(dollars in thousands, except per share amounts):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | | |
| | Previously | | | | | Previously | | | | | Previously | | | | | Previously | | | |
| | Reported | | | Restated | | | Reported | | | Restated | | | Reported | | | Restated | | | Reported | | | Restated | |
| | March 31 | | | March 31 | | | June 30(a) | | | June 30(a) | | | September 30(a) | | | September 30(a) | | | December 31(a) | | | December 31(a) | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Rental income(b) | | $ | 133,052 | | | $ | 133,052 | | | $ | 134,085 | | | $ | 134,085 | | | $ | 137,025 | | | $ | 137,025 | | | $ | 138,732 | | | $ | 138,732 | |
Income before minority interests and discontinued operations | | | 6,392 | | | | 6,400 | | | | 9,722 | | | | 9,730 | | | | 8,415 | | | | 8,421 | | | | 8,560 | | | | 8,569 | |
Gain/(loss) on sale of land and depreciable property | | | 1,045 | | | | 1,045 | | | | (112 | ) | | | (112 | ) | | | 7,215 | | | | 7,215 | | | | 7,793 | | | | 7,793 | |
Income from discontinued operations, net of minority interests | | | 7,383 | | | | 7,375 | | | | 5,743 | | | | 5,736 | | | | 12,042 | | | | 12,035 | | | | 11,887 | | | | 11,880 | |
Net income available to common stockholders | | | 6,494 | | | | 6,494 | | | | 2,702 | | | | 2,702 | | | | 1,242 | | | | 1,242 | | | | 14,369 | | | | 14,369 | |
Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Basic | | $ | 0.06 | | | $ | 0.06 | | | $ | 0.02 | | | $ | 0.02 | | | $ | 0.01 | | | $ | 0.01 | | | $ | 0.13 | | | $ | 0.13 | |
| Diluted | | | 0.06 | | | | 0.06 | | | | 0.02 | | | | 0.02 | | | | 0.01 | | | | 0.01 | | | | 0.12 | | | | 0.13 | |
| |
(a) | The second, third, and fourth quarters of 2003 include $6.3 million, $12.1 million, and $0.9 million of expense, respectively, for premiums paid for the conversion of shares of Series D preferred stock into common stock. |
|
(b) | Represents rental income from continuing operations. |
12. SUBSEQUENT EVENTS
On December 16, 2004, eBay announced that it had agreed to acquire privately held Rent.com, a leading Internet listing web site in the apartment and rental housing industry, for approximately $415 million plus acquisition costs, net of Rent.com’s cash on hand. United Dominion owns shares in Rent.com. On February 23, 2005, eBay announced that it had completed the transaction. As a result, United Dominion received cash proceeds and recorded a one-time pre-tax gain of $12.3 million on the sale.
48
UNITED DOMINION REALTY TRUST, INC.
SCHEDULE III — REAL ESTATE OWNED
FOR THE YEAR ENDED DECEMBER 31, 2004
(in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Cost of | | | | | | | | | | |
| | | | | | | | Improvements | | Gross Amount at Which | | | | | | | | |
| | | | Initial Costs | | | | Capitalized | | Carried at Close of Period | | | | | | | | |
| | | | | | Total | | Subsequent | | | | | | | | | | |
| | | | Land and | | Buildings | | Initial | | to Acquisition | | Land and | | Buildings | | Total | | Accumulated | | | | |
| | | | Land | | and | | Acquisition | | (Net of | | Land | | and | | Carrying | | Depreciation | | Date of | | |
| | Encumbrances | | Improvements | | Improvements | | Costs | | Disposals) | | Improvements | | Improvements | | Value(A) | | (B) | | Construction | | Date Acquired |
| | | | | | | | | | | | | | | | | | | | | | |
Pine Avenue | | $ | 11,191 | | | $ | 2,158 | | | $ | 8,888 | | | $ | 11,046 | | | $ | 3,990 | | | $ | 2,855 | | | $ | 12,181 | | | $ | 15,036 | | | $ | 2,364 | | | | 1987 | | | | 12/07/98 | |
Grand Terrace | | | — | | | | 2,144 | | | | 6,595 | | | | 8,739 | | | | 1,386 | | | | 2,248 | | | | 7,877 | | | | 10,125 | | | | 1,977 | | | | 1986 | | | | 06/30/99 | |
Windemere at Sycamore Highland | | | — | | | | 5,810 | | | | 23,450 | | | | 29,260 | | | | 312 | | | | 5,812 | | | | 23,760 | | | | 29,572 | | | | 3,043 | | | | 2001 | | | | 11/21/02 | |
Harbor Greens | | | — | | | | 20,477 | | | | 28,538 | | | | 49,015 | | | | 5,313 | | | | 20,476 | | | | 33,852 | | | | 54,328 | | | | 2,792 | | | | 1965 | | | | 06/12/03 | |
Pine Brook Village | | | 18,270 | | | | 2,582 | | | | 25,504 | | | | 28,086 | | | | 2,268 | | | | 2,582 | | | | 27,772 | | | | 30,354 | | | | 2,370 | | | | 1979 | | | | 06/12/03 | |
Windjammer | | | 19,145 | | | | 7,345 | | | | 22,623 | | | | 29,968 | | | | 3,192 | | | | 7,345 | | | | 25,815 | | | | 33,160 | | | | 2,116 | | | | 1971 | | | | 06/12/03 | |
Huntington Vista | | | — | | | | 8,056 | | | | 22,486 | | | | 30,542 | | | | 2,284 | | | | 8,055 | | | | 24,771 | | | | 32,826 | | | | 2,095 | | | | 1970 | | | | 06/12/03 | |
Pacific Palms | | | — | | | | 12,285 | | | | 6,181 | | | | 18,466 | | | | 535 | | | | 12,304 | | | | 6,697 | | | | 19,001 | | | | 618 | | | | 1962 | | | | 07/31/03 | |
Missions at Back Bay | | | — | | | | 229 | | | | 14,129 | | | | 14,358 | | | | 113 | | | | 10,619 | | | | 3,852 | | | | 14,471 | | | | 267 | | | | 1969 | | | | 12/16/03 | |
Presidio at Rancho Del Oro | | | 13,325 | | | | 9,164 | | | | 22,695 | | | | 31,859 | | | | 359 | | | | 9,184 | | | | 23,034 | | | | 32,218 | | | | 720 | | | | 1987 | | | | 06/25/04 | |
Coronado at Newport — North | | | 56,481 | | | | 62,516 | | | | 46,082 | | | | 108,598 | | | | 1,461 | | | | 62,516 | | | | 47,543 | | | | 110,059 | | | | 521 | | | | 1968 | | | | 10/28/04 | |
Huntington Villas | | | — | | | | 61,535 | | | | 18,017 | | | | 79,552 | | | | 123 | | | | 61,537 | | | | 18,138 | | | | 79,675 | | | | 298 | | | | 1972 | | | | 09/30/04 | |
Villa Venetia | | | — | | | | 70,825 | | | | 24,179 | | | | 95,004 | | | | 87 | | | | 70,825 | | | | 24,266 | | | | 95,091 | | | | 278 | | | | 1972 | | | | 10/28/04 | |
The Crest | | | 61,350 | | | | 21,954 | | | | 67,809 | | | | 89,763 | | | | (27 | ) | | | 21,954 | | | | 67,782 | | | | 89,736 | | | | 1,010 | | | | 1989 | | | | 09/30/04 | |
Vista Del Rey | | | — | | | | 10,671 | | | | 7,080 | | | | 17,751 | | | | 75 | | | | 10,671 | | | | 7,155 | | | | 17,826 | | | | 112 | | | | 1969 | | | | 09/30/04 | |
Foxborough | | | — | | | | 12,071 | | | | 6,187 | | | | 18,258 | | | | 88 | | | | 12,075 | | | | 6,271 | | | | 18,346 | | | | 99 | | | | 1969 | | | | 09/30/04 | |
Villas at Carlsbad | | | 9,653 | | | | 6,517 | | | | 10,717 | | | | 17,234 | | | | 276 | | | | 6,517 | | | | 10,993 | | | | 17,510 | | | | 116 | | | | 1966 | | | | 10/28/04 | |
Rosebeach | | | — | | | | 8,414 | | | | 17,449 | | | | 25,863 | | | | 88 | | | | 8,414 | | | | 17,537 | | | | 25,951 | | | | 264 | | | | 1970 | | | | 09/30/04 | |
The Villas at San Dimas | | | 13,084 | | | | 8,181 | | | | 16,735 | | | | 24,916 | | | | 113 | | | | 8,181 | | | | 16,848 | | | | 25,029 | | | | 181 | | | | 1981 | | | | 10/28/04 | |
The Villas at Bonita | | | 8,324 | | | | 4,498 | | | | 11,699 | | | | 16,197 | | | | 86 | | | | 4,498 | | | | 11,785 | | | | 16,283 | | | | 127 | | | | 1981 | | | | 10/28/04 | |
Ocean Villa | | | 10,089 | | | | 5,135 | | | | 12,788 | | | | 17,923 | | | | 346 | | | | 5,135 | | | | 13,134 | | | | 18,269 | | | | 139 | | | | 1965 | | | | 10/28/04 | |
Waterstone at Murrieta | | | — | | | | 10,598 | | | | 34,703 | | | | 45,301 | | | | 151 | | | | 10,598 | | | | 34,854 | | | | 45,452 | | | | 345 | | | | 1990 | | | | 11/02/04 | |
Summit at Mission Bay | | | — | | | | 22,599 | | | | 17,181 | | | | 39,780 | | | | 136 | | | | 22,599 | | | | 17,317 | | | | 39,916 | | | | 180 | | | | 1953 | | | | 11/01/04 | |
The Arboretum | | | 23,236 | | | | 29,562 | | | | 14,146 | | | | 43,708 | | | | 700 | | | | 29,562 | | | | 14,846 | | | | 44,408 | | | | 163 | | | | 1970 | | | | 10/28/04 | |
Rancho Vallecitos | | | — | | | | 3,303 | | | | 10,877 | | | | 14,180 | | | | 1,771 | | | | 3,420 | | | | 12,531 | | | | 15,951 | | | | 4,450 | | | | 1988 | | | | 10/13/99 | |
SOUTHERN CALIFORNIA | | | 244,148 | | | | 408,629 | | | | 496,738 | | | | 905,367 | | | | 25,226 | | | | 419,982 | | | | 510,611 | | | | 930,593 | | | | 26,645 | | | | | | | | | |
Bay Cove | | | — | | | | 2,929 | | | | 6,578 | | | | 9,507 | | | | 5,639 | | | | 3,528 | | | | 11,618 | | | | 15,146 | | | | 5,982 | | | | 1972 | | | | 12/16/92 | |
Summit West | | | — | | | | 2,176 | | | | 4,710 | | | | 6,886 | | | | 4,115 | | | | 2,530 | | | | 8,471 | | | | 11,001 | | | | 4,395 | | | | 1972 | | | | 12/16/92 | |
Pinebrook | | | — | | | | 1,780 | | | | 2,458 | | | | 4,238 | | | | 3,907 | | | | 2,037 | | | | 6,108 | | | | 8,145 | | | | 3,811 | | | | 1977 | | | | 09/28/93 | |
Lakewood Place | | | 9,856 | | | | 1,395 | | | | 10,647 | | | | 12,042 | | | | 2,206 | | | | 1,650 | | | | 12,598 | | | | 14,248 | | | | 4,996 | | | | 1986 | | | | 03/10/94 | |
Hunter’s Ridge | | | 10,312 | | | | 2,462 | | | | 10,942 | | | | 13,404 | | | | 2,625 | | | | 3,016 | | | | 13,013 | | | | 16,029 | | | | 5,010 | | | | 1992 | | | | 06/30/95 | |
Bay Meadow | | | — | | | | 2,892 | | | | 9,254 | | | | 12,146 | | | | 3,616 | | | | 3,459 | | | | 12,303 | | | | 15,762 | | | | 4,398 | | | | 1985 | | | | 12/09/96 | |
Cambridge | | | — | | | | 1,791 | | | | 7,166 | | | | 8,957 | | | | 2,016 | | | | 2,127 | | | | 8,846 | | | | 10,973 | | | | 3,011 | | | | 1985 | | | | 06/06/97 | |
Laurel Oaks | | | — | | | | 1,362 | | | | 6,542 | | | | 7,904 | | | | 1,926 | | | | 1,614 | | | | 8,216 | | | | 9,830 | | | | 2,686 | | | | 1986 | | | | 07/01/97 | |
Parker’s Landing | | | — | | | | 10,178 | | | | 37,869 | | | | 48,047 | | | | 3,743 | | | | 9,381 | | | | 42,409 | | | | 51,790 | | | | 9,455 | | | | 1991 | | | | 12/07/98 | |
Sugar Mill Creek | | | 7,633 | | | | 2,242 | | | | 7,553 | | | | 9,795 | | | | 1,307 | | | | 2,391 | | | | 8,711 | | | | 11,102 | | | | 2,090 | | | | 1988 | | | | 12/07/98 | |
Inlet Bay | | | — | | | | 7,702 | | | | 23,150 | | | | 30,852 | | | | 2,283 | | | | 7,729 | | | | 25,406 | | | | 33,135 | | | | 2,401 | | | | 1988/89 | | | | 06/30/03 | |
MacAlpine Place | | | 32,474 | | | | 10,869 | | | | 36,858 | | | | 47,727 | | | | 56 | | | | 10,869 | | | | 36,914 | | | | 47,783 | | | | 193 | | | | 2001 | | | | 12/01/04 | |
TAMPA, FL | | | 60,275 | | | | 47,778 | | | | 163,727 | | | | 211,505 | | | | 33,439 | | | | 50,331 | | | | 194,613 | | | | 244,944 | | | | 48,428 | | | | | | | | | |
Woodtrail | | | — | | | | 1,543 | | | | 5,457 | | | | 7,000 | | | | 2,871 | | | | 1,766 | | | | 8,105 | | | | 9,871 | | | | 3,435 | | | | 1978 | | | | 12/31/96 | |
Green Oaks | | | — | | | | 5,314 | | | | 19,626 | | | | 24,940 | | | | 4,179 | | | | 6,079 | | | | 23,040 | | | | 29,119 | | | | 7,314 | | | | 1985 | | | | 06/25/97 | |
Sky Hawk | | | — | | | | 2,298 | | | | 7,158 | | | | 9,456 | | | | 2,371 | | | | 2,753 | | | | 9,074 | | | | 11,827 | | | | 3,458 | | | | 1984 | | | | 05/08/97 | |
South Grand at Pecan Grove | | | 5,812 | | | | 4,058 | | | | 14,756 | | | | 18,814 | | | | 6,438 | | | | 4,954 | | | | 20,298 | | | | 25,252 | | | | 6,665 | | | | 1985 | | | | 09/26/97 | |
Braesridge | | | 9,985 | | | | 3,048 | | | | 10,962 | | | | 14,010 | | | | 2,826 | | | | 3,524 | | | | 13,312 | | | | 16,836 | | | | 4,285 | | | | 1982 | | | | 09/26/97 | |
Skylar Pointe | | | — | | | | 3,604 | | | | 11,592 | | | | 15,196 | | | | 4,931 | | | | 3,751 | | | | 16,376 | | | | 20,127 | | | | 5,902 | | | | 1979 | | | | 11/20/97 | |
Stone Canyon | | | — | | | | 900 | | | | — | | | | 900 | | | | 9,513 | | | | 1,328 | | | | 9,085 | | | | 10,413 | | | | 2,447 | | | | 1998 | | | | 12/17/97 | |
Chelsea Park | | | 4,741 | | | | 1,991 | | | | 5,788 | | | | 7,779 | | | | 2,422 | | | | 2,457 | | | | 7,744 | | | | 10,201 | | | | 2,612 | | | | 1983 | | | | 03/27/98 | |
Country Club Place | | | 3,918 | | | | 499 | | | | 6,520 | | | | 7,019 | | | | 1,458 | | | | 680 | | | | 7,797 | | | | 8,477 | | | | 2,286 | | | | 1985 | | | | 03/27/98 | |
Arbor Ridge | | | 1,290 | | | | 1,689 | | | | 6,684 | | | | 8,373 | | | | 929 | | | | 2,112 | | | | 7,190 | | | | 9,302 | | | | 2,379 | | | | 1983 | | | | 03/27/98 | |
London Park | | | 1,918 | | | | 2,018 | | | | 6,668 | | | | 8,686 | | | | 2,402 | �� | | | 2,522 | | | | 8,566 | | | | 11,088 | | | | 2,961 | | | | 1983 | | | | 03/27/98 | |
49
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
UNITED DOMINION REALTY TRUST, INC. |
SCHEDULE III — REAL ESTATE OWNED — (Continued) |
| | Cost of | | | | |
| | | | | | Improvements | | Gross Amount at Which | | |
| | Initial Costs | | | | Capitalized | | Carried at Close of Period | | |
| | | | Total | | Subsequent | | | | |
| | Land and | | Buildings | | Initial | | to Acquisition | | Land and | | Buildings | | Total | | Accumulated | | |
| | Land | | and | | Acquisition | | (Net of | | Land | | and | | Carrying | | Depreciation | | Date of | | |
| | Encumbrances | | Improvements | | Improvements | | Costs | | Disposals) | | Improvements | | Improvements | | Value(A) | | (B) | | Construction | | Date Acquired |
| | | | | | | | | | | | | | | | | | | | | | |
Marymont | | | — | | | | 1,151 | | | | 4,155 | | | | 5,306 | | | | 1,185 | | | | 1,184 | | | | 5,307 | | | | 6,491 | | | | 1,377 | | | | 1983 | | | | 03/27/98 | |
Riviera Pines | | | 1,718 | | | | 1,414 | | | | 6,454 | | | | 7,868 | | | | 1,720 | | | | 1,486 | | | | 8,102 | | | | 9,588 | | | | 1,871 | | | | 1979 | | | | 03/27/98 | |
Towne Lake | | | — | | | | 1,334 | | | | 5,309 | | | | 6,643 | | | | 1,842 | | | | 1,654 | | | | 6,831 | | | | 8,485 | | | | 2,296 | | | | 1984 | | | | 03/27/98 | |
The Legend at Park 10 | | | — | | | | 1,995 | | | | — | | | | 1,995 | | | | 11,850 | | | | 3,927 | | | | 9,918 | | | | 13,845 | | | | 4,236 | | | | 1998 | | | | 05/19/98 | |
The Bradford | | | — | | | | 1,151 | | | | 40,272 | | | | 41,423 | | | | 2,553 | | | | 6,616 | | | | 37,360 | | | | 43,976 | | | | 2,651 | | | | 1990/91 | | | | 11/20/03 | |
HOUSTON, TX | | | 29,382 | | | | 34,007 | | | | 151,401 | | | | 185,408 | | | | 59,490 | | | | 46,793 | | | | 198,105 | | | | 244,898 | | | | 56,175 | | | | | | | | | |
Foothills Tennis Village | | | 13,735 | | | | 3,618 | | | | 14,542 | | | | 18,160 | | | | 1,396 | | | | 3,746 | | | | 15,810 | | | | 19,556 | | | | 3,480 | | | | 1988 | | | | 12/07/98 | |
Woodlake Village | | | 26,811 | | | | 6,772 | | | | 26,967 | | | | 33,739 | | | | 2,985 | | | | 7,026 | | | | 29,698 | | | | 36,724 | | | | 6,928 | | | | 1979 | | | | 12/07/98 | |
2000 Post Street | | | — | | | | 9,861 | | | | 44,578 | | | | 54,439 | | | | 1,088 | | | | 9,964 | | | | 45,563 | | | | 55,527 | | | | 7,599 | | | | 1987 | | | | 12/07/98 | |
Birch Creek | | | 7,584 | | | | 4,365 | | | | 16,696 | | | | 21,061 | | | | 3,081 | | | | 4,632 | | | | 19,510 | | | | 24,142 | | | | 4,067 | | | | 1968 | | | | 12/07/98 | |
Highlands of Marin | | | — | | | | 5,996 | | | | 24,868 | | | | 30,864 | | | | 1,054 | | | | 6,090 | | | | 25,828 | | | | 31,918 | | | | 5,064 | | | | 1991 | | | | 12/07/98 | |
Marina Playa | | | 12,842 | | | | 6,224 | | | | 23,916 | | | | 30,140 | | | | 3,899 | | | | 6,489 | | | | 27,550 | | | | 34,039 | | | | 5,913 | | | | 1971 | | | | 12/07/98 | |
Crossroads | | | 10,066 | | | | 4,812 | | | | 10,170 | | | | 14,982 | | | | 116 | | | | 4,812 | | | | 10,286 | | | | 15,098 | | | | 267 | | | | 1986 | | | | 7/28/04 | |
NORTHERN CALIFORNIA | | | 71,038 | | | | 41,648 | | | | 161,737 | | | | 203,385 | | | | 13,619 | | | | 42,759 | | | | 174,245 | | | | 217,004 | | | | 33,318 | | | | | | | | | |
Fisherman’s Village | | | — | | | | 2,387 | | | | 7,459 | | | | 9,846 | | | | 4,236 | | | | 3,175 | | | | 10,907 | | | | 14,082 | | | | 5,033 | | | | 1984 | | | | 12/29/95 | |
Seabrook | | | — | | | | 1,846 | | | | 4,155 | | | | 6,001 | | | | 3,930 | | | | 2,335 | | | | 7,596 | | | | 9,931 | | | | 3,736 | | | | 1984 | | | | 02/20/96 | |
Dover Village | | | — | | | | 2,895 | | | | 6,456 | | | | 9,351 | | | | 4,511 | | | | 3,459 | | | | 10,403 | | | | 13,862 | | | | 5,732 | | | | 1981 | | | | 03/31/93 | |
Lakeside North | | | — | | | | 1,533 | | | | 11,076 | | | | 12,609 | | | | 5,406 | | | | 2,284 | | | | 15,731 | | | | 18,015 | | | | 7,233 | | | | 1984 | | | | 04/14/94 | |
Regatta Shore | | | — | | | | 757 | | | | 6,607 | | | | 7,364 | | | | 7,629 | | | | 1,552 | | | | 13,441 | | | | 14,993 | | | | 5,642 | | | | 1988 | | | | 06/30/94 | |
Alafaya Woods | | | 8,951 | | | | 1,653 | | | | 9,042 | | | | 10,695 | | | | 2,689 | | | | 2,134 | | | | 11,250 | | | | 13,384 | | | | 4,997 | | | | 1988/90 | | | | 10/21/94 | |
Vinyards | | | 8,115 | | | | 1,840 | | | | 11,572 | | | | 13,412 | | | | 3,894 | | | | 2,500 | | | | 14,806 | | | | 17,306 | | | | 6,595 | | | | 1984/86 | | | | 10/31/94 | |
Andover Place | | | 13,035 | | | | 3,692 | | | | 7,757 | | | | 11,449 | | | | 3,852 | | | | 4,518 | | | | 10,783 | | | | 15,301 | | | | 5,014 | | | | 1988 | | | | 09/29/95 & 09/30/96 | |
Los Altos | | | 12,135 | | | | 2,804 | | | | 12,349 | | | | 15,153 | | | | 3,383 | | | | 3,375 | | | | 15,161 | | | | 18,536 | | | | 5,402 | | | | 1990 | | | | 10/31/96 | |
Lotus Landing | | | — | | | | 2,185 | | | | 8,639 | | | | 10,824 | | | | 2,277 | | | | 2,419 | | | | 10,682 | | | | 13,101 | | | | 3,351 | | | | 1985 | | | | 07/01/97 | |
Seville on the Green | | | — | | | | 1,282 | | | | 6,498 | | | | 7,780 | | | | 2,642 | | | | 1,544 | | | | 8,878 | | | | 10,422 | | | | 2,740 | | | | 1986 | | | | 10/21/97 | |
Arbors at Lee Vista | | | 13,394 | | | | 3,976 | | | | 16,920 | | | | 20,896 | | | | 2,571 | | | | 4,412 | | | | 19,055 | | | | 23,467 | | | | 5,238 | | | | 1991 | | | | 12/31/97 | |
Heron Lake | | | 2,534 | | | | 1,446 | | | | 9,288 | | | | 10,734 | | | | 1,750 | | | | 1,623 | | | | 10,861 | | | | 12,484 | | | | 3,077 | | | | 1989 | | | | 03/27/98 | |
Ashton at Waterford | | | 13,986 | | | | 3,872 | | | | 17,538 | | | | 21,410 | | | | 427 | | | | 3,912 | | | | 17,925 | | | | 21,837 | | | | 5,937 | | | | 2000 | | | | 5/28/98 | |
ORLANDO, FL | | | 72,150 | | | | 32,168 | | | | 135,356 | | | | 167,524 | | | | 49,197 | | | | 39,242 | | | | 177,479 | | | | 216,721 | | | | 69,727 | | | | | | | | | |
Dominion Middle Ridge | | | 17,769 | | | | 3,312 | | | | 13,283 | | | | 16,595 | | | | 2,636 | | | | 3,495 | | | | 15,736 | | | | 19,231 | | | | 4,843 | | | | 1990 | | | | 06/25/96 | |
Dominion Lake Ridge | | | 12,922 | | | | 2,366 | | | | 8,386 | | | | 10,752 | | | | 1,636 | | | | 2,548 | | | | 9,840 | | | | 12,388 | | | | 3,419 | | | | 1987 | | | | 02/23/96 | |
Presidential Greens | | | 19,492 | | | | 11,238 | | | | 18,790 | | | | 30,028 | | | | 1,285 | | | | 11,342 | | | | 19,971 | | | | 31,313 | | | | 3,220 | | | | 1938 | | | | 05/15/02 | |
Taylor Place | | | — | | | | 6,418 | | | | 13,411 | | �� | | 19,829 | | | | 3,716 | | | | 6,559 | | | | 16,986 | | | | 23,545 | | | | 2,730 | | | | 1962 | | | | 04/17/02 | |
Ridgewood Apartments | | | 12,215 | | | | 5,612 | | | | 20,086 | | | | 25,698 | | | | 2,591 | | | | 5,682 | | | | 22,607 | | | | 28,289 | | | | 3,123 | | | | 1988 | | | | 08/26/02 | |
Ridgewood Townhomes | | | 14,946 | | | | 4,507 | | | | 16,263 | | | | 20,770 | | | | 758 | | | | 4,510 | | | | 17,018 | | | | 21,528 | | | | 2,349 | | | | 1983 | | | | 08/26/02 | |
The Calvert | | | 4,714 | | | | 263 | | | | 11,112 | | | | 11,375 | | | | 1,157 | | | | 2,330 | | | | 10,202 | | | | 12,532 | | | | 715 | | | | 1962 | | | | 11/26/03 | |
Commons at Town Square | | | — | | | | 136 | | | | 10,012 | | | | 10,148 | | | | 574 | | | | 9,154 | | | | 1,568 | | | | 10,722 | | | | 133 | | | | 1971 | | | | 12/03/03 | |
Waterside Towers | | | — | | | | 874 | | | | 46,426 | | | | 47,300 | | | | 1,719 | | | | 34,673 | | | | 14,346 | | | | 49,019 | | | | 1,018 | | | | 1971 | | | | 12/03/03 | |
Waterside Townhomes | | | — | | | | 129 | | | | 4,621 | | | | 4,750 | | | | 294 | | | | 3,638 | | | | 1,406 | | | | 5,044 | | | | 100 | | | | 1971 | | | | 12/03/03 | |
METROPOLITAN DC | | | 82,058 | | | | 34,855 | | | | 162,390 | | | | 197,245 | | | | 16,366 | | | | 83,931 | | | | 129,680 | | | | 213,611 | | | | 21,650 | | | | | | | | | |
Dominion on Spring Forest | | | — | | | | 1,257 | | | | 8,586 | | | | 9,843 | | | | 4,846 | | | | 1,737 | | | | 12,952 | | | | 14,689 | | | | 7,375 | | | | 1978/81 | | | | 05/21/91 | |
Dominion Park Green | | | — | | | | 500 | | | | 4,322 | | | | 4,822 | | | | 2,198 | | | | 720 | | | | 6,300 | | | | 7,020 | | | | 3,294 | | | | 1987 | | | | 09/27/91 | |
Dominion on Lake Lynn | | | 16,250 | | | | 3,622 | | | | 12,405 | | | | 16,027 | | | | 5,078 | | | | 4,289 | | | | 16,816 | | | | 21,105 | | | | 6,583 | | | | 1986 | | | | 12/01/92 | |
Dominion Courtney Place | | | 7,105 | | | | 1,115 | | | | 5,119 | | | | 6,234 | | | | 4,027 | | | | 1,475 | | | | 8,786 | | | | 10,261 | | | | 4,341 | | | | 1979/81 | | | | 07/08/93 | |
Dominion Walnut Ridge | | | 10,148 | | | | 1,791 | | | | 11,969 | | | | 13,760 | | | | 3,086 | | | | 2,205 | | | | 14,641 | | | | 16,846 | | | | 5,950 | | | | 1982/84 | | | | 03/04/94 | |
Dominion Walnut Creek | | | 16,055 | | | | 3,170 | | | | 21,717 | | | | 24,887 | | | | 5,617 | | | | 3,778 | | | | 26,726 | | | | 30,504 | | | | 10,332 | | | | 1985/86 | | | | 05/17/94 | |
Dominion Ramsgate | | | — | | | | 908 | | | | 6,819 | | | | 7,727 | | | | 1,704 | | | | 1,051 | | | | 8,380 | | | | 9,431 | | | | 2,697 | | | | 1988 | | | | 08/15/96 | |
Copper Mill | | | — | | | | 1,548 | | | | 16,067 | | | | 17,615 | | | | 1,413 | | | | 1,853 | | | | 17,175 | | | | 19,028 | | | | 4,834 | | | | 1997 | | | | 12/31/96 | |
Trinity Park | | | 10,585 | | | | 4,580 | | | | 17,576 | | | | 22,156 | | | | 1,864 | | | | 4,655 | | | | 19,365 | | | | 24,020 | | | | 5,420 | | | | 1987 | | | | 02/28/97 | |
Meadows at Kildaire | | | 15,973 | | | | 2,846 | | | | 20,768 | | | | 23,614 | | | | 2,022 | | | | 6,921 | | | | 18,715 | | | | 25,636 | | | | 5,201 | | | | 2000 | | | | 05/25/00 | |
Oaks at Weston | | | — | | | | 9,944 | | | | 23,306 | | | | 33,250 | | | | 622 | | | | 10,196 | | | | 23,676 | | | | 33,872 | | | | 3,963 | | | | 2001 | | | | 06/28/02 | |
RALEIGH, NC | | | 76,116 | | | | 31,281 | | | | 148,654 | | | | 179,935 | | | | 32,477 | | | | 38,880 | | | | 173,532 | | | | 212,412 | | | | 59,990 | | | | | | | | | |
Preston Oaks | | | — | | | | 1,784 | | | | 6,416 | | | | 8,200 | | | | 1,340 | | | | 1,975 | | | | 7,565 | | | | 9,540 | | | | 2,376 | | | | 1980 | | | | 12/31/96 | |
Rock Creek | | | — | | | | 4,077 | | | | 15,823 | | | | 19,900 | | | | 5,521 | | | | 4,672 | | | | 20,749 | | | | 25,421 | | | | 7,431 | | | | 1979 | | | | 12/31/96 | |
50
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
UNITED DOMINION REALTY TRUST, INC. |
SCHEDULE III — REAL ESTATE OWNED — (Continued) |
| | Cost of | | | | |
| | | | | | Improvements | | Gross Amount at Which | | |
| | Initial Costs | | | | Capitalized | | Carried at Close of Period | | |
| | | | Total | | Subsequent | | | | |
| | Land and | | Buildings | | Initial | | to Acquisition | | Land and | | Buildings | | Total | | Accumulated | | |
| | Land | | and | | Acquisition | | (Net of | | Land | | and | | Carrying | | Depreciation | | Date of | | |
| | Encumbrances | | Improvements | | Improvements | | Costs | | Disposals) | | Improvements | | Improvements | | Value(A) | | (B) | | Construction | | Date Acquired |
| | | | | | | | | | | | | | | | | | | | | | |
Windridge | | | — | | | | 3,414 | | | | 14,027 | | | | 17,441 | | | | 4,183 | | | | 4,095 | | | | 17,529 | | | | 21,624 | | | | 6,043 | | | | 1980 | | | | 12/31/96 | |
Lakeridge | | | — | | | | 1,631 | | | | 5,669 | | | | 7,300 | | | | 1,476 | | | | 1,858 | | | | 6,918 | | | | 8,776 | | | | 2,474 | | | | 1984 | | | | 12/31/96 | |
Summergate | | | — | | | | 1,171 | | | | 3,929 | | | | 5,100 | | | | 1,072 | | | | 1,433 | | | | 4,739 | | | | 6,172 | | | | 1,712 | | | | 1984 | | | | 12/31/96 | |
Kelly Crossing | | | — | | | | 2,497 | | | | 9,156 | | | | 11,653 | | | | 2,134 | | | | 2,999 | | | | 10,788 | | | | 13,787 | | | | 3,509 | | | | 1984 | | | | 06/18/97 | |
Highlands of Preston | | | — | | | | 2,151 | | | | 8,168 | | | | 10,319 | | | | 2,310 | | | | 2,507 | | | | 10,122 | | | | 12,629 | | | | 3,086 | | | | 1985 | | | | 03/27/98 | |
The Summit | | | 6,443 | | | | 1,932 | | | | 9,041 | | | | 10,973 | | | | 2,171 | | | | 2,346 | | | | 10,798 | | | | 13,144 | | | | 3,176 | | | | 1983 | | | | 03/27/98 | |
Springfield | | | 1,480 | | | | 3,075 | | | | 6,823 | | | | 9,898 | | | | 1,459 | | | | 3,285 | | | | 8,072 | | | | 11,357 | | | | 2,496 | | | | 1985 | | | | 03/27/98 | |
Meridian | | | 26,607 | | | | 6,013 | | | | 29,094 | | | | 35,107 | | | | 1,309 | | | | 6,397 | | | | 30,019 | | | | 36,416 | | | | 6,223 | | | | 2000/02 | | | | 1/27/98 & 12/28/01 | |
Lincoln Towne Square | | | 28,000 | | | | 7,541 | | | | 31,318 | | | | 38,859 | | | | 302 | | | | 7,541 | | | | 31,620 | | | | 39,161 | | | | 1,610 | | | | 1999 | | | | 03/12/04 | |
DALLAS, TX | | | 62,530 | | | | 35,286 | | | | 139,464 | | | | 174,750 | | | | 23,277 | | | | 39,108 | | | | 158,919 | | | | 198,027 | | | | 40,136 | | | | | | | | | |
Gatewater Landing | | | — | | | | 2,078 | | | | 6,085 | | | | 8,163 | | | | 2,868 | | | | 2,236 | | | | 8,795 | | | | 11,031 | | | | 3,811 | | | | 1970 | | | | 12/16/92 | |
Dominion Kings Place | | | — | | | | 1,565 | | | | 7,007 | | | | 8,572 | | | | 1,677 | | | | 1,667 | | | | 8,582 | | | | 10,249 | | | | 3,489 | | | | 1983 | | | | 12/29/92 | |
Dominion at Eden Brook | | | — | | | | 2,361 | | | | 9,384 | | | | 11,745 | | | | 2,523 | | | | 2,491 | | | | 11,777 | | | | 14,268 | | | | 4,799 | | | | 1984 | | | | 12/29/92 | |
Dominion Great Oaks | | | 13,286 | | | | 2,920 | | | | 9,100 | | | | 12,020 | | | | 4,619 | | | | 4,304 | | | | 12,335 | | | | 16,639 | | | | 5,803 | | | | 1974 | | | | 07/01/94 | |
Dominion Constant Friendship | | | — | | | | 903 | | | | 4,669 | | | | 5,572 | | | | 1,257 | | | | 1,075 | | | | 5,754 | | | | 6,829 | | | | 2,142 | | | | 1990 | | | | 05/04/95 | |
Lakeside Mill | | | 4,550 | | | | 2,666 | | | | 10,109 | | | | 12,775 | | | | 1,034 | | | | 2,704 | | | | 11,105 | | | | 13,809 | | | | 4,008 | | | | 1989 | | | | 12/10/99 | |
Tamar Meadow | | | — | | | | 4,145 | | | | 17,149 | | | | 21,294 | | | | 1,358 | | | | 4,180 | | | | 18,472 | | | | 22,652 | | | | 2,301 | | | | 1990 | | | | 11/22/02 | |
Calvert’s Walk | | | — | | | | 4,408 | | | | 24,576 | | | | 28,984 | | | | 487 | | | | 4,425 | | | | 25,046 | | | | 29,471 | | | | 1,135 | | | | 1988 | | | | 03/30/04 | |
Arborview | | | — | | | | 4,653 | | | | 23,834 | | | | 28,487 | | | | 502 | | | | 4,670 | | | | 24,319 | | | | 28,989 | | | | 1,117 | | | | 1992 | | | | 03/30/04 | |
Liriope | | | — | | | | 1,620 | | | | 6,753 | | | | 8,373 | | | | 86 | | | | 1,622 | | | | 6,837 | | | | 8,459 | | | | 319 | | | | 1997 | | | | 03/30/04 | |
BALTIMORE, MD | | | 17,836 | | | | 27,319 | | | | 118,666 | | | | 145,985 | | | | 16,411 | | | | 29,374 | | | | 133,022 | | | | 162,396 | | | | 28,924 | | | | | | | | | |
Sycamore Ridge | | | 4,243 | | | | 4,068 | | | | 15,433 | | | | 19,501 | | | | 2,610 | | | | 4,291 | | | | 17,820 | | | | 22,111 | | | | 4,080 | | | | 1997 | | | | 07/02/98 | |
Heritage Green | | | — | | | | 2,990 | | | | 11,392 | | | | 14,382 | | | | 9,744 | | | | 3,135 | | | | 20,991 | | | | 24,126 | | | | 5,266 | | | | 1998 | | | | 07/02/98 | |
Alexander Court | | | 13,771 | | | | 1,573 | | | | — | | | | 1,573 | | | | 21,665 | | | | 6,239 | | | | 16,999 | | | | 23,238 | | | | 6,191 | | | | 1999 | | | | 07/02/98 | |
Governour’s Square | | | 27,850 | | | | 7,513 | | | | 28,695 | | | | 36,208 | | | | 4,860 | | | | 8,025 | | | | 33,043 | | | | 41,068 | | | | 7,932 | | | | 1967 | | | | 12/07/98 | |
Hickory Creek | | | — | | | | 3,421 | | | | 13,539 | | | | 16,960 | | | | 2,469 | | | | 3,639 | | | | 15,790 | | | | 19,429 | | | | 3,647 | | | | 1988 | | | | 12/07/98 | |
Britton Woods | | | — | | | | 3,477 | | | | 19,214 | | | | 22,691 | | | | 2,831 | | | | 4,104 | | | | 21,418 | | | | 25,522 | | | | 6,374 | | | | 1991 | | | | 04/20/01 | |
COLUMBUS, OH | | | 45,864 | | | | 23,042 | | | | 88,273 | | | | 111,315 | | | | 44,179 | | | | 29,433 | | | | 126,061 | | | | 155,494 | | | | 33,490 | | | | | | | | | |
Legacy Hill | | | — | | | | 1,148 | | | | 5,868 | | | | 7,016 | | | | 3,663 | | | | 1,477 | | | | 9,202 | | | | 10,679 | | | | 4,072 | | | | 1977 | | | | 11/06/95 | |
Hickory Run | | | — | | | | 1,469 | | | | 11,584 | | | | 13,053 | | | | 2,916 | | | | 1,867 | | | | 14,102 | | | | 15,969 | | | | 4,927 | | | | 1989 | | | | 12/29/95 | |
Carrington Hills | | | 23,427 | | | | 2,117 | | | | — | | | | 2,117 | | | | 25,280 | | | | 3,863 | | | | 23,534 | | | | 27,397 | | | | 6,909 | | | | 1999 | | | | 12/06/95 | |
Brookridge | | | — | | | | 707 | | | | 5,461 | | | | 6,168 | | | | 1,835 | | | | 943 | | | | 7,060 | | | | 8,003 | | | | 2,661 | | | | 1986 | | | | 03/28/96 | |
Club at Hickory Hollow | | | — | | | | 2,140 | | | | 15,231 | | | | 17,371 | | | | 2,746 | | | | 2,782 | | | | 17,335 | | | | 20,117 | | | | 5,650 | | | | 1987 | | | | 02/21/97 | |
Breckenridge | | | — | | | | 766 | | | | 7,714 | | | | 8,480 | | | | 1,111 | | | | 979 | | | | 8,612 | | | | 9,591 | | | | 2,679 | | | | 1986 | | | | 03/27/97 | |
Williamsburg | | | — | | | | 1,376 | | | | 10,931 | | | | 12,307 | | | | 1,881 | | | | 1,645 | | | | 12,543 | | | | 14,188 | | | | 3,636 | | | | 1986 | | | | 05/20/98 | |
Colonnade | | | 15,872 | | | | 1,460 | | | | 16,015 | | | | 17,475 | | | | 865 | | | | 1,640 | | | | 16,700 | | | | 18,340 | | | | 3,865 | | | | 1998 | | | | 01/07/99 | |
The Preserve at Brentwood | | | — | | | | 3,182 | | | | 24,675 | | | | 27,857 | | | | 171 | | | | 3,182 | | | | 24,846 | | | | 28,028 | | | | 917 | | | | 1998 | | | | 06/01/04 | |
NASHVILLE, TN | | | 39,299 | | | | 14,365 | | | | 97,479 | | | | 111,844 | | | | 40,468 | | | | 18,378 | | | | 133,934 | | | | 152,312 | | | | 35,316 | | | | | | | | | |
Dominion Olde West | | | — | | | | 1,965 | | | | 12,204 | | | | 14,169 | | | | 4,017 | | | | 2,410 | | | | 15,776 | | | | 18,186 | | | | 8,390 | | | | 1978/82/84/85/87 | | | | 12/31/84 & 8/27/91 | |
Dominion Creekwood | | | — | | | | — | | | | — | | | | — | | | | 2,044 | | | | 55 | | | | 1,989 | | | | 2,044 | | | | 598 | | | | 1984 | | | | 08/27/91 | |
Dominion Laurel Springs | | | — | | | | 464 | | | | 3,120 | | | | 3,584 | | | | 2,096 | | | | 665 | | | | 5,015 | | | | 5,680 | | | | 2,527 | | | | 1972 | | | | 09/06/91 | |
Dominion English Hills | | | 15,409 | | | | 1,979 | | | | 11,524 | | | | 13,503 | | | | 6,911 | | | | 2,871 | | | | 17,543 | | | | 20,414 | | | | 9,351 | | | | 1969/76 | | | | 12/06/91 | |
Dominion Gayton Crossing | | | 10,400 | | | | 826 | | | | 5,148 | | | | 5,974 | | | | 6,740 | | | | 1,366 | | | | 11,348 | | | | 12,714 | | | | 7,098 | | | | 1973 | | | | 09/28/95 | |
Dominion West End | | | 16,897 | | | | 2,059 | | | | 15,049 | | | | 17,108 | | | | 4,303 | | | | 2,824 | | | | 18,587 | | | | 21,411 | | | | 6,717 | | | | 1989 | | | | 12/28/95 | |
Courthouse Green | | | 7,866 | | | | 732 | | | | 4,702 | | | | 5,434 | | | | 2,850 | | | | 1,157 | | | | 7,127 | | | | 8,284 | | | | 4,618 | | | | 1974/78 | | | | 12/31/84 | |
Waterside at Ironbridge | | | 11,635 | | | | 1,844 | | | | 13,239 | | | | 15,083 | | | | 1,688 | | | | 2,044 | | | | 14,727 | | | | 16,771 | | | | 3,845 | | | | 1987 | | | | 09/30/97 | |
Carriage Homes at Wyndham | | | — | | | | 474 | | | | 30,807 | | | | 31,281 | | | | 711 | | | | 3,654 | | | | 28,338 | | | | 31,992 | | | | 1,890 | | | | 1998 | | | | 11/25/03 | |
RICHMOND, VA | | | 62,207 | | | | 10,343 | | | | 95,793 | | | | 106,136 | | | | 31,360 | | | | 17,046 | | | | 120,450 | | | | 137,496 | | | | 45,034 | | | | | | | | | |
Dominion Peppertree | | | — | | | | 1,546 | | | | 7,699 | | | | 9,245 | | | | 2,220 | | | | 1,815 | | | | 9,650 | | | | 11,465 | | | | 4,408 | | | | 1987 | | | | 12/14/93 | |
Dominion Harris Pond | | | — | | | | 887 | | | | 6,728 | | | | 7,615 | | | | 1,896 | | | | 1,286 | | | | 8,225 | | | | 9,511 | | | | 3,293 | | | | 1987 | | | | 07/01/94 | |
Dominion Mallard Creek | | | — | | | | 699 | | | | 6,488 | | | | 7,187 | | | | 1,153 | | | | 719 | | | | 7,621 | | | | 8,340 | | | | 2,743 | | | | 1989 | | | | 08/16/94 | |
Dominion at Sharon | | | — | | | | 667 | | | | 4,856 | | | | 5,523 | | | | 1,374 | | | | 917 | | | | 5,980 | | | | 6,897 | | | | 2,150 | | | | 1984 | | | | 08/15/96 | |
Providence Court | | | — | | | | — | | | | 22,048 | | | | 22,048 | | | | 10,176 | | | | 7,580 | | | | 24,644 | | | | 32,224 | | | | 7,962 | | | | 1997 | | | | 09/30/97 | |
51
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
UNITED DOMINION REALTY TRUST, INC. |
SCHEDULE III — REAL ESTATE OWNED — (Continued) |
| | Cost of | | | | |
| | | | | | Improvements | | Gross Amount at Which | | |
| | Initial Costs | | | | Capitalized | | Carried at Close of Period | | |
| | | | Total | | Subsequent | | | | |
| | Land and | | Buildings | | Initial | | to Acquisition | | Land and | | Buildings | | Total | | Accumulated | | |
| | Land | | and | | Acquisition | | (Net of | | Land | | and | | Carrying | | Depreciation | | Date of | | |
| | Encumbrances | | Improvements | | Improvements | | Costs | | Disposals) | | Improvements | | Improvements | | Value(A) | | (B) | | Construction | | Date Acquired |
| | | | | | | | | | | | | | | | | | | | | | |
Stoney Pointe | | | 11,784 | | | | 1,500 | | | | 15,856 | | | | 17,356 | | | | 1,882 | | | | 1,777 | | | | 17,461 | | | | 19,238 | | | | 5,258 | | | | 1991 | | | | 02/28/97 | |
Dominion Crown Point | | | — | | | | 2,122 | | | | 22,339 | | | | 24,461 | | | | 2,960 | | | | 3,952 | | | | 23,469 | | | | 27,421 | | | | 9,610 | | | | 1987/00 | | | | 07/01/94 | |
Dominion Crossing | | | — | | | | 1,666 | | | | 4,774 | | | | 6,440 | | | | 163 | | | | 1,666 | | | | 4,937 | | | | 6,603 | | | | 108 | | | | 1985 | | | | 08/31/04 | |
Dominion Norcroft | | | — | | | | 1,969 | | | | 13,051 | | | | 15,020 | | | | 71 | | | | 1,969 | | | | 13,122 | | | | 15,091 | | | | 277 | | | | 1991/97 | | | | 08/31/04 | |
CHARLOTTE, NC | | | 11,784 | | | | 11,056 | | | | 103,839 | | | | 114,895 | | | | 21,895 | | | | 21,681 | | | | 115,109 | | | | 136,790 | | | | 35,809 | | | | | | | | | |
Boronda Manor | | | — | | | | 1,946 | | | | 8,982 | | | | 10,928 | | | | 6,425 | | | | 3,000 | | | | 14,353 | | | | 17,353 | | | | 2,272 | | | | 1979 | | | | 12/07/98 | |
Garden Court | | | — | | | | 888 | | | | 4,188 | | | | 5,076 | | | | 2,947 | | | | 1,368 | | | | 6,655 | | | | 8,023 | | | | 1,095 | | | | 1973 | | | | 12/07/98 | |
Cambridge Court | | | — | | | | 3,039 | | | | 12,883 | | | | 15,922 | | | | 9,895 | | | | 4,706 | | | | 21,111 | | | | 25,817 | | | | 3,481 | | | | 1974 | | | | 12/07/98 | |
Laurel Tree | | | — | | | | 1,304 | | | | 5,115 | | | | 6,419 | | | | 4,249 | | | | 1,992 | | | | 8,676 | | | | 10,668 | | | | 1,401 | | | | 1977 | | | | 12/07/98 | |
The Pointe at Harden Ranch | | | — | | | | 6,389 | | | | 23,854 | | | | 30,243 | | | | 17,290 | | | | 9,368 | | | | 38,165 | | | | 47,533 | | | | 5,925 | | | | 1986 | | | | 12/07/98 | |
The Pointe at Northridge | | | — | | | | 2,044 | | | | 8,029 | | | | 10,073 | | | | 6,471 | | | | 3,108 | | | | 13,436 | | | | 16,544 | | | | 2,112 | | | | 1979 | | | | 12/07/98 | |
The Pointe at Westlake | | | — | | | | 1,329 | | | | 5,334 | | | | 6,663 | | | | 4,064 | | | | 2,016 | | | | 8,711 | | | | 10,727 | | | | 1,384 | | | | 1975 | | | | 12/07/98 | |
MONTEREY PENINSULA, CA | | | — | | | | 16,939 | | | | 68,385 | | | | 85,324 | | | | 51,341 | | | | 25,558 | | | | 111,107 | | | | 136,665 | | | | 17,670 | | | | | | | | | |
Vista Point | | | — | | | | 1,588 | | | | 5,613 | | | | 7,201 | | | | 1,635 | | | | 1,769 | | | | 7,067 | | | | 8,836 | | | | 2,497 | | | | 1986 | | | | 12/31/96 | |
Sierra Palms | | | — | | | | 4,639 | | | | 17,361 | | | | 22,000 | | | | 867 | | | | 4,764 | | | | 18,103 | | | | 22,867 | | | | 5,140 | | | | 1996 | | | | 12/31/96 | |
Finisterra | | | — | | | | 1,274 | | | | 26,392 | | | | 27,666 | | | | 891 | | | | 1,378 | | | | 27,179 | | | | 28,557 | | | | 6,489 | | | | 1997 | | | | 03/27/98 | |
La Privada | | | 16,019 | | | | 7,303 | | | | 18,508 | | | | 25,811 | | | | 2,619 | | | | 7,935 | | | | 20,495 | | | | 28,430 | | | | 5,631 | | | | 1987 | | | | 03/27/98 | |
Sierra Foothills | | | 13,977 | | | | 2,728 | | | | — | | | | 2,728 | | | | 18,922 | | | | 4,843 | | | | 16,807 | | | | 21,650 | | | | 7,383 | | | | 1998 | | | | 02/18/98 | |
Villagio at McCormick Ranch | | | 1,674 | | | | 3,333 | | | | 5,975 | | | | 9,308 | | | | 1,045 | | | | 3,724 | | | | 6,629 | | | | 10,353 | | | | 2,704 | | | | 1980 | | | | 01/18/01 | |
Sierra Canyon | | | — | | | | 1,810 | | | | 12,963 | | | | 14,773 | | | | 390 | | | | 1,827 | | | | 13,336 | | | | 15,163 | | | | 2,674 | | | | 2001 | | | | 12/28/01 | |
PHOENIX, AZ | | | 31,670 | | | | 22,675 | | | | 86,812 | | | | 109,487 | | | | 26,369 | | | | 26,240 | | | | 109,616 | | | | 135,856 | | | | 32,518 | | | | | | | | | |
Autumnwood | | | — | | | | 2,412 | | | | 8,688 | | | | 11,100 | | | | 1,747 | | | | 2,745 | | | | 10,102 | | | | 12,847 | | | | 3,409 | | | | 1984 | | | | 12/31/96 | |
Cobblestone | | | 10,137 | | | | 2,925 | | | | 10,527 | | | | 13,452 | | | | 3,832 | | | | 3,217 | | | | 14,067 | | | | 17,284 | | | | 4,748 | | | | 1984 | | | | 12/31/96 | |
Pavillion | | | — | | | | 4,428 | | | | 19,033 | | | | 23,461 | | | | 2,622 | | | | 4,787 | | | | 21,296 | | | | 26,083 | | | | 6,490 | | | | 1979 | | | | 12/31/96 | |
Summit Ridge | | | 5,756 | | | | 1,726 | | | | 6,308 | | | | 8,034 | | | | 1,978 | | | | 2,244 | | | | 7,768 | | | | 10,012 | | | | 2,618 | | | | 1983 | | | | 03/27/98 | |
Greenwood Creek | | | — | | | | 1,958 | | | | 8,551 | | | | 10,509 | | | | 2,013 | | | | 2,312 | | | | 10,210 | | | | 12,522 | | | | 3,115 | | | | 1984 | | | | 03/27/98 | |
Derby Park | | | 7,404 | | | | 3,121 | | | | 11,765 | | | | 14,886 | | | | 2,456 | | | | 3,804 | | | | 13,538 | | | | 17,342 | | | | 4,295 | | | | 1984 | | | | 03/27/98 | |
Aspen Court | | | 2,568 | | | | 777 | | | | 4,945 | | | | 5,722 | | | | 1,424 | | | | 1,107 | | | | 6,039 | | | | 7,146 | | | | 1,848 | | | | 1986 | | | | 03/27/98 | |
The Cliffs | | | — | | | | 3,484 | | | | 18,657 | | | | 22,141 | | | | 1,632 | | | | 3,787 | | | | 19,986 | | | | 23,773 | | | | 3,916 | | | | 1992 | | | | 01/29/02 | |
ARLINGTON, TX | | | 25,865 | | | | 20,831 | | | | 88,474 | | | | 109,305 | | | | 17,704 | | | | 24,003 | | | | 103,006 | | | | 127,009 | | | | 30,439 | | | | | | | | | |
Beechwood | | | — | | | | 1,409 | | | | 6,087 | | | | 7,496 | | | | 1,769 | | | | 1,682 | | | | 7,583 | | | | 9,265 | | | | 3,231 | | | | 1985 | | | | 12/22/93 | |
Steeplechase | | | — | | | | 3,208 | | | | 11,514 | | | | 14,722 | | | | 13,153 | | | | 4,036 | | | | 23,839 | | | | 27,875 | | | | 7,136 | | | | 1990/97 | | | | 03/07/96 | |
Northwinds | | | — | | | | 1,558 | | | | 11,736 | | | | 13,294 | | | | 1,688 | | | | 1,846 | | | | 13,136 | | | | 14,982 | | | | 4,282 | | | | 1989/97 | | | | 08/15/96 | |
Deerwood Crossings | | | — | | | | 1,540 | | | | 7,989 | | | | 9,529 | | | | 1,831 | | | | 1,716 | | | | 9,644 | | | | 11,360 | | | | 3,455 | | | | 1973 | | | | 08/15/96 | |
Dutch Village | | | — | | | | 1,197 | | | | 4,826 | | | | 6,023 | | | | 1,286 | | | | 1,312 | | | | 5,997 | | | | 7,309 | | | | 2,231 | | | | 1970 | | | | 08/15/96 | |
Lake Brandt | | | — | | | | 1,547 | | | | 13,490 | | | | 15,037 | | | | 1,165 | | | | 1,835 | | | | 14,367 | | | | 16,202 | | | | 4,692 | | | | 1995 | | | | 08/15/96 | |
Park Forest | | | — | | | | 680 | | | | 5,770 | | | | 6,450 | | | | 1,061 | | | | 885 | | | | 6,626 | | | | 7,511 | | | | 2,066 | | | | 1987 | | | | 09/26/96 | |
Deep River Pointe | | | — | | | | 1,671 | | | | 11,140 | | | | 12,811 | | | | 598 | | | | 1,821 | | | | 11,588 | | | | 13,409 | | | | 3,207 | | | | 1997 | | | | 10/01/97 | |
GREENSBORO, NC | | | — | | | | 12,810 | | | | 72,552 | | | | 85,362 | | | | 22,551 | | | | 15,133 | | | | 92,780 | | | | 107,913 | | | | 30,300 | | | | | | | | | |
Arbor Terrace | | | 10,462 | | | | 1,453 | | | | 11,995 | | | | 13,448 | | | | 959 | | | | 1,543 | | | | 12,864 | | | | 14,407 | | | | 3,465 | | | | 1996 | | | | 03/27/98 | |
Aspen Creek | | | 6,553 | | | | 1,178 | | | | 9,116 | | | | 10,294 | | | | 521 | | | | 1,293 | | | | 9,522 | | | | 10,815 | | | | 2,101 | | | | 1996 | | | | 12/07/98 | |
Crowne Pointe | | | 7,279 | | | | 2,486 | | | | 6,437 | | | | 8,923 | | | | 1,656 | | | | 2,554 | | | | 8,025 | | | | 10,579 | | | | 2,075 | | | | 1987 | | | | 12/07/98 | |
Hilltop | | | 5,231 | | | | 2,174 | | | | 7,408 | | | | 9,582 | | | | 959 | | | | 2,341 | | | | 8,200 | | | | 10,541 | | | | 1,893 | | | | 1985 | | | | 12/07/98 | |
Beaumont | | | 11,249 | | | | 2,339 | | | | 12,559 | | | | 14,898 | | | | 779 | | | | 2,418 | | | | 13,259 | | | | 15,677 | | | | 4,483 | | | | 1996 | | | | 06/14/00 | |
Stonehaven | | | — | | | | 6,471 | | | | 29,536 | | | | 36,007 | | | | 1,803 | | | | 6,550 | | | | 31,260 | | | | 37,810 | | | | 4,980 | | | | 1989/90 | | | | 05/28/02 | |
SEATTLE, WA | | | 40,774 | | | | 16,101 | | | | 77,051 | | | | 93,152 | | | | 6,677 | | | | 16,699 | | | | 83,130 | | | | 99,829 | | | | 18,997 | | | | | | | | | |
Greensview | | | — | | | | 6,450 | | | | 24,405 | | | | 30,855 | | | | 2,531 | | | | 6,062 | | | | 27,324 | | | | 33,386 | | | | 6,657 | | | | 1987/02 | | | | 12/07/98 | |
Mountain View | | | — | | | | 6,402 | | | | 21,569 | | | | 27,971 | | | | 2,861 | | | | 6,381 | | | | 24,451 | | | | 30,832 | | | | 5,891 | | | | 1973 | | | | 12/07/98 | |
The Reflections | | | — | | | | 6,305 | | | | 27,202 | | | | 33,507 | | | | 1,454 | | | | 6,493 | | | | 28,468 | | | | 34,961 | | | | 4,814 | | | | 1981/96 | | | | 04/30/02 | |
DENVER, CO | | | — | | | | 19,157 | | | | 73,176 | | | | 92,333 | | | | 6,846 | | | | 18,936 | | | | 80,243 | | | | 99,179 | | | | 17,362 | | | | | | | | | |
Cape Harbor | | | — | | | | 1,892 | | | | 18,113 | | | | 20,005 | | | | 1,950 | | | | 2,294 | | | | 19,661 | | | | 21,955 | | | | 6,212 | | | | 1996 | | | | 08/15/96 | |
Mill Creek | | | — | | | | 1,404 | | | | 4,489 | | | | 5,893 | | | | 14,352 | | | | 1,963 | | | | 18,282 | | | | 20,245 | | | | 6,355 | | | | 1986/98 | | | | 09/30/91 | |
The Creek | | | — | | | | 418 | | | | 2,506 | | | | 2,924 | | | | 2,396 | | | | 508 | | | | 4,812 | | | | 5,320 | | | | 2,689 | | | | 1973 | | | | 06/30/92 | |
52
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
UNITED DOMINION REALTY TRUST, INC. |
SCHEDULE III — REAL ESTATE OWNED — (Continued) |
| | Cost of | | | | |
| | | | | | Improvements | | Gross Amount at Which | | |
| | Initial Costs | | | | Capitalized | | Carried at Close of Period | | |
| | | | Total | | Subsequent | | | | |
| | Land and | | Buildings | | Initial | | to Acquisition | | Land and | | Buildings | | Total | | Accumulated | | |
| | Land | | and | | Acquisition | | (Net of | | Land | | and | | Carrying | | Depreciation | | Date of | | |
| | Encumbrances | | Improvements | | Improvements | | Costs | | Disposals) | | Improvements | | Improvements | | Value(A) | | (B) | | Construction | | Date Acquired |
| | | | | | | | | | | | | | | | | | | | | | |
Forest Hills | | | — | | | | 1,028 | | | | 5,421 | | | | 6,449 | | | | 2,964 | | | | 1,207 | | | | 8,206 | | | | 9,413 | | | | 4,151 | | | | 1964/69 | | | | 06/30/92 | |
Clear Run | | | — | | | | 875 | | | | 8,741 | | | | 9,616 | | | | 6,243 | | | | 1,306 | | | | 14,553 | | | | 15,859 | | | | 5,582 | | | | 1987/89 | | | | 07/22/94 | |
Crosswinds | | | — | | | | 1,096 | | | | 18,230 | | | | 19,326 | | | | 1,784 | | | | 1,243 | | | | 19,867 | | | | 21,110 | | | | 5,862 | | | | 1990 | | | | 02/28/97 | |
WILMINGTON, NC | | | — | | | | 6,713 | | | | 57,500 | | | | 64,213 | | | | 29,689 | | | | 8,521 | | | | 85,381 | | | | 93,902 | | | | 30,851 | | | | | | | | | |
Lancaster Commons | | | 7,584 | | | | 2,485 | | | | 7,451 | | | | 9,936 | | | | 624 | | | | 2,553 | | | | 8,007 | | | | 10,560 | | | | 2,048 | | | | 1992 | | | | 12/07/98 | |
Tualatin Heights | | | 8,142 | | | | 3,273 | | | | 9,134 | | | | 12,407 | | | | 915 | | | | 3,378 | | | | 9,944 | | | | 13,322 | | | | 2,568 | | | | 1989 | | | | 12/07/98 | |
University Park | | | — | | | | 3,007 | | | | 8,191 | | | | 11,198 | | | | 672 | | | | 3,061 | | | | 8,809 | | | | 11,870 | | | | 2,009 | | | | 1987 | | | | 03/27/98 | |
Evergreen Park | | | — | | | | 3,878 | | | | 9,973 | | | | 13,851 | | | | 1,282 | | | | 3,979 | | | | 11,154 | | | | 15,133 | | | | 2,890 | | | | 1988 | | | | 03/27/98 | |
Andover Park | | | — | | | | 2,917 | | | | 16,994 | | | | 19,911 | | | | 120 | | | | 2,917 | | | | 17,114 | | | | 20,031 | | | | 267 | | | | 1989 | | | | 09/30/04 | |
Hunt Club | | | — | | | | 6,014 | | | | 14,870 | | | | 20,884 | | | | 143 | | | | 6,014 | | | | 15,013 | | | | 21,027 | | | | 237 | | | | 1985 | | | | 09/30/04 | |
PORTLAND, OR | | | 15,726 | | | | 21,574 | | | | 66,613 | | | | 88,187 | | | | 3,756 | | | | 21,902 | | | | 70,041 | | | | 91,943 | | | | 10,019 | | | | | | | | | |
Pecan Grove | | | — | | | | 1,407 | | | | 5,293 | | | | 6,700 | | | | 740 | | | | 1,482 | | | | 5,958 | | | | 7,440 | | | | 1,758 | | | | 1984 | | | | 12/31/96 | |
Anderson Mill | | | 5,391 | | | | 3,134 | | | | 11,170 | | | | 14,304 | | | | 4,085 | | | | 3,528 | | | | 14,861 | | | | 18,389 | | | | 5,942 | | | | 1984 | | | | 03/27/97 | |
Red Stone Ranch | | | — | | | | 1,897 | | | | 17,526 | | | | 19,423 | | | | 433 | | | | 5,390 | | | | 14,466 | | | | 19,856 | | | | 4,538 | | | | 2000 | | | | 06/14/00 | |
Barton Creek Landing | | | — | | | | 3,151 | | | | 14,269 | | | | 17,420 | | | | 965 | | | | 3,164 | | | | 15,221 | | | | 18,385 | | | | 2,652 | | | | 1986 | | | | 03/28/02 | |
Lakeline Villas | | | — | | | | 4,633 | | | | 13,298 | | | | 17,931 | | | | 79 | | | | 4,633 | | | | 13,377 | | | | 18,010 | | | | 420 | | | | 2002 | | | | 07/15/04 | |
AUSTIN, TX | | | 5,391 | | | | 14,222 | | | | 61,556 | | | | 75,778 | | | | 6,302 | | | | 18,197 | | | | 63,883 | | | | 82,080 | | | | 15,310 | | | | | | | | | |
Stanford Village | | | — | | | | 885 | | | | 2,808 | | | | 3,693 | | | | 1,594 | | | | 1,200 | | | | 4,087 | | | | 5,287 | | | | 2,650 | | | | 1985 | | | | 09/26/89 | |
Griffin Crossing | | | — | | | | 1,510 | | | | 7,544 | | | | 9,054 | | | | 2,218 | | | | 1,878 | | | | 9,394 | | | | 11,272 | | | | 4,065 | | | | 1987/89 | | | | 06/08/94 | |
Gwinnett Square | | | 6,385 | | | | 1,924 | | | | 7,376 | | | | 9,300 | | | | 2,493 | | | | 2,219 | | | | 9,574 | | | | 11,793 | | | | 3,726 | | | | 1985 | | | | 03/29/95 | |
Dunwoody Pointe | | | 5,308 | | | | 2,763 | | | | 6,903 | | | | 9,666 | | | | 5,652 | | | | 3,357 | | | | 11,961 | | | | 15,318 | | | | 5,720 | | | | 1980 | | | | 10/24/95 | |
Riverwood | | | 5,193 | | | | 2,986 | | | | 11,088 | | | | 14,074 | | | | 4,826 | | | | 3,507 | | | | 15,393 | | | | 18,900 | | | | 6,517 | | | | 1980 | | | | 06/26/96 | |
Waterford Place | | | — | | | | 1,579 | | | | 10,303 | | | | 11,882 | | | | 1,152 | | | | 1,703 | | | | 11,331 | | | | 13,034 | | | | 2,757 | | | | 1985 | | | | 04/15/98 | |
ATLANTA, GA | | | 16,886 | | | | 11,647 | | | | 46,022 | | | | 57,669 | | | | 17,935 | | | | 13,864 | | | | 61,740 | | | | 75,604 | | | | 25,435 | | | | | | | | | |
Gable Hill | | | — | | | | 825 | | | | 5,307 | | | | 6,132 | | | | 1,901 | | | | 1,197 | | | | 6,836 | | | | 8,033 | | | | 3,707 | | | | 1985 | | | | 12/04/89 | |
St. Andrews Commons | | | — | | | | 1,429 | | | | 9,371 | | | | 10,800 | | | | 2,257 | | | | 1,925 | | | | 11,132 | | | | 13,057 | | | | 5,214 | | | | 1986 | | | | 05/20/93 | |
Forestbrook | | | — | | | | 396 | | | | 2,902 | | | | 3,298 | | | | 2,094 | | | | 577 | | | | 4,815 | | | | 5,392 | | | | 2,956 | | | | 1974 | | | | 07/01/93 | |
Waterford | | | — | | | | 958 | | | | 6,948 | | | | 7,906 | | | | 2,091 | | | | 1,325 | | | | 8,672 | | | | 9,997 | | | | 3,671 | | | | 1985 | | | | 07/01/94 | |
Hampton Greene | | | — | | | | 1,363 | | | | 10,118 | | | | 11,481 | | | | 2,050 | | | | 2,014 | | | | 11,517 | | | | 13,531 | | | | 4,662 | | | | 1990 | | | | 08/19/94 | |
Rivergate | | | — | | | | 1,122 | | | | 12,056 | | | | 13,178 | | | | 1,797 | | | | 1,492 | | | | 13,483 | | | | 14,975 | | | | 4,342 | | | | 1989 | | | | 08/15/96 | |
COLUMBIA, SC | | | — | | | | 6,093 | | | | 46,702 | | | | 52,795 | | | | 12,190 | | | | 8,530 | | | | 56,455 | | | | 64,985 | | | | 24,552 | | | | | | | | | |
Greentree | | | 12,455 | | | | 1,634 | | | | 11,227 | | | | 12,861 | | | | 4,994 | | | | 2,464 | | | | 15,391 | | | | 17,855 | | | | 6,816 | | | | 1986 | | | | 07/22/94 | |
Westland | | | — | | | | 1,835 | | | | 14,865 | | | | 16,700 | | | | 4,667 | | | | 2,717 | | | | 18,650 | | | | 21,367 | | | | 7,531 | | | | 1990 | | | | 05/09/96 | |
Antlers | | | — | | | | 4,034 | | | | 11,193 | | | | 15,227 | | | | 6,802 | | | | 4,925 | | | | 17,104 | | | | 22,029 | | | | 7,282 | | | | 1985 | | | | 05/28/96 | |
JACKSONVILLE, FL | | | 12,455 | | | | 7,503 | | | | 37,285 | | | | 44,788 | | | | 16,463 | | | | 10,106 | | | | 51,145 | | | | 61,251 | | | | 21,629 | | | | | | | | | |
Forest Lake at Oyster Point | | | — | | | | 780 | | | | 8,862 | | | | 9,642 | | | | 2,601 | | | | 1,209 | | | | 11,034 | | | | 12,243 | | | | 4,455 | | | | 1986 | | | | 08/15/95 | |
Woodscape | | | — | | | | 799 | | | | 7,209 | | | | 8,008 | | | | 3,420 | | | | 1,870 | | | | 9,558 | | | | 11,428 | | | | 5,826 | | | | 1974/76 | | | | 12/29/87 | |
Eastwind | | | — | | | | 155 | | | | 5,317 | | | | 5,472 | | | | 2,648 | | | | 430 | | | | 7,690 | | | | 8,120 | | | | 3,721 | | | | 1970 | | | | 04/04/88 | |
Dominion Waterside at Lynnhaven | | | — | | | | 1,824 | | | | 4,107 | | | | 5,931 | | | | 2,666 | | | | 2,058 | | | | 6,539 | | | | 8,597 | | | | 2,369 | | | | 1966 | | | | 08/15/96 | |
Heather Lake | | | — | | | | 617 | | | | 3,400 | | | | 4,017 | | | | 4,604 | | | | 1,048 | | | | 7,573 | | | | 8,621 | | | | 5,572 | | | | 1972/74 | | | | 03/01/80 | |
Dominion Yorkshire Downs | | | 9,118 | | | | 1,089 | | | | 8,582 | | | | 9,671 | | | | 1,504 | | | | 1,307 | | | | 9,868 | | | | 11,175 | | | | 2,624 | | | | 1987 | | | | 12/23/97 | |
NORFOLK, VA | | | 9,118 | | | | 5,264 | | | | 37,477 | | | | 42,741 | | | | 17,443 | | | | 7,922 | | | | 52,262 | | | | 60,184 | | | | 24,567 | | | | | | | | | |
Oak Park | | | 16,787 | | | | 3,966 | | | | 22,228 | | | | 26,194 | | | | 1,149 | | | | 5,578 | | | | 21,765 | | | | 27,343 | | | | 7,776 | | | | 1982/98 | | | | 12/31/96 | |
Catalina | | | — | | | | 1,543 | | | | 5,632 | | | | 7,175 | | | | 1,334 | | | | 1,693 | | | | 6,816 | | | | 8,509 | | | | 2,184 | | | | 1982 | | | | 12/31/96 | |
Wimbledon Court | | | — | | | | 1,809 | | | | 10,930 | | | | 12,739 | | | | 2,814 | | | | 2,877 | | | | 12,676 | | | | 15,553 | | | | 3,912 | | | | 1983 | | | | 12/31/96 | |
Oak Forest | | | 22,446 | | | | 5,631 | | | | 23,294 | | | | 28,925 | | | | 11,335 | | | | 6,459 | | | | 33,801 | | | | 40,260 | | | | 11,552 | | | | 1996/98 | | | | 12/31/96 | |
Oaks of Lewisville | | | 11,444 | | | | 3,727 | | | | 13,563 | | | | 17,290 | | | | 4,462 | | | | 4,566 | | | | 17,186 | | | | 21,752 | | | | 6,388 | | | | 1983 | | | | 03/27/97 | |
Parc Plaza | | | — | | | | 1,684 | | | | 5,279 | | | | 6,963 | | | | 1,909 | | | | 2,184 | | | | 6,688 | | | | 8,872 | | | | 2,571 | | | | 1986 | | | | 10/30/97 | |
Mandolin | | | — | | | | 4,223 | | | | 27,910 | | | | 32,133 | | | | 4,322 | | | | 6,336 | | | | 30,119 | | | | 36,455 | | | | 5,304 | | | | 2001 | | | | 12/28/01 | |
Inn at Los Patios | | | — | | | | 3,005 | | | | 11,545 | | | | 14,550 | | | | (1,491 | ) | | | 3,005 | | | | 10,054 | | | | 13,059 | | | | 2,101 | | | | 1990 | | | | 08/15/98 | |
Turtle Creek | | | — | | | | 1,913 | | | | 7,087 | | | | 9,000 | | | | 1,487 | | | | 2,220 | | | | 8,267 | | | | 10,487 | | | | 2,722 | | | | 1985 | | | | 12/31/96 | |
Shadow Lake | | | — | | | | 2,524 | | | | 8,976 | | | | 11,500 | | | | 2,324 | | | | 2,851 | | | | 10,973 | | | | 13,824 | | | | 3,669 | | | | 1984 | | | | 12/31/96 | |
OTHER SOUTHWESTERN | | | 50,677 | | | | 30,025 | | | | 136,444 | | | | 166,469 | | | | 29,645 | | | | 37,769 | | | | 158,345 | | | | 196,114 | | | | 48,179 | | | | | | | | | |
53
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
UNITED DOMINION REALTY TRUST, INC. |
SCHEDULE III — REAL ESTATE OWNED — (Continued) |
| | Cost of | | | | |
| | | | | | Improvements | | Gross Amount at Which | | |
| | Initial Costs | | | | Capitalized | | Carried at Close of Period | | |
| | | | Total | | Subsequent | | | | |
| | Land and | | Buildings | | Initial | | to Acquisition | | Land and | | Buildings | | Total | | Accumulated | | |
| | Land | | and | | Acquisition | | (Net of | | Land | | and | | Carrying | | Depreciation | | Date of | | |
| | Encumbrances | | Improvements | | Improvements | | Costs | | Disposals) | | Improvements | | Improvements | | Value(A) | | (B) | | Construction | | Date Acquired |
| | | | | | | | | | | | | | | | | | | | | | |
Mallards of Wedgewood | | | — | | | | 959 | | | | 6,865 | | | | 7,824 | | | | 2,299 | | | | 1,263 | | | | 8,860 | | | | 10,123 | | | | 3,581 | | | | 1985 | | | | 07/27/95 | |
Riverbridge | | | 44,873 | | | | 15,968 | | | | 56,400 | | | | 72,368 | | | | 72 | | | | 15,968 | | | | 56,472 | | | | 72,440 | | | | 285 | | | | 1999/01 | | | | 12/01/04 | |
The Groves | | | — | | | | 790 | | | | 4,767 | | | | 5,557 | | | | 2,104 | | | | 1,472 | | | | 6,189 | | | | 7,661 | | | | 2,828 | | | | 1989 | | | | 12/13/95 | |
Lakeside | | | — | | | | 2,404 | | | | 6,420 | | | | 8,824 | | | | 1,634 | | | | 2,588 | | | | 7,870 | | | | 10,458 | | | | 2,629 | | | | 1985 | | | | 07/01/97 | |
Mallards of Brandywine | | | — | | | | 766 | | | | 5,408 | | | | 6,174 | | | | 1,696 | | | | 992 | | | | 6,878 | | | | 7,870 | | | | 2,348 | | | | 1985 | | | | 07/01/97 | |
LakePointe | | | — | | | | 1,435 | | | | 4,940 | | | | 6,375 | | | | 3,079 | | | | 1,799 | | | | 7,655 | | | | 9,454 | | | | 3,852 | | | | 1984 | | | | 09/24/93 | |
OTHER FLORIDA | | | 44,873 | | | | 22,322 | | | | 84,800 | | | | 107,122 | | | | 10,884 | | | | 24,082 | | | | 93,924 | | | | 118,006 | | | | 15,523 | | | | | | | | | |
Colony Village | | | — | | | | 347 | | | | 3,037 | | | | 3,384 | | | | 2,357 | | | | 580 | | | | 5,161 | | | | 5,741 | | | | 3,703 | | | | 1972/74 | | | | 12/31/84 | |
Brynn Marr | | | — | | | | 433 | | | | 3,821 | | | | 4,254 | | | | 2,900 | | | | 732 | | | | 6,422 | | | | 7,154 | | | | 4,562 | | | | 1973/77 | | | | 12/31/84 | |
Liberty Crossing | | | — | | | | 840 | | | | 3,873 | | | | 4,713 | | | | 3,640 | | | | 1,493 | | | | 6,860 | | | | 8,353 | | | | 4,681 | | | | 1972/74 | | | | 11/30/90 | |
Bramblewood | | | — | | | | 402 | | | | 3,151 | | | | 3,553 | | | | 1,965 | | | | 589 | | | | 4,929 | | | | 5,518 | | | | 3,404 | | | | 1980/82 | | | | 12/31/84 | |
Cumberland Trace | | | — | | | | 632 | | | | 7,896 | | | | 8,528 | | | | 1,830 | | | | 742 | | | | 9,616 | | | | 10,358 | | | | 3,021 | | | | 1973 | | | | 08/15/96 | |
Village at Cliffdale | | | 12,434 | | | | 941 | | | | 15,498 | | | | 16,439 | | | | 1,781 | | | | 1,200 | | | | 17,020 | | | | 18,220 | | | | 5,264 | | | | 1992 | | | | 08/15/96 | |
Morganton Place | | | — | | | | 819 | | | | 13,217 | | | | 14,036 | | | | 927 | | | | 895 | | | | 14,068 | | | | 14,963 | | | | 4,071 | | | | 1994 | | | | 08/15/96 | |
Woodberry | | | — | | | | 389 | | | | 6,381 | | | | 6,770 | | | | 1,592 | | | | 1,009 | | | | 7,353 | | | | 8,362 | | | | 2,713 | | | | 1987 | | | | 08/15/96 | |
OTHER NORTH CAROLINA | | | 12,434 | | | | 4,803 | | | | 56,874 | | | | 61,677 | | | | 16,992 | | | | 7,240 | | | | 71,429 | | | | 78,669 | | | | 31,419 | | | | | | | | | |
Brittingham Square | | | — | | | | 650 | | | | 4,962 | | | | 5,612 | | | | 1,109 | | | | 834 | | | | 5,887 | | | | 6,721 | | | | 2,142 | | | | 1991 | | | | 05/04/95 | |
Greens at Schumaker Pond | | | — | | | | 710 | | | | 6,118 | | | | 6,828 | | | | 1,353 | | | | 889 | | | | 7,292 | | | | 8,181 | | | | 2,669 | | | | 1988 | | | | 05/04/95 | |
Greens at Cross Court | | | — | | | | 1,182 | | | | 4,544 | | | | 5,726 | | | | 1,506 | | | | 1,404 | | | | 5,828 | | | | 7,232 | | | | 2,206 | | | | 1987 | | | | 05/04/95 | |
Greens at Hilton Run | | | 16,770 | | | | 2,755 | | | | 10,483 | | | | 13,238 | | | | 2,260 | | | | 3,127 | | | | 12,371 | | | | 15,498 | | | | 4,543 | | | | 1988 | | | | 05/04/95 | |
Dover Country | | | — | | | | 2,008 | | | | 6,365 | | | | 8,373 | | | | 3,059 | | | | 2,377 | | | | 9,055 | | | | 11,432 | | | | 4,161 | | | | 1970 | | | | 07/01/94 | |
Greens at Cedar Chase | | | — | | | | 1,528 | | | | 4,831 | | | | 6,359 | | | | 954 | | | | 1,722 | | | | 5,591 | | | | 7,313 | | | | 2,169 | | | | 1988 | | | | 05/04/95 | |
OTHER MID- ATLANTIC | | | 16,770 | | | | 8,833 | | | | 37,303 | | | | 46,136 | | | | 10,241 | | | | 10,353 | | | | 46,024 | | | | 56,377 | | | | 17,890 | | | | | | | | | |
Greens at Falls Run | | | — | | | | 2,731 | | | | 5,300 | | | | 8,031 | | | | 1,681 | | | | 2,925 | | | | 6,787 | | | | 9,712 | | | | 2,386 | | | | 1989 | | | | 05/04/95 | |
Manor at England Run | | | 14,671 | | | | 3,195 | | | | 13,505 | | | | 16,700 | | | | 13,623 | | | | 4,928 | | | | 25,395 | | | | 30,323 | | | | 8,357 | | | | 1990 | | | | 05/04/95 | |
Greens at Hollymead | | | — | | | | 965 | | | | 5,250 | | | | 6,215 | | | | 1,021 | | | | 1,095 | | | | 6,141 | | | | 7,236 | | | | 2,237 | | | | 1990 | | | | 05/04/95 | |
OTHER VIRGINIA | | | 14,671 | | | | 6,891 | | | | 24,055 | | | | 30,946 | | | | 16,325 | | | | 8,948 | | | | 38,323 | | | | 47,271 | | | | 12,980 | | | | | | | | | |
Patriot Place | | | — | | | | 213 | | | | 1,601 | | | | 1,814 | | | | 5,956 | | | | 1,516 | | | | 6,254 | | | | 7,770 | | | | 4,517 | | | | 1974 | | | | 10/23/85 | |
The Trails at Mount Moriah | | | 16,368 | | | | 5,931 | | | | 22,095 | | | | 28,026 | | | | 5,193 | | | | 6,523 | | | | 26,696 | | | | 33,219 | | | | 7,193 | | | | 1990 | | | | 01/09/98 | |
OTHER SOUTHEASTERN | | | 16,368 | | | | 6,144 | | | | 23,696 | | | | 29,840 | | | | 11,149 | | | | 8,039 | | | | 32,950 | | | | 40,989 | | | | 11,710 | | | | | | | | | |
Washington Park | | | — | | | | 2,011 | | | | 7,565 | | | | 9,576 | | | | 1,338 | | | | 2,152 | | | | 8,762 | | | | 10,914 | | | | 2,188 | | | | 1998 | | | | 12/07/98 | |
Fountainhead | | | — | | | | 391 | | | | 1,420 | | | | 1,811 | | | | 330 | | | | 406 | | | | 1,735 | | | | 2,141 | | | | 496 | | | | 1966 | | | | 12/07/98 | |
Jamestown of Toledo | | | 5,767 | | | | 1,800 | | | | 7,054 | | | | 8,854 | | | | 1,611 | | | | 1,954 | | | | 8,511 | | | | 10,465 | | | | 2,141 | | | | 1965 | | | | 12/07/98 | |
OTHER MIDWESTERN | | | 5,767 | | | | 4,202 | | | | 16,039 | | | | 20,241 | | | | 3,279 | | | | 4,512 | | | | 19,008 | | | | 23,520 | | | | 4,825 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL APARTMENTS | | $ | 1,194,132 | | | $ | 1,016,526 | | | $ | 3,262,333 | | | $ | 4,278,859 | | | $ | 741,185 | | | $ | 1,193,492 | | | $ | 3,826,552 | | | $ | 5,020,044 | | | $ | 976,817 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
54
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
UNITED DOMINION REALTY TRUST, INC. |
SCHEDULE III — REAL ESTATE OWNED — (Continued) |
| | Cost of | | | | |
| | | | | | Improvements | | Gross Amount at Which | | |
| | Initial Costs | | | | Capitalized | | Carried at Close of Period | | |
| | | | Total | | Subsequent | | | | |
| | Land and | | Buildings | | Initial | | to Acquisition | | Land and | | Buildings | | Total | | Accumulated | | |
| | Land | | and | | Acquisition | | (Net of | | Land | | and | | Carrying | | Depreciation | | Date of | | |
| | Encumbrances | | Improvements | | Improvements | | Costs | | Disposals) | | Improvements | | Improvements | | Value(A) | | (B) | | Construction | | Date Acquired |
| | | | | | | | | | | | | | | | | | | | | | |
REAL ESTATE HELD FOR DISPOSITION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Apartments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Park Trails | | $ | — | | | $ | 1,145 | | | $ | 4,105 | | | $ | 5,250 | | | $ | 1,627 | | | $ | 1,283 | | | $ | 5,594 | | | $ | 6,877 | | | $ | 1,889 | | | | 1983 | | | | 12/31/96 | |
Briar Park | | | — | | | | 329 | | | | 2,794 | | | | 3,123 | | | | 329 | | | | 370 | | | | 3,082 | | | | 3,452 | | | | 763 | | | | 1987 | | | | 03/27/98 | |
Clear Lake Falls | | | — | | | | 1,090 | | | | 4,534 | | | | 5,624 | | | | 485 | | | | 1,180 | | | | 4,929 | | | | 6,109 | | | | 1,238 | | | | 1980 | | | | 03/27/98 | |
Nantucket Square | | | — | | | | 1,068 | | | | 4,833 | | | | 5,901 | | | | (281 | ) | | | 1,090 | | | | 4,530 | | | | 5,620 | | | | 1,083 | | | | 1983 | | | | 03/27/98 | |
The Gallery | | | — | | | | 769 | | | | 3,359 | | | | 4,128 | | | | 321 | | | | 802 | | | | 3,647 | | | | 4,449 | | | | 825 | | | | 1968 | | | | 03/27/98 | |
Breakers | | | — | | | | 1,527 | | | | 5,298 | | | | 6,825 | | | | 2,959 | | | | 1,932 | | | | 7,852 | | | | 9,784 | | | | 2,787 | | | | 1985 | | | | 09/26/97 | |
Riverway | | | — | | | | 523 | | | | 2,828 | | | | 3,351 | | | | 403 | | | | 577 | | | | 3,177 | | | | 3,754 | | | | 930 | | | | 1985 | | | | 03/27/98 | |
Northpark Village | | | — | | | | 1,519 | | | | 13,537 | | | | 15,056 | | | | 2,450 | | | | 1,893 | | | | 15,613 | | | | 17,506 | | | | 4,569 | | | | 1983 | | | | 03/27/98 | |
Stonegate | | | — | | | | 735 | | | | 7,940 | | | | 8,675 | | | | 1,298 | | | | 924 | | | | 9,049 | | | | 9,973 | | | | 2,558 | | | | 1978 | | | | 03/27/98 | |
Woodland Park | | | — | | | | 3,017 | | | | 6,706 | | | | 9,723 | | | | 1,283 | | | | 3,273 | | | | 7,733 | | | | 11,006 | | | | 2,689 | | | | 1979 | | | | 06/09/98 | |
The Grand Resort | | | — | | | | 8,884 | | | | 35,706 | | | | 44,590 | | | | 18,302 | | | | 11,996 | | | | 50,896 | | | | 62,892 | | | | 9,827 | | | | 1971 | | | | 12/07/98 | |
UDR Harding Park, Inc. | | | — | | | | 2,670 | | | | 4,330 | | | | 7,000 | | | | (4,332 | ) | | | 2,670 | | | | (2 | ) | | | 2,668 | | | | 78 | | | | 1984 | | | | 12/07/98 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Apartments | | | — | | | | 23,276 | | | | 95,970 | | | | 119,246 | | | | 24,844 | | | | 27,990 | | | | 116,100 | | | | 144,090 | | | | 29,236 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Land | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fossil Creek | | | — | | | | 3,932 | | | | — | | | | 3,932 | | | | — | | | | 3,684 | | | | 248 | | | | 3,932 | | | | — | | | | | | | | | |
Copper Mill Phase II | | | — | | | | 837 | | | | — | | | | 837 | | | | — | | | | 719 | | | | 118 | | | | 837 | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Land | | | — | | | | 4,769 | | | | — | | | | 4,769 | | | | — | | | | 4,403 | | | | 366 | | | | 4,769 | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hanover Village | | $ | — | | | $ | 1,624 | | | $ | — | | | $ | 1,624 | | | $ | — | | | $ | 1,104 | | | $ | 520 | | | $ | 1,624 | | | $ | 492 | | | | | | | | 06/30/86 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | — | | | $ | 29,669 | | | $ | 95,970 | | | $ | 125,639 | | | $ | 24,844 | | | $ | 33,497 | | | $ | 116,986 | | | $ | 150,483 | | | $ | 29,728 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
REAL ESTATE UNDER DEVELOPMENT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Apartments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mandalay on the Lake | | $ | — | | | $ | 3,009 | | | $ | 2,067 | | | $ | 5,076 | | | $ | 4,763 | | | $ | 3,009 | | | $ | 6,830 | | | $ | 9,839 | | | $ | — | | | | | | | | | |
Verano at Town Square | | | — | | | | 13,557 | | | | 3,645 | | | | 17,202 | | | | 10,445 | | | | 13,557 | | | | 14,090 | | | | 27,647 | | | | — | | | | | | | | | |
2000 Post III | | | — | | | | 1,756 | | | | 780 | | | | 2,536 | | | | 219 | | | | 1,756 | | | | 999 | | | | 2,755 | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Apartments | | | — | | | | 18,322 | | | | 6,492 | | | | 24,814 | | | | 15,427 | | | | 18,322 | | | | 21,919 | | | | 40,241 | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Land | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Parker’s Landing Phase II | | | — | | | | 1,192 | | | | — | | | | 1,192 | | | | — | | | | 1,116 | | | | 76 | | | | 1,192 | | | | — | | | | | | | | | |
Ridgeview Phase I | | | — | | | | 3,099 | | | | — | | | | 3,099 | | | | — | | | | 2,433 | | | | 666 | | | | 3,099 | | | | — | | | | | | | | | |
Ridgeview Phase II | | | — | | | | 2,092 | | | | — | | | | 2,092 | | | | — | | | | 1,843 | | | | 249 | | | | 2,092 | | | | — | | | | | | | | | |
Mountain View Phase II | | | — | | | | 220 | | | | — | | | | 220 | | | | — | | | | 220 | | | | — | | | | 220 | | | | — | | | | | | | | | |
Presidio | | | — | | | | 1,343 | | | | — | | | | 1,343 | | | | — | | | | 1,300 | | | | 43 | | | | 1,343 | | | | — | | | | | | | | | |
UDR/ Pacific Los Alisos, LP | | | — | | | | 16,731 | | | | — | | | | 16,731 | | | | — | | | | 16,313 | | | | 418 | | | | 16,731 | | | | — | | | | | | | | | |
Ridgeview Townhomes | | | — | | | | 2 | | | | — | | | | 2 | | | | 1 | | | | — | | | | 3 | | | | 3 | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Land | | | — | | | | 24,679 | | | | — | | | | 24,679 | | | | 1 | | | | 23,225 | | | | 1,455 | | | | 24,680 | | | | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | — | | | $ | 43,001 | | | $ | 6,492 | | | $ | 49,493 | | | $ | 15,428 | | | $ | 41,547 | | | $ | 23,374 | | | $ | 64,921 | | | $ | — | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
COMMERCIAL HELD FOR INVESTMENT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The Calvert | | | — | | | | 34 | | | | 1,597 | | | | 1,631 | | | | 1 | | | | 327 | | | | 1,305 | | | | 1,632 | | | | 83 | | | | 1962 | | | | 11/26/03 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Commercial | | | — | | | | 34 | | | | 1,597 | | | | 1,631 | | | | 1 | | | | 327 | | | | 1,305 | | | | 1,632 | | | | 83 | | | | | | | | | |
Richmond Corporate | | | 3,792 | | | | 245 | | | | 6,352 | | | | 6,597 | | | | (381 | ) | | | 277 | | | | 5,939 | | | | 6,216 | | | | 1,259 | | | | 1999 | | | | 11/30/99 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 3,792 | | | $ | 279 | | | $ | 7,949 | | | $ | 8,228 | | | $ | (380 | ) | | $ | 604 | | | $ | 7,244 | | | $ | 7,848 | | | $ | 1,342 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL REAL ESTATE OWNED | | $ | 1,197,924 | | | $ | 1,089,475 | | | $ | 3,372,744 | | | $ | 4,462,219 | | | $ | 781,077 | | | $ | 1,269,140 | | | $ | 3,974,156 | | | $ | 5,243,296 | | | $ | 1,007,887 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
(A) | The aggregate cost for federal income tax purposes was approximately $4.5 billion at December 31, 2004. |
| |
(B) | The depreciable life for buildings is 35 years. |
55
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | |
| | Years ended December 31, | |
| | | |
| | 2004 | | | 2003 | | | 2002 | | | 2001 | | | 2000 | |
| | | | | | | | | | | | | | | |
Income/(loss) before discontinued operations, net of minority interests | | $ | 31,835 | | | $ | 33,378 | | | ($ | 4,262 | ) | | $ | 9,745 | | | $ | 13,595 | |
Add: | | | | | | | | | | | | | | | | | | | | |
| Portion of rents representative of the interest factor | | | 651 | | | | 651 | | | | 691 | | | | 794 | | | | 866 | |
| Minority interests | | | 626 | | | | (258 | ) | | | (664 | ) | | | 416 | | | | (190 | ) |
| Loss on equity investment in joint venture | | | — | | | | — | | | | — | | | | 254 | | | | 111 | |
| Interest on indebtedness from continuing operations | | | 124,087 | | | | 117,457 | | | | 128,521 | | | | 135,088 | | | | 147,455 | |
| | | | | | | | | | | | | | | |
| | Earnings | | $ | 157,199 | | | $ | 151,228 | | | $ | 124,286 | | | $ | 146,297 | | | $ | 161,837 | |
| | | | | | | | | | | | | | | |
Fixed charges and preferred stock dividend: | | | | | | | | | | | | | | | | | | | | |
| Interest on indebtedness from continuing operations | | $ | 124,087 | | | $ | 117,457 | | | $ | 128,521 | | | $ | 135,088 | | | $ | 147,455 | |
| Capitalized interest | | | 986 | | | | 1,808 | | | | 931 | | | | 2,925 | | | | 3,650 | |
| Portion of rents representative of the interest factor | | | 651 | | | | 651 | | | | 691 | | | | 794 | | | | 866 | |
| | | | | | | | | | | | | | | |
| | Fixed charges | | | 125,724 | | | | 119,916 | | | | 130,143 | | | | 138,807 | | | | 151,971 | |
| | | | | | | | | | | | | | | |
Add: | | | | | | | | | | | | | | | | | | | | |
| Preferred stock dividend | | | 19,531 | | | | 26,326 | | | | 27,424 | | | | 31,190 | | | | 36,891 | |
| Accretion of preferred stock | | | 5,729 | | | | 19,271 | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
| | Preferred stock dividend and accretion of preferred stock | | | 25,260 | | | | 45,597 | | | | 27,424 | | | | 31,190 | | | | 36,891 | |
| | | Combined fixed charges and preferred stock dividend | | $ | 150,984 | | | $ | 165,513 | | | $ | 157,567 | | | $ | 169,997 | | | $ | 188,862 | |
| | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges | | | 1.25 | x | | | 1.26 | x | | | — | | | | 1.05 | x | | | 1.06 | x |
Ratio of earnings to combined fixed charges and preferred stock dividend | | | 1.04 | x | | | — | | | | — | | | | — | | | | — | |
For the year ended December 31, 2003, the ratio of earnings to combined fixed charges and preferred stock dividend was deficient of achieving a 1:1 ratio by $14.3 million.
For the year ended December 31, 2002, the ratio of earnings to fixed charges was deficient of achieving a 1:1 ratio by $5.9 million.
For the year ended December 31, 2002, the ratio of earnings to combined fixed charges and preferred stock dividend was deficient of achieving a 1:1 ratio by $33.3 million.
For the year ended December 31, 2001, the ratio of earnings to combined fixed charges and preferred stock dividend was deficient of achieving a 1:1 ratio by $23.7 million.
For the year ended December 31, 2000, the ratio of earnings to combined fixed charges and preferred stock dividend was deficient of achieving a 1:1 ratio by $27.0 million.