Exhibit 99.2
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 4(A)
UDR, Inc.
Selected Financial Information(1)
(Unaudited)
| | | | | | | | |
| | QTD Weighted | | | December 31, | |
Common Stock Equivalents | | Average | | | 2012 | |
Common shares | | | 249,808,619 | | | | 249,811,185 | |
Stock options and restricted stock | | | 1,282,569 | | | | 1,288,433 | |
Operating partnership units | | | 7,650,126 | | | | 7,643,543 | |
Preferred operating partnership units | | | 1,751,671 | | | | 1,751,671 | |
Convertible preferred Series E stock | | | 3,035,548 | | | | 3,035,548 | |
| | | | | | | | |
Total common stock equivalents | | | 263,528,533 | | | | 263,530,380 | |
| | | | | | | | |
| | | | | | | | |
Market Capitalization, In thousands | | Balance | | | % of Total | |
Total debt | | $ | 3,409,333 | | | | 35.2 | % |
Common stock equivalents at $23.78 | | | 6,266,752 | | | | 64.8 | % |
| | | | | | | | |
Total market capitalization | | $ | 9,676,085 | | | | 100.0 | % |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | Gross | | | % of | |
| | Number of | | | QTD NOI(1) | | | | | | Carrying Value | | | Total Gross | |
Asset Summary | | Homes | | | ($000s) | | | % of NOI | | | ($000s) | | | Carrying Value | |
Unencumbered assets | | | 27,700 | | | $ | 82,770 | | | | 66.3 | % | | $ | 5,733,770 | | | | 71.2 | % |
Encumbered assets | | | 13,871 | | | | 42,111 | | | | 33.7 | % | | | 2,322,058 | | | | 28.8 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | 41,571 | | | $ | 124,881 | | | | 100.0 | % | | $ | 8,055,828 | | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 4(B)
UDR, Inc.
Selected Financial Information
(Unaudited)
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Weighted | | | Weighted | |
| | | | | | | | | | Average | | | Average Years | |
Debt Structure, In thousands | | Balance | | | % of Total | | | Interest Rate | | | to Maturity | |
Secured | | Fixed | | $ | 1,086,611 | (1) | | | 31.8 | % | | | 5.2 | % | | | 4.8 | |
| | Floating | | | 343,524 | (2) | | | 10.1 | % | | | 1.7 | % | | | 6.1 | |
| | | | | | | | | | | | | | | | | | |
| | Combined | | | 1,430,135 | | | | 41.9 | % | | | 4.4 | % | | | 5.1 | |
| | | | | |
Unsecured | | Fixed | | | 1,868,198 | (3) | | | 54.8 | % | | | 4.7 | % | | | 4.1 | |
| | Floating | | | 111,000 | | | | 3.3 | % | | | 1.5 | % | | | 2.9 | |
| | | | | | | | | | | | | | | | | | |
| | Combined | | | 1,979,198 | | | | 58.1 | % | | | 4.5 | % | | | 4.1 | |
| | | | | |
Total Debt | | Fixed | | | 2,954,809 | | | | 86.6 | % | | | 4.9 | % | | | 4.4 | |
| | Floating | | | 454,524 | | | | 13.4 | % | | | 1.6 | % | | | 5.4 | |
| | | | | | | | | | | | | | | | | | |
| | Combined | | $ | 3,409,333 | | | | 100.0 | % | | | 4.4 | % | | | 4.5 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | Percentage | | | Weighted Average | |
Debt Maturities, In thousands | | Secured Debt | | | Unsecured Debt | | | Balance | | | of Total | | | Interest Rate | |
2013 | | $ | 37,415 | | | $ | 122,500 | | | $ | 159,915 | | | | 4.7 | % | | | 4.9 | % |
2014 | | | 36,375 | (4) | | | 312,411 | | | | 348,786 | | | | 10.3 | % | | | 5.3 | % |
2015 | | | 202,145 | | | | 400,913 | (5) | | | 603,058 | | | | 17.7 | % | | | 4.9 | % |
2016 | | | 133,489 | (6) | | | 433,260 | | | | 566,749 | | | | 16.6 | % | | | 3.6 | % |
2017 | | | 259,614 | | | | — | | | | 259,614 | | | | 7.6 | % | | | 4.4 | % |
2018 | | | 224,787 | | | | 297,678 | | | | 522,465 | | | | 15.3 | % | | | 4.2 | % |
2019 | | | 509,310 | | | | — �� | | | | 509,310 | | | | 14.9 | % | | | 4.2 | % |
2020 | | | — | | | | — | | | | — | | | | — | | | | — | |
2021 | | | — | | | | — | | | | — | | | | — | | | | — | |
2022 | | | — | | | | 396,759 | | | | 396,759 | | | | 11.6 | % | | | 4.7 | % |
Thereafter | | | 27,000 | | | | 15,677 | | | | 42,677 | | | | 1.3 | % | | | 3.8 | % |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,430,135 | | | $ | 1,979,198 | | | $ | 3,409,333 | | | | 100.0 | % | | | 4.4 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Debt Maturities With Extensions, | | | | | | | | | | | Percentage | | | Weighted Average | |
In thousands | | Secured Debt | | | Unsecured Debt | | | Balance | | | of Total | | | Interest Rate | |
2013 | | $ | 37,415 | | | $ | 122,500 | | | $ | 159,915 | | | | 4.7 | % | | | 4.9 | % |
2014 | | | — | | | | 312,411 | | | | 312,411 | | | | 9.2 | % | | | 5.3 | % |
2015 | | | 238,519 | | | | 324,913 | | | | 563,432 | | | | 16.5 | % | | | 5.4 | % |
2016 | | | 63,440 | | | | 509,260 | | | | 572,700 | | | | 16.8 | % | | | 3.0 | % |
2017 | | | 329,664 | | | | — | | | | 329,664 | | | | 9.7 | % | | | 4.7 | % |
2018 | | | 224,787 | | | | 297,678 | | | | 522,465 | | | | 15.3 | % | | | 4.2 | % |
2019 | | | 509,310 | | | | — | | | | 509,310 | | | | 14.9 | % | | | 4.2 | % |
2020 | | | — | | | | — | | | | — | | | | — | | | | — | |
2021 | | | — | | | | — | | | | — | | | | — | | | | — | |
2022 | | | — | | | | 396,759 | | | | 396,759 | | | | 11.6 | % | | | 4.7 | % |
Thereafter | | | 27,000 | | | | 15,677 | | | | 42,677 | | | | 1.3 | % | | | 3.8 | % |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 1,430,135 | | | $ | 1,979,198 | | | $ | 3,409,333 | | | | 100.0 | % | | | 4.4 | % |
| | | | | | | | | | | | | | | | | | | | |
(1) | Includes $194.8 million of floating rate debt that has been fixed using interest rate swaps at an average rate of 4.25%. |
(2) | Includes $184.7 million of debt with an average interest cap of 6.1%. |
(3) | Includes $315.0 million of debt that has been fixed using interest rate swaps at an average rate of 2.85%. |
(4) | Includes $36.4 million of permanent financing with a one year extension at UDR’s option. |
(5) | There are $76.0 million of borrowings outstanding on UDR’s $900 million line of credit at December 31, 2012. The facility has an initial term of four years, includes a one-year extension option and contains an accordion feature that allows UDR to increase the facility to $1.35 billion. |
(6) | Includes $70 million permanent financing with a one-year extension at UDR’s option. |
2
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 4(C)
UDR, Inc.
Selected Financial Information(1)
(Unaudited)
| | | | |
| | Quarter Ended | |
Coverage Ratios | | December 31, 2012 | |
Net income/(loss) attributable to UDR, Inc. | | $ | (12,300 | ) |
| |
Adjustments (includes continuing and discontinued operations): | | | | |
Interest expense | | | 30,660 | |
Real estate depreciation and amortization | | | 83,456 | |
Real estate depreciation and amortization on unconsolidated joint ventures | | | 9,897 | |
Other depreciation and amortization | | | 1,092 | |
Non-controlling interests | | | (655 | ) |
Net loss/(gain) on the sale of depreciable property, excluding RE3 | | | (156 | ) |
Income tax expense/(benefit) | | | (2,974 | ) |
| | | | |
EBITDA | | $ | 109,020 | |
| | | | |
Acquisition-related costs (including joint ventures) | | | 550 | |
Hurricane-related charges, net | | | 9,262 | |
Severance charge | | | 484 | |
Tax valuation allowance for RE3 | | | 1,346 | |
| | | | |
EBITDA—adjusted for non-recurring items | | $ | 120,662 | |
| | | | |
Annualized EBITDA | | $ | 482,648 | |
| | | | |
Interest expense | | $ | 30,660 | |
Capitalized interest expense | | | 8,764 | |
| | | | |
Total interest | | $ | 39,424 | |
Preferred dividends | | $ | 931 | |
Total debt | | $ | 3,409,333 | |
Cash | | | 12,115 | |
| | | | |
Net debt | | $ | 3,397,218 | |
| | | | |
Interest Coverage Ratio | | | 2.77x | |
| | | | |
Fixed Charge Coverage Ratio | | | 2.70x | |
| | | | |
Interest Coverage Ratio—adjusted for non-recurring items | | | 3.06x | |
| | | | |
Fixed Charge Coverage Ratio—adjusted for non-recurring items | | | 2.99x | |
| | | | |
Net Debt-to-EBITDA, adjusted for non-recurring items | | | 7.0x | |
| | | | |
Debt Covenant Overview
| | | | | | | | | | | | |
Unsecured Line of Credit Covenants(2) | | Required | | | Actual | | | Compliance | |
Maximum Leverage Ratio | | | £60.0 | % | | | 43.0 | % | | | Yes | |
Minimum Fixed Charge Coverage Ratio | | | ³1.5 | | | | 2.6 | | | | Yes | |
Maximum Secured Debt Ratio | | | £40.0 | % | | | 21.5 | % | | | Yes | |
Minimum Unencumbered Pool Leverage Ratio | | | ³150.0 | % | | | 290.4 | % | | | Yes | |
| | | | | | | | | | | | |
Senior Unsecured Note Covenants(3) | | Required | | | Actual | | | Compliance | |
Debt as a percentage of Total Assets | | | £60.0 | % | | | 38.8 | % | | | Yes | |
Consolidated Income Available for Debt Service to Annual Service Charge | | | ³1.5 | | | | 3.0 | | | | Yes | |
Secured Debt as a percentage of Total Assets | | | £40.0 | % | | | 16.2 | % | | | Yes | |
Total Unencumbered Assets to Unsecured Debt | | | ³150.0 | % | | | 322.3 | % | | | Yes | |
| | | | | | | | | | | | |
Securities Ratings | | Debt | | | Preferred | | | Outlook | |
Moody’s Investors Service | | | Baa2 | | | | Baa3 | | | | Stable | |
Standard & Poor’s | | | BBB | | | | BB+ | | | | Stable | |
(1) | See Attachment 16 for definition and other terms. |
(2) | As defined in our Credit Agreement dated October 25, 2011. |
(3) | As defined in our indenture dated November 1, 1995 as amended, supplemented or modified from time to time. |
3
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 5
UDR, Inc.
Operating Information(1)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Total | | | Quarter Ended | | | Quarter Ended | | | Quarter Ended | | | Quarter Ended | | | Quarter Ended | |
Dollars in thousands | | Homes | | | December 31, 2012 | | | September 30, 2012 | | | June 30, 2012 | | | March 31, 2012 | | | December 31, 2011 | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Same-Store Communities | | | 36,889 | | | $ | 150,508 | | | $ | 149,430 | | | $ | 146,957 | | | $ | 143,981 | | | $ | 142,392 | |
Stabilized, Non-Mature Communities | | | 2,353 | | | | 13,689 | | | | 13,585 | | | | 12,492 | | | | 10,031 | | | | 9,779 | |
Acquired Communities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Redevelopment Communities | | | 2,253 | | | | 13,818 | | | | 13,745 | | | | 14,065 | | | | 14,292 | | | | 14,669 | |
Development Communities | | | 76 | | | | 184 | | | | 85 | | | | 121 | | | | 17 | | | | 49 | |
Non-Residential / Other | | | | | | | 4,246 | | | | 4,921 | | | | 3,840 | | | | 3,921 | | | | 3,798 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 41,571 | | | $ | 182,445 | | | $ | 181,766 | | | $ | 177,475 | | | $ | 172,242 | | | $ | 170,687 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Same-Store Communities | | | | | | $ | 46,205 | | | $ | 48,506 | | | $ | 46,880 | | | $ | 45,922 | | | $ | 45,153 | |
Stabilized, Non-Mature Communities | | | | | | | 3,963 | | | | 4,333 | | | | 3,902 | | | | 3,392 | | | | 2,992 | |
Acquired Communities | | | | | | | — | | | | — | | | | — | | | | — | | | | — | |
Redevelopment Communities | | | | | | | 5,248 | | | | 5,529 | | | | 5,525 | | | | 5,469 | | | | 6,499 | |
Development Communities | | | | | | | 494 | | | | 184 | | | | 66 | | | | (15 | ) | | | 51 | |
Non-Residential / Other | | | | | | | 1,654 | | | | 920 | | | | 769 | | | | 532 | | | | 1,201 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | $ | 57,564 | | | $ | 59,472 | | | $ | 57,142 | | | $ | 55,300 | | | $ | 55,896 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net Operating Income | | | | | | | | | | | | | | | | | | | | | | | | |
Same-Store Communities | | | | | | $ | 104,303 | | | $ | 100,924 | | | $ | 100,077 | | | $ | 98,059 | | | $ | 97,239 | |
Stabilized, Non-Mature Communities | | | | | | | 9,726 | | | | 9,252 | | | | 8,590 | | | | 6,639 | | | | 6,787 | |
Acquired Communities | | | | | | | — | | | | — | | | | — | | | | — | | | | — | |
Redevelopment Communities | | | | | | | 8,570 | | | | 8,216 | | | | 8,540 | | | | 8,823 | | | | 8,170 | |
Development Communities | | | | | | | (310 | ) | | | (99 | ) | | | 55 | | | | 32 | | | | (2 | ) |
Non-Residential / Other(2) | | | | | | | 2,592 | | | | 4,001 | | | | 3,071 | | | | 3,389 | | | | 2,597 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | $ | 124,881 | | | $ | 122,294 | | | $ | 120,333 | | | $ | 116,942 | | | $ | 114,791 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | |
Same-Store Communities | | | | | | | 69.3 | % | | | 67.5 | % | | | 68.1 | % | | | 68.1 | % | | | 68.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Revenue Per Occupied Home | | | | | | | | | | | | | | | | | | | | | | | | |
Same-Store Communities | | | | | | $ | 1,420 | | | $ | 1,409 | | | $ | 1,386 | | | $ | 1,364 | | | $ | 1,352 | |
Stabilized, Non-Mature Communities | | | | | | | 2,033 | | | | 2,015 | | | | 2,099 | | | | 2,368 | | | | 2,415 | |
Acquired Communities | | | | | | | — | | | | — | | | | — | | | | — | | | | — | |
Redevelopment Communities | | | | | | | 2,377 | | | | 2,341 | | | | 2,318 | | | | 2,272 | | | | 2,233 | |
Development Communities | | | | | | | 2,253 | | | | — | | | | — | | | | — | | | | 961 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | $ | 1,503 | | | $ | 1,490 | | | $ | 1,470 | | | $ | 1,395 | | | $ | 1,369 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Physical Occupancy | �� | | | | | | | | | | | | | | | | | | | | | | | |
Same-Store Communities | | | | | | | 95.8 | % | | | 95.8 | % | | | 95.8 | % | | | 95.4 | % | | | 95.2 | % |
Stabilized, Non-Mature Communities | | | | | | | 95.4 | % | | | 95.5 | % | | | 92.5 | % | | | 82.0 | % | | | 88.8 | % |
Acquired Communities | | | | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | |
Redevelopment Communities | | | | | | | 86.0 | % | | | 86.9 | % | | | 89.7 | % | | | 93.0 | % | | | 95.5 | % |
Development Communities | | | | | | | 28.1 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 53.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | 95.1 | % | | | 95.3 | % | | | 94.9 | % | | | 94.3 | % | | | 94.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Return on Invested Capital | | | | | | | | | | | | | | | | | | | | | | | | |
Same-Store Communities | | | | | | | 7.1 | % | | | 7.0 | % | | | 7.0 | % | | | 7.0 | % | | | 6.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Sold and Held For Disposition Communities | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | $ | — | | | $ | — | | | $ | 13,215 | | | $ | 17,101 | | | $ | 22,104 | |
Expenses | | | | | | | — | | | | — | | | | 4,637 | | | | 5,929 | | | | 8,515 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net Operating Income | | | | | | $ | — | | | $ | — | | | $ | 8,578 | | | $ | 11,172 | | | $ | 13,589 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definition and other terms. |
(2) | A $400,000 benefit to NOI was recognized in the three months ending December 31, 2012, and a $1.9 million benefit to NOI was recognized in the three months ending September 30, 2012, to reflect the establishment of a receivable from former residents previously written off at move out. |
4
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 6
UDR, Inc.
Same-Store Operating Expense Information
(Dollars in Thousands)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | % of 4Q 2012 | | | | | | | | | | |
| | SS Operating | | | | | | | | | | |
Year-Over-Year Comparison | | Expenses | | | 4Q 2012 | | | 4Q 2011 | | | % Change | |
Real estate taxes | | | 32.2 | % | | $ | 14,886 | | | $ | 13,756 | | | | 8.2 | % |
Personnel | | | 23.8 | % | | | 11,010 | | | | 11,113 | | | | -0.9 | % |
Utilities | | | 16.8 | % | | | 7,752 | | | | 7,843 | | | | -1.2 | % |
Repair and maintenance | | | 15.5 | % | | | 7,140 | | | | 7,250 | | | | -1.5 | % |
Administrative and marketing | | | 7.0 | % | | | 3,251 | | | | 3,002 | | | | 8.3 | % |
Insurance | | | 4.7 | % | | | 2,166 | | | | 2,189 | | | | -1.1 | % |
| | | | | | | | | | | | | | | | |
Same-store operating expenses | | | 100.0 | % | | $ | 46,205 | | | $ | 45,153 | | | | 2.3 | % |
| | | | | | | | | | | | | | | | |
Same-store Homes | | | 36,889 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | |
| | % of 4Q 2012 | | | | | | | | | | |
| | SS Operating | | | | | | | | | | |
Sequential Comparison | | Expenses | | | 4Q 2012 | | | 3Q 2012 | | | % Change | |
Real estate taxes | | | 32.2 | % | | $ | 14,886 | | | $ | 14,993 | | | | -0.7 | % |
Personnel | | | 23.8 | % | | | 11,010 | | | | 11,770 | | | | -6.5 | % |
Utilities | | | 16.8 | % | | | 7,752 | | | | 8,164 | | | | -5.0 | % |
Repair and maintenance | | | 15.5 | % | | | 7,140 | | | | 8,197 | | | | -12.9 | % |
Administrative and marketing | | | 7.0 | % | | | 3,251 | | | | 3,423 | | | | -5.0 | % |
Insurance | | | 4.7 | % | | | 2,166 | | | | 1,959 | | | | 10.6 | % |
| | | | | | | | | | | | | | | | |
Same-store operating expenses | | | 100.0 | % | | $ | 46,205 | | | $ | 48,506 | | | | -4.7 | % |
| | | | | | | | | | | | | | | | |
Same-store Homes | | | 36,889 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | |
| | % of YTD 2012 | | | | | | | | | | |
| | SS Operating | | | | | | | |
Year-to-Date Comparison | | Expenses | | | YTD 2012 | | | YTD 2011 | | | % Change | |
Real estate taxes | | | 32.4 | % | | $ | 53,714 | | | $ | 49,269 | | | | 9.0 | % |
Personnel | | | 23.4 | % | | | 38,806 | | | | 40,182 | | | | -3.4 | % |
Utilities | | | 16.3 | % | | | 27,051 | | | | 27,537 | | | | -1.8 | % |
Repair and maintenance | | | 16.3 | % | | | 27,136 | | | | 25,965 | | | | 4.5 | % |
Administrative and marketing | | | 6.8 | % | | | 11,371 | | | | 10,375 | | | | 9.6 | % |
Insurance | | | 4.8 | % | | | 8,009 | | | | 8,241 | | | | -2.8 | % |
| | | | | | | | | | | | | | | | |
Same-store operating expenses | | | 100.0 | % | | $ | 166,087 | | | $ | 161,569 | | | | 2.8 | % |
| | | | | | | | | | | | | | | | |
Same-store Homes | | | 33,823 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
5
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 7(A)
UDR, Inc.
Apartment Home Breakout(1)
Portfolio Overview as of Quarter Ended
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Unconsolidated | | | | |
| | Total | | | Non-Mature Homes | | | Total | | | Joint Venture | | | Total | |
| | Same-Store | | | | | | Non- | | | Consolidated | | | Operating | | | Homes | |
| | Homes | | | Stabilized(2) | | | Stabil. /Other(3) | | | Homes | | | Homes(4) | | | (incl. JV)(4) | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | | 3,290 | | | | — | | | | 964 | | | | 4,254 | | | | — | | | | 4,254 | |
San Francisco, CA | | | 2,028 | | | | 408 | | | | — | | | | 2,436 | | | | 110 | | | | 2,546 | |
Seattle, WA | | | 2,165 | | | | — | | | | — | | | | 2,165 | | | | 555 | | | | 2,720 | |
Los Angeles, CA | | | 919 | | | | — | | | | 583 | | | | 1,502 | | | | 269 | | | | 1,771 | |
Monterey Peninsula, CA | | | 1,565 | | | | — | | | | — | | | | 1,565 | | | | — | | | | 1,565 | |
Inland Empire, CA | | | 654 | | | | — | | | | — | | | | 654 | | | | — | | | | 654 | |
Sacramento, CA | | | 914 | | | | — | | | | — | | | | 914 | | | | — | | | | 914 | |
Portland, OR | | | 716 | | | | — | | | | — | | | | 716 | | | | — | | | | 716 | |
San Diego, CA | | | 366 | | | | — | | | | — | | | | 366 | | | | 307 | | | | 673 | |
| | | 12,617 | | | | 408 | | | | 1,547 | | | | 14,572 | | | | 1,241 | | | | 15,813 | |
| | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 4,313 | | | | — | | | | 76 | | | | 4,389 | | | | 923 | | | | 5,312 | |
Baltimore, MD | | | 2,301 | | | | — | | | | — | | | | 2,301 | | | | 379 | | | | 2,680 | |
Richmond, VA | | | 1,358 | | | | — | | | | — | | | | 1,358 | | | | — | | | | 1,358 | |
Norfolk, VA | | | 1,438 | | | | — | | | | | | | | 1,438 | | | | — | | | | 1,438 | |
Other Mid-Atlantic | | | 168 | | | | — | | | | — | | | | 168 | | | | 150 | | | | 318 | |
| | | 9,578 | | | | — | | | | 76 | | | | 9,654 | | | | 1,452 | | | | 11,106 | |
| | | | | | |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | |
New York, NY | | | 493 | | | | 715 | | | | 706 | | | | 1,914 | | | | 710 | | | | 2,624 | |
Boston, MA | | | 1,179 | | | | — | | | | — | | | | 1,179 | | | | 1,542 | | | | 2,721 | |
Philadelphia | | | — | | | | — | | | | — | | | | — | | | | 290 | | | | 290 | |
| | | 1,672 | | | | 715 | | | | 706 | | | | 3,093 | | | | 2,542 | | | | 5,635 | |
| | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 3,452 | | | | — | | | | — | | | | 3,452 | | | | — | | | | 3,452 | |
Orlando, FL | | | 3,167 | | | | — | | | | — | | | | 3,167 | | | | — | | | | 3,167 | |
Nashville, TN | | | 2,260 | | | | — | | | | — | | | | 2,260 | | | | — | | | | 2,260 | |
Other Florida | | | 636 | | | | — | | | | — | | | | 636 | | | | — | | | | 636 | |
| | | 9,515 | | | | — | | | | — | | | | 9,515 | | | | — | | | | 9,515 | |
| | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 3,117 | | | | 347 | | | | — | | | | 3,464 | | | | 2,657 | | | | 6,121 | |
Austin, TX | | | 390 | | | | 883 | | | | — | | | | 1,273 | | | | 259 | | | | 1,532 | |
Other Southwest | | | — | | | | — | | | | — | | | | — | | | | 1,407 | | | | 1,407 | |
| | | 3,507 | | | | 1,230 | | | | — | | | | 4,737 | | | | 4,323 | | | | 9,060 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Totals | | | 36,889 | | | | 2,353 | | | | 2,329 | | | | 41,571 | | | | 9,558 | | | | 51,129 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Communities | | | 131 | | | | 8 | | | | 6 | | | | 145 | | | | 39 | | | | 184 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Homes (incl. joint ventures)(4) | | | | | | | | | | | 51,129 | | | | | | | | | | | | | |
| | | | | | |
Homes in Development, less Completed | | | | | | | | | | | | | | | | | | | | | | | | |
Current Pipeline Wholly-Owned | | | | | | | | | | | 2,546 | | | | | | | | | | | | | |
Current Pipeline Joint Venture(5) | | | | | | | | | | | 520 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total expected homes (including development) | | | | | | | | 54,195 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
(2) | Represents homes included in Stabilized, Non-Mature category on Attachment 5. |
(3) | Represents homes included in Acquisition, Development, Redevelopment and Other categories on Attachment 5. |
(4) | Represents joint venture homes at 100 percent. See Attachment 12 for UDR’s joint venture ownership interests. |
(5) | Represents joint venture homes at 100 percent. See Attachment 9 for UDR’s development joint venture ownership interests. |
6
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 7(B)
UDR, Inc.
Non-Mature Home Summary(1)
Portfolio Overview as of Quarter Ended
December 31, 2012
(Unaudited)
Non-Mature Home Breakout—By Region
| | | | | | | | | | |
| | | | # of | | | Same-Store | |
Community | | Category | | Homes | | | Date | |
West Region | | | | | | | | | | |
Orange County, CA | | | | | | | | | | |
Pine Brook Village I & II | | Redevelopment | | | 496 | | | | 3Q15 | |
Villa Venetia | | Redevelopment | | | 468 | | | | 3Q15 | |
| | | |
San Francisco, CA | | | | | | | | | | |
Bay Terrace | | Stabilized, Non-Mature | | | 120 | | | | 2Q13 | |
CitySouth | | Stabilized, Non-Mature | | | 288 | | | | 3Q13 | |
| | | |
Los Angeles, CA | | | | | | | | | | |
The Westerly on Lincoln | | Redevelopment | | | 583 | | | | 3Q14 | |
| | | |
Mid-Atlantic Region | | | | | | | | | | |
Metropolitan D.C. | | | | | | | | | | |
Capitol View on Fourteenth(2) | | Development | | | 76 | | | | 2Q15 | |
| | | |
Northeast Region | | | | | | | | | | |
New York, NY | | | | | | | | | | |
21 Chelsea | | Stabilized, Non-Mature | | | 207 | | | | 1Q13 | |
95 Wall | | Stabilized, Non-Mature(3) | | | 508 | | | | 2Q14 | |
Rivergate | | Redevelopment | | | 706 | | | | 4Q15 | |
| | | |
Southwest Region | | | | | | | | | | |
Dallas, TX | | | | | | | | | | |
Savoye2 | | Stabilized, Non-Mature | | | 347 | | | | 4Q13 | |
| | | |
Austin, TX | | | | | | | | | | |
Barton Creek Landing | | Stabilized, Non-Mature | | | 250 | | | | 2Q13 | |
Lakeline Villas | | Stabilized, Non-Mature | | | 309 | | | | 3Q13 | |
Red Stone Ranch | | Stabilized, Non-Mature | | | 324 | | | | 3Q13 | |
| | | | | | | | | | |
Total | | | | | 4,682 | | | | | |
| | | | | | | | | | |
Non-Mature Home Breakout—By Date (Quarter Indicates Date of Same-Store Inclusion)
| | | | | | |
Date & Community | | Category | | # of Homes | |
1Q13 | | | | | | |
21 Chelsea | | Stabilized, Non-Mature | | | 207 | |
| | |
2Q13 | | | | | | |
Barton Creek Landing | | Stabilized, Non-Mature | | | 250 | |
Bay Terrace | | Stabilized, Non-Mature | | | 120 | |
| | | | | | |
| | | | | 370 | |
| | | | | | |
3Q13 | | | | | | |
CitySouth | | Stabilized, Non-Mature | | | 288 | |
Lakeline Villas | | Stabilized, Non-Mature | | | 309 | |
Red Stone Ranch | | Stabilized, Non-Mature | | | 324 | |
| | | | | | |
| | | | | 921 | |
| | | | | | |
4Q13 | | | | | | |
Savoye2 | | Stabilized, Non-Mature | | | 347 | |
| | |
2Q14 | | | | | | |
95 Wall | | Stabilized, Non-Mature | | | 508 | |
| | |
3Q14 | | | | | | |
The Westerly on Lincoln | | Redevelopment | | | 583 | |
| | |
2Q15 | | | | | | |
Capitol View on Fourteenth(2) | | Development | | | 76 | |
| | |
3Q15 | | | | | | |
Pine Brook Village I & II | | Redevelopment | | | 496 | |
Villa Venetia | | Redevelopment | | | 468 | |
| | | | | | |
| | | | | 964 | |
| | | | | | |
4Q15 | | | | | | |
Rivergate | | Redevelopment | | | 706 | |
| | | | | | |
Total | | | | | 4,682 | |
| | | | | | |
Non-Mature Home Sequential Change For the Most Recent Quarter
| | | | | | | | |
| | Category | | # of | |
Community | | From | | To | | Homes | |
View 14 | | Stabilized, Non-Mature | | QTD Mature | | | 185 | |
Dominion Middle Ridge | | Stabilized, Non-Mature | | QTD Mature | | | 252 | |
Capitol View on Fourteenth(2) | | Development | | | 76 | |
(1) | See Attachment 16 for definitions and other terms. |
(2) | Community will have 255 homes at completion. |
(3) | Property results were affected by Hurricane Sandy, therefore the same-store date was adjusted. |
7
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 7(C)
UDR, Inc.
Total Revenue Per Occupied Home Summary(1)
Portfolio Overview as of Quarter Ended
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Non-Mature Homes | | | Unconsolidated | | | | |
| | Total | | | | | | | | | Total | | | Joint Venture | | | Total | |
| | Same-Store | | | | | | Non- | | | Consolidated | | | Operating | | | Homes | |
| | Homes | | | Stabilized(2) | | | Stabilized (3) | | | Homes | | | Homes(4) | | | (incl. pro rata JV)(4) | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | $ | 1,651 | | | $ | — | | | $ | 1,645 | | | $ | 1,650 | | | $ | — | | | $ | 1,650 | |
San Francisco, CA | | | 2,565 | | | | 2,247 | | | | — | | | | 2,513 | | | | 3,327 | | | | 2,516 | |
Seattle, WA | | | 1,439 | | | | — | | | | — | | | | 1,439 | | | | 2,956 | | | | 1,610 | |
Los Angeles, CA | | | 2,061 | | | | — | | | | 1,783 | | | | 1,958 | | | | 3,933 | | | | 2,012 | |
Monterey Peninsula, CA | | | 1,136 | | | | — | | | | — | | | | 1,136 | | | | — | | | | 1,136 | |
Inland Empire, CA | | | 1,437 | | | | — | | | | — | | | | 1,437 | | | | — | | | | 1,437 | |
Sacramento, CA | | | 876 | | | | — | | | | — | | | | 876 | | | | — | | | | 876 | |
Portland, OR | | | 1,061 | | | | — | | | | — | | | | 1,061 | | | | — | | | | 1,061 | |
San Diego, CA | | | 1,424 | | | | — | | | | — | | | | 1,424 | | | | 3,110 | | | | 1,619 | |
| | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 1,783 | | | | — | | | | 2,253 | | | | 1,784 | | | | 2,575 | | | | 1,822 | |
Baltimore, MD | | | 1,434 | | | | — | | | | — | | | | 1,434 | | | | 1,716 | | | | 1,439 | |
Richmond, VA | | | 1,177 | | | | — | | | | — | | | | 1,177 | | | | — | | | | 1,177 | |
Norfolk, VA | | | 989 | | | | — | | | | — | | | | 989 | | | | — | | | | 989 | |
Other Mid-Atlantic | | | 990 | | | | — | | | | — | | | | 990 | | | | 2,802 | | | | 1,171 | |
| | | | | | |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | |
New York, NY | | | 3,349 | | | | 3,390 | | | | 3,737 | | | | 3,503 | | | | 4,302 | | | | 3,629 | |
Boston, MA | | | 2,059 | | | | — | | | | — | | | | 2,059 | | | | 1,996 | | | | 2,035 | |
Philadelphia | | | — | | | | — | | | | — | | | | — | | | | 2,888 | | | | 2,888 | |
| | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 1,057 | | | | — | | | | — | | | | 1,057 | | | | — | | | | 1,057 | |
Orlando, FL | | | 977 | | | | — | | | | — | | | | 977 | | | | — | | | | 977 | |
Nashville, TN | | | 970 | | | | — | | | | — | | | | 970 | | | | — | | | | 970 | |
Other Florida | | | 1,242 | | | | — | | | | — | | | | 1,242 | | | | — | | | | 1,242 | |
| | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 1,085 | | | | 1,470 | | | | — | | | | 1,123 | | | | 1,231 | | | | 1,137 | |
Austin, TX | | | 1,332 | | | | 1,090 | | | | — | | | | 1,164 | | | | 3,754 | | | | 1,401 | |
Other Southwest | | | — | | | | — | | | | — | | | | — | | | | 1,051 | | | | 1,051 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average | | $ | 1,420 | | | $ | 2,033 | | | $ | 2,375 | | | $ | 1,503 | | | $ | 2,385 | | | $ | 1,558 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
(2) | Represents homes included in Stabilized, Non-Mature category on Attachment 5. |
(3) | Represents homes included in Acquisition, Development, Redevelopment and Other categories on Attachment 5. |
(4) | Represents joint ventures at UDR’s pro-rata ownership interests. See Attachment 12 for UDR’s joint venture ownership interests. |
8
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 7(D)
UDR, Inc.
Net Operating Income Breakout By Market(1)
December 31, 2012
(Dollars in Thousands)
(Unaudited)
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g13g56.jpg)
| | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, 2012 | |
| | Same-Store | | | Non Same-Store | | | Pro-Rata Share of JVs(2) | | | Total | |
| | | | | | | | | | | | | | | | |
Net Operating Income | | $ | 104,303 | | | $ | 20,578 | | | $ | 14,312 | | | $ | 139,193 | |
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, 2012 | | | | | Three Months Ended December 31, 2012 | |
| | As a % of NOI | | | | | As a % of NOI | |
| | Same-Store | | | Total | | | Region | | Same-Store | | | Total | |
West Region | | | | | | | | | | Northeast Region | | | | | | | | |
Orange County, CA | | | 10.9 | % | | | 10.1 | % | | New York, NY | | | 3.6 | % | | | 12.9 | % |
San Francisco, CA | | | 10.7 | % | | | 9.5 | % | | Boston, MA | | | 4.8 | % | | | 5.8 | % |
Seattle, WA | | | 6.0 | % | | | 6.2 | % | | Philadelphia | | | 0.0 | % | | | 0.7 | % |
| | | | | | | | | | | | | | | | | | |
Los Angeles, CA | | | 3.5 | % | | | 4.2 | % | | | | | 8.4 | % | | | 19.4 | % |
Monterey Peninsula, CA | | | 3.2 | % | | | 2.4 | % | | Southeast Region | | | | | | | | |
Inland Empire, CA | | | 1.9 | % | | | 1.5 | % | | Tampa, FL | | | 6.4 | % | | | 4.8 | % |
Sacramento, CA | | | 1.4 | % | | | 1.1 | % | | Orlando, FL | | | 5.6 | % | | | 4.2 | % |
Portland, OR | | | 1.4 | % | | | 1.0 | % | | Nashville, TN | | | 4.0 | % | | | 3.0 | % |
San Diego, CA | | | 1.0 | % | | | 1.0 | % | | Other Florida | | | 1.4 | % | | | 1.0 | % |
| | | | | | | | | | | | | | | | | | |
| | | 40.0 | % | | | 37.0 | % | | | | | 17.4 | % | | | 13.0 | % |
Mid-Atlantic Region | | | | | | | | | | Southwest Region | | | | | | | | |
Metropolitan DC | | | 15.0 | % | | | 12.3 | % | | Dallas, TX | | | 5.7 | % | | | 5.7 | % |
Baltimore, MD | | | 6.5 | % | | | 4.9 | % | | Austin, TX | | | 0.8 | % | | | 2.5 | % |
Richmond, VA | | | 3.3 | % | | | 2.5 | % | | Other Southwest | | | 0.0 | % | | | 0.4 | % |
| | | | | | | | | | | | | | | | | | |
Norfolk, VA | | | 2.6 | % | | | 1.9 | % | | | | | 6.5 | % | | | 8.6 | % |
| | | | | | | | | | | | | | | | | | |
Other Mid-Atlantic | | | 0.3 | % | | | 0.4 | % | | Total | | | 100.0 | % | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | |
| | | 27.7 | % | | | 22.0 | % | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
(2) | Includes UDR’s pro rata share of joint venture net operating income. |
9
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 8(A)
UDR, Inc.
Same-Store Operating Information By Major Market(1)
Current Quarter vs. Prior Year Quarter
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | % of Same- | | | | | | | | | | | | | | | | | | | |
| | Total | | | Store Portfolio | | | Same-Store | |
| | Same-Store | | | Based on | | | Physical Occupancy | | | Total Revenue per Occupied Home | |
| | Homes | | | QTD 2012 NOI | | | 4Q 12 | | | 4Q 11 | | | Change | | | 4Q 12 | | | 4Q 11 | | | Change | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | | 3,290 | | | | 10.9 | % | | | 94.9 | % | | | 94.3 | % | | | 0.6 | % | | $ | 1,651 | | | $ | 1,559 | | | | 5.9 | % |
San Francisco, CA | | | 2,028 | | | | 10.7 | % | | | 96.3 | % | | | 95.9 | % | | | 0.4 | % | | | 2,565 | | | | 2,350 | | | | 9.1 | % |
Seattle, WA | | | 2,165 | | | | 6.0 | % | | | 96.7 | % | | | 95.2 | % | | | 1.5 | % | | | 1,439 | | | | 1,363 | | | | 5.6 | % |
Los Angeles, CA | | | 919 | | | | 3.5 | % | | | 95.6 | % | | | 96.1 | % | | | -0.5 | % | | | 2,061 | | | | 1,960 | | | | 5.2 | % |
Monterey Peninsula, CA | | | 1,565 | | | | 3.2 | % | | | 92.2 | % | | | 93.5 | % | | | -1.3 | % | | | 1,136 | | | | 1,133 | | | | 0.3 | % |
Inland Empire, CA | | | 654 | | | | 1.9 | % | | | 94.1 | % | | | 95.6 | % | | | -1.5 | % | | | 1,437 | | | | 1,405 | | | | 2.3 | % |
Sacramento, CA | | | 914 | | | | 1.4 | % | | | 93.0 | % | | | 92.4 | % | | | 0.6 | % | | | 876 | | | | 874 | | | | 0.2 | % |
Portland, OR | | | 716 | | | | 1.4 | % | | | 95.9 | % | | | 94.6 | % | | | 1.3 | % | | | 1,061 | | | | 1,021 | | | | 3.9 | % |
San Diego, CA | | | 366 | | | | 1.0 | % | | | 95.7 | % | | | 93.2 | % | | | 2.5 | % | | | 1,424 | | | | 1,366 | | | | 4.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 12,617 | | | | 40.0 | % | | | 95.0 | % | | | 94.7 | % | | | 0.3 | % | | | 1,625 | | | | 1,538 | | | | 5.7 | % |
| | | | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 4,313 | | | | 15.0 | % | | | 96.9 | % | | | 96.2 | % | | | 0.7 | % | | | 1,783 | | | | 1,711 | | | | 4.2 | % |
Baltimore, MD | | | 2,301 | | | | 6.5 | % | | | 96.0 | % | | | 96.5 | % | | | -0.5 | % | | | 1,434 | | | | 1,397 | | | | 2.6 | % |
Richmond, VA | | | 1,358 | | | | 3.3 | % | | | 95.6 | % | | | 95.5 | % | | | 0.1 | % | | | 1,177 | | | | 1,161 | | | | 1.4 | % |
Norfolk, VA | | | 1,438 | | | | 2.6 | % | | | 94.3 | % | | | 93.5 | % | | | 0.8 | % | | | 989 | | | | 989 | | | | 0.0 | % |
Other Mid-Atlantic | | | 168 | | | | 0.3 | % | | | 97.9 | % | | | 95.3 | % | | | 2.6 | % | | | 990 | | | | 982 | | | | 0.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,578 | | | | 27.7 | % | | | 96.1 | % | | | 95.7 | % | | | 0.4 | % | | | 1,483 | | | | 1,439 | | | | 3.1 | % |
| | | | | | | | |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boston, MA | | | 1,179 | | | | 4.8 | % | | | 95.8 | % | | | 96.1 | % | | | -0.3 | % | | | 2,059 | | | | 1,878 | | | | 9.6 | % |
New York, NY | | | 493 | | | | 3.6 | % | | | 97.4 | % | | | 96.9 | % | | | 0.5 | % | | | 3,349 | | | | 3,103 | | | | 7.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 1,672 | | | | 8.4 | % | | | 96.3 | % | | | 96.4 | % | | | -0.1 | % | | | 2,443 | | | | 2,240 | | | | 9.1 | % |
| | | | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 3,452 | | | | 6.4 | % | | | 96.3 | % | | | 95.8 | % | | | 0.5 | % | | | 1,057 | | | | 1,004 | | | | 5.3 | % |
Orlando, FL | | | 3,167 | | | | 5.6 | % | | | 95.9 | % | | | 94.6 | % | | | 1.3 | % | | | 977 | | | | 933 | | | | 4.7 | % |
Nashville, TN | | | 2,260 | | | | 4.0 | % | | | 96.8 | % | | | 95.8 | % | | | 1.0 | % | | | 970 | | | | 916 | | | | 5.9 | % |
Other Florida | | | 636 | | | | 1.4 | % | | | 96.6 | % | | | 92.8 | % | | | 3.8 | % | | | 1,242 | | | | 1,217 | | | | 2.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,515 | | | | 17.4 | % | | | 96.3 | % | | | 95.2 | % | | | 1.1 | % | | | 1,022 | | | | 973 | | | | 5.0 | % |
| | | | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 3,117 | | | | 5.7 | % | | | 95.5 | % | | | 94.9 | % | | | 0.6 | % | | | 1,085 | | | | 1,014 | | | | 7.0 | % |
Austin, TX | | | 390 | | | | 0.8 | % | | | 96.7 | % | | | 95.6 | % | | | 1.1 | % | | | 1,332 | | | | 1,255 | | | | 6.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 3,507 | | | | 6.5 | % | | | 95.6 | % | | | 95.0 | % | | | 0.6 | % | | | 1,113 | | | | 1,041 | | | | 6.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total/Weighted Avg. | | | 36,889 | | | | 100 | % | | | 95.8 | % | | | 95.2 | % | | | 0.6 | % | | $ | 1,420 | | | $ | 1,352 | | | | 5.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
10
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 8(B)
UDR, Inc.
Same-Store Operating Information By Major Market(1)
Current Quarter vs. Prior Year Quarter
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total | | | Same-Store ($000s) | |
| | Same-Store | | | Revenues | | | Expenses | | | Net Operating Income | |
| | Homes | | | 4Q 12 | | | 4Q 11 | | | Change | | | 4Q 12 | | | 4Q 11 | | | Change | | | 4Q 12 | | | 4Q 11 | | | Change | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | | 3,290 | | | $ | 15,463 | | | $ | 14,507 | | | | 6.6 | % | | $ | 4,134 | | | $ | 4,297 | | | | -3.8 | % | | $ | 11,329 | | | $ | 10,210 | | | | 11.0 | % |
San Francisco, CA | | | 2,028 | | | | 15,026 | | | | 13,708 | | | | 9.6 | % | | | 3,854 | | | | 3,859 | | �� | | -0.1 | % | | | 11,172 | | | | 9,849 | | | | 13.4 | % |
Seattle, WA | | | 2,165 | | | | 9,040 | | | | 8,425 | | | | 7.3 | % | | | 2,738 | | | | 2,673 | | | | 2.4 | % | | | 6,302 | | | | 5,752 | | | | 9.6 | % |
Los Angeles, CA | | | 919 | | | | 5,433 | | | | 5,193 | | | | 4.6 | % | | | 1,820 | | | | 1,821 | | | | -0.1 | % | | | 3,613 | | | | 3,372 | | | | 7.1 | % |
Monterey Peninsula, CA | | | 1,565 | | | | 4,919 | | | | 4,972 | | | | -1.1 | % | | | 1,621 | | | | 1,483 | | | | 9.3 | % | | | 3,298 | | | | 3,489 | | | | -5.5 | % |
Inland Empire, CA | | | 654 | | | | 2,654 | | | | 2,635 | | | | 0.7 | % | | | 643 | | | | 691 | | | | -6.9 | % | | | 2,011 | | | | 1,944 | | | | 3.4 | % |
Sacramento, CA | | | 914 | | | | 2,233 | | | | 2,215 | | | | 0.8 | % | | | 737 | | | | 686 | | | | 7.4 | % | | | 1,496 | | | | 1,529 | | | | -2.2 | % |
Portland, OR | | | 716 | | | | 2,185 | | | | 2,075 | | | | 5.3 | % | | | 728 | | | | 680 | | | | 7.1 | % | | | 1,457 | | | | 1,395 | | | | 4.4 | % |
San Diego, CA | | | 366 | | | | 1,497 | | | | 1,398 | | | | 7.1 | % | | | 431 | | | | 509 | | | | -15.3 | % | | | 1,066 | | | | 889 | | | | 19.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 12,617 | | | | 58,450 | | | | 55,128 | | | | 6.0 | % | | | 16,706 | | | | 16,699 | | | | 0.0 | % | | | 41,744 | | | | 38,429 | | | | 8.6 | % |
| | | | | | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 4,313 | | | | 22,360 | | | | 21,292 | | | | 5.0 | % | | | 6,757 | | | | 6,339 | | | | 6.6 | % | | | 15,603 | | | | 14,953 | | | | 4.3 | % |
Baltimore, MD | | | 2,301 | | | | 9,506 | | | | 9,303 | | | | 2.2 | % | | | 2,756 | | | | 2,669 | | | | 3.3 | % | | | 6,750 | | | | 6,634 | | | | 1.7 | % |
Richmond, VA | | | 1,358 | | | | 4,585 | | | | 4,519 | | | | 1.5 | % | | | 1,152 | | | | 1,096 | | | | 5.1 | % | | | 3,433 | | | | 3,423 | | | | 0.3 | % |
Norfolk, VA | | | 1,438 | | | | 4,024 | | | | 3,989 | | | | 0.9 | % | | | 1,316 | | | | 1,261 | | | | 4.4 | % | | | 2,708 | | | | 2,728 | | | | -0.7 | % |
Other Mid-Atlantic | | | 168 | | | | 488 | | | | 472 | | | | 3.4 | % | | | 163 | | | | 168 | | | | -3.0 | % | | | 325 | | | | 304 | | | | 6.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,578 | | | | 40,963 | | | | 39,575 | | | | 3.5 | % | | | 12,144 | | | | 11,533 | | | | 5.3 | % | | | 28,819 | | | | 28,042 | | | | 2.8 | % |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boston, MA | | | 1,179 | | | | 6,976 | | | | 6,384 | | | | 9.3 | % | | | 2,015 | | | | 1,875 | | | | 7.5 | % | | | 4,961 | | | | 4,509 | | | | 10.0 | % |
New York, NY | | | 493 | | | | 4,824 | | | | 4,447 | | | | 8.5 | % | | | 972 | | | | 1,157 | | | | -16.0 | % | | | 3,852 | | | | 3,290 | | | | 17.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 1,672 | | | | 11,800 | | | | 10,831 | | | | 8.9 | % | | | 2,987 | | | | 3,032 | | | | -1.5 | % | | | 8,813 | | | | 7,799 | | | | 13.0 | % |
| | | | | | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 3,452 | | | | 10,545 | | | | 9,962 | | | | 5.9 | % | | | 3,840 | | | | 3,533 | | | | 8.7 | % | | | 6,705 | | | | 6,429 | | | | 4.3 | % |
Orlando, FL | | | 3,167 | | | | 8,900 | | | | 8,384 | | | | 6.2 | % | | | 3,100 | | | | 2,914 | | | | 6.4 | % | | | 5,800 | | | | 5,470 | | | | 6.0 | % |
Nashville, TN | | | 2,260 | | | | 6,367 | | | | 5,952 | | | | 7.0 | % | | | 2,155 | | | | 1,875 | | | | 14.9 | % | | | 4,212 | | | | 4,077 | | | | 3.3 | % |
Other Florida | | | 636 | | | | 2,289 | | | | 2,155 | | | | 6.2 | % | | | 863 | | | | 911 | | | | -5.3 | % | | | 1,426 | | | | 1,244 | | | | 14.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,515 | | | | 28,101 | | | | 26,453 | | | | 6.2 | % | | | 9,958 | | | | 9,233 | | | | 7.9 | % | | | 18,143 | | | | 17,220 | | | | 5.4 | % |
| | | | | | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 3,117 | | | | 9,687 | | | | 9,002 | | | | 7.6 | % | | | 3,769 | | | | 4,079 | | | | -7.6 | % | | | 5,918 | | | | 4,923 | | | | 20.2 | % |
Austin, TX | | | 390 | | | | 1,507 | | | | 1,403 | | | | 7.4 | % | | | 641 | | | | 577 | | | | 11.1 | % | | | 866 | | | | 826 | | | | 4.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 3,507 | | | | 11,194 | | | | 10,405 | | | | 7.6 | % | | | 4,410 | | | | 4,656 | | | | -5.3 | % | | | 6,784 | | | | 5,749 | | | | 18.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Totals | | | 36,889 | | | $ | 150,508 | | | $ | 142,392 | | | | 5.7 | % | | $ | 46,205 | | | $ | 45,153 | | | | 2.3 | % | | $ | 104,303 | | | $ | 97,239 | | | | 7.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
11
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 8(C)
UDR, Inc.
Same-Store Operating Information By Major Market(1)
Current Quarter vs. Last Quarter
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total | | | Same-Store | |
| | Same-Store | | | Physical Occupancy | | | Total Revenue per Occupied Home | |
| | Homes | | | 4Q 12 | | | 3Q 12 | | | Change | | | 4Q 12 | | | 3Q 12 | | | Change | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | | 3,290 | | | | 94.9 | % | | | 94.8 | % | | | 0.1 | % | | $ | 1,651 | | | $ | 1,622 | | | | 1.8 | % |
San Francisco, CA | | | 2,028 | | | | 96.3 | % | | | 96.4 | % | | | -0.1 | % | | | 2,565 | | | | 2,532 | | | | 1.3 | % |
Seattle, WA | | | 2,165 | | | | 96.7 | % | | | 95.6 | % | | | 1.1 | % | | | 1,439 | | | | 1,430 | | | | 0.6 | % |
Los Angeles, CA | | | 919 | | | | 95.6 | % | | | 94.7 | % | | | 0.9 | % | | | 2,061 | | | | 2,031 | | | | 1.5 | % |
Monterey Peninsula, CA | | | 1,565 | | | | 92.2 | % | | | 94.7 | % | | | -2.5 | % | | | 1,136 | | | | 1,133 | | | | 0.3 | % |
Inland Empire, CA | | | 654 | | | | 94.1 | % | | | 93.9 | % | | | 0.2 | % | | | 1,437 | | | | 1,436 | | | | 0.1 | % |
Sacramento, CA | | | 914 | | | | 93.0 | % | | | 93.2 | % | | | -0.2 | % | | | 876 | | | | 885 | | | | -1.0 | % |
Portland, OR | | | 716 | | | | 95.9 | % | | | 95.4 | % | | | 0.5 | % | | | 1,061 | | | | 1,044 | | | | 1.6 | % |
San Diego, CA | | | 366 | | | | 95.7 | % | | | 95.3 | % | | | 0.4 | % | | | 1,424 | | | | 1,428 | | | | -0.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 12,617 | | | | 95.0 | % | | | 95.1 | % | | | -0.1 | % | | | 1,625 | | | | 1,605 | | | | 1.2 | % |
| | | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 4,313 | | | | 96.9 | % | | | 97.1 | % | | | -0.2 | % | | | 1,783 | | | | 1,760 | | | | 1.3 | % |
Baltimore, MD | | | 2,301 | | | | 96.0 | % | | | 96.7 | % | | | -0.7 | % | | | 1,434 | | | | 1,442 | | | | -0.6 | % |
Richmond, VA | | | 1,358 | | | | 95.6 | % | | | 95.5 | % | | | 0.1 | % | | | 1,177 | | | | 1,193 | | | | -1.3 | % |
Norfolk, VA | | | 1,438 | | | | 94.3 | % | | | 94.2 | % | | | 0.1 | % | | | 989 | | | | 989 | | | | 0.0 | % |
Other Mid-Atlantic | | | 168 | | | | 97.9 | % | | | 95.7 | % | | | 2.2 | % | | | 990 | | | | 977 | | | | 1.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,578 | | | | 96.1 | % | | | 96.3 | % | | | -0.2 | % | | | 1,483 | | | | 1,477 | | | | 0.4 | % |
| | | | | | | |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boston, MA | | | 1,179 | | | | 95.8 | % | | | 95.9 | % | | | -0.1 | % | | | 2,059 | | | | 2,011 | | | | 2.4 | % |
New York, NY | | | 493 | | | | 97.4 | % | | | 98.4 | % | | | -1.0 | % | | | 3,349 | | | | 3,314 | | | | 1.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 1,672 | | | | 96.3 | % | | | 96.6 | % | | | -0.3 | % | | | 2,443 | | | | 2,403 | | | | 1.6 | % |
| | | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 3,452 | | | | 96.3 | % | | | 96.2 | % | | | 0.1 | % | | | 1,057 | | | | 1,057 | | | | 0.0 | % |
Orlando, FL | | | 3,167 | | | | 95.9 | % | | | 95.9 | % | | | 0.0 | % | | | 977 | | | | 974 | | | | 0.3 | % |
Nashville, TN | | | 2,260 | | | | 96.8 | % | | | 96.7 | % | | | 0.1 | % | | | 970 | | | | 966 | | | | 0.4 | % |
Other Florida | | | 636 | | | | 96.6 | % | | | 94.6 | % | | | 2.0 | % | | | 1,242 | | | | 1,243 | | | | -0.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,515 | | | | 96.3 | % | | | 96.1 | % | | | 0.2 | % | | | 1,022 | | | | 1,020 | | | | 0.2 | % |
| | | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 3,117 | | | | 95.5 | % | | | 96.3 | % | | | -0.8 | % | | | 1,085 | | | | 1,075 | | | | 0.9 | % |
Austin, TX | | | 390 | | | | 96.7 | % | | | 96.5 | % | | | 0.2 | % | | | 1,332 | | | | 1,305 | | | | 2.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 3,507 | | | | 95.6 | % | | | 96.3 | % | | | -0.7 | % | | | 1,113 | | | | 1,101 | | | | 1.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total/Weighted Avg. | | | 36,889 | | | | 95.8 | % | | | 95.8 | % | | | 0.0 | % | | $ | 1,420 | | | $ | 1,409 | | | | 0.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
12
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 8(D)
UDR, Inc.
Same-Store Operating Information By Major Market(1)
Current Quarter vs. Last Quarter
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total | | | Same-Store ($000s) | |
| | Same-Store | | | Revenues | | | Expenses | | | Net Operating Income | |
| | Homes | | | 4Q 12 | | | 3Q 12 | | | Change | | | 4Q 12 | | | 3Q 12 | | | Change | | | 4Q 12 | | | 3Q 12 | | | Change | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | | 3,290 | | | $ | 15,463 | | | $ | 15,173 | | | | 1.9 | % | | $ | 4,134 | | | $ | 4,375 | | | | -5.5 | % | | $ | 11,329 | | | $ | 10,798 | | | | 4.9 | % |
San Francisco, CA | | | 2,028 | | | | 15,026 | | | | 14,850 | | | | 1.2 | % | | | 3,854 | | | | 4,027 | | | | -4.3 | % | | | 11,172 | | | | 10,823 | | | | 3.2 | % |
Seattle, WA | | | 2,165 | | | | 9,040 | | | | 8,880 | | | | 1.8 | % | | | 2,738 | | | | 2,733 | | | | 0.2 | % | | | 6,302 | | | | 6,147 | | | | 2.5 | % |
Los Angeles, CA | | | 919 | | | | 5,433 | | | | 5,304 | | | | 2.4 | % | | | 1,820 | | | | 1,863 | | | | -2.3 | % | | | 3,613 | | | | 3,441 | | | | 5.0 | % |
Monterey Peninsula, CA | | | 1,565 | | | | 4,919 | | | | 5,036 | | | | -2.3 | % | | | 1,621 | | | | 1,863 | | | | -13.0 | % | | | 3,298 | | | | 3,173 | | | | 3.9 | % |
Inland Empire, CA | | | 654 | | | | 2,654 | | | | 2,646 | | | | 0.3 | % | | | 643 | | | | 942 | | | | -31.7 | % | | | 2,011 | | | | 1,704 | | | | 18.0 | % |
Sacramento, CA | | | 914 | | | | 2,233 | | | | 2,261 | | | | -1.2 | % | | | 737 | | | | 886 | | | | -16.8 | % | | | 1,496 | | | | 1,375 | | | | 8.8 | % |
Portland, OR | | | 716 | | | | 2,185 | | | | 2,139 | | | | 2.2 | % | | | 728 | | | | 707 | | | | 3.0 | % | | | 1,457 | | | | 1,432 | | | | 1.7 | % |
San Diego, CA | | | 366 | | | | 1,497 | | | | 1,494 | | | | 0.2 | % | | | 431 | | | | 521 | | | | -17.3 | % | | | 1,066 | | | | 973 | | | | 9.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 12,617 | | | | 58,450 | | | | 57,783 | | | | 1.2 | % | | | 16,706 | | | | 17,917 | | | | -6.8 | % | | | 41,744 | | | | 39,866 | | | | 4.7 | % |
| | | | | | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 4,313 | | | | 22,360 | | | | 22,109 | | | | 1.1 | % | | | 6,757 | | | | 7,024 | | | | -3.8 | % | | | 15,603 | | | | 15,085 | | | | 3.4 | % |
Baltimore, MD | | | 2,301 | | | | 9,506 | | | | 9,627 | | | | -1.3 | % | | | 2,756 | | | | 2,767 | | | | -0.4 | % | | | 6,750 | | | | 6,860 | | | | -1.6 | % |
Richmond, VA | | | 1,358 | | | | 4,585 | | | | 4,641 | | | | -1.2 | % | | | 1,152 | | | | 1,308 | | | | -11.9 | % | | | 3,433 | | | | 3,333 | | | | 3.0 | % |
Norfolk, VA | | | 1,438 | | | | 4,024 | | | | 4,020 | | | | 0.1 | % | | | 1,316 | | | | 1,336 | | | | -1.5 | % | | | 2,708 | | | | 2,684 | | | | 0.9 | % |
Other Mid-Atlantic | | | 168 | | | | 488 | | | | 471 | | | | 3.6 | % | | | 163 | | | | 181 | | | | -9.9 | % | | | 325 | | | | 290 | | | | 12.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,578 | | | | 40,963 | | | | 40,868 | | | | 0.2 | % | | | 12,144 | | | | 12,616 | | | | -3.7 | % | | | 28,819 | | | | 28,252 | | | | 2.0 | % |
| | | | | | | | | | |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boston, MA | | | 1,179 | | | | 6,976 | | | | 6,820 | | | | 2.3 | % | | | 2,015 | | | | 2,071 | | | | -2.7 | % | | | 4,961 | | | | 4,749 | | | | 4.5 | % |
New York, NY | | | 493 | | | | 4,824 | | | | 4,823 | | | | 0.0 | % | | | 972 | | | | 1,086 | | | | -10.5 | % | | | 3,852 | | | | 3,737 | | | | 3.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 1,672 | | | | 11,800 | | | | 11,643 | | | | 1.3 | % | | | 2,987 | | | | 3,157 | | | | -5.4 | % | | | 8,813 | | | | 8,486 | | | | 3.9 | % |
| | | | | | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 3,452 | | | | 10,545 | | | | 10,532 | | | | 0.1 | % | | | 3,840 | | | | 4,100 | | | | -6.3 | % | | | 6,705 | | | | 6,432 | | | | 4.2 | % |
Orlando, FL | | | 3,167 | | | | 8,900 | | | | 8,876 | | | | 0.3 | % | | | 3,100 | | | | 3,303 | | | | -6.1 | % | | | 5,800 | | | | 5,573 | | | | 4.1 | % |
Nashville, TN | | | 2,260 | | | | 6,367 | | | | 6,332 | | | | 0.6 | % | | | 2,155 | | | | 2,057 | | | | 4.8 | % | | | 4,212 | | | | 4,275 | | | | -1.5 | % |
Other Florida | | | 636 | | | | 2,289 | | | | 2,243 | | | | 2.1 | % | | | 863 | | | | 805 | | | | 7.2 | % | | | 1,426 | | | | 1,438 | | | | -0.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,515 | | | | 28,101 | | | | 27,983 | | | | 0.4 | % | | | 9,958 | | | | 10,265 | | | | -3.0 | % | | | 18,143 | | | | 17,718 | | | | 2.4 | % |
| | | | | | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 3,117 | | | | 9,687 | | | | 9,680 | | | | 0.1 | % | | | 3,769 | | | | 3,847 | | | | -2.0 | % | | | 5,918 | | | | 5,833 | | | | 1.5 | % |
Austin, TX | | | 390 | | | | 1,507 | | | | 1,473 | | | | 2.3 | % | | | 641 | | | | 704 | | | | -8.9 | % | | | 866 | | | | 769 | | | | 12.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 3,507 | | | | 11,194 | | | | 11,153 | | | | 0.4 | % | | | 4,410 | | | | 4,551 | | | | -3.1 | % | | | 6,784 | | | | 6,602 | | | | 2.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 36,889 | | | $ | 150,508 | | | $ | 149,430 | | | | 0.7 | % | | $ | 46,205 | | | $ | 48,506 | | | | -4.7 | % | | $ | 104,303 | | | $ | 100,924 | | | | 3.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
13
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 8(E)
UDR, Inc.
Same-Store Operating Information By Major Market(1)
Current Year-to-Date vs. Prior Year-to-Date
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | % of Same- | | | | | | | | | | | | | | | | | | | |
| | Total | | | Store Portfolio | | | Same-Store | |
| | Same-Store | | | Based on | | | Physical Occupancy | | | Total Revenue per Occupied Home | |
| | Homes | | | YTD 2012 NOI | | | YTD 12 | | | YTD 11 | | | Change | | | YTD 12 | | | YTD 11 | | | Change | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | | 3,290 | | | | 12.4 | % | | | 94.9 | % | | | 94.8 | % | | | 0.1 | % | | $ | 1,621 | | | $ | 1,526 | | | | 6.2 | % |
San Francisco, CA | | | 1,477 | | | | 8.7 | % | | | 96.4 | % | | | 96.7 | % | | | -0.3 | % | | | 2,386 | | | | 2,133 | | | | 11.9 | % |
Seattle, WA | | | 2,165 | | | | 6.9 | % | | | 96.0 | % | | | 95.8 | % | | | 0.2 | % | | | 1,414 | | | | 1,327 | | | | 6.6 | % |
Los Angeles, CA | | | 919 | | | | 3.9 | % | | | 95.1 | % | | | 95.6 | % | | | -0.5 | % | | | 2,023 | | | | 1,932 | | | | 4.7 | % |
Monterey Peninsula, CA | | | 1,565 | | | | 3.7 | % | | | 93.5 | % | | | 93.8 | % | | | -0.3 | % | | | 1,111 | | | | 1,110 | | | | 0.1 | % |
Inland Empire, CA | | | 654 | | | | 2.1 | % | | | 94.3 | % | | | 94.9 | % | | | -0.6 | % | | | 1,434 | | | | 1,379 | | | | 4.0 | % |
Sacramento, CA | | | 914 | | | | 1.7 | % | | | 92.7 | % | | | 93.1 | % | | | -0.4 | % | | | 885 | | | | 882 | | | | 0.3 | % |
Portland, OR | | | 716 | | | | 1.6 | % | | | 95.0 | % | | | 95.5 | % | | | -0.5 | % | | | 1,043 | | | | 998 | | | | 4.5 | % |
San Diego, CA | | | 366 | | | | 1.1 | % | | | 95.0 | % | | | 94.8 | % | | | 0.2 | % | | | 1,413 | | | | 1,365 | | | | 3.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 12,066 | | | | 42.1 | % | | | 94.9 | % | | | 95.1 | % | | | -0.2 | % | | | 1,539 | | | | 1,451 | | | | 6.1 | % |
| | | | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 3,516 | | | | 13.9 | % | | | 97.0 | % | | | 96.9 | % | | | 0.1 | % | | | 1,744 | | | | 1,669 | | | | 4.5 | % |
Baltimore, MD | | | 2,301 | | | | 7.7 | % | | | 96.5 | % | | | 96.5 | % | | | 0.0 | % | | | 1,428 | | | | 1,373 | | | | 4.0 | % |
Richmond, VA | | | 1,358 | | | | 3.9 | % | | | 95.4 | % | | | 95.8 | % | | | -0.4 | % | | | 1,172 | | | | 1,130 | | | | 3.7 | % |
Norfolk, VA | | | 1,438 | | | | 3.1 | % | | | 94.5 | % | | | 94.7 | % | | | -0.2 | % | | | 989 | | | | 980 | | | | 0.9 | % |
Other Mid-Atlantic | | | 168 | | | | 0.3 | % | | | 95.7 | % | | | 94.8 | % | | | 0.9 | % | | | 987 | | | | 982 | | | | 0.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 8,781 | | | | 28.9 | % | | | 96.2 | % | | | 96.2 | % | | | 0.0 | % | | | 1,437 | | | | 1,385 | | | | 3.8 | % |
| | | | | | | | |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boston, MA | | | 346 | | | | 2.2 | % | | | 96.2 | % | | | 96.7 | % | | | -0.5 | % | | | 2,774 | | | | 2,558 | | | | 8.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 346 | | | | 2.2 | % | | | 96.2 | % | | | 96.7 | % | | | -0.5 | % | | | 2,774 | | | | 2,558 | | | | 8.4 | % |
| | | | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 3,452 | | | | 7.4 | % | | | 96.0 | % | | | 95.7 | % | | | 0.3 | % | | | 1,042 | | | | 998 | | | | 4.4 | % |
Orlando, FL | | | 3,167 | | | | 6.5 | % | | | 95.7 | % | | | 95.0 | % | | | 0.7 | % | | | 964 | | | | 926 | | | | 4.1 | % |
Nashville, TN | | | 2,260 | | | | 4.8 | % | | | 96.9 | % | | | 96.3 | % | | | 0.6 | % | | | 948 | | | | 894 | | | | 6.0 | % |
Other Florida | | | 636 | | | | 1.6 | % | | | 95.0 | % | | | 93.2 | % | | | 1.8 | % | | | 1,246 | | | | 1,214 | | | | 2.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,515 | | | | 20.3 | % | | | 96.1 | % | | | 95.5 | % | | | 0.6 | % | | | 1,007 | | | | 963 | | | | 4.6 | % |
| | | | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 2,725 | | | | 5.6 | % | | | 96.2 | % | | | 96.1 | % | | | 0.1 | % | | | 1,027 | | | | 952 | | | | 7.9 | % |
Austin, TX | | | 390 | | | | 0.9 | % | | | 96.3 | % | | | 95.8 | % | | | 0.5 | % | | | 1,282 | | | | 1,195 | | | | 7.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 3,115 | | | | 6.5 | % | | | 96.2 | % | | | 96.0 | % | | | 0.2 | % | | | 1,059 | | | | 983 | | | | 7.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total/Weighted Avg. | | | 33,823 | | | | 100.0 | % | | | 95.7 | % | | | 95.6 | % | | | 0.1 | % | | $ | 1,331 | | | $ | 1,265 | | | | 5.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
14
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 8(F)
UDR, Inc.
Same-Store Operating Information By Major Market(1)
Current Year-to-Date vs. Prior Year-to-Date
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total | | | Same-Store ($000s) | |
| | Same-Store | | | Revenues | | | Expenses | | | Net Operating Income | |
| | Homes | | | YTD 12 | | | YTD 11 | | | Change | | | YTD 12 | | | YTD 11 | | | Change | | | YTD 12 | | | YTD 11 | | | Change | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | | 3,290 | | | $ | 60,718 | | | $ | 57,105 | | | | 6.3 | % | | $ | 17,268 | | | $ | 17,165 | | | | 0.6 | % | | $ | 43,450 | | | $ | 39,940 | | | | 8.8 | % |
San Francisco, CA | | | 1,477 | | | | 40,765 | | | | 36,563 | | | | 11.5 | % | | | 10,247 | | | | 9,623 | | | | 6.5 | % | | | 30,518 | | | | 26,940 | | | | 13.3 | % |
Seattle, WA | | | 2,165 | | | | 35,265 | | | | 33,033 | | | | 6.8 | % | | | 10,888 | | | | 10,671 | | | | 2.0 | % | | | 24,377 | | | | 22,362 | | | | 9.0 | % |
Los Angeles, CA | | | 919 | | | | 21,220 | | | | 20,371 | | | | 4.2 | % | | | 7,514 | | | | 6,995 | | | | 7.4 | % | | | 13,706 | | | | 13,376 | | | | 2.5 | % |
Monterey Peninsula, CA | | | 1,565 | | | | 19,510 | | | | 19,558 | | | | -0.2 | % | | | 6,477 | | | | 6,253 | | | | 3.6 | % | | | 13,033 | | | | 13,305 | | | | -2.0 | % |
Inland Empire, CA | | | 654 | | | | 10,611 | | | | 10,270 | | | | 3.3 | % | | | 3,222 | | | | 3,209 | | | | 0.4 | % | | | 7,389 | | | | 7,061 | | | | 4.6 | % |
Sacramento, CA | | | 914 | | | | 8,996 | | | | 9,011 | | | | -0.2 | % | | | 3,198 | | | | 3,038 | | | | 5.3 | % | | | 5,798 | | | | 5,973 | | | | -2.9 | % |
Portland, OR | | | 716 | | | | 8,512 | | | | 8,187 | | | | 4.0 | % | | | 2,835 | | | | 2,617 | | | | 8.3 | % | | | 5,677 | | | | 5,570 | | | | 1.9 | % |
San Diego, CA | | | 366 | | | | 5,897 | | | | 5,684 | | | | 3.7 | % | | | 2,005 | | | | 1,909 | | | | 5.0 | % | | | 3,892 | | | | 3,775 | | | | 3.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 12,066 | | | | 211,494 | | | | 199,782 | | | | 5.9 | % | | | 63,654 | | | | 61,480 | | | | 3.5 | % | | | 147,840 | | | | 138,302 | | | | 6.9 | % |
| | | | | | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 3,516 | | | | 71,391 | | | | 68,241 | | | | 4.6 | % | | | 22,718 | | | | 22,133 | | | | 2.6 | % | | | 48,673 | | | | 46,108 | | | | 5.6 | % |
Baltimore, MD | | | 2,301 | | | | 38,045 | | | | 36,577 | | | | 4.0 | % | | | 11,062 | | | | 10,823 | | | | 2.2 | % | | | 26,983 | | | | 25,754 | | | | 4.8 | % |
Richmond, VA | | | 1,358 | | | | 18,227 | | | | 17,634 | | | | 3.4 | % | | | 4,715 | | | | 4,661 | | | | 1.2 | % | | | 13,512 | | | | 12,973 | | | | 4.2 | % |
Norfolk, VA | | | 1,438 | | | | 16,128 | | | | 16,023 | | | | 0.7 | % | | | 5,278 | | | | 5,158 | | | | 2.3 | % | | | 10,850 | | | | 10,865 | | | | -0.1 | % |
Other Mid-Atlantic | | | 168 | | | | 1,903 | | | | 1,877 | | | | 1.4 | % | | | 676 | | | | 657 | | | | 2.9 | % | | | 1,227 | | | | 1,220 | | | | 0.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 8,781 | | | | 145,694 | | | | 140,352 | | | | 3.8 | % | | | 44,449 | | | | 43,432 | | | | 2.3 | % | | | 101,245 | | | | 96,920 | | | | 4.5 | % |
| | | | | | | | | | |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boston, MA | | | 346 | | | | 11,080 | | | | 10,271 | | | | 7.9 | % | | | 3,459 | | | | 2,910 | | | | 18.9 | % | | | 7,621 | | | | 7,361 | | | | 3.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 346 | | | | 11,080 | | | | 10,271 | | | | 7.9 | % | | | 3,459 | | | | 2,910 | | | | 18.9 | % | | | 7,621 | | | | 7,361 | | | | 3.5 | % |
| | | | | | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 3,452 | | | | 41,457 | | | | 39,569 | | | | 4.8 | % | | | 15,419 | | | | 14,978 | | | | 2.9 | % | | | 26,038 | | | | 24,591 | | | | 5.9 | % |
Orlando, FL | | | 3,167 | | | | 35,048 | | | | 33,444 | | | | 4.8 | % | | | 12,380 | | | | 12,007 | | | | 3.1 | % | | | 22,668 | | | | 21,437 | | | | 5.7 | % |
Nashville, TN | | | 2,260 | | | | 24,924 | | | | 23,359 | | | | 6.7 | % | | | 8,151 | | | | 8,481 | | | | -3.9 | % | | | 16,773 | | | | 14,878 | | | | 12.7 | % |
Other Florida | | | 636 | | | | 9,032 | | | | 8,633 | | | | 4.6 | % | | | 3,293 | | | | 3,336 | | | | -1.3 | % | | | 5,739 | | | | 5,297 | | | | 8.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,515 | | | | 110,461 | | | | 105,005 | | | | 5.2 | % | | | 39,243 | | | | 38,802 | | | | 1.1 | % | | | 71,218 | | | | 66,203 | | | | 7.6 | % |
| | | | | | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 2,725 | | | | 32,322 | | | | 29,908 | | | | 8.1 | % | | | 12,712 | | | | 12,567 | | | | 1.2 | % | | | 19,610 | | | | 17,341 | | | | 13.1 | % |
Austin, TX | | | 390 | | | | 5,777 | | | | 5,356 | | | | 7.9 | % | | | 2,570 | | | | 2,378 | | | | 8.1 | % | | | 3,207 | | | | 2,978 | | | | 7.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 3,115 | | | | 38,099 | | | | 35,264 | | | | 8.0 | % | | | 15,282 | | | | 14,945 | | | | 2.3 | % | | | 22,817 | | | | 20,319 | | | | 12.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 33,823 | | | $ | 516,828 | | | $ | 490,674 | | | | 5.3 | % | | $ | 166,087 | | | $ | 161,569 | | | | 2.8 | % | | $ | 350,741 | | | $ | 329,105 | | | | 6.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
15
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 8(G)
UDR, Inc.
Same-Store Operating Information By Major Market(1)
December 31, 2012
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Effective New Lease Rate Growth | | | Effective Renewal Lease Rate Growth | | | Turnover | |
| | Q4 2012 | | | Q4 2012 | | | 4Q 2012 | | | 4Q 2011 | | | TTM 2012 | | | TTM 2011 | |
West Region | | | | | | | | | | | | | | | | | | | | | | | | |
Orange County, CA | | | 2.3 | % | | | 5.2 | % | | | 54.2 | % | | | 53.3 | % | | | 61.8 | % | | | 57.2 | % |
San Francisco, CA | | | 4.3 | % | | | 7.2 | % | | | 48.9 | % | | | 45.6 | % | | | 55.7 | % | | | 51.3 | % |
Seattle, WA | | | 5.8 | % | | | 5.5 | % | | | 47.9 | % | | | 53.4 | % | | | 57.1 | % | | | 56.0 | % |
Los Angeles, CA | | | 4.5 | % | | | 4.9 | % | | | 48.3 | % | | | 41.3 | % | | | 56.9 | % | | | 51.0 | % |
Monterey Peninsula, CA | | | -4.1 | % | | | 3.9 | % | | | 77.4 | % | | | 72.1 | % | | | 66.0 | % | | | 61.3 | % |
Inland Empire, CA | | | -2.4 | % | | | 5.4 | % | | | 57.5 | % | | | 41.6 | % | | | 63.1 | % | | | 56.7 | % |
Sacramento, CA | | | 0.7 | % | | | 6.5 | % | | | 50.8 | % | | | 49.5 | % | | | 61.2 | % | | | 59.5 | % |
Portland, OR | | | 5.5 | % | | | 5.7 | % | | | 39.1 | % | | | 56.4 | % | | | 58.0 | % | | | 55.3 | % |
San Diego, CA | | | 2.5 | % | | | 2.8 | % | | | 66.7 | % | | | 71.0 | % | | | 71.0 | % | | | 66.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2.5 | % | | | 5.7 | % | | | 54.1 | % | | | 53.3 | % | | | 60.5 | % | | | 56.6 | % |
| | | | | | |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | | | | | |
Metropolitan DC | | | 1.9 | % | | | 5.5 | % | | | 38.0 | % | | | 42.9 | % | | | 42.9 | % | | | 43.7 | % |
Baltimore, MD | | | -3.9 | % | | | 5.5 | % | | | 43.3 | % | | | 45.0 | % | | | 50.3 | % | | | 51.5 | % |
Richmond, VA | | | -5.6 | % | | | 3.3 | % | | | 56.0 | % | | | 45.9 | % | | | 64.9 | % | | | 54.9 | % |
Norfolk, VA | | | -3.9 | % | | | 4.7 | % | | | 53.7 | % | | | 61.8 | % | | | 56.7 | % | | | 60.4 | % |
Other Mid-Atlantic | | | -2.4 | % | | | 0.3 | % | | | 38.1 | % | | | 52.4 | % | | | 58.9 | % | | | 64.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | -1.4 | % | | | 5.2 | % | | | 44.2 | % | | | 46.9 | % | | | 50.8 | % | | | 50.6 | % |
| | | | | | |
Northeast Region | | | | | | | | | | | | | | | | | | | | | | | | |
New York, NY | | | 7.4 | % | | | 6.1 | % | | | 40.6 | % | | | 32.5 | % | | | n/a | | | | n/a | |
Boston, MA | | | 5.7 | % | | | 6.6 | % | | | 41.7 | % | | | 34.6 | % | | | 49.7 | % | | | 38.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 6.4 | % | | | 6.4 | % | | | 41.4 | % | | | 34.0 | % | | | 49.7 | % | | | 38.2 | % |
| | | | | | |
Southeast Region | | | | | | | | | | | | | | | | | | | | | | | | |
Tampa, FL | | | 0.3 | % | | | 5.5 | % | | | 44.1 | % | | | 38.7 | % | | | 51.0 | % | | | 49.2 | % |
Orlando, FL | | | 1.8 | % | | | 5.3 | % | | | 48.2 | % | | | 52.3 | % | | | 54.6 | % | | | 52.6 | % |
Nashville, TN | | | 1.1 | % | | | 5.1 | % | | | 49.0 | % | | | 53.8 | % | | | 53.5 | % | | | 56.8 | % |
Other Florida | | | 4.2 | % | | | 6.1 | % | | | 34.6 | % | | | 53.5 | % | | | 49.8 | % | | | 56.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 1.3 | % | | | 5.3 | % | | | 46.0 | % | | | 47.8 | % | | | 52.7 | % | | | 52.6 | % |
| | | | | | |
Southwest Region | | | | | | | | | | | | | | | | | | | | | | | | |
Dallas, TX | | | 3.9 | % | | | 6.9 | % | | | 50.3 | % | | | 47.5 | % | | | 53.5 | % | | | 49.8 | % |
Austin, TX | | | 2.8 | % | | | 6.4 | % | | | 42.1 | % | | | 52.3 | % | | | 55.1 | % | | | 56.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 3.8 | % | | | 6.8 | % | | | 49.4 | % | | | 48.0 | % | | | 53.7 | % | | | 50.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total/Weighted Avg. | | | 1.7 | % | | | 5.6 | % | | | 48.4 | % | | | 48.8 | % | | | 55.0 | % | | | 53.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Combined New and Renewal Lease Rate Growth | | | | 3.6 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
16
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 9
UDR, Inc.
Development Summary(1)
December 31, 2012
(Dollars in Thousands)
(Unaudited)
Wholly-Owned
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | # of | | | Compl. | | | Cost to | | | Budgeted | | | Est. Cost | | | Estimated Qtr of | | | Percentage | |
Community | | Location | | Homes | | | Homes | | | Date | | | Cost | | | per Home | | | Compl. | | | Stabil. | | | Leased | | | Occupied | |
Projects Under Construction | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitol View on Fourteenth | | Washington, DC | | | 255 | | | | 76 | | | $ | 117,851 | | | $ | 126,100 | | | $ | 495 | (2) | | | 1Q 13 | | | | 1Q 14 | | | | 36.9 | % | | | 28.1 | % |
Fiori on Vitruvian Park® | | Addison, TX | | | 391 | | | | — | | | | 70,315 | | | | 98,350 | | | | 252 | | | | 3Q 13 | | | | 4Q 14 | | | | 1.3 | % | | | — | |
The Residences at Bella Terra | | Huntington Beach, CA | | | 467 | | | | — | | | | 89,809 | | | | 150,000 | | | | 321 | (3) | | | 4Q 13 | | | | 1Q 15 | | | | — | | | | — | |
Mission Bay | | San Francisco, CA | | | 315 | | | | — | | | | 77,444 | | | | 139,600 | | | | 443 | (4) | | | 4Q 13 | | | | 1Q 15 | | | | — | | | | — | |
Los Alisos | | Mission Viejo, CA | | | 320 | | | | — | | | | 47,723 | | | | 87,050 | | | | 272 | | | | 4Q 13 | | | | 1Q 15 | | | | — | | | | — | |
The Calvert (5) | | Alexandria, VA | | | 332 | | | | — | | | | 39,670 | | | | 132,000 | | | | 398 | | | | 2Q 14 | | | | 3Q 15 | | | | — | | | | — | |
Beach Walk | | Huntington Beach, CA | | | 173 | | | | — | | | | 15,895 | | | | 50,700 | | | | 293 | | | | 2Q 14 | | | | 3Q 15 | | | | — | | | | — | |
Pier 4 | | Boston, MA | | | 369 | | | | — | | | | 32,341 | | | | 217,700 | | | | 590 | (6) | | | 2Q 15 | | | | 3Q 16 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | 2,622 | | | | 76 | | | $ | 491,048 | | | $ | 1,001,500 | | | $ | 382 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Completed Projects, Non-Stabilized | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
N/A | | N/A | | | — | | | | — | | | $ | — | | | $ | — | | | $ | — | | | | N/A | | | | N/A | | | | N/A | | | | N/A | |
| | | | | | | | | |
Completed Projects, Stabilized During Quarter (6) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
N/A | | N/A | | | — | | | | — | | | $ | — | | | $ | — | | | $ | — | | | | N/A | | | | N/A | | | | N/A | | | | N/A | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total—Wholly Owned | | | | | 2,622 | | | | 76 | | | $ | 491,048 | | | $ | 1,001,500 | | | $ | 382 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Operating Income From Wholly-Owned Projects | | | | | | Capitalized Interest for Current Development Projects | | | | | | | | | |
| | | | QTD NOI | | | | | | | | | | | | | 4Q 12 | | | 4Q 11 | | | YTD 12 | | | YTD 11 | |
Projects Under Construction | | | | $ | (310 | ) | | | | | | | | | | | | $ | 4,784 | | | $ | 1,665 | | | $ | 14,792 | | | $ | 5,509 | |
Completed, Non-Stabilized | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Completed, Stabilized During Quarter(7) | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | $ | (310 | ) | | Projected Weighted Average Stabilized Yield of Wholly-owned Projects: | | | | 6.0% to 6.5% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unconsolidated Joint Ventures
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Own. | | | # of | | | Compl. | | | Cost to | | | Budgeted | | | Estimated Qtr of | | | Percentage | |
Community | | Location | | Interest | | | Homes | | | Homes | | | Date | | | Cost | | | Compl. | | | Stabil. | | | Leased | | | Occupied | |
Projects Under Construction | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
13th & Market | | San Diego, CA | | | 95 | % | | | 264 | | | | — | | | $ | 36,358 | | | $ | 75,500 | (8) | | | 1Q 14 | | | | 2Q 15 | | | | — | | | | — | |
Domain College Park | | College Park, MD | | | 95 | % | | | 256 | | | | — | | | | 30,620 | | | | 65,100 | (9) | | | 1Q 14 | | | | 2Q 15 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | 520 | | | | — | | | $ | 66,978 | | | $ | 140,600 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Completed Projects, Non-Stabilized | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
N/A | | N/A | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | |
Completed Projects, Stabilized During Quarter | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lodge at Stoughton | | Stoughton, MA | | | 95 | % | | | 240 | | | | 240 | | | | 41,358 | | | | 43,400 | | | | 2Q 12 | | | | 4Q 12 | | | | 95.8 | % | | | 94.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total—Unconsolidated Joint Ventures | | | | 760 | | | | 240 | | | $ | 108,336 | | | $ | 184,000 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
(2) | Includes 16,000 square feet of retail space. |
(3) | Includes 17,000 square feet of retail space. |
(4) | Includes 8,000 square feet of retail space. |
(5) | Project encompasses the complete redevelopment of the former 187 homes combined with the development of an additional 145 homes, 10,000 square feet of retail space and underground parking. |
(6) | Includes 11,000 square feet of retail space. |
(7) | NOI is included in Stabilized, Non-Mature category on Attachment 5. |
(8) | Includes 21,000 square feet of retail space. |
(9) | Includes 10,000 square feet of retail space. |
17
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 10
UDR, Inc.
Redevelopment Summary(1)
December 31, 2012
(Dollars in Thousands)
(Unaudited)
Wholly-Owned
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | # of | | | Compl. | | | Cost to | | | Budgeted | | | Est. Cost | | | Estimated Qtr of | | | Percentage | |
Community | | Location | | Homes | | | Homes | | | Date | | | Cost(2) | | | per Home | | | Compl. | | | Same-Store(3) | | | Leased | | | Occupied | |
Projects in Redevelopment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The Westerly on Lincoln | | Marina del Rey, CA | | | 583 | | | | 357 | | | $ | 29,768 | | | $ | 36,100 | | | $ | 62 | | | | 2Q 13 | | | | 3Q 14 | | | | 96.6 | % | | | 93.1 | % |
Rivergate | | New York, NY | | | 706 | | | | 124 | | | | 16,830 | | | | 60,000 | | | | 85 | | | | 3Q 14 | | | | 4Q 15 | | | | 89.7 | % | | | 88.1 | % |
Pine Brook I & II | | Costa Mesa, CA | | | 496 | | | | 22 | | | | 6,065 | | | | 38,700 | | | | 78 | | | | 2Q 14 | | | | 3Q 15 | | | | 88.5 | % | | | 87.3 | % |
Villa Venetia | | Costa Mesa, CA | | | 468 | | | | 99 | | | | 22,355 | | | | 36,600 | | | | 78 | | | | 2Q 14 | | | | 3Q 15 | | | | 73.3 | % | | | 71.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | 2,253 | | | | 602 | | | $ | 75,018 | | | $ | 171,400 | | | $ | 76 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Completed Redevelopments, Non-Stabilized | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
N/A | | N/A | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | |
Completed Redevelopments, Stabilized During Quarter | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
N/A | | N/A | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total—Wholly Owned | | | | | 2,253 | | | | 602 | | | $ | 75,018 | | | $ | 171,400 | | | $ | 76 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Capitalized Interest for Current Redevelopment Projects | | | | |
| | | | | | | | | | 4Q 12 | | | 4Q 11 | | | YTD 12 | | | YTD 11 | |
Projected Weighted Average Return on Incremental Capital Invested: | | 7.0% to 9.0% | | | | | | | | $ | 755 | | | $ | — | | | $ | 2,634 | | | $ | — | |
(1) | See Attachment 16 for definitions and other terms. |
(2) | Represents UDR’s incremental capital invested in the projects. |
(3) | Estimated Same-Store quarter represents the quarter UDR anticipates contributing the community to the same-store pool. |
18
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 11
UDR, Inc.
Land Summary(1)
December 31, 2012
(Dollars in Thousands)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | |
| | | | Ownership | | | Current | | | | | | | | | | |
Parcel | | Location | | Interest | | | Cost Basis | | | Status Update (2) | |
| | | | | | | | | | Pursuing | | | Design | | | Hold for Future | |
| | | | | | | | | | Entitlements | | | Development | | | Development | |
Wholly-Owned | | | | | | | | | | | | | | | | | | | | | | |
3033 Wilshire | | Los Angeles, CA | | | 100 | % | | $ | 16,959 | | | | | | | | | | | | X | |
Vitruvian Park® | | Addison, TX | | | 100 | % | | | 83,647 | | | | | | | | X | | | | X | |
7 Harcourt(3) | | Boston, MA | | | 100 | % | | | 4,760 | | | | X | | | | | | | | | |
399 Fremont(4) | | San Francisco, CA | | | 100 | % | | | 55,323 | | | | | | | | X | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | $ | 160,689 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | | Current | | | | | | | | | | |
Consolidated Joint Ventures(5) | | | | | Cost Basis | | | | | | | | | | |
3032 Wilshire | | Santa Monica, CA | | | 95.0 | % | | | 10,925 | | | | X | | | | | | | | | |
2919 Wilshire | | Santa Monica, CA | | | 95.0 | % | | | 7,456 | | | | X | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | $ | 18,381 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | | Current | | | | | | | | | | |
UDR/MetLife I Unconsolidated Joint Venture | | | Cost Basis | | | | | | | | | | |
8 parcels(5)(6) | | | | | 4.3 | % | | $ | 185,116 | | | | X | | | | X | | | | X | |
| | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | $ | 364,186 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
UDR pro rata share of cost basis | | | $ | 186,074 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
(2) | Pursuing Entitlements: During this phase the Company is actively pursuing the necessary approvals for the rights to develop multifamily and/or mixed use communities. |
Design Development: During this phase the Company is actively working to complete architectural and engineering documents in preparation for the commencement of construction of multifamily and/or mixed uses communities.
Hold for Future Development: Entitled and/or unentitled land sites that the Company holds for future development.
(3) | Land is adjacent to UDR’s Garrison Square community. Will include primarily common areas for Garrison Square. |
(4) | UDR entered into an agreement to purchase our partner’s interest during the fourth quarter of 2012; which closed on January 28, 2013. |
(5) | Represents joint ventures at 100 percent. |
(6) | Parcels are located in Bellevue, WA; Los Angeles, CA (3 parcels); Irvine, CA; Mountain View, CA; Dublin, CA; and Fort Lauderdale, FL. |
19
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 12
UDR, Inc.
Unconsolidated Joint Venture Summary(1)
December 31, 2012
(Dollars in Thousands)
(Unaudited)
Portfolio Characteristics
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | # of | | | | | | | | | Physical | | | Total Revenue per | | | Net Operating Income | |
| | Property | | Comm. / | | | # of | | | Own. | | | Occupancy | | | Occupied Home | | | UDR’s Share | | | UDR’s Share | | | Total | |
Joint Venture | | Type | | Parcels | | | Homes | | | Interest | | | 4Q 12 | | | 4Q 12(1) | | | QTD | | | YTD | | | YTD(2) | |
UDR / MetLife II | | Various | | | 13 | | | | 2,752 | | | | 50.0 | % | | | 95.2 | % | | $ | 3,130 | | | $ | 9,333 | | | $ | 33,055 | | | $ | 66,110 | |
UDR / MetLife I | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating communities | | Various | | | 14 | | | | 2,547 | | | | 13.3 | % | | | 95.1 | % | | | 2,758 | | | | 1,820 | | | | 7,846 | | | | 66,833 | |
Land parcels | | | | | 8 | | | | TBD | | | | 4.3 | % | | | — | | | | — | | | | 24 | | | | 8 | | | | 692 | |
UDR / KFH | | High-rise | | | 3 | | | | 660 | | | | 30.0 | % | | | 94.9 | % | | | 2,476 | | | | 1,051 | | | | 4,170 | | | | 13,901 | |
Lodge at Stoughton | | Garden | | | 1 | | | | 240 | | | | 95.0 | % | | | 96.2 | % | | | 1,556 | | | | 876 | | | | 1,450 | | | | 1,526 | |
Texas | | Garden | | | 8 | | | | 3,359 | | | | 20.0 | % | | | 96.9 | % | | | 973 | | | | 1,208 | | | | 4,593 | | | | 22,967 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total/Weighted Average | | | | | 47 | | | | 9,558 | | | | | | | | 95.8 | % | | $ | 2,385 | | | $ | 14,312 | | | $ | 51,122 | | | $ | 172,029 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance Sheet Characteristics and Returns
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Gross Book Value | | | | | | | | | | | | | | | | �� | | | |
| | of JV Real | | | Total | | | UDR’s Equity | | | Weighted Avg. | | | Debt | | | Returns | |
Joint Venture | | Estate Assets(3) | | | Project Debt(3) | | | Investment | | | Interest Rate | | | Maturity | | | ROIC | | | ROE | |
UDR / MetLife II | | $ | 1,422,788 | | | $ | 775,444 | | | $ | 327,001 | | | | 4.2 | % | | | Various | | | | | | | | | |
UDR / MetLife I | | | 1,327,224 | | | | 497,031 | | | | 75,129 | | | | 4.3 | % | | | Various | | | | | | | | | |
UDR / KFH | | | 280,240 | | | | 165,209 | | | | 29,663 | | | | 3.4 | % | | | Various | | | | | | | | | |
Lodge at Stoughton | | | 41,358 | | | | 24,482 | | | | 16,311 | | | | 3.0 | % | | | 10/2014 | | | | | | | | | |
Texas | | | 321,031 | | | | 219,588 | | | | 3,457 | | | | 5.6 | % | | | 12/2014 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total/Weighted Average | | $ | 3,392,641 | | | $ | 1,681,754 | | | $ | 451,561 | | | | 4.3 | % | | | | | | | 6.2 | % | | | 7.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Same-Store Unconsolidated Joint Venture Growth
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Same-Store | | | | | | | | | | | | | | | | | | | |
| | Joint Venture | | | Q4 2012 vs. Q4 2011 Growth | | | Q4 2012 vs. Q3 2012 Growth | |
Joint Venture | | Communities (3) | | | Revenue | | | Expense | | | NOI | | | Revenue | | | Expense | | | NOI | |
UDR / MetLife II | | | 8 | | | | 4.1 | % | | | -6.0 | % | | | 8.9 | % | | | 2.8 | % | | | -2.0 | % | | | 4.9 | % |
UDR / MetLife I | | | 12 | | | | 6.8 | % | | | -22.5 | % | | | 34.6 | % | | | 1.9 | % | | | -9.0 | % | | | 9.0 | % |
UDR / KFH | | | 1 | | | | -1.2 | % | | | -10.9 | % | | | 4.2 | % | | | -7.5 | % | | | 0.3 | % | | | -10.8 | % |
Lodge at Stoughton | | | — | | | | N/A | | | | N/A | | | | N/A | | | | N/A | | | | N/A | | | | N/A | |
Texas | | | 8 | | | | 7.3 | % | | | -1.8 | % | | | 13.3 | % | | | 1.4 | % | | | -14.1 | % | | | 13.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total/Average | | | 29 | | | | 5.7 | % | | | -13.0 | % | | | 18.4 | % | | | 1.9 | % | | | -8.0 | % | | | 7.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | |
Same-Store JV Results at UDR’s Pro-rata Ownership Interest | | | | | | NOI | | | | | | | | | NOI | |
| | | | | | | | | | | | | | | 13.4 | % | | | | | | | | | | | 6.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Same-Store | | | | | | | | | | |
| | Joint Venture | | | YTD 2012 vs. YTD 2011 Growth | |
Joint Venture | | Communities (3) | | | Revenue | | | Expense | | | NOI | |
UDR / MetLife II | | | 6 | | | | 4.9 | % | | | 0.6 | % | | | 6.9 | % |
UDR / MetLife I | | | 7 | | | | 9.7 | % | | | 10.2 | % | | | 9.3 | % |
UDR / KFH | | | 1 | | | | -2.3 | % | | | -6.8 | % | | | -0.3 | % |
Lodge at Stoughton | | | — | | | | N/A | | | | N/A | | | | N/A | |
Texas | | | 8 | | | | 5.6 | % | | | 4.6 | % | | | 6.2 | % |
| | | | | | | | | | | | | | | | |
Total/Average | | | 22 | | | | 6.1 | % | | | 4.5 | % | | | 7.0 | % |
| | | | | | | | | | | | | | | | |
| | |
Same-Store JV Results at UDR’s Pro-rata Ownership Interest | | | | | | NOI | |
| | | | | | | | | | | | | | | 6.8 | % |
| | | | | | | | | | | | | | | | |
(1) | See Attachment 16 for definitions and other terms. |
(2) | Represents year-to-date net operating income at 100 percent. |
(3) | Joint ventures represented at 100 percent. |
20
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 13
UDR, Inc.
Acquisitions and Dispositions Summary
December 31, 2012
(Dollars in Thousands)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | | | | | Ownership | | | | | | # of | | | Price per | |
Date of Purchase | | Community | | Location | | Interest | | | Price(1) | | | Homes | | | Home | |
Acquisitions—Wholly-Owned | | | | | | | | | | | | | | | | | | |
| | | | | | |
Apr-12 | | Lakeline Villas(2) | | Austin, TX | | | 100 | % | | $ | 22,780 | | | | 309 | | | $ | 74 | |
Apr-12 | | Redstone Ranch (2) | | Austin, TX | | | 100 | % | | | 26,350 | | | | 324 | | | | 81 | |
| | | | | | | | | | | | | | | | | | | | |
Total/Weighted Average | | | | | | | | | | $ | 49,130 | | | | 633 | | | $ | 78 | |
| | | | | | | | | | | | | | | | | | | | |
Acquisitions—Wholly-Owned Land | | | | | | | | | | | | | | | | | | |
Jan-12/Oct-12/Jan-13 | | 399 Fremont | | San Francisco, CA | | | 100 | % | | $ | 52,200 | | | | | | | | | |
May-12/Dec-12 | | Pier 4 | | Boston, MA | | | 100 | % | | | 25,000 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total/Weighted Average | | | | | | | | | | $ | 77,200 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Acquisitions—Consolidated Joint Venture Land | | | | | | | | | | | | | | | | | | |
Sept-12 | | 3032 Wilshire (6) | | Santa Monica, CA | | | 95 | % | | | 10,750 | | | | | | | | | |
Oct-12 | | 2919 Wilshire(6) | | Santa Monica, CA | | | 95 | % | | | 7,300 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | $ | 18,050 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Acquisitions—Joint Ventures—UDR/MetLife II JV | | | | | | | | | | | | | | | | | | |
Jan-12 | | Columbus Square(3) | | New York, NY | | | 50 | % | | $ | 630,000 | | | | 710 | | | $ | 887 | |
Jan-12 | | 7 communities(4) | | Various | | | 50 | % | | | 649,600 | | | | 1,818 | | | | 357 | |
Nov-12 | | Olivian(5) | | Seattle, WA | | | 50 | % | | | 126,300 | | | | 224 | | | | 564 | |
| | | | | | | | | | | | | | | | | | | | |
Total/Weighted Average | | | | | | | | | | $ | 1,405,900 | | | | 2,752 | | | $ | 511 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | Ownership | | | | | | # of | | | Price per | |
Date of Sale | | Community | | Location | | Interest | | | Price(1) | | | Homes | | | Home | |
Dispositions—Wholly-Owned | | | | | | | | | | | | | | | | | | |
| | | | | | |
Mar-12 | | Hunter’s Ridge | | Plant City, FL | | | 100 | % | | $ | 19,000 | | | | 352 | | | $ | 54 | |
Mar-12 | | The Groves | | Port Orange, FL | | | 100 | % | | | 10,000 | | | | 172 | | | | 58 | |
Mar-12 | | Mallards at Brandywine | | Deland, FL | | | 100 | % | | | 6,000 | | | | 168 | | | | 36 | |
Mar-12 | | Pierpoint Port Orange | | Port Orange, FL | | | 100 | % | | | 15,000 | | | | 208 | | | | 72 | |
Mar-12 | | Manor at England Run | | Fredericksburg, VA | | | 100 | % | | | 62,300 | | | | 476 | | | | 131 | |
Mar-12 | | Greens at Falls Run | | Fredericksburg, VA | | | 100 | % | | | 21,100 | | | | 200 | | | | 106 | |
Jun-12 | | Portfolio disposition | | Various | | | 100 | % | | | 476,000 | | | | 4,931 | | | | 97 | |
| | | | | | | | | | | | | | | | | | | | |
Total/Weighted Average | | | | | | | | | | $ | 609,400 | | | | 6,507 | | | $ | 94 | |
| | | | | | | | | | | | | | | | | | | | |
Dispositions—Joint Ventures | | | | | | | | | | | | | | | | | | | | |
Portfolio disposition(7) | | | | | | | | | | $ | 290,500 | | | | 1,159 | | | $ | 223 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | Represents total purchase/sale price at 100 percent. |
(2) | Communities were previously part of the Texas JV. Prior to the acquisition, UDR’s ownership interest in these communities was 20 percent. |
(3) | Includes five recently developed high-rise apartment buildings located on the Upper West Side of Manhattan acquired by UDR/MetLife II JV. |
(4) | Prior to the formation of UDR/MetLife II JV, UDR’s weighted average ownership in these seven communities was 11.1 percent. |
(5) | Prior to transferring the asset to UDR/MetLife II JV, UDR’s weighted average ownership in this community was 9.1 percent. |
(6) | Land parcels are consolidated. |
(7) | Properties sold to MetLife from UDR/MetLife I JV. |
21
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 14
UDR, Inc.
Capital Expenditure and Repair and Maintenance Summary
December 31, 2012
(Dollars in Thousands)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | | | | Three Months | | | | | | Twelve Months | | | | |
| | Weighted Avg. | | | Ended | | | | | | Ended | | | | |
Category (Capitalized) | | Useful Life (yrs) (1) | | | December 31, 2012 | | | Cost per Home | | | December 31, 2012 | | | Cost per Home | |
Capital Expenditures(2) | | | | | | | | | | | | | | | | | | | | |
| | | | | |
Average Number of Homes | | | | | | | 41,681 | | | | | | | | 43,992 | | | | | |
| | | | | |
Recurring Cap Ex | | | | | | | | | | | | | | | | | | | | |
Asset Preservation | | | | | | | | | | | | | | | | | | | | |
Building Interiors | | | 5 - 20 | | | $ | 3,112 | | | $ | 75 | | | $ | 13,398 | | | $ | 305 | |
Building Exteriors | | | 5 - 20 | | | | 2,562 | | | | 61 | | | | 9,550 | | | | 217 | |
Landscaping and Grounds | | | 10 | | | | 889 | | | | 21 | | | | 5,426 | | | | 123 | |
| | | | | | | | | | | | | | | | | | | | |
Total Asset Preservation | | | | | | $ | 6,563 | | | $ | 157 | | | $ | 28,374 | | | $ | 645 | |
| | | | | |
Turnover Related | | | 5 | | | $ | 2,826 | | | $ | 68 | | | $ | 13,875 | | | $ | 315 | |
| | | | | | | | | | | | | | | | | | | | |
Total Recurring Cap Ex | | | | | | $ | 9,389 | | | $ | 225 | | | $ | 42,249 | | | $ | 960 | |
| | | | | | | | | | | | | | | | | | | | |
Revenue Enhancing Cap Ex(3) | | | 5 - 20 | | | $ | 363 | | | $ | 9 | | | $ | 10,772 | | | $ | 245 | |
| | | | | | | | | | | | | | | | | | | | |
Total(4) | | | | | | $ | 9,752 | | | $ | 234 | | | $ | 53,021 | | | $ | 1,205 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Three Months | | | | | | Twelve Months | | | | |
| | Ended | | | | | | Ended | | | | |
Category (Expensed) | | December 31, 2012 | | | Cost per Home | | | December 31, 2012 | | | Cost per Home | |
Repair and Maintenance | | | | | | | | | | | | | | | | |
| | | | |
Average Number of Homes | | | 41,681 | | | | | | | | 43,992 | | | | | |
| | | | | | | | | | | | | | | | |
Contract Services | | $ | 4,403 | | | $ | 106 | | | $ | 19,001 | | | $ | 432 | |
| | | | | | | | | | | | | | | | |
Turnover Related Expenses | | $ | 1,372 | | | $ | 33 | | | $ | 6,574 | | | $ | 149 | |
| | | | | | | | | | | | | | | | |
Other Repair and Maintenance | | | | | | | | | | | | | | | | |
Building Interiors | | | 1,596 | | | | 38 | | | | 7,661 | | | | 174 | |
Building Exteriors | | | 470 | | | | 11 | | | | 2,033 | | | | 46 | |
Landscaping and Grounds | | | 207 | | | | 5 | | | | 889 | | | | 20 | |
| | | | | | | | | | | | | | | | |
Total | | $ | 8,048 | | | | 193 | | | $ | 36,158 | | | | 821 | |
| | | | | | | | | | | | | | | | |
(1) | Weighted average useful life of capitalized expenses for the twelve months ended December 31, 2012. |
(2) | Excludes redevelopment capital. |
(3) | Revenue enhancing capital expenditures were incurred at specific apartment communities in conjunction with UDR’s overall capital expenditure plan. |
(4) | Total recurring capital expenditures represent all asset preservation, turnover related costs and revenue enhancing activities, including properties sold during the year. |
22
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 15
UDR, Inc.
Full-Year 2013 Guidance(1)
December 31, 2012
(Unaudited)
FFO and AFFO per Share Guidance
| | | | |
| | 1Q 2013 | | Full Year 2013 |
FFO per common share, diluted | | $0.31 to $0.33 | | $1.35 to $1.41 |
FFO As Adjusted per common share, diluted | | $0.31 to $0.33 | | $1.33 to $1.39 |
Adjusted Funds from Operations (“AFFO”) per common share, diluted | | $0.27 to $0.29 | | $1.17 to $1.23 |
Weighted average diluted shares/units (M) | | 263.5 | | 265.5 |
Annualized dividend per share | | | | $0.94 |
| | |
Same-Store Guidance | | Full Year 2013 |
Revenue growth | | 4.00% to 5.00% |
Expense growth | | 2.75% to 3.25% |
NOI growth | | 4.25% to 6.00% |
Physical occupancy | | 95.5% |
| |
Same-store homes | | 37,096 |
| | |
Transactional Activity ($ in millions) | | Full Year 2013 |
Wholly-owned acquisitions | | None |
Wholly-owned dispositions | | $150 to $250 |
Cap rate spread | | N/A |
Development spending | | $425 to $475 |
Redevelopment spending | | $125 to $150 |
Joint venture investment | | None |
| | |
Capital Markets Activity ($ in millions) | | Full Year 2013 |
Debt maturities | | $160 |
New debt issuance | | $300 to $375 |
Equity issuances | | $75 to $125 |
| | |
Other Additions/(Deductions) ($ in millions except per home amounts) | | Full Year 2013 |
Interest | | ($127) to ($133) |
General and administrative, gross(2) | | ($43) to ($46) |
Tax benefit for RE3 | | $11 to $13 |
Joint venture fee income | | $9 to $11 |
Total joint venture FFO, excluding fee income | | $23 to $27 |
Non-recurring items: | | |
RE3 gains from asset sales | | $0 to $5 |
Acquisition-related costs | | None |
| |
Stabilized homes | | 41,495 |
Recurring capital expenditures per home | | $1,020 |
(1) | See Attachment 16 for definitions and other terms |
(2) | Includes an estimated $5.5 million of Long Term Incentive Plan compensation expense. |
23
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 16(A)
UDR, Inc.
Definitions and Reconciliations
December 31, 2012
(Unaudited)
Acquired Communities: The Company defines Acquired Communities as those communities acquired by the Company, other than development and redevelopment activity, that did not achieve stabilization as of the most recent quarter.
Adjusted Funds From Operations (“AFFO”):The Company defines AFFO as FFO As Adjusted less recurring capital expenditures.
Management considers AFFO a useful metric for investors as it is more indicative of the Company’s recurring operational cash flow than FFO As Adjusted. A reconciliation between FFO As Adjusted and AFFO is provided on Attachment 2.
Development Communities: The Company defines Development Communities as those communities recently developed or under development by the Company, that are currently majority owned by the Company and have not achieved stabilization as of the most recent quarter.
Discontinued Operations:FASB ASC Subtopic 205.20, requires, among other things, that the primary assets and liabilities and the results of operations of UDR’s real properties that have been sold or are held for disposition, be classified as discontinued operations and segregated in UDR’s Consolidated Statements of Operations and Consolidated Balance Sheets. Properties classified as real estate held for disposition generally represent properties actively marketed or contracted for sale that are expected to close within the next twelve months.
The primary assets and liabilities and the net operating results of those properties sold or classified as held for disposition through December 31, 2012, are accounted for as discontinued operations for all periods presented. This presentation does not have an impact on net income available to common stockholders, it only results in the reclassification of the operating results of all properties sold or classified as held for disposition through December 31, 2012, within the Consolidated Statements of Operations for the periods ended December 31, 2012 and 2011, and the reclassification of the assets and liabilities within the Consolidated Balance Sheets as of December 31, 2012 and December 31, 2011.
During the twelve months ended December 31, 2012, UDR sold 21 communities with a total of 6,507 units. During the twelve months ended December 31, 2011, UDR sold 18 communities with a total of 4,488 units. At December 31, 2012, UDR has no communities classified as real estate held for disposition. The results of operations for these properties are classified on the Consolidated Statements of Operations on Attachment 1 of the Company’s quarterly supplemental disclosure in the line item entitled “Income from discontinued operations”.
| | | | | | | | | | | | | | | | |
In thousands | | 4Q 12 | | | 4Q 11 | | | YTD 12 | | | YTD 11 | |
Rental income | | $ | — | | | $ | 22,104 | | | $ | 30,316 | | | $ | 107,963 | |
| | | | |
Rental expenses | | | — | | | | 8,515 | | | | 10,566 | | | | 40,724 | |
Property management fee | | | — | | | | 609 | | | | 834 | | | | 2,970 | |
Real estate depreciation | | | — | | | | 7,683 | | | | 6,340 | | | | 43,555 | |
Interest expense | | | — | | | | 112 | | | | — | | | | 1,967 | |
Other expense | | | — | | | | 710 | | | | 791 | | | | 865 | |
| | | | | | | | | | | | | | | | |
| | | — | | | | 17,629 | | | | 18,531 | | | | 90,081 | |
| | | | |
Income before net gain on the sale of depreciable property | | | — | | | | 4,475 | | | | 11,785 | | | | 17,882 | |
Net (loss)/gain on the sale of depreciable property | | | 156 | | | | 69,865 | | | | 251,554 | | | | 125,928 | |
| | | | | | | | | | | | | | | | |
Income from discontinued operations | | $ | 156 | | | $ | 74,340 | | | $ | 263,339 | | | $ | 143,810 | |
| | | | | | | | | | | | | | | | |
Effective New Lease Rate Growth: The Company defines effective new lease rate growth as the increase in gross potential rent realized less all concessions during a respective quarter on all new leases signed.
Management considers effective new lease rate growth a useful metric for investors as it is useful when assessing market-level new demand trends.
Effective Renewal Lease Rate Growth: The Company defines effective renewal lease rate growth as the increase in gross potential rent realized less all concessions during a respective quarter on all renewed leases.
Management considers effective renewal lease rate growth a useful metric for investors as it is useful when assessing market-level, in-place demand trends.
Estimated Quarter of Completion: The Company defines estimated quarter of completion of a development or redevelopment project as the date on which construction is expected to be completed, but does not represent the date of stabilization.
Estimated Quarter of Stabilization:The Company defines estimated quarter of stabilization of a development or redevelopment project as the initial quarter when operations stabilize in accordance with the Stabilization definition on Attachment 16(C) of the Company’s quarterly supplemental disclosure.
Fixed Charge Coverage Ratio: The Company defines Fixed Charge Coverage Ratio as net income, excluding the impact of interest expense, real estate depreciation and amortization of wholly owned and other joint venture communities, other depreciation and amortization, minority interests, net gain on the sale of depreciable property, RE3 income tax, divided by total interest plus preferred dividends.
Management considers fixed charge coverage a useful metric for investors as it provides ratings agencies, investors and lending partners with a widely-used measure of the Company’s ability to service its debt obligations as well as compare leverage against that of its peer REITs. A reconciliation of the components that comprise fixed charge coverage is provided on Attachment 4(C) of the Company’s quarterly supplemental disclosure.
Funds From Operations as Adjusted:The Company defines FFO as Adjusted as FFO excluding the impact of acquisition-related costs and other non-recurring items including, but not limited to, prepayment costs/benefits associated with early debt retirement, gains on sales of marketable securities and taxable REIT subsidiary property, storm-related expenses, severance costs and legal costs.
Management considers FFO As Adjusted a useful metric for investors as it is more indicative of the Company’s recurring operational FFO than FFO. FFO As Adjusted excludes non-recurring items which, if included, result in less comparability between companies and across time periods. A reconciliation from FFO to FFO As Adjusted is provided on Attachment 2.
24
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 16(B)
UDR, Inc.
Definitions and Reconciliations
December 31, 2012
(Unaudited)
Funds From Operations (“FFO”):The Company defines FFO as net income (computed in accordance with GAAP) excluding the impact of impairment write-downs of depreciable real estate or of investments in non-consolidated investees that are driven by measurable decreases in the fair value of depreciable real estate held by the investee, gains (or losses) from sales of depreciable property, plus real estate 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.
Management considers FFO a useful metric for investors as the Company uses FFO in evaluating property acquisitions and its operating performance and believes that FFO should be considered along with, but not as an alternative to, net income and cash flows as a measure of the Company’s activities in accordance with generally accepted accounting principles and is not necessarily indicative of cash available to fund cash needs. A reconciliation between Net Income and FFO is provided on Attachment 2 of the Company’s quarterly supplemental disclosure.
Held For Disposition Communities: The Company defines Held for Disposition Communities as those communities that were held for sale as of the end of the most recent quarter.
Interest Coverage Ratio: The Company defines Interest Coverage Ratio as net income, excluding the impact of interest expense, real estate depreciation and amortization of wholly owned and joint venture communities, other depreciation and amortization, minority interests, net gain on the sale of depreciable property, RE3 income tax, divided by total interest.
Management considers interest coverage ratio a useful metric for investors as it provides ratings agencies, investors and lending partners with a widely-used measure of the Company’s ability to service its debt obligations as well as compare leverage against that of its peer REITs. A reconciliation of the components that comprise interest coverage ratio is provided on Attachment 4(C) of the Company’s quarterly supplemental disclosure.
Joint Venture Reconciliation at UDR’s Weighted Average Pro-Rata Ownership Interest
| | | | | | | | |
In thousands | | 4Q 12 | | | YTD 12 | |
Loss from unconsolidated entities | | $ | (2,757 | ) | | $ | (8,579 | ) |
Management fee | | | 788 | | | | 3,121 | |
Interest expense | | | 6,130 | | | | 23,127 | |
Depreciation | | | 9,897 | | | | 32,531 | |
General and administrative | | | 126 | | | | 660 | |
Other income/expense | | | 128 | | | | 262 | |
| | | | | | | | |
Total Joint Venture NOI at UDR’s Pro-Rata Ownership Interest | | $ | 14,312 | | | $ | 51,122 | |
| | | | | | | | |
JV Return on Equity (“ROE”): The Company defines JV ROE as the pro rata share of property NOI plus property and asset management fee revenue less interest expense, divided by the average of beginning and ending equity capital for the quarter.
Management considers ROE a useful metric for investors as it provides a widely used measure of how well the Company is investing its capital on a leveraged basis.
JV Return on Invested Capital (“ROIC”): The Company defines JV ROIC as the pro rata share of property NOI plus property and asset management fee revenue divided by the average of beginning and ending invested capital for the quarter.
Management considers ROIC a useful metric for investors as it provides a widely used measure of how well the Company is investing its capital on an unleveraged basis.
Net Debt to EBITDA: The Company defines net debt to EBITDA as total debt net of cash and cash equivalents divided by EBITDA. EBITDA is defined as net income, excluding the impact of interest expense, real estate depreciation and amortization of wholly owned and other joint venture communities, other depreciation and amortization, minority interests, net gain on the sale of depreciable property, and RE3 income tax.
Management considers net debt to EBITDA a useful metric for investors as it provides ratings agencies, investors and lending partners with a widely-used measure of the Company’s ability to service its debt obligations as well as compare leverage against that of its peer REITs. A reconciliation between net income and EBITDA is provided on Attachment 4(C) of the Company’s quarterly supplemental disclosure.
Net Operating Income (“NOI”): The Company defines NOI as rental income less direct property rental expenses. Rental income represents gross market rent less adjustments for concessions, vacancy loss and bad debt. Rental expenses include real estate taxes, insurance, personnel, utilities, repairs and maintenance, administrative and marketing. Excluded from NOI is property management expense which is calculated as 2.75% of property revenue to cover the regional supervision and accounting costs related to consolidated property operations, and land rent.
Management considers NOI a useful metric for investors as it is a more meaningful representation of a community’s continuing operating performance than net income as it is prior to corporate-level expense allocations, general and administrative costs, capital structure and depreciation and amortization and is a widely used input, along with capitalization rates, in the determination of real estate valuations. A reconciliation of Net Income to NOI is provided below.
| | | | | | | | | | | | | | | | | | | | |
In thousands | | 4Q 12 | | | 3Q12 | | | 4Q 11 | | | YTD 12 | | | YTD 11 | |
Net Income/(loss) attributable to UDR, Inc. | | $ | (12,300 | ) | | $ | (9,031 | ) | | $ | 46,498 | | | $ | 212,177 | | | $ | 20,023 | |
Property management | | | 5,017 | | | | 4,998 | | | | 4,692 | | | | 19,632 | | | | 17,131 | |
Other operating expense | | | 1,464 | | | | 1,467 | | | | 1,582 | | | | 5,748 | | | | 5,990 | |
Non-property income | | | 129 | | | | (3,836 | ) | | | (2,712 | ) | | | (28,386 | ) | | | (11,070 | ) |
Depreciation | | | 83,456 | | | | 88,223 | | | | 90,830 | | | | 344,060 | | | | 326,788 | |
Interest | | | 30,660 | | | | 31,845 | | | | 39,581 | | | | 138,792 | | | | 156,366 | |
Storm-related charges | | | 8,495 | | | | — | | | | — | | | | 8,495 | | | | — | |
Acquisition-related costs | | | 528 | | | | 1,312 | | | | 57 | | | | 2,336 | | | | 4,828 | |
Severance charges | | | 484 | | | | — | | | | 317 | | | | 733 | | | | 1,342 | |
General and administrative | | | 9,641 | | | | 8,710 | | | | 11,567 | | | | 40,723 | | | | 41,087 | |
Tax benefit for RE3, net | | | (2,974 | ) | | | (2,960 | ) | | | (5,820 | ) | | | (8,752 | ) | | | (5,647 | ) |
Other depreciation and amortization | | | 1,092 | | | | 1,078 | | | | 919 | | | | 4,105 | | | | 3,931 | |
Income from discontinued operations | | | (156 | ) | | | 1,133 | | | | (74,340 | ) | | | (263,339 | ) | | | (143,810 | ) |
Net loss/(income) attributable to non-controlling interests | | | (655 | ) | | | (645 | ) | | | 1,620 | | | | 8,126 | | | | 562 | |
| | | | | | | | | | | | | | | | | | | | |
Total consolidated NOI | | $ | 124,881 | | | $ | 122,294 | | | $ | 114,791 | | | $ | 484,450 | | | $ | 417,521 | |
| | | | | | | | | | | | | | | | | | | | |
25
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g70c75.jpg)
Attachment 16(C)
UDR, Inc.
Definitions and Reconciliations
December 31, 2012
(Unaudited)
Non-Residential / Other: The Company defines Non-Residential / Other as non-apartment components of mixed-use properties, properties being prepared for redevelopment and properties where a material change in home count has occurred.
Physical Occupancy:The Company defines physical occupancy as the number of occupied homes divided by the total homes available at a community.
QTD Same-store (“SS”) Communities:The Company defines SS as those communities stabilized for five consecutive quarters. These communities were owned and had stabilized occupancy and operating expenses as of the beginning of the prior year, there is no plan to conduct substantial redevelopment activities, and the community is not held for disposition within the current year.
RE3: RE3 is the Company’s taxable REIT subsidiary (“TRS”) that focuses on development, land entitlement and short-term hold investments. RE3 gains on sales, net of taxes, is defined as net sales proceeds less a tax provision and any related valuation allowance release, and the gross investment basis of the asset before accumulated depreciation.
Management considers the TRS’s gains on sales, net of taxes, when included in FFO, to be a meaningful supplemental measure of the Company’s performance as the short-term use of funds in the TRS produces a profit which generally differs from a traditional long-term real estate investment for a REIT.
Recurring Capital Expenditures:The Company defines recurring capital expenditures as expenditures that help to preserve the value of and maintain functionality at its communities.
Management considers recurring capital expenditures a useful metric for investors as it quantifies the amount of capital expenditures that are necessary to preserve the value of its communities.
Redevelopment Communities: The Company defines Redevelopment Communities as those communities where greater than 10% of the available apartment homes are off-line for major renovation and those that did not achieve stabilization as of the most recent quarter.
Return on Equity (“ROE”): The Company defines ROE as a referenced quarter’s NOI less interest expense, annualized, divided by the average of beginning and ending equity capital for the quarter.
Management considers ROE a useful metric for investors as it provides a widely used measure of how well the Company is investing its capital on a leveraged basis.
Return on Invested Capital (“ROIC”): The Company defines ROIC as a referenced quarter’s NOI, annualized, divided by the average of beginning and ending invested capital for the quarter.
Management considers ROIC a useful metric for investors as it provides a widely used measure of how well the Company is investing its capital on an unleveraged basis.
Revenue Enhancing Capital Expenditures:The Company defines revenue-enhancing capital expenditures as expenditures that result in increased income generation over time.
Management considers revenue enhancing capital expenditures a useful metric for investors as it quantifies the amount of capital expenditures that are expected to grow, not just maintain, revenues.
Sold Communities: The Company defines Sold Communities as those communities that were disposed of prior to the end of the most recent quarter.
Stabilization:The Company defines stabilization as when a community’s occupancy reaches 90% or above for at least three consecutive months.
Stabilized, Non-Mature Communities: The Company defines Stabilized, Non-Mature Communities as those communities that are stabilized but not yet in the Company’s same-store portfolio.
Stabilized Yield on Developments:Expected stabilized yields on development are calculated as follows, projected stabilized NOI divided by budgeted construction cost on a project-specific basis. Stabilized projected NOI for development projects, calculated in accordance with the NOI reconciliation provided on Attachment 16(A), is defined as forward twelve month stabilized NOI, or stabilized rental revenues and other revenues less stabilized operating expenses, one year following the delivery of the final home of a project. Given the differing completion dates and years for which NOI is being projected for these communities as well as the complexities associated with estimating other expenses upon completion such as corporate overhead allocation, general and administrative costs and capital structure, a reconciliation to GAAP measures is not meaningful. Projected NOI for these projects is neither provided, nor is representative of Management’s expectations for the Company’s overall financial performance or cash flow growth and there can be no assurances that forecast NOI growth implied in the estimated construction yield of any project will be achieved.
Management considers estimated stabilized yield on development as a useful metric for investors as it helps provide context to the expected effects that development projects will have on the Company’s future performance once stabilized.
Total Revenue per Occupied Home:The Company defines total revenue per occupied home as rental and other revenues, calculated in accordance with GAAP, divided by the product of occupancy and the number of apartment homes.
Management considers total revenue per occupied home a useful metric for investors as it serves as a proxy for portfolio quality, both geographic and physical.
YTD Same-store (“SS”) Communities:The Company defines SS Communities as those communities stabilized for nine consecutive quarters. These communities were owned and had stabilized occupancy and operating expenses as of the beginning of the prior year, there is no plan to conduct substantial redevelopment activities, and the community is not held for disposition within the current year.
26
![LOGO](https://capedge.com/proxy/8-K/0001193125-13-037713/g479585g66p15.jpg)
Attachment 16(D)
UDR, Inc.
Definitions and Reconciliations
December 31, 2012
(Unaudited)
All guidance is based on current expectations of future economic conditions and the judgment of the Company’s management team. The following reconciles from GAAP net loss per share for full year 2013 and first quarter of 2013 to forecasted FFO, FFO as Adjusted and AFFO per share:
| | | | | | | | |
| | Full Year 2013 | |
| | Low | | | High | |
Forecasted earnings per diluted share | | $ | (0.09 | ) | | $ | (0.03 | ) |
Conversion from GAAP share count | | | (0.08 | ) | | | (0.08 | ) |
Depreciation | | | 1.51 | | | | 1.51 | |
Non-Controlling Interests | | | (0.01 | ) | | | (0.01 | ) |
Preferred Dividends | | | 0.01 | | | | 0.01 | |
| | | | | | | | |
Forecasted FFO per diluted share | | $ | 1.35 | | | $ | 1.41 | |
| | | | | | | | |
RE3 gains from asset sales | | | (0.02 | ) | | | (0.02 | ) |
| | | | | | | | |
Forecasted FFO as Adjusted per diluted share | | $ | 1.33 | | | $ | 1.39 | |
| | | | | | | | |
Recurring capital expenditures | | | (0.16 | ) | | | (0.16 | ) |
| | | | | | | | |
Forecasted AFFO per diluted share | | $ | 1.17 | | | $ | 1.23 | |
| | | | | | | | |
| | | | | | | | |
| | 1Q 2013 | |
| | Low | | | High | |
Forecasted earnings per diluted share | | $ | (0.05 | ) | | $ | (0.03 | ) |
Conversion from GAAP share count | | | (0.02 | ) | | | (0.02 | ) |
Depreciation | | | 0.38 | | | | 0.38 | |
Non-Controlling Interests | | | (0.00 | ) | | | (0.00 | ) |
Preferred Dividends | | | 0.00 | | | | 0.00 | |
| | | | | | | | |
Forecasted FFO per diluted share | | $ | 0.31 | | | $ | 0.33 | |
| | | | | | | | |
RE3 gains from asset sales | | | — | | | | — | |
| | | | | | | | |
Forecasted FFO as Adjusted per diluted share | | $ | 0.31 | | | $ | 0.33 | |
| | | | | | | | |
Recurring capital expenditures | | | (0.04 | ) | | | (0.04 | ) |
| | | | | | | | |
Forecasted AFFO per diluted share | | $ | 0.27 | | | $ | 0.29 | |
| | | | | | | | |
27