UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 7, 2008
UDR, Inc.
(Exact name of registrant as specified in its charter)
Maryland | 1-10524 | 54-0857512 | ||
(State or other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
1745 Shea Center Drive, Suite 200, Highlands Ranch, Colorado | 80129 | |
(Address of Principal Executive Offices) | (Zip Code) |
Registrant’s telephone number, including area code:(720) 283-6120
Not Applicable |
(Former name or former address if changed since last report.) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
1
(a) Financial Statements of Real Estate Properties Acquired | ||||
One Island Square | ||||
Report of Independent Registered Public Accounting Firm | 3 | |||
Statement of Revenues and Certain Expenses for the year ended December 31, 2007 and for the period ended June 30, 2008 (unaudited) | 4 | |||
Notes to Statement of Revenues and Certain Expenses | 5 | |||
(b) Unaudited Pro Forma Financial Information | ||||
Pro Forma Consolidated Balance Sheet as of June 30, 2008 (unaudited) | 8 | |||
Pro Forma Consolidated Statement of Operations for the year ended December 31, 2007 (unaudited) | 9 | |||
Pro Forma Consolidated Statement of Operations for the six months ended June 30, 2008 (unaudited) | 10 | |||
Notes to Pro Forma Consolidated Financial Statements (unaudited) | 11 | |||
(c) Exhibits | ||||
23.1 Consent of Independent Registered Public Accounting Firm |
1
UDR, Inc. | ||||
September 22, 2008 | By: | /s/ David L. Messenger | ||
David L. Messenger | ||||
Senior Vice President and Chief Financial Officer |
2
UDR, Inc.
3
Statement of Revenues and Certain Expenses
For the period ended | ||||||||
June 30, 2008 | December 31, 2007 | |||||||
(unaudited) | ||||||||
Revenues: | ||||||||
Rental revenues | $ | 2,769,272 | $ | 4,988,126 | ||||
Other property revenues | 255,727 | 425,107 | ||||||
Total revenues | 3,024,999 | 5,413,233 | ||||||
Rental expenses: | ||||||||
Personnel | 198,841 | 385,217 | ||||||
Utilities | 202,986 | 357,187 | ||||||
Repairs and maintenance | 122,235 | 248,819 | ||||||
Administrative and marketing | 79,037 | 208,900 | ||||||
Property management | 104,456 | 166,057 | ||||||
Real estate taxes and insurance | 261,053 | 466,635 | ||||||
Total rental expenses | 968,608 | 1,832,815 | ||||||
Revenues in excess of certain expenses | $ | 2,056,391 | $ | 3,580,418 | ||||
4
Note to Statement of Revenues and Certain Expenses
December 31, 2007
5
6
PRO FORMA FINANCIAL INFORMATION
(unaudited)
7
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF JUNE 30, 2008
(unaudited)
UDR | Pro Forma | |||||||||||
(Historical) | Adjustments | Pro Forma | ||||||||||
ASSETS | ||||||||||||
Real estate owned: | ||||||||||||
Real estate held for investment | $ | 4,977,957 | $ | 112,330 | (a) | $ | 5,090,287 | |||||
Less: accumulated depreciation | (935,369 | ) | — | (935,369 | ) | |||||||
4,042,588 | 112,330 | 4,154,918 | ||||||||||
Real estate under development | 327,564 | — | 327,564 | |||||||||
Real estate held for disposition | 45,019 | — | 45,019 | |||||||||
Total real estate owned, net of accumulated depreciation | 4,415,171 | 112,330 | 4,527,501 | |||||||||
Cash and cash equivalents | 1,412 | 459 | (b) | 1,871 | ||||||||
Restricted cash | 8,515 | — | 8,515 | |||||||||
Deferred financing costs, net | 32,308 | — | 32,308 | |||||||||
Notes receivable | 224,776 | — | 224,776 | |||||||||
Investment in unconsolidated joint ventures | 48,177 | — | 48,177 | |||||||||
Funds held in 1031 escrow | 231,795 | (110,500 | )(c) | 121,295 | ||||||||
Other assets | 71,812 | (2,000 | )(c) | 69,812 | ||||||||
Other assets — real estate held for disposition | 2,180 | — | 2,180 | |||||||||
Total assets | $ | 5,036,146 | $ | 289 | $ | 5,036,435 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Secured debt | $ | 1,206,817 | $ | — | $ | 1,206,817 | ||||||
Unsecured debt | 2,012,727 | — | 2,012,727 | |||||||||
Real estate taxes payable | 16,246 | — | 16,246 | |||||||||
Accrued interest payable | 23,736 | — | 23,736 | |||||||||
Security deposits and prepaid rent | 28,270 | 289 | (b) | 28,559 | ||||||||
Distributions payable | 47,548 | — | 47,548 | |||||||||
Deferred gains on the sale of depreciable property | 28,814 | — | 28,814 | |||||||||
Accounts payable, accrued expenses, and other liabilities | 36,928 | — | 36,928 | |||||||||
Other liabilities — real estate held for disposition | 2,147 | — | 2,147 | |||||||||
Total liabilities | 3,403,233 | $ | 289 | $ | 3,403,522 | |||||||
Minority interests | 103,656 | — | 103,656 | |||||||||
Stockholders’ equity | ||||||||||||
Preferred stock — Series E Cumulative Convertible | 46,571 | — | 46,571 | |||||||||
Preferred stock — Series G Cumulative Redeemable | 135,000 | — | 135,000 | |||||||||
Common stock | 1,283 | — | 1,283 | |||||||||
Additional paid-in capital | 1,494,239 | — | 1,494,239 | |||||||||
Distributions in excess of net income | (148,608 | ) | — | (148,608 | ) | |||||||
Accumulated other comprehensive income, net | 772 | — | 772 | |||||||||
Total stockholders’ equity | 1,529,257 | — | 1,529,257 | |||||||||
Total liabilities and stockholders’ equity | $ | 5,036,146 | $ | 289 | $ | 5,036,435 | ||||||
8
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2007
(unaudited)
Historical | ||||||||||||||||
Acquired | Pro Forma | Pro Forma | ||||||||||||||
UDR | Communities | Adjustments | Consolidated | |||||||||||||
Revenues | ||||||||||||||||
Rental income | $ | 497,474 | $ | 30,054 | (d) | $ | (123 | )(e) | $ | 527,405 | ||||||
Non-property income: | ||||||||||||||||
Other Income | 2,720 | — | — | 2,720 | ||||||||||||
Total revenues | 500,194 | 30,054 | (123 | ) | 530,125 | |||||||||||
Expenses | ||||||||||||||||
Rental expenses: | ||||||||||||||||
Real estate taxes and insurance | 57,875 | 3,726 | (d) | 2,684 | (g) | 64,285 | ||||||||||
Personnel | 42,462 | 3,112 | (d) | — | 45,574 | |||||||||||
Utilities | 25,765 | 2,401 | (d) | — | 28,166 | |||||||||||
Repair and maintenance | 27,041 | 1,537 | (d) | — | 28,578 | |||||||||||
Administrative and marketing | 12,894 | 1,307 | (d) | — | 14,201 | |||||||||||
Property management | 20,317 | 964 | (d) | (137 | )(h) | 21,144 | ||||||||||
Other operating expenses | 1,442 | — | — | 1,442 | ||||||||||||
Real estate depreciation and amortization | 191,342 | — | 27,914 | (i) | 219,256 | |||||||||||
Interest, net | 174,677 | — | 4,636 | (j) | 179,313 | |||||||||||
General and administrative | 39,566 | — | (827 | )(h) | 38,739 | |||||||||||
Severence costs and other restructuring charges | 4,333 | — | — | 4,333 | ||||||||||||
Other depreciation and amortization | 3,076 | — | — | 3,076 | ||||||||||||
600,790 | 13,047 | 34,270 | 648,107 | |||||||||||||
Loss before minority interests and discontinued operations | (100,596 | ) | 17,007 | (34,393 | ) | (117,982 | ) | |||||||||
Minority interests of outside partnerships | (151 | ) | — | — | (151 | ) | ||||||||||
Minority interests of unitholders in operating partnerships | 167 | — | 946 | (k) | 1,113 | |||||||||||
Net gain on the sale of depreciable property to a joint venture | 113,799 | — | — | 113,799 | ||||||||||||
Income/(loss) before discontinued operations, net of minority interests | 13,219 | 17,007 | (33,447 | ) | (3,221 | ) | ||||||||||
Income from discontinued operations, net of minority interests | 208,130 | — | — | 208,130 | ||||||||||||
Net income | 221,349 | 17,007 | (33,447 | ) | 204,909 | |||||||||||
Distributions to preferred stockholders — Series B | (4,819 | ) | — | — | (4,819 | ) | ||||||||||
Distributions to preferred stockholders — Series E (Convertible) | (3,726 | ) | — | — | (3,726 | ) | ||||||||||
Distributions to preferred stockholders — Series G | (5,366 | ) | — | — | (5,366 | ) | ||||||||||
Premium on preferred stock repurchase | (2,261 | ) | — | — | (2,261 | ) | ||||||||||
Net income available to common stockholders | $ | 205,177 | $ | 17,007 | $ | (33,447 | ) | $ | 188,737 | |||||||
Earnings per weighted average common share — basic and diluted: | ||||||||||||||||
Loss from continuing operations available to common stockholders, net of minority interests | $ | (0.02 | ) | $ | (0.14 | ) | ||||||||||
Income from discontinued operations, net of minority interests | $ | 1.55 | $ | 1.55 | ||||||||||||
Net income available to common stockholders | $ | 1.53 | $ | 1.41 | ||||||||||||
Weighted average number of common shares outstanding — basic | 134,016 | 134,016 | ||||||||||||||
Weighted average number of common shares outstanding — diluted | 134,016 | 134,016 |
9
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2008
(unaudited)
Historical | ||||||||||||||||
Acquired | Pro Forma | Pro Forma | ||||||||||||||
UDR | Communities | Adjustments | Consolidated | |||||||||||||
Revenues | ||||||||||||||||
Rental income | $ | 264,399 | $ | 10,605 | (d) | $ | 22 | (e) | $ | 275,026 | ||||||
Non-property income: | ||||||||||||||||
Other Income | 14,842 | — | (1,672 | )(f) | 13,170 | |||||||||||
Total revenues | 279,241 | 10,605 | (1,650 | ) | 288,196 | |||||||||||
Expenses | ||||||||||||||||
Rental expenses: | ||||||||||||||||
Real estate taxes and insurance | 29,284 | 993 | (d) | 715 | (g) | 30,992 | ||||||||||
Personnel | 23,532 | 954 | (d) | — | 24,486 | |||||||||||
Utilities | 13,684 | 745 | (d) | — | 14,429 | |||||||||||
Repair and maintenance | 14,059 | 572 | (d) | — | 14,631 | |||||||||||
Administrative and marketing | 6,517 | 283 | (d) | — | 6,800 | |||||||||||
Property management | 7,271 | 326 | (d) | (35 | )(h) | 7,562 | ||||||||||
Other operating expenses | 2,024 | 18 | (d) | — | 2,042 | |||||||||||
Real estate depreciation and amortization | 114,942 | — | 7,823 | (i) | 122,765 | |||||||||||
Interest, net | 72,497 | — | 1,159 | (j) | 73,656 | |||||||||||
General and administrative | 19,700 | — | (291 | )(h) | 19,409 | |||||||||||
Other depreciation and amortization | 1,873 | — | — | 1,873 | ||||||||||||
305,383 | 3,891 | 9,371 | 318,645 | |||||||||||||
Loss before minority interests and discontinued operations | (26,142 | ) | 6,714 | (11,021 | ) | (30,449 | ) | |||||||||
Minority interests of outside partnerships | (97 | ) | — | — | (97 | ) | ||||||||||
Minority interests of unitholders in operating partnerships | 1,594 | — | 273 | (k) | 1,867 | |||||||||||
(Loss)/income before discontinued operations, net of minority interests | (24,645 | ) | 6,714 | (10,748 | ) | (28,679 | ) | |||||||||
Income from discontinued operations, net of minority interests | 750,769 | — | — | 750,769 | ||||||||||||
Net income | 726,124 | 6,714 | (10,748 | ) | 722,090 | |||||||||||
Distributions to preferred stockholders — Series E (Convertible) | (1,862 | ) | — | — | (1,862 | ) | ||||||||||
Distributions to preferred stockholders — Series G | (4,556 | ) | — | — | (4,556 | ) | ||||||||||
Net income available to common stockholders | $ | 719,706 | $ | 6,714 | $ | (10,748 | ) | $ | 715,672 | |||||||
Earnings per weighted average common share — basic and diluted: | ||||||||||||||||
Loss from continuing operations available to common stockholders, net of minority interests | $ | (0.24 | ) | $ | (0.28 | ) | ||||||||||
Income from discontinued operations, net of minority interests | $ | 5.80 | $ | 5.80 | ||||||||||||
Net income available to common stockholders | $ | 5.56 | $ | 5.52 | ||||||||||||
Weighted average number of common shares outstanding — basic | 129,550 | 129,550 | ||||||||||||||
Weighted average number of common shares outstanding — diluted | 129,550 | 129,550 |
10
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
(a) | Represents an estimate of the purchase price allocated to real estate and in-place lease associated with One Island Square, inclusive of transaction costs. The values are as follows (in thousands) |
Intangible asset | ||||||||||||
for in-place | Pro Forma | |||||||||||
Market | Real Estate | lease value | Adjustment | |||||||||
Seattle, WA | $ | 111,831 | $ | 499 | $ | 112,330 | ||||||
(b) | Reflects proceeds refunded to UDR and obligations assumed as part of the One Island Square acquisition. | |
(c) | Represents funding, 1031 funds and deposit proceeds utilized to acquire One Island Square. | |
(d) | Represents the pro forma historical revenue and certain expenses for properties subject to audit. The values are as follows (in thousands) |
Previously | Current Filing | Acquired | ||||||||||
Acquired | One Island | Communities | ||||||||||
For the year ended 12/31/07 | Communities | Square | Totals | |||||||||
Rental income | $ | 24,641 | $ | 5,413 | $ | 30,054 | ||||||
Real estate taxes and insurance | 3,259 | 467 | 3,726 | |||||||||
Personnel | 2,727 | 385 | 3,112 | |||||||||
Utilities | 2,044 | 357 | 2,401 | |||||||||
Repairs and maintenance | 1,288 | 249 | 1,537 | |||||||||
Administrative and marketing | 1,098 | 209 | 1,307 | |||||||||
Property management | 798 | 166 | 964 | |||||||||
$ | 13,427 | $ | 3,580 | $ | 17,007 |
11
Previously | Current Filing | Acquired | ||||||||||
Acquired | One Island | Communities | ||||||||||
For the six months ended 6/30/08 | Communities | Square | Totals | |||||||||
Rental income | $ | 7,580 | $ | 3,025 | $ | 10,605 | ||||||
Real estate taxes and insurance | 732 | 261 | 993 | |||||||||
Personnel | 755 | 199 | 954 | |||||||||
Utilities | 542 | 203 | 745 | |||||||||
Repairs and maintenance | 450 | 122 | 572 | |||||||||
Administrative and marketing | 204 | 79 | 283 | |||||||||
Property management | 221 | 105 | 326 | |||||||||
18 | — | 18 | ||||||||||
$ | 4,658 | $ | 2,056 | $ | 6,714 |
(e) | Represents the pro forma adjustment to reflect the rental revenue and ancillary revenue generated by UDR under the master lease agreement for the retail space of One Island Square, which is offset by the historical revenue generated for this space. The master lease agreement is for a period of five years commencing upon acquisition of the community by UDR with monthly lease revenue of $102,525 plus fees for parking and reimbursement for common area charges. | |
(f) | Represents the pro forma adjustment to reflect the interest income recorded by UDR in our historical results. | |
(g) | Reflects differences between historical real estate taxes and estimated real estate taxes that would have been recorded by UDR due to revaluation of the communities by the local taxing authority. Also reflects differences between historical insurance and estimated insurance expense that would have been recorded by UDR based on UDR’s insurance rates applied on a per unit basis. | |
(h) | Reflects difference between historical property management fee and the estimated property management fee that would have been recorded by UDR based on UDR’s standard management fee. | |
(i) | Reflects difference between historical real estate depreciation and amortization and the estimated depreciation and amortization that would have been recorded by UDR based on the depreciable basis of the acquired communities and furniture and fixtures, assuming asset lives ranging from five to thirty-five years as well as the amortization of the identifiable intangible values recorded with an estimated 11 month useful life. | |
(j) | Reflects difference between historical interest expense and estimated interest expense that would have been recorded for the assumed debt, including the impact of amortizing the fair market adjustment on fixed rate debt over the term of the related debt instrument. | |
(k) | Reflects difference between historical minority interest and what would have been recorded by the Company as a result of the reported earnings for the acquired communities. |
12
Exhibit | ||||
Number | Description | |||
23.1 | Consent of Independent Registered Public Accounting Firm |
13