to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of are separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of a disposed group classified as held for sale are presented separately in the appropriate asset and liability sections of the balance sheet.
In order for a derivative contract to be designated as a hedging instrument, the relationship between the hedging instrument and the hedged item must be highly effective. While Mid-America’s calculation of hedge effectiveness contains some subjective determinations, the historical correlation of the cash flows of the hedging instruments and the underlying hedged item are measured by Mid-America before entering into the hedging relationship and have been found to be highly correlated.
Mid-America measures ineffectiveness using the change in the variable cash flows method at the inception of the hedge and for each reporting period thereafter, through the term of the hedging instruments. Any amounts determined to be ineffective are recorded in earnings. The change in fair value of the interest rate swaps and caps designated as cash flow hedges are recorded to accumulated other comprehensive income in the statement of shareholders’ equity.
Mid-America’s results for 2006 were positively influenced by both improved operating performance from communities held throughout both the current and prior period, or same store, and the positive impact from acquisitions in recent years. Strong economic growth and job formation enabled Mid-America to improve our same store occupancy and average rental rates from the prior year.
Mid-America has grown externally during the past three years by following its acquisition strategy to invest in large and mid-sized growing markets in the Sunbelt region of the United States. Mid-America acquired six properties in 2004 and three properties in 2005 for which it benefited from full years of revenues in 2006. Mid-America acquired an additional six properties during 2006.
Mid-America experienced an increase in interest expense in 2006 as our total debt outstanding and average borrowing costs both increased from prior year levels.
The following is a discussion of the consolidated financial condition and results of operations of Mid-America for the years ended December 31, 2006, 2005, and 2004. This discussion should be read in conjunction with all of the consolidated financial statements included in this Annual Report on Form 10-K.
As of December 31, 2006, the total number of apartment units Mid-America owned or had an ownership interest in, including the properties owned by the joint venture was 40,293 in 138 communities compared to 38,227 apartment units in 132 communities owned at December 31, 2005, and 37,904 apartment units in 132 communities owned at December 31, 2004. For communities owned 100% by Mid-America, the average monthly rental per apartment unit, excluding units in lease-up, increased to $726 at December 31, 2006 from $695 at December 31, 2005, and $680 at December 31, 2004. For these same units, overall occupancy at December 31, 2006, 2005, and 2004 was 94.2%, 94.6%, and 93.6%, respectively.
RESULTS OF OPERATIONS
Comparison of the Year Ended December 31, 2006, to the Year Ended December 31, 2005
Property revenues for the year ended December 31, 2006, increased by approximately $29,982,000 from the year ended December 31, 2005, due to (i) a $9,538,000 increase in property revenues from the six properties acquired in 2006, or the 2006 acquisitions, (ii) a $5,312,000 increase in property revenues from the three properties acquired in 2005, or the 2005 acquisitions, and (iii) a $15,132,000 increase in property revenues from the properties held throughout both periods. The increase in property revenues from properties held throughout both periods was generated primarily by Mid-America’s same store portfolio and was driven by an average 3.1% increase in average rent per unit in 2006 over 2005.
Property operating expenses include costs for property personnel, building repairs and maintenance, real estate taxes and insurance, utilities, landscaping and other property related costs. Property operating expenses for the year ended December 31, 2006, increased by approximately $10,653,000 from the year ended December 31, 2005, due primarily to increases of property operating expenses of (i) $4,438,000 from the 2006 acquisitions, (ii) $1,913,000 from the 2005 acquisitions, and (iii) $4,302,000 from the properties held throughout both periods. The increase in property operating expenses from the properties held throughout both periods consisted primarily of Mid-America’s same store portfolio and was driven by an increase in property insurance reflecting the increase in premiums effective July 1, 2006. The same store property operating expense increase also reflects increased utility rates as Mid-America experienced an increase in electricity, natural gas and water and sewer prices.
Depreciation expense increased by approximately $4,975,000 primarily due to the increases of depreciation expense of (i) $2,711,000 from the 2006 acquisitions, (ii) $1,183,000 from the 2005 acquisitions, and (iii) $4,101,000 from fixed asset additions at the communities held throughout both periods. These increases were partially offset by a decrease in depreciation expense of $3,020,000 from the expiration of the amortization of fair market value of leases of six communities acquired by Mid-America in 2004.
Property management expenses increased by approximately $1,206,000 from the year ended December 31, 2005, to the year ended December 31, 2006, partially due to increased incentive compensation as a result of improved property performance and increased franchise and excise taxes due to state tax law changes. General and administrative expenses increased by approximately $1,532,000 over this same period also partially related to increased incentive compensation due to improved performance.
Interest expense increased approximately $5,070,000 in 2006 from 2005 due primarily to the increase in the amount of debt outstanding from 2005 and the increase in Mid-America’s twelve-month average borrowing cost from 5.2% for 2005, to 5.5% for 2006.
For the year ended December 31, 2005, Mid-America recorded total gains of approximately $3,034,000 from the sale of two communities owned by a joint venture of Mid-America. The sales of these communities resulted in an additional incentive fee being paid to Mid-America of approximately $1,723,000 in 2005. Mid-America had no dispositions in 2006.
For the year ended December 31, 2005, Mid-America recorded net gains on insurance and other settlement proceeds totaling approximately $749,000 mainly related to insurance settlements from hurricane damage experienced at some of Mid-America’s communities. For the year ended December 31, 2006, Mid-America recorded net gains on insurance and other settlement proceeds of approximately $84,000.
Primarily as a result of the foregoing, net income increased by approximately $1,201,000 in 2006 over 2005.
26
Comparison of the Year Ended December 31, 2005, to the Year Ended December 31, 2004
Property revenues for the year ended December 31, 2005, increased by approximately $30,260,000 from the year ended December 31, 2004, due to (i) a $12,871,000 increase in property revenues from the six properties acquired in 2004, or the 2004 acquisitions, (ii) a $8,204,000 increase in property revenues from the 2005 acquisitions, and (iii) a $9,185,000 increase in property revenues from the properties held throughout both periods.
Property operating expenses include costs for property personnel, building repairs and maintenance, real estate taxes and insurance, utilities, landscaping and other property related costs. Property operating expenses for the year ended December 31, 2005, increased by approximately $11,314,000 from the year ended December 31, 2004, due primarily to increases of property operating expenses of (i) $5,410,000 from the 2004 acquisitions, (ii) $3,361,000 from the 2005 acquisitions, and (iii) $2,543,000 from the properties held throughout both periods.
Depreciation expense increased by approximately $6,403,000 primarily due to the increases of depreciation expense of (i) $2,921,000 from the 2004 acquisitions, (ii) $2,084,000 from the 2005 acquisitions, and (iii) $4,596,000 from fixed asset additions at the communities held throughout both periods. These increases were partially offset by a decrease in depreciation expense of $3,198,000 from the expiration of the amortization of fair market value of leases of 13 communities acquired by Mid-America in 2003.
Property management expenses increased by approximately $1,514,000 from the year ended December 31, 2004, to the year ended December 31, 2005, partially due to increased personnel expenses and incentive compensation both related to property acquisitions. General and administrative expenses increased by approximately $1,114,000 over this same period. Property management expenses and general and administrative expenses for 2005 were both impacted by a cumulative charge to amortize four years of a ten year senior management incentive plan which Mid-America previously expected would expense from 2007 through 2011.
Interest expense increased approximately $7,759,000 in 2005 from 2004 due primarily to the increase in the amount of debt outstanding from 2004 and the increase in Mid-America’s twelve-month average borrowing cost from 5.1% for 2004, to 5.2% for 2005.
For the year ended December 31, 2005, Mid-America recorded total gains of approximately $3,034,000 from the sale of two communities owned by a joint venture of Mid-America. The sales of these communities resulted in an additional incentive fee being paid to Mid-America of approximately $1,723,000 in 2005. For the year ended December 31, 2004, Mid-America recorded a total of approximately $9,074,000 in gains from two community sales, of which approximately $3,249,000 represented Mid-America’s share of the gain from the sale of a community which was owned by a joint venture of Mid-America.
In 2005 and 2004, Mid-America refinanced the debt on several communities primarily to take advantage of the lower interest rate environment. In 2005, this resulted in a loss on debt extinguishment of approximately $409,000 due to the write-off of deferred financing costs and prepayment penalties. In 2004, Mid-America recorded a gain of approximately $1,095,000 related to the early extinguishment of debt.
For the years ended December 31, 2005, and 2004, Mid-America recorded net gains on insurance and other settlement proceeds totaling approximately $749,000 mainly related to insurance settlements from hurricane damage experienced at some of Mid-America’s communities and $2,683,000 mainly related to insurance settlements from fires at some of Mid-America’s communities, respectively.
Primarily as a result of the foregoing, net income decreased by approximately $5,454,000 in 2005 over 2004.
Funds From Operations
Funds from operations, or FFO, represents net income (computed in accordance with U.S. generally accepted accounting principles, or GAAP) excluding extraordinary items, minority interest in operating partnership income, gain on disposition of real estate assets, plus depreciation of real estate, and adjustments for joint ventures to reflect FFO on the same basis. This definition of FFO is in accordance with the NAREIT definition. Disposition of real estate assets includes sales of discontinued operations as well as proceeds received from insurance and other settlements from property damage.
27
In response to the Securities and Exchange Commission’s Staff Policy Statement relating to EITF Topic D-42 concerning the calculation of earnings per share for the redemption of preferred stock, Mid-America has included the amount charged to retire preferred stock in excess of carrying values in our FFO calculation.
Mid-America’s policy is to expense the cost of interior painting, vinyl flooring, and blinds as incurred for stabilized properties. During the stabilization period for acquisition properties, these items are capitalized as part of the total repositioning program of newly acquired properties, and, thus are not deducted in calculating FFO.
FFO should not be considered as an alternative to net income or any other GAAP measurement of performance, as an indicator of operating performance or as an alternative to cash flow from operating, investing, and financing activities as a measure of liquidity. Mid-America believes that FFO is helpful to investors in understanding Mid-America’s operating performance in that such calculation excludes depreciation expense on real estate assets. Mid-America believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies. Mid-America’s calculation of FFO may differ from the methodology for calculating FFO utilized by other REITs and, accordingly, may not be comparable to such other REITs.
The following table is a reconciliation of FFO to net income for the years ended December 31, 2006, 2005, and 2004 (dollars and shares in thousands):
| | Years ended December 31, |
| | 2006 | | 2005 | | 2004 |
Net income | | $ | 20,945 | | | $ | 19,744 | | | $ | 25,198 | |
Depreciation of real estate assets | | | 78,048 | | | | 73,067 | | | | 66,659 | |
Net gain on insurance and other settlement proceeds | | | (84 | ) | | | (749 | ) | | | (2,683 | ) |
Gain on disposition within unconsolidated entities | | | — | | | | (3,034 | ) | | | (3,249 | ) |
Net (gain) loss on insurance and other settlement proceeds of | | | | | | | | | | | | |
discontinued operations | | | — | | | | 25 | | | | (526 | ) |
Depreciation of real estate assets of discontinued operations | | | 160 | | | | 637 | | | | 1,324 | |
Gain on sale of discontinued operations | | | — | | | | — | | | | (5,825 | ) |
Depreciation of real estate assets of unconsolidated entities | | | 500 | | | | 482 | | | | 1,688 | |
Preferred dividend distribution | | | (13,962 | ) | | | (14,329 | ) | | | (14,825 | ) |
Minority interest in operating partnership income | | | 1,590 | | | | 1,571 | | | | 2,264 | |
Funds from operations | | $ | 87,197 | | | $ | 77,414 | | | $ | 70,025 | |
Weighted average shares and units: | | | | | | | | | | | | |
Basic | | | 25,979 | | | | 24,025 | | | | 22,981 | |
Diluted | | | 26,204 | | | | 24,227 | | | | 23,316 | |
FFO increases for both 2006 over 2005 and 2005 over 2004 were principally the result of improved community operations from Mid-America’s same store portfolio and the addition of communities from the 2004 acquisitions, 2005 acquisitions and 2006 acquisitions as previously reviewed in the net income discussion above.
Trends
In 2006, community performance showed the benefit of improving market conditions, which was strong throughout most of Mid-America’s markets. Areas that had been weak for several years, especially Atlanta, Dallas, and Austin, showed improved demand.
Mid-America believes that the primary driver of demand by apartment residents is job formation, and this continued to show solid momentum in most of Mid-America’s larger metro areas. Some of the smaller and mid-size markets in which Mid-America operates, such as Jackson, MS, Jacksonville, FL, and Columbus, GA remained reasonably strong during the market downturn that preceded this period, and continued to show solid performance. At the same time, Mid-America has noticed that in some of our markets, supply pressures have been surprisingly muted, and we believe that several factors are at work. In some markets, especially in Florida, some apartment communities
28
have been taken off the rental market and converted to condominiums. Construction and development costs for new apartments also seem to have risen substantially for a variety of reasons, and this has made the economics of building apartments to compete with Mid-America’s communities less attractive. Rising interest rates have impacted developers’ costs, and this may also have reduced the amount of competition that we face from single-family homes. The cooling of housing markets may also have caused some first time home buyers to delay their purchases.
Mid-America faces cost pressures from increasing operating expenses, especially insurance and real estate tax costs, as well as increasing prices on materials that we use in maintaining our apartments.
Mid-America believes that the current conditions of improved demand, a reduced rate of increase in supply, and reduced competition from single family homes, while somewhat offset by rising expenses, will continue to contribute to better operating results in the near future.
Liquidity and Capital Resources
Net cash flow provided by operating activities increased by approximately $1,900,000 to $101,326,000 for 2006 compared to $99,426,000 for 2005 mainly related to the growth of Mid-America through acquisitions and improved operating results in 2006. Net cash flow provided by operating activities increased by approximately $11,724,000 to $99,426,000 for 2005 compared to $87,702,000 for 2004 mainly related to the growth of Mid-America through acquisitions and improved operating results in 2005.
Net cash used in investing activities increased by approximately $132,957,000 from $107,391,000 in 2005 to $240,348,000 in 2006. Net cash used in investing activities was $167,302,000 in 2004. The change in net cash used in investing activities resulted mainly from the varying levels of acquisition activity. A total of approximately $194,970,000 was invested in 2006 to acquire properties, this compares to approximately $105,643,000 in 2005, and $155,088,000 in 2004. Mid-America began limited development activities in 2006 which used net cash of approximately $10,919,000 and expanded our renovation activities using net cash of approximately $6,077,000 in 2006 compared to only $426,000 in 2005 and none in 2004.
Net cash provided by financing activities increased approximately $117,607,000 to $130,503,000 in 2006 from $12,896,000 in 2005. Net cash provided by financing activities was $79,938,000 in 2004. Cash provided from credit lines and notes payable increased approximately $29,449,000 from approximately $57,079,000 in 2005 to $86,528,000 in 2006. Cash provided from credit lines and notes payable was approximately $280,930,000 in 2004. Principal payments on notes payable increased to approximately $29,862,000 in 2006 from $10,921,000 in 2005. Principal payments on notes payable were approximately $152,046,000 in 2004. Mid-America had fewer refinancings in 2006 and 2005 than in 2004. Proceeds from issuances of common shares and units increased in 2006 to approximately $152,286,000 primarily due to Mid-America’s raising of funds through stock issuances through our direct stock purchase plan, a controlled equity plan and an overnight offering. Proceeds from issuances of common shares and units increased in 2005 from 2004 to approximately $38,759,000 mainly related to Mid-America’s use of our direct stock purchase plan.
The weighted average interest rate at December 31, 2006, for the $1.2 billion of debt outstanding was 5.6% compared to 5.4% on $1.1 billion of debt outstanding at December 31, 2005. Mid-America utilizes both conventional and tax exempt debt to help finance our activities. Borrowings are made through individual property mortgages and secured credit facilities. Mid-America utilizes fixed rate borrowings, interest rate swaps and interest rate caps to manage our current and future interest rate risk. More details on Mid-America’s borrowings can be found in the schedule on page 31.
At December 31, 2006, Mid-America had secured credit facilities relationships with Prudential Mortgage Capital which are credit enhanced by the Federal National Mortgage Association, or FNMA, Federal Home Loan Mortgage Corporation, or Freddie MAC, and a group of banks led by AmSouth Bank. Together, these credit facilities provided a total borrowing capacity of $1.4 billion at December 31, 2006, with an availability to borrow of $1.2 billion. At December 31, 2006, Mid-America had total borrowings outstanding under these credit facilities of $992 million.
Approximately 71% of Mid-America’s outstanding obligations at December 31, 2006, were borrowed through facilities with/or credit enhanced by FNMA, which we call the FNMA Facilities. The FNMA Facilities have a combined line limit of $1.0 billion, all of which was available to borrow at December 31, 2006. Various traunches of the facilities mature from 2010 through 2014. The FNMA Facilities provide for both fixed and variable rate
29
borrowings. The interest rate on the majority of the variable portion renews every 90 days and is based on the FNMA Discount Mortgage Backed Security, or DMBS, rate on the date of renewal, which has typically approximated three-month LIBOR less an average spread of 0.05% over the life of the FNMA Facilities, plus a credit enhancement fee of 0.62% to 0.795%.
Each of Mid-America’s secured credit facilities is subject to various covenants and conditions on usage, and are subject to periodic re-evaluation of collateral. If Mid-America were to fail to satisfy a condition to borrowing, the available credit under one or more of the facilities could not be drawn, which could adversely affect Mid-America’s liquidity. In the event of a reduction in real estate values the amount of available credit could be reduced. Moreover, if Mid-America were to fail to make a payment or violate a covenant under a credit facility, after applicable cure periods one or more of our lenders could declare a default, accelerate the due date for repayment of all amounts outstanding and/or foreclose on properties securing such facilities. Any such event could have a material adverse effect on Mid-America.
On May 26, 2005, Mid-America gave the required one year notice to redeem all of the issued and outstanding shares of its 8 5/8% Series G Cumulative Redeemable Preferred Stock (“Series G”) on May 26, 2006, for the total redemption price of $10 million. As a result, in accordance with Statement No. 150,Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity, Mid-America classified the Series G as a liability within notes payable as of May 26, 2005, on the accompanying consolidated financial statements. On May 26, 2006, Mid-America redeemed all of the issued and outstanding shares of Series G.
As of December 31, 2006, Mid-America had interest rate swaps in effect totaling a notional amount of approximately $679 million. To date, these swaps have proven to be highly effective hedges. Mid-America also had interest rate cap agreements totaling a notional amount of approximately $42 million in effect as of December 31, 2006.
30
Summary details of the debt outstanding at December 31, 2006, follows in the table below:
| | | | | | | | Outstanding | | | | | | | |
| | | | | | | | Balance/ | | Average | | Average | | Average |
| | | | | | | | Notional | | Interest | | Rate | | Contract |
| | Line Limit | | Line Availability | | Amount | | Rate | | Maturity | | Maturity |
COMBINED DEBT | | | | | | | | | | | | | | | | |
Fixed Rate or Swapped | | | | | | | | | | | | | | | | |
Conventional | | | | | | | | $ | 855,252,207 | | 5.6 | % | | 8/15/2011 | | 8/15/2011 |
Tax Exempt | | | | | | | | | 73,500,000 | | 4.4 | % | | 1/16/2012 | | 1/16/2012 |
Subtotal Fixed Rate or | | | | | | | | | | | | | | | | |
Swapped | | | | | | | | | 928,752,207 | | 5.5 | % | | 8/27/2011 | | 8/27/2011 |
Variable Rate | | | | | | | | | | | | | | | | |
Conventional | | | | | | | | | 214,716,008 | | 5.9 | % | | 2/25/2007 | | 10/9/2012 |
Tax Exempt | | | | | | | | | 10,855,004 | | 4.7 | % | | 1/15/2007 | | 5/30/2020 |
Conventional - Capped | | | | | | | | | 17,936,000 | | 5.9 | % | | 11/13/2009 | | 11/13/2009 |
Tax Exempt - Capped | | | | | | | | | 24,090,000 | | 4.6 | % | | 11/27/2009 | | 11/27/2009 |
Subtotal Variable Rate | | | | | | | | | 267,597,012 | | 5.8 | % | | 2/20/2007 | | 3/31/2013 |
Total Combined Debt Outstanding | | | | | | | | $ | 1,196,349,219 | | 5.6 | % | | 8/23/2010 | | 1/4/2012 |
| | | | | | | | | | | | | | | | |
UNDERLYING DEBT | | | | | | | | | | | | | | | | |
Individual Property Mortgages/Bonds | | | | | | | | | | | | | | | | |
Conventional Fixed Rate | | | | | | | | $ | 147,252,207 | | 5.0 | % | | 4/2/2015 | | 4/2/2015 |
Tax Exempt Fixed Rate | | | | | | | | | 12,170,000 | | 5.2 | % | | 12/1/2028 | | 12/1/2028 |
Tax Exempt Variable Rate | | | | | | | | | 4,760,004 | | 4.7 | % | | 1/15/2007 | | 6/1/2028 |
FNMA Credit Facilities | | | | | | | | | | | | | | | | |
Tax Free Borrowings | | $ | 91,515,000 | | $ | 91,515,000 | | | 91,515,000 | | 4.6 | % | | 1/15/2007 | | 3/1/2014 |
Conventional Borrowings | | | | | | | | | | | | | | | | |
Fixed Rate Borrowings | | | 90,000,000 | | | 90,000,000 | | | 90,000,000 | | 7.5 | % | | 7/1/2009 | | 7/1/2009 |
Variable Rate Borrowings | | | 862,914,000 | | | 862,914,000 | | | 662,318,000 | | 5.9 | % | | 2/26/2007 | | 5/1/2013 |
Subtotal FNMA Facilities | | | 1,044,429,000 | | | 1,044,429,000 | | | 843,833,000 | | 5.9 | % | | 5/23/2007 | | 1/4/2013 |
Freddie Mac Credit Facility | | | 300,000,000 | | | 143,729,000 | | | 143,729,000 | | 5.9 | % | | 2/25/2007 | | 6/16/2012 |
AmSouth Credit Facility | | | 40,000,000 | | | 22,939,605 | | | 4,605,008 | | 7.3 | % | | 1/31/2007 | | 5/24/2007 |
Regions Bank (formerly Union | | | | | | | | | | | | | | | | |
Planters before | | | | | | | | | | | | | | | | |
July 2004 merger) | | | | | | | | | 40,000,000 | | 6.4 | % | | 2/28/2007 | | 4/1/2009 |
Total Underlying Debt Outstanding | | | | | | | | $ | 1,196,349,219 | | 5.8 | % | | 7/15/2008 | | 4/18/2013 |
| | | | | | | | | | | | | | | | |
HEDGING INSTRUMENTS | | | | | | | | | | | | | | | | |
Interest Rate Swaps | | | | | | | | | | | | | | | | |
LIBOR indexed | | | | | | | | $ | 618,000,000 | | 5.5 | % | | 1/3/2011 | | |
BMA indexed | | | | | | | | | 61,330,000 | | 4.2 | % | | 9/10/2008 | | |
Total Interest Rate Swaps | | | | | | | | $ | 679,330,000 | | 5.4 | % | | 10/18/2010 | | |
| | | | | | | | | | | | | | | | |
Interest Rate Caps | | | | | | | | | | | | | | | | |
LIBOR indexed | | | | | | | | $ | 17,936,000 | | 6.2 | % | | 11/13/2009 | | |
BMA indexed | | | | | | | | | 24,090,000 | | 6.0 | % | | 11/27/2009 | | |
Total Interest Rate Caps | | | | | | | | $ | 42,026,000 | | 6.1 | % | | 11/21/2009 | | |
During 2006, Mid-America offered an average 1.5% discount through our DRSPP and issued approximately 1,340,000 shares of common stock through the direct stock purchase feature of this plan, generating approximately $77 million in proceeds. During 2005, Mid-America offered an average 1.5% discount through our DRSPP and issued approximately 784,000 shares of common stock through the direct stock purchase feature of this plan, generating approximately $32 million in proceeds. During 2004, Mid-America offered an average discount of 2.0% from August through December through our DRSPP. For the twelve months ended December 31, 2004, Mid-America issued approximately 392,000 shares of common stock through the direct stock purchase feature of this plan, generating approximately $15.1 million in proceeds.
31
In May 2006, Mid-America sold 1,150,000 shares of common stock through a public offering generating net proceeds of approximately $59.5 million. Mid-America also sold 194,000 shares of common stock in December 2006 through our continuous equity offering plan generating approximately $11.4 million in net proceeds.
Mid-America believes that it has adequate resources to fund its current operations and annual refurbishment of our communities through our cash flow and credit facilities. Mid-America is relying on the efficient operation of the financial markets to finance debt maturities, and also is heavily reliant on the creditworthiness of FNMA, which provides credit enhancement for approximately $844 million of Mid-America’s debt. The interest rate market for FNMA DMBS, which in Mid-America’s experience is highly correlated with three-month LIBOR interest rates, is also an important component of Mid-America’s liquidity and interest rate swap effectiveness. In the event that the FNMA DMBS market becomes less efficient, or the credit of FNMA becomes impaired, Mid-America would seek alternative sources of debt financing.
For the year ended December 31, 2006, Mid-America’s net cash provided by operating activities fell short of covering improvements to existing real estate assets (excluding renovations), distributions to unitholders, and dividends paid on common and preferred shares by approximately $4.9 million. This compares to excess coverage in 2005 of approximately $2.7 million and a shortfall for 2004 of approximately $10.3 million. While Mid-America has sufficient liquidity to permit distributions at current rates, from time-to-time Mid-America may utilize additional borrowings to cover shortfalls if necessary. Any significant deterioration in operations could result in Mid-America’s financial resources to be insufficient to pay distributions to shareholders at the current rate, in which event Mid-America would be required to reduce the distribution rate.
The following table reflects Mid-America’s total contractual cash obligations which consist of our long-term debt and operating leases as of December 31, 2006, (dollars in 000’s):
| | Payments Due by Period |
Contractual Obligations | | 2007 | | 2008 | | 2009 | | 2010 | | 2011 | | Thereafter | | Total |
Long-Term Debt(1) | | $ | 9,132 | | $ | 110,496 | | $ | 106,830 | | $ | 121,933 | | $ | 217,076 | | $ | 630,882 | | $ | 1,196,349 |
Operating Lease | | | 12 | | | 12 | | | 3 | | | — | | | — | | | — | | | 27 |
Total | | $ | 9,144 | | $ | 110,508 | | $ | 106,833 | | $ | 121,933 | | $ | 217,076 | | $ | 630,882 | | $ | 1,196,376 |
____________________
(1) | | Represents principal payments. |
Off-balance Sheet Arrangements
At December 31, 2006, and 2005, Mid-America did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as “structured finance” or “special purpose entities,” established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. Mid-America’s joint venture with Blackstone (terminated in 2003) was established in order to raise capital through asset sales to fund development (while acquiring management fees to help offset the reduction in FFO from the sale), share repurchases, and other capital requirements. Mid-America’s two joint ventures with Crow Holdings (one terminated in 2005 and one in 2007) were established to acquire approximately $200 million of multifamily properties and to enhance Mid-America’s return on investment through the generation of fee income. In addition, Mid-America does not engage in trading activities involving non-exchange traded contracts. As such, Mid-America is not materially exposed to any financing, liquidity, market, or credit risk that could arise if we had engaged in such relationships. Mid-America does not have any relationships or transactions with persons or entities that derive benefits from their non-independent relationships with Mid-America or our related parties other than what is disclosed in Item 8. Financial Statements and Supplementary Data - Notes to Consolidated Financial Statements, Note 14.
Mid-America’s investments in our real estate joint ventures are unconsolidated and are recorded on the equity method as Mid-America does not have a controlling interest.
Insurance
Management believes that the property and casualty insurance program in place provides appropriate insurance coverage for financial protection against insurable risks. Mid-America renegotiated our insurance programs July 1, 2006, and because of the significant reduction in available insurance for windstorm events and resulting large
32
increase in cost, purchased property insurance with limits reduced from prior years. Mid-America self-insures the first $500,000 of individual property losses, and, if greater, the first 10% of property losses caused by named windstorms and earthquakes, with a limit per event of $40 million for windstorm and earthquake damage. According to Mid-America’s risk consultant, approximately 20% of Mid-America’s property value is located in “Wind Tier 1” risk areas (predominately certain parts of Florida) and 12% in the New Madrid earthquake risk zone. Mid-America does not own any direct coastal frontage property. The largest loss event from windstorm damage (tornado) Mid-America has experienced was $3.9 million in 1999. Mid-America experienced combined total losses of $2.2 million from windstorms in 2004 and 2005, with the biggest loss ($1.1 million) from Hurricane Francis in 2004. Mid-America’s insurance program is subject to review by our principal lenders.
Inflation
Substantially all of the resident leases at the apartment communities allow, at the time of renewal, for adjustments in the rent payable there under, and thus may enable Mid-America to seek rent increases. Almost all leases are for one year or less. The short-term nature of these leases generally serves to reduce the risk to Mid-America of the adverse effects of inflation.
Impact of Recently Issued Accounting Standards
In June 2006, the FASB issued Interpretation No. 48,Accounting for Uncertainty in Income Taxes, or Interpretation 48. Interpretation 48 provides clarification concerning the accounting for uncertainty in income taxes in an enterprise’s financial statement in accordance with FASB Statement No. 109,Accounting for Income Taxes. Interpretation 48 is effective for fiscal years beginning after December 15, 2006. Mid-America does not believe the adoption of Interpretation 48 will have a material impact on Mid-America’s consolidated financial condition or results of operations taken as a whole.
In September 2006, the FASB issued Statement No. 157,Fair Value Measurements, or Statement 157. Statement 157 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. Statement 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. Mid-America does not believe the adoption of Statement 157 will have a material impact on Mid-America’s consolidated financial condition or results of operations taken as a whole.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Mid-America’s primary market risk exposure is to changes in interest rates obtainable on our secured and unsecured borrowings. At December 31, 2006, 41% of Mid-America’s total capitalization consisted of borrowings. Mid-America’s interest rate risk objective is to limit the impact of interest rate fluctuations on earnings and cash flows and to lower our overall borrowing costs. To achieve this objective, Mid-America manages its exposure to fluctuations in market interest rates for borrowings through the use of fixed rate debt instruments and interest rate swaps and caps which mitigate our interest rate risk on a related financial instrument and effectively fix the interest rate on a portion of our variable debt or on future refinancings. Mid-America uses our best efforts to ladder fixed rate maturities thereby limiting our exposure to interest rate changes in any one year. Mid-America does not enter into derivative instruments for trading purposes. Approximately 81% of Mid-America’s outstanding debt was subject to fixed rates after considering related derivative instruments with a weighted average of 5.5% at December 31, 2006. Mid-America regularly reviews interest rate exposure on outstanding borrowings in an effort to minimize the risk of interest rate fluctuations.
33
The table below provides information about Mid-America’s financial instruments that are sensitive to changes in interest rates. For debt obligations, the table presents principal cash flows and related weighted average interest rates by expected maturity dates. For Mid-America’s interest rate swaps and caps, the table presents the notional amount of the swaps and caps and the years in which they expire. Weighted average variable rates are based on rates in effect at the reporting date (dollars in 000’s).
| | | | | | | | | | | | Total | | | | Fair |
| | 2007 | | 2008 | | 2009 | | 2010 | | 2011 | | Thereafter | | Total | | Value |
Long-term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed Rate(1) | | | — | | | $ | 111,637 | | | $ | 65,000 | | | | — | | | | — | | | $ | 72,785 | | | $ | 249,422 | | | $ | 227,905 |
Average interest rate | | | — | | | | 4.92 | % | | | 7.71 | % | | | — | | | | — | | | | 5.89 | % | | | 5.93 | % | | | |
Variable Rate(1) | | $ | 4,605 | | | | — | | | $ | 40,000 | | | $ | 120,000 | | | $ | 215,033 | | | $ | 567,289 | | | $ | 946,927 | | | $ | 946,927 |
Average interest rate | | | 7.25 | % | | | — | | | | 6.37 | % | | | 5.87 | % | | | 5.88 | % | | | 5.66 | % | | | 5.77 | % | | | |
|
Interest Rate Swaps | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Variable to Fixed | | $ | 92,800 | | | $ | 74,935 | | | $ | 35,230 | | | $ | 98,365 | | | $ | 133,000 | | | $ | 245,000 | | | $ | 679,330 | | | $ | 11,328 |
Average Pay Rate | | | 5.15 | % | | | 4.70 | % | | | 3.60 | % | | | 4.64 | % | | | 4.57 | % | | | 4.45 | % | | | 4.58 | % | | | |
Interest Rate Cap | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Variable to Fixed | | $ | 6,805 | | | | — | | | $ | 15,770 | | | | — | | | $ | 19,451 | | | | — | | | $ | 42,026 | | | $ | 30 |
Average Pay Rate | | | 6.00 | % | | | — | | | | 6.00 | % | | | — | | | | 6.16 | % | | | — | | | | 6.07 | % | | | |
____________________
(1) | | Excluding the effect of interest rate swap and cap agreements. |
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The Reports of Independent Registered Public Accounting Firms, Consolidated Financial Statements and Selected Quarterly Financial Information are set forth on pages F-1 to F-36 of this Annual Report on Form 10-K.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
On September 19, 2005, and effective October 31, 2005, upon the filing of our Form 10-Q for the third quarter of 2005, the Audit Committee of the Board of Directors of Mid-America dismissed KPMG LLP as Mid-America’s independent registered public accounting firm and engaged Ernst & Young LLP as our new independent registered public accounting firm to conduct the audit of Mid-America’s financial statements as of and for the year ended December 31, 2005.
The report of KPMG LLP on the financial statements for the year ended December 31, 2004, did not contain an adverse opinion or a disclaimer of opinion, nor were they qualified or modified as to uncertainty, audit scope, or accounting principle.
There have been no disagreements with Mid-America’s independent accountants on any matter of accounting principles or practices or financial statement disclosure.
ITEM 9A. CONTROLS AND PROCEDURES
MANAGEMENT’S EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES
The management of Mid-America, with the participation of our principal executive and financial officers, has evaluated the effectiveness of our disclosure controls and procedures in ensuring that the information required to be disclosed in our filings under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, including ensuring that such information is accumulated and communicated to Mid-America management as appropriate to allow timely decisions regarding required disclosure. Based on such evaluation, our principal executive and financial officers have concluded that such disclosure controls and procedures were effective as of December 31, 2006, (the end of the period covered by this Annual Report on Form 10-K).
34
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
Management’s report on our internal control over financial reporting is presented on page F-1 of this Annual Report on Form 10-K. The reports of Ernst & Young LLP relating to the consolidated financial statements, financial statement schedule, management’s assessment of the effectiveness of internal control over financial reporting and the effectiveness of internal control over financial reporting are presented on pages F-2 and F-4 of this Annual Report on Form 10-K.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
During the three months ended December 31, 2006, there were no significant changes in Mid-America’s internal control over financial reporting that materially affected, or that are reasonably likely to materially affect, Mid-America’s internal control over financial reporting.
ITEM 9B. OTHER INFORMATION
None.
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information contained in Mid-America’s 2006 Proxy Statement in the sections entitled “Proposal 1 - Election of Directors”, “Executive Officers” and “Section 16(a) Beneficial Ownership Reporting Compliance,” is incorporated herein by reference in response to this item.
Our Board of Directors has adopted a Code of Business Conduct and Ethics applicable to all officers, directors and employees, which can be found on Mid-America’s website athttp://www.maac.net, on the Investor’s page under Company Info and Governance. Mid-America will provide a copy of this document to any person, without charge, upon request, by writing to the Investor Relations Department at Mid-America Apartment Communities, Inc., 6584 Poplar Avenue, Suite 300, Memphis, TN 38138. We intend to satisfy the disclosure requirement under Item 5.05 of Form 8-K regarding an amendment to, or waiver from, a provision of the Code of Business Conduct and Ethics by posting such information on our website at the address and the locations specified above.
ITEM 11. EXECUTIVE COMPENSATION
The information contained in Mid-America’s 2006 Proxy Statement in the section entitled “Executive Compensation” and “Compensation Discussion and Analysis” is incorporated herein by reference in response to this item.
ITEM 12. | | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENTAND RELATED STOCKHOLDER MATTERS |
The information contained in Mid-America’s 2006 Proxy Statement in the sections entitled “Security Ownership of Management” and “Security Ownership of Certain Beneficial Owners,” is incorporated herein by reference in response to this item.
ITEM 13. | | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTORINDEPENDENCE |
The information contained in Mid-America’s 2006 Proxy Statement in the sections entitled “Certain Relationships and Related Transactions” is incorporated herein by reference in response to this item.
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
The information contained in Mid-America’s 2006 Proxy Statement in the section entitled “Proposal 2 - Ratification of Independent Registered Public Accounting Firm,” is incorporated herein by reference in response to this item.
35
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
(a) The following documents are filed as part of this Annual Report on Form 10-K:
1. | | Management’s Report on Internal Controls Over Financial Reporting | F– | 1 |
| | Reports of Independent Registered Public Accounting Firms | F– | 2 |
| | Consolidated Balance Sheets as of December 31, 2006, and 2005 | F– | 5 |
| | Consolidated Statements of Operations for the years ended | | |
| | December 31, 2006, 2005, and 2004 | F– | 6 |
| | Consolidated Statements of Shareholders’ Equity for the years ended | | |
| | December 31, 2006, 2005, and 2004 | F– | 7 |
| | Consolidated Statements of Cash Flows for the years ended | | |
| | December 31, 2006, 2005, and 2004 | F – | 8 |
| | Notes to Consolidated Financial Statements for the years ended December 31, 2006, 2005, and 2004 | F – | 9 |
| | | | |
2. | | Financial Statement Schedule required to be filed by Item 8 and Paragraph (b) of this Item 15: | | |
| | Schedule III - Real Estate Investments and Accumulated Depreciation as of December 31, 2006 | F – | 32 |
| | | | |
3. | | The exhibits required by Item 601 of Regulation S-K, except as otherwise noted, have been filed withprevious reports by the registrant and are herein incorporated by reference. | | |
Exhibit | | |
Number | | Exhibit Description |
3.1 | | Amended and Restated Charter of Mid-America Apartment Communities, Inc. dated as of January 10, 1994, as filed with the Tennessee Secretary of State on January 25, 1994 (Filed as Exhibit 3.1 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1997 and incorporated herein by reference). |
| | |
3.2 | | Articles of Amendment to the Charter of Mid-America Apartment Communities, Inc. dated as of January 28, 1994, as filed with the Tennessee Secretary of State on January 28, 1994 (Filed as Exhibit 3.2 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1996 and incorporated herein by reference). |
| | |
3.3 | | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Preferred Stock dated as of October 9, 1996, as filed with the Tennessee Secretary of State on October 10, 1996 (Filed as Exhibit 1 to the Registrant’s Registration Statement on Form 8-A filed with the Commission on October 11, 1996 and incorporated herein by reference). |
| | |
3.4 | | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter dated November 17, 1997, as filed with the Tennessee Secretary of State on November 18, 1997 (Filed as Exhibit 3.6 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1997 and incorporated herein by reference). |
| | |
3.5 | | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of November 17, 1997, as filed with the Tennessee Secretary of State on November 18, 1997 (Filed as Exhibit 4.1 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on November 19, 1997 and incorporated herein by reference). |
| | |
3.6 | | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of June 25, 1998, as filed with the Tennessee Secretary of State on June 30, 1998 (Filed as Exhibit 4.3 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on June 26, 1998 and incorporated herein by reference). |
36
Exhibit | | |
Number | | Exhibit Description |
3.7 | | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of A Series of Shares of Preferred Stock dated as of December 24, 1998, as filed with the Tennessee Secretary of State on December 30, 1998 (Filed as Exhibit 3.7 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
| | |
3.8 | | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of October 11, 2002, as filed with the Tennessee Secretary of State on October 14, 2002 (Filed as Exhibit 4.3 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on October 11, 2002 and incorporated herein by reference). |
| | |
3.9 | | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of October 28, 2002, as filed with the Tennessee Secretary of State on October 28, 2002 (Filed as Exhibit 3.9 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
| | |
3.10 | | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of August 7, 2003, as filed with the Tennessee Secretary of State on August 7, 2003 (Filed as Exhibit 3.10 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
| | |
3.11 | | Bylaws of Mid-America Apartment Communities, Inc. (Filed as an Exhibit to the Registrant’s Registration Statement on Form S-11 (File Number 33-69434) and incorporated herein by reference). |
| | |
3.12 | | First Amendment to the Bylaws of Mid-America Apartment Communities, Inc. dated May 2, 2006 (Filed as Exhibit 3.12 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2006 and incorporated herein by reference). |
| | |
4.1 | | Form of Common Share Certificate (Filed as Exhibit 4.1 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1997 and incorporated herein by reference). |
| | |
4.2 | | Form of 9.5% Series A Cumulative Preferred Stock Certificate (Filed as Exhibit 2 to the Registrant’s Registration Statement on Form 8-A filed with the Commission on October 11, 1996 and incorporated herein by reference). |
| | |
4.3 | | Form of 8 7/8% Series B Cumulative Preferred Stock Certificate (Filed as Exhibit 4.3 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on November 19, 1997 and incorporated herein by reference). |
| | |
4.4 | | Form of 9 3/8% Series C Cumulative Preferred Stock Certificate (Filed as Exhibit 4.2 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on June 26, 1998 and incorporated herein by reference). |
| | |
4.5 | | Form of 9.5% Series E Cumulative Preferred Stock Certificate (Filed as Exhibit 4.5 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
| | |
4.6 | | Form of 9 ¼% Series F Cumulative Preferred Stock Certificate (Filed as Exhibit 4.2 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on October 11, 2002 and incorporated herein by reference). |
| | |
4.7 | | Form of 8.30% Series G Cumulative Preferred Stock Certificate (Filed as Exhibit 4.7 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
| | |
4.8 | | Form of 8.30% Series H Cumulative Preferred Stock Certificate (Filed as Exhibit 4.8 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
37
Exhibit | | |
Number | | Exhibit Description |
10.1 | | | Second Amended and Restated Agreement of Limited Partnership of Mid-America Apartments, L.P., aTennessee limited partnership (Filed as Exhibit 10.1 to the Registrant’s Annual Report on Form 10-K forthe fiscal year ended December 31, 2001 and incorporated herein by reference). |
| | | |
10.2 | † | | Employment Agreement between the Registrant and H. Eric Bolton, Jr. (Filed as Exhibit 10.8 to theRegistrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1999 and incorporatedherein by reference). |
| | | |
10.3 | † | | Employment Agreement between the Registrant and Simon R.C. Wadsworth (Filed as Exhibit 10.9 to theRegistrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1999 and incorporatedherein by reference). |
| | | |
10.4 | † | | Fourth Amended and Restated 1994 Restricted Stock and Stock Option Plan (Filed as Exhibit A to theRegistrant’s Proxy Statement filed on April 24, 2002 and incorporated herein by reference). |
| | | |
10.5 | | | AmSouth Revolving Credit Agreement (Amended and Restated) dated July 17, 2003 (Filed as Exhibit 10.10to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporatedherein by reference). |
| | | |
10.6 | | | First Amendment to Amended and Restated Revolving Credit Agreement (AmSouth) dated May 19,2004 (Filed as Exhibit 10.10 to the Registrant’s Annual Report on Form 10-K/A for the fiscal year endedDecember 31, 2004 and incorporated herein by reference). |
| | | |
10.7 | | | Second Amendment to Amended and Restated Revolving Credit Agreement (AmSouth) dated May 23,2005. |
| | | |
10.8 | | | Second Amended and Restated Master Credit Facility Agreement by and among Prudential MultifamilyMortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-America Apartments, L.P., datedMarch 30, 2004. |
| | | |
10.9 | | | First Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated March 31, 2004 (Filed as Exhibit 10.13 to the Registrant’s Annual Report onForm 10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.10 | | | Second Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated April 30, 2004 (Filed as Exhibit 10.14 to the Registrant’s Annual Report on Form10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.11 | | | Third Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated August 3, 2004 (Filed as Exhibit 10.15 to the Registrant’s Annual Report on Form10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.12 | | | Fourth Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated August 31, 2004 (Filed as Exhibit 10.16 to the Registrant’s Annual Report onForm 10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.13 | | | Fifth Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated October 1, 2004 (Filed as Exhibit 10.17 to the Registrant’s Annual Report onForm 10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.14 | | | Sixth Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated December 1, 2004 (Filed as Exhibit 10.18 to the Registrant’s Annual Report onForm 10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
38
Exhibit | | |
Number | | Exhibit Description |
10.15 | | Seventh Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-America Apartments, L.P., dated December 15, 2004 (Filed as Exhibit 10.19 to the Registrant’s Annual Report onForm 10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | |
10.16 | | Eighth Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated March 31, 2005. |
| | |
10.17 | | Ninth Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated September 23, 2005. |
| | |
10.18 | | Tenth Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated December 16, 2005. |
| | |
10.19 | | Eleventh Amendment to Second Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc. and Mid-AmericaApartments, L.P., dated February 22, 2006. |
| | |
10.20 | | Third Amended and Restated Master Credit Facility Agreement by and among Prudential MultifamilyMortgage, Inc., Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P. and Mid-America Apartments of Texas, L.P., dated March 30, 2004. |
| | |
10.21 | | First Amendment to Third Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc., Mid-AmericaApartments, L.P. and Mid-America Apartments of Texas, L.P. dated March 31, 2004. |
| | |
10.22 | | Second Amendment to the Third Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc., Mid-AmericaApartments, L.P. and Mid-America Apartments of Texas, L.P. dated as of August 3, 2004 (Filed as Exhibit10.21 to the Registrant’s Annual Report on Form 10-K/A for the fiscal year ended December 31, 2004 andincorporated herein by reference). |
| | |
10.23 | | Third Amendment to the Third Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P. and Mid-America Apartments of Texas, L.P. dated as of December 1, 2004 (Filed as Exhibit 10.22 to the Registrant’s Annual Report on Form 10-K/A for the fiscal year ended December 31,2004 and incorporated herein by reference). |
| | |
10.24 | | Fourth Amendment to Third Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc., Mid-AmericaApartments, L.P. and Mid-America Apartments of Texas, L.P. dated March 31, 2005. |
| | |
10.25 | | Fifth Amendment to Third Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc., Mid-AmericaApartments, L.P. and Mid-America Apartments of Texas, L.P. dated September 23, 2005. |
| | |
10.26 | | Sixth Amendment to Third Amended and Restated Master Credit Facility Agreement by and amongPrudential Multifamily Mortgage, Inc., Mid-America Apartment Communities, Inc., Mid-AmericaApartments, L.P. and Mid-America Apartments of Texas, L.P. dated February 22, 2006. |
| | |
10.27 | | Master Reimbursement Agreement by and among Fannie Mae, Mid-America Apartments, L.P. andFairways- Columbia, L.P. dated June 1, 2001 (Filed as Exhibit 10.17 to the Registrant’s RegistrationStatement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
| | |
10.28 | | Amendment No. 1 to Master Reimbursement Agreement by and among Fannie Mae, Mid-AmericaApartments, L.P. and Fairways-Columbia, L.P. dated December 24, 2002 (Filed as Exhibit 10.18 to theRegistrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated hereinby reference). |
39
Exhibit | | |
Number | | Exhibit Description |
10.29 | | | Amendment No. 2 to Master Reimbursement Agreement by and among Fannie Mae, Mid-AmericaApartments, L.P. and Fairways-Columbia, L.P. dated May 30, 2003 (Filed as Exhibit 10.19 to theRegistrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated hereinby reference). |
| | | |
10.30 | | | Amendment No. 3 to Master Reimbursement Agreement by and among Fannie Mae, Mid-AmericaApartments, L.P., Mid-America Apartment Communities, Inc. and Mid-America Apartments of Texas,L.P. dated March 2, 2004. |
| | | |
10.31 | | | Amendment No. 4 to Master Reimbursement Agreement by and among Fannie Mae, Mid-AmericaApartments, L.P., Mid-America Apartment Communities, Inc. and Mid-America Apartments of Texas,L.P. dated November 17, 2005. |
| | | |
10.32 | | | Amendment No. 5 to Master Reimbursement Agreement by and among Fannie Mae, Mid-AmericaApartments, L.P., Mid-America Apartment Communities, Inc. and Mid-America Apartments of Texas,L.P. dated February 23, 2006. |
| | | |
10.33 | | | Consent, Modification, Assumption of Indemnity Obligations and Release Agreement dated November4, 2004, (Sunset Valley Apartments, Texas) (Filed as Exhibit 10.28 to the Registrant’s Annual Report onForm 10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.34 | | | Consent, Modification, Assumption of Indemnity Obligations and Release Agreement dated November4, 2004 (Village Apartments, Texas) (Filed as Exhibit 10.29 to the Registrant’s Annual Report on Form10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.35 | | | Consent, Modification, Assumption of Indemnity Obligations and Release Agreement dated November4, 2004, (Coral Springs Apartments, Florida) (Filed as Exhibit 10.30 to the Registrant’s Annual Report onForm 10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.36 | | | Credit Agreement dated September 28, 1998 by and among Jefferson Village, L.P., Jefferson at SunsetValley, L.P. and JPI Coral Springs, L.P. (Filed as Exhibit 10.31 to the Registrant’s Annual Report on Form10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.37 | | | Credit Agreement by and among Mid-America Apartment Communities, Inc., Mid-America ApartmentsL.P. and Mid- America Apartments of Texas, L.P. and Financial Federal Savings Bank dated June 29,2004 (Filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June30, 2004 and incorporated herein by reference). |
| | | |
10.38 | | | Master Credit Facility Agreement by and among Mid-America Apartments, L.P., Mid-America ApartmentCommunities, Inc., Mid-America Apartments of Texas, L.P. and Prudential Multifamily Mortgage, Inc.dated March 2, 2004. |
| | | |
10.39 | | | Amendment No. 1 to Master Credit Facility Agreement by and among Mid-America Apartments, L.P.,Mid-America Apartment Communities, Inc., Mid-America Apartments of Texas, L.P. and PrudentialMultifamily Mortgage, Inc. dated November 17, 2005. |
| | | |
10.40 | | | Amendment No. 2 to Master Credit Facility Agreement by and among Mid-America Apartments, L.P.,Mid-America Apartment Communities, Inc., Mid-America Apartments of Texas, L.P. and PrudentialMultifamily Mortgage, Inc. dated February 23, 2006. |
| | | |
10.41 | † | | Mid-America Apartment Communities Non-Qualified Deferred Compensation Retirement Plan asAmended Effective January 1, 2005 (Filed as Exhibit 10.34 to the Registrant’s Annual Report on Form10-K/A for the fiscal year ended December 31, 2004 and incorporated herein by reference). |
| | | |
10.42 | † | | Mid-America Apartment Communities 2005 Key Management Restricted Stock Plan (Filed as Exhibit10.1 to the Registrant’s Current Report on Form 8-K filed on May 20, 2005 and incorporated herein byreference). |
| | | |
10.43 | † | | 2005 Executive Annual Bonus Program (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form8-K filed on March 25, 2005 and incorporated herein by reference). |
40
Exhibit | | |
Number | | Exhibit Description |
10.44 | † | | Form of Restricted Stock Agreement (Filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-Kfiled on March 11, 2005 and incorporated herein by reference). |
| | | |
10.45 | † | | Amendment for the Non-Qualified Deferred Compensation Plan for Outside Directors (Filed as Exhibit10.1 to the Registrant’s Current Report on Form 8-K filed on August 24, 2006 and incorporated hereinby reference). |
| | | |
11 | | | Statement re: computation of per share earnings (included within the Form 10-K). |
| | | |
14 | | | Code of Ethics (Filed as Exhibit 14.1 to the Registrant’s Annual Report on Form 10-K for the fiscal yearended December 31, 2003 and incorporated herein by reference). |
| | | |
21 | | | List of Subsidiaries |
| | | |
23.1 | | | Consent of Independent Registered Public Accounting Firm, Ernst & Young LLP |
| | | |
23.2 | | | Consent of Independent Registered Public Accounting Firm, KPMG LLP |
| | | |
31.1 | | | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
| | | |
31.2 | | | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
| | | |
32.1 | | | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant toSection 906 of the Sarbanes-Oxley Act of 2002 |
| | | |
32.2 | | | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant toSection 906 of the Sarbanes-Oxley Act of 2002 |
____________________ |
† | Management contract or compensatory plan or arrangement. |
|
(b) | Exhibits: |
| See Item 15(a)(3) above. |
|
(c) | Financial Statement Schedule: |
| See Item 15(a)(2) above. |
41
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| MID-AMERICA APARTMENT COMMUNITIES, INC. |
|
Date: February 27, 2007 | /s/ H. ERIC BOLTON, JR. | | |
| H. ERICBOLTON, JR. |
| Chairman of the Board of Directors, |
| President and Chief Executive Officer |
| (Principal Executive Officer) |
|
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons in the capacities and on the dates indicated. |
|
Date: February27,2007 | /s/ H. ERIC BOLTON, JR. | |
| H. ERICBOLTON, JR. |
| Chairman of the Board of Directors, |
| President and Chief Executive Officer |
| (Principal Executive Officer) |
|
Date: February 27,2007 | /s/ SIMON R.C. WADSWORTH | |
| SIMONR.C. WADSWORTH |
| Executive Vice President and Chief Financial Officer |
| (Principal Financial and Accounting Officer) |
|
Date: February 27,2007 | /s/ GEORGE E. CATES | |
| GEORGEE. CATES |
| Director |
|
Date: February 27,2007 | /s/ ROBERT F. FOGELMAN | |
| ROBERTF. FOGELMAN |
| Director |
|
Date: February 27, 2007 | /s/ ALAN B. GRAF, JR. | |
| ALANB. GRAF, JR. |
| Director |
|
Date: February 27, 2007 | /s/ JOHN S. GRINALDS | |
| JOHNS. GRINALDS |
| Director |
|
Date: February 27, 2007 | /s/ RALPH HORN | |
| RALPHHORN |
| Director |
|
Date: February27,2007 | /s/ MARY E. MCCORMICK | |
| MARYE. MCCORMICK |
| Director |
|
Date: February 27, 2007 | /s/ WILLIAM B. SANSOM | |
| WILLIAMB. SANSOM |
| Director |
42
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
Management of Mid-America is responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined under Rule 13a-15(f) promulgated under the Securities Exchange Act of 1934, as amended.
Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of Mid-America’s consolidated financial statements for external purposes in accordance with generally accepted accounting principles.
Internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of Mid-America; (ii) provide reasonable assurance that transactions are recorded as necessary to permit the preparation of the consolidated financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of Mid-America are being made only in accordance with appropriate authorizations of management and directors of Mid-America; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of Mid-America’s assets that could have a material effect on the consolidated financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Management conducted an assessment of Mid-America’s internal control over financial reporting as of December 31, 2006 using the framework specified inInternal Control - Integrated Framework, published by the Committee of Sponsoring Organizations of the Treadway Commission. Based on such assessment, management has concluded that Mid-America’s internal control over financial reporting was effective as of December 31, 2006.
Management’s assessment of the effectiveness of Mid-America’s internal control over financial reporting as of December 31, 2006, has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their report which is presented in this Annual Report.
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Shareholders of
Mid-America Apartment Communities, Inc.
We have audited the accompanying consolidated balance sheets of Mid-America Apartment Communities, Inc. as of December 31, 2006 and 2005, and the related consolidated statements of income, shareholders’ equity, and cash flows for each of the years then ended. Our audits also included the information as of and for the years ended December 31, 2006 and 2005 contained in the financial statement schedule listed in the Index at Item 15(a). These consolidated financial statements and schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements and schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Mid-America Apartment Communities, Inc. at December 31, 2006 and 2005, and the consolidated results of its operations and its cash flows for each of the years then ended, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, present fairly in all material respects the information as of and for the years ended December 31, 2006 and 2005 set forth therein.
As discussed in Note 2 of the Notes to Consolidated Financial Statements, effective January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123(R),Share-Based Payment.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Mid-America Apartment Communities, Inc.’s internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 27, 2007 expressed an unqualified opinion thereon.
Memphis, Tennessee
February 27, 2007
F-2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Shareholders
Mid-America Apartment Communities, Inc.
We have audited the accompanying consolidated statements of operations, shareholders’ equity, and cash flows of Mid-America Apartment Communities, Inc. and subsidiaries for the year ended December 31, 2004. In connection with our audits of the consolidated financial statements, we also have audited the 2004 information included in the accompanying financial statement Schedule III: Real Estate and Accumulated Depreciation. These consolidated financial statements and the financial statement schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements and the financial statement schedule 2004 information based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the results of operations and cash flows of Mid-America Apartment Communities, Inc. and subsidiaries for the year ended December 31, 2004, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the 2004 information included in the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.
Memphis, Tennessee
March 8, 2005, except as to note 13,
which is as of February 28, 2007
F-3
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Shareholders of
Mid-America Apartment Communities, Inc.
We have audited management’s assessment, included in the accompanying Management’s Report on Internal Control over Financial Reporting, that Mid-America Apartment Communities, Inc. maintained effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). Mid-America Apartment Communities, Inc.’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management’s assessment and an opinion on the effectiveness of the company’s internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating management’s assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, management’s assessment that Mid-America Apartment Communities, Inc. maintained effective internal control over financial reporting as of December 31, 2006, is fairly stated, in all material respects, based on the COSO criteria. Also, in our opinion, Mid-America Apartment Communities, Inc. maintained, in all material respects, effective internal control over financial reporting as of December 31, 2006, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Mid-America Apartment Communities, Inc. as of December 31, 2006 and 2005, and the related consolidated statements of income, shareholders’ equity, and cash flows for the years then ended of Mid-America Apartment Communities, Inc. and our report dated February 27, 2007 expressed an unqualified opinion thereon.
Memphis, Tennessee
February 27, 2007
F-4
MID-AMERICA APARTMENT COMMUNITIES, INC.
Consolidated Balance Sheets
December 31, 2006 and 2005
(Dollars in thousands, except per share data)
| | December 31, 2006 | | December 31, 2005 |
Assets: | | | | | | | | | | |
Real estate assets: | | | | | | | | | | |
Land | | | $ | 206,635 | | | | $ | 179,523 | |
Buildings and improvements | | | | 1,921,462 | | | | | 1,740,818 | |
Furniture, fixtures and equipment | | | | 51,374 | | | | | 46,301 | |
Capital improvements in progress | | | | 20,689 | | | | | 4,175 | |
| | | | 2,200,160 | | | | | 1,970,817 | |
Less accumulated depreciation | | | | (543,802 | ) | | | | (473,421 | ) |
| | | | 1,656,358 | | | | | 1,497,396 | |
Land held for future development | | | | 2,360 | | | | | 1,366 | |
Commercial properties, net | | | | 7,103 | | | | | 7,345 | |
Investments in and advances to real estate joint venture | | | | 3,718 | | | | | 4,182 | |
Real estate assets, net | | | | 1,669,539 | | | | | 1,510,289 | |
Cash and cash equivalents | | | | 5,545 | | | | | 14,064 | |
Restricted cash | | | | 4,145 | | | | | 5,534 | |
Deferred financing costs, net | | | | 16,033 | | | | | 15,338 | |
Other assets | | | | 38,865 | | | | | 29,849 | |
Goodwill | | | | 5,051 | | | | | 5,051 | |
Assets held for sale | | | | 7,468 | | | | | — | |
Total assets | | | $ | 1,746,646 | | | | $ | 1,580,125 | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | |
Liabilities: | | | | | | | | | | |
Notes payable | | | $ | 1,196,349 | | | | $ | 1,140,046 | |
Accounts payable | | | | 2,773 | | | | | 3,278 | |
Accrued expenses and other liabilities | | | | 57,919 | | | | | 38,048 | |
Security deposits. | | | | 7,670 | | | | | 6,429 | |
Liabilities associated with assets held for sale | | | | 269 | | | | | — | |
Total liabilities | | | | 1,264,980 | | | | | 1,187,801 | |
Minority interest | | | | 32,600 | | | | | 29,798 | |
Shareholders’ equity: | | | | | | | | | | |
Preferred stock, $.01 par value per share, 20,000,000 shares authorized, | | | | | | | | | | |
$166,863 or $25 per share liquidation preference; | | | | | | | | | | |
9 1/4% Series F Cumulative Redeemable Preferred Stock, 3,000,000 shares | | | | | | | | | | |
authorized, 474,500 shares issued and outstanding | | | | 5 | | | | | 5 | |
8.30% Series H Cumulative Redeemable Preferred Stock, 6,200,000 shares | | | | | | | | | | |
authorized, 6,200,000 shares issued and outstanding | | | | 62 | | | | | 62 | |
Common stock, $.01 par value per share, 50,000,000 shares authorized; 25,093,156 | | | | | | | | | | |
and 22,048,372 shares issued and outstanding at December 31, 2006, and 2005, | | | | | | | | | | |
respectively | | | | 251 | | | | | 220 | |
Additional paid-in capital | | | | 815,941 | | | | | 671,885 | |
Other | | | | — | | | | | (2,422 | ) |
Accumulated distributions in excess of net income | | | | (378,090 | ) | | | | (314,352 | ) |
Accumulated other comprehensive income | | | | 10,897 | | | | | 7,128 | |
Total shareholders’ equity | | | | 449,066 | | | | | 362,526 | |
Total liabilities and shareholders’ equity | | | $ | 1,746,646 | | | | $ | 1,580,125 | |
See accompanying notes to consolidated financial statements.
F-5
MID-AMERICA APARTMENT COMMUNITIES, INC.
Consolidated Statements of Operations
Years Ended December 31, 2006, 2005, and 2004
(Dollars in thousands, except per share data)
| | 2006 | | 2005 | | 2004 |
Operating revenues: | | | | | | | | | | | | |
Rental revenues | | $ | 311,524 | | | $ | 283,650 | | | $ | 254,902 | |
Other property revenues | | | 14,265 | | | | 12,157 | | | | 10,645 | |
Total property revenues | | | 325,789 | | | | 295,807 | | | | 265,547 | |
Management fee income | | | 210 | | | | 325 | | | | 582 | |
Total operating revenues | | | 325,999 | | | | 296,132 | | | | 266,129 | |
Property operating expenses: | | | | | | | | | | | | |
Personnel | | | 38,022 | | | | 35,423 | | | | 31,782 | |
Building repairs and maintenance | | | 12,072 | | | | 10,965 | | | | 9,838 | |
Real estate taxes and insurance | | | 40,878 | | | | 37,341 | | | | 34,752 | |
Utilities | | | 19,704 | | | | 17,686 | | | | 15,374 | |
Landscaping | | | 8,649 | | | | 7,885 | | | | 7,176 | |
Other operating | | | 14,991 | | | | 14,363 | | | | 13,427 | |
Depreciation | | | 79,388 | | | | 74,413 | | | | 68,010 | |
Total property operating expenses | | | 213,704 | | | | 198,076 | | | | 180,359 | |
Property management expenses | | | 13,077 | | | | 11,871 | | | | 10,357 | |
General and administrative expenses | | | 11,886 | | | | 10,354 | | | | 9,240 | |
Income from continuing operations before non-operating items | | | 87,332 | | | | 75,831 | | | | 66,173 | |
Interest and other non-property income | | | 673 | | | | 498 | | | | 593 | |
Interest expense | | | (63,512 | ) | | | (58,442 | ) | | | (50,683 | ) |
Loss on debt extinguishment | | | (551 | ) | | | (409 | ) | | | 1,095 | |
Amortization of deferred financing costs | | | (2,036 | ) | | | (2,011 | ) | | | (1,753 | ) |
Minority interest in operating partnership income | | | (1,590 | ) | | | (1,571 | ) | | | (2,264 | ) |
(Loss) income from investments in real estate joint ventures | | | (114 | ) | | | 65 | | | | (287 | ) |
Incentive fee from real estate joint ventures | | | — | | | | 1,723 | | | | — | |
Net gain on insurance and other settlement proceeds | | | 84 | | | | 749 | | | | 2,683 | |
Gain on sale of non-depreciable assets | | | 50 | | | | 334 | | | | — | |
Gain on disposition within real estate joint ventures | | | — | | | | 3,034 | | | | 3,249 | |
Income from continuing operations | | | 20,336 | | | | 19,801 | | | | 18,806 | |
Discontinued operations: | | | | | | | | | | | | |
Income from discontinued operations before asset impairment, | | | | | | | | | | | | |
settlement proceeds and gain on sale | | | 609 | | | | 211 | | | | 241 | |
Asset impairment on discontinued operations | | | — | | | | (243 | ) | | | (200 | ) |
Net gain (loss) on insurance and other settlement proceeds on discontinued operations | | | — | | | | (25 | ) | | | 526 | |
Gain on sale of discontinued operations | | | — | | | | — | | | | 5,825 | |
Net income | | | 20,945 | | | | 19,744 | | | | 25,198 | |
Preferred dividend distribution | | | 13,962 | | | | 14,329 | | | | 14,825 | |
Net income available for common shareholders | | $ | 6,983 | | | $ | 5,415 | | | $ | 10,373 | |
Weighted average shares outstanding (in thousands): | | | | | | | | | | | | |
Basic | | | 23,474 | | | | 21,405 | | | | 20,317 | |
Effect of dilutive stock options | | | 224 | | | | 202 | | | | 335 | |
Diluted | | | 23,698 | | | | 21,607 | | | | 20,652 | |
Net income available for common shareholders | | $ | 6,983 | | | $ | 5,415 | | | $ | 10,373 | |
Discontinued property operations | | | (609 | ) | | | 57 | | | | (6,392 | ) |
Income from continuing operations available for common shareholders | | $ | 6,374 | | | $ | 5,472 | | | $ | 3,981 | |
Earnings per share - basic: | | | | | | | | | | | | |
Income from continuing operations available for common shareholders | | $ | 0.27 | | | $ | 0.26 | | | $ | 0.20 | |
Discontinued property operations | | | 0.03 | | | | (0.01 | ) | | | 0.31 | |
Net income available for common shareholders | | $ | 0.30 | | | $ | 0.25 | | | $ | 0.51 | |
Earnings per share - diluted: | | | | | | | | | | | | |
Income from continuing operations available for common shareholders | | $ | 0.27 | | | $ | 0.25 | | | $ | 0.19 | |
Discontinued property operations | | | 0.02 | | | | — | | | | 0.31 | |
Net income available for common shareholders | | $ | 0.29 | | | $ | 0.25 | | | $ | 0.50 | |
Dividends declared per common share(1) | | $ | 2.985 | | | $ | 2.350 | | | $ | 2.340 | |
____________________
(1) | | The Company declared and paid $2.38 per common share during the twelve months ended December 31, 2006.During this same period the Company also declared an additional $0.605 per common share that will not be paid until January 31, 2007. |
See accompanying notes to condensed consolidated financial statements.
F-6
MID-AMERICA APARTMENT COMMUNITIES, INC.
Consolidated Statements of Shareholders’ Equity
Years Ended December 31, 2006, 2005, and 2004
(Dollars and Shares in thousands)
| | | | | | | | | | Accumulated | | Accumulated | | |
| | Preferred Stock | | Common Stock | | Additional | | | | Distributions | | Other | | |
| | | | | | | | | | Paid-In | | | | in Excess of | | Comprehensive | | |
| | Shares | | Amount | | Shares | | Amount | | Capital | | Other | | Net Income | | Income (Loss) | | Total |
BALANCE DECEMBER 31, 2003 | | 6,675 | | $ | 67 | | 20,032 | | | $ | 200 | | $ | 612,410 | | | $ | (3,711 | ) | | $ | (232,224 | ) | | $ | (25,448 | ) | | $ | 351,294 | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | — | | | — | | — | | | | — | | | — | | | | — | | | | 25,198 | | | | — | | | | 25,198 | |
Other comprehensive income - derivative | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
instruments (cash flow hedges) | | — | | | — | | — | | | | — | | | — | | | | — | | | | — | | | | 10,711 | | | | 10,711 | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35,909 | |
Issuance and registration of common shares | | — | | | — | | 420 | | | | 5 | | | 15,958 | | | | — | | | | — | | | | — | | | | 15,963 | |
Exercise of stock options | | — | | | — | | 343 | | | | 3 | | | 8,888 | | | | — | | | | — | | | | — | | | | 8,891 | |
Stock issued to employee stock ownership plan | | | | | | | 15 | | | | — | | | 554 | | | | | | | | | | | | | | | | 554 | |
Repurchase of common shares | | — | | | — | | (2 | ) | | | — | | | (54 | ) | | | — | | | | — | | | | — | | | | (54 | ) |
Restricted shares issued to officers and directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Note 2, Note 12) | | — | | | — | | 2 | | | | — | | | 104 | | | | (104 | ) | | | — | | | | — | | | | — | |
Amortization of LESOP provision employee | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
advances (Note 12) | | — | | | — | | — | | | | — | | | — | | | | 293 | | | | — | | | | — | | | | 293 | |
Shares issued in exchange for units | | — | | | — | | 47 | | | | 1 | | | 511 | | | | — | | | | — | | | | — | | | | 512 | |
Adjustment for Minority Interest Ownership in | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
operating partnership | | — | | | — | | — | | | | — | | | (3,851 | ) | | | — | | | | — | | | | — | | | | (3,851 | ) |
Amortization of unearned compensation | | — | | | — | | — | | | | — | | | — | | | | 270 | | | | — | | | | — | | | | 270 | |
Cash dividends on common stock ($2.34 per share) | | — | | | — | | — | | | | — | | | — | | | | — | | | | (47,631 | ) | | | — | | | | (47,631 | ) |
Dividends on preferred stock | | — | | | — | | — | | | | — | | | — | | | | — | | | | (14,825 | ) | | | — | | | | (14,825 | ) |
BALANCE DECEMBER 31, 2004 | | 6,675 | | | 67 | | 20,857 | | | | 209 | | | 634,520 | | | | (3,252 | ) | | | (269,482 | ) | | | (14,737 | ) | | | 347,325 | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | — | | | — | | — | | | | — | | | — | | | | — | | | | 19,744 | | | | — | | | | 19,744 | |
Other comprehensive income - derivative | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
instruments (cash flow hedges) | | — | | | — | | — | | | | — | | | — | | | | — | | | | — | | | | 21,865 | | | | 21,865 | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,609 | |
Issuance and registration of common shares | | — | | | — | | 800 | | | | 8 | | | 33,136 | | | | — | | | | — | | | | — | | | | 33,144 | |
Exercise of stock options | | — | | | — | | 240 | | | | 2 | | | 5,613 | | | | — | | | | — | | | | — | | | | 5,615 | |
Stock issued to employee stock ownership plan | | | | | | | 16 | | | | — | | | 700 | | | | | | | | | | | | | | | | 700 | |
Restricted shares issued to officers and directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Note 2, Note 12) | | — | | | — | | 23 | | | | — | | | 939 | | | | (939 | ) | | | — | | | | — | | | | — | |
Amortization of LESOP provision employee | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
advances (Note 12) | | — | | | — | | — | | | | — | | | — | | | | 360 | | | | — | | | | — | | | | 360 | |
Shares issued in exchange for units | | — | | | — | | 112 | | | | 1 | | | 1,254 | | | | — | | | | — | | | | — | | | | 1,255 | |
Adjustment for Minority Interest Ownership in | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
operating partnership | | — | | | — | | — | | | | — | | | (4,277 | ) | | | — | | | | — | | | | — | | | | (4,277 | ) |
Amortization of unearned compensation | | — | | | — | | — | | | | — | | | — | | | | 1,409 | | | | — | | | | — | | | | 1,409 | |
Cash dividends on common stock ($2.35 per share) | | — | | | — | | — | | | | — | | | — | | | | — | | | | (50,285 | ) | | | — | | | | (50,285 | ) |
Dividends on preferred stock | | — | | | — | | — | | | | — | | | — | | | | — | | | | (14,329 | ) | | | — | | | | (14,329 | ) |
BALANCE DECEMBER 31, 2005 | | 6,675 | | | 67 | | 22,048 | | | | 220 | | | 671,885 | | | | (2,422 | ) | | | (314,352 | ) | | | 7,128 | | | | 362,526 | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | — | | | — | | — | | | | — | | | — | | | | — | | | | 20,945 | | | | — | | | | 20,945 | |
Other comprehensive income - derivative | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
instruments (cash flow hedges) | | — | | | — | | — | | | | — | | | — | | | | — | | | | — | | | | 3,769 | | | | 3,769 | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24,714 | |
Issuance and registration of common shares | | — | | | — | | 2,737 | | | | 29 | | | 148,100 | | | | — | | | | — | | | | — | | | | 148,129 | |
Exercise of stock options | | — | | | — | | 183 | | | | 2 | | | 4,631 | | | | — | | | | — | | | | — | | | | 4,633 | |
Stock issued to employee stock ownership plan | | — | | | — | | 14 | | | | — | | | 774 | | | | — | | | | — | | | | — | | | | 774 | |
Restricted shares issued to officers and directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Note 2, Note 12) | | — | | | — | | 80 | | | | — | | | — | | | | — | | | | — | | | | — | | | | — | |
Adjustment of Unearned Compensation | | — | | | — | | — | | | | — | | | (2,213 | ) | | | 2,422 | | | | — | | | | — | | | | 209 | |
Amortization of LESOP provision employee | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
advances (Note 12) | | — | | | — | | — | | | | — | | | 341 | | | | — | | | | — | | | | — | | | | 341 | |
Shares issued in exchange for units | | — | | | — | | 31 | | | | — | | | 384 | | | | — | | | | — | | | | — | | | | 384 | |
Adjustment for Minority Interest Ownership in | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | |
operating partnership | | — | | | — | | — | | | | — | | | (9,006 | ) | | | — | | | | — | | | | — | | | | (9,006 | ) |
Amortization of unearned compensation | | — | | | — | | — | | | | — | | | 1,045 | | | | — | | | | — | | | | — | | | | 1,045 | |
Dividends on common stock ($2.99 per share)(1) | | — | | | — | | — | | | | — | | | | | | | — | | | | (70,721 | ) | | | — | | | | (70,721 | ) |
Dividends on preferred stock | | — | | | — | | — | | | | — | | | | | | | — | | | | (13,962 | ) | | | — | | | | (13,962 | ) |
BALANCE DECEMBER 31, 2006 | | 6,675 | | $ | 67 | | 25,093 | | | $ | 251 | | $ | 815,941 | | | $ | — | | | $ | (378,090 | ) | | $ | 10,897 | | | $ | 449,066 | |
____________________
(1) | | In the first quarter of 2006 the Board of Directors began declaring the quarterly common dividend at their regularly scheduled meeting rather than in the month the dividend is paid. This resulted in two dividend payments being declared in the first quarter of 2006, even though only one dividend payment was paid. |
See accompanying notes to consolidated financial statement.
F-7
MID-AMERICA APARTMENT COMMUNITIES, INC.
Consolidated Statements of Cash Flows
Twelve Months Ended December 31, 2006, 2005, and 2004
(Dollars in thousands)
| 2006 | | 2005 | | 2004 |
Cash flows from operating activities: | | | | | |
Net income | $ | 20,945 | | | $ | 19,744 | | | $ | 25,198 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | |
Gain from discontinued operations before asset impairment, settlement | | | | | | | | | | | |
proceeds and gain on sale | | (609 | ) | | | (211 | ) | | | (241 | ) |
Depreciation and amortization of deferred financing costs | | 81,424 | | | | 76,424 | | | | 69,763 | |
Stock compensation expense | | 1,386 | | | | 1,769 | | | | 563 | |
Stock issued to employee stock ownership plan | | 774 | | | | 700 | | | | 554 | |
Amortization of debt premium | | (1,916 | ) | | | (1,862 | ) | | | (1,575 | ) |
Loss (income) from investments in real estate joint ventures | | 114 | | | | (65 | ) | | | 287 | |
Minority interest in operating partnership income | | 1,590 | | | | 1,571 | | | | 2,264 | |
Loss on debt extinguishment | | 551 | | | | 409 | | | | (1,095 | ) |
Derivative interest (income) expense | | (113 | ) | | | — | | | | — | |
Gain on sale of non-depreciable assets | | (50 | ) | | | (334 | ) | | | — | |
Gain on sale of discontinued operations | | — | | | | — | | | | (5,825 | ) |
Gain on disposition within real estate joint ventures | | — | | | | (3,034 | ) | | | (3,249 | ) |
Incentive fee from real estate joint ventures | | — | | | | (1,723 | ) | | | — | |
Net (gain) loss on insurance and other settlement proceeds on discontinued operations | | — | | | | 25 | | | | (526 | ) |
Asset impairment on discontinued operations | | — | | | | 243 | | | | 200 | |
Net (gain) loss on insurance and other settlement proceeds | | (84 | ) | | | (749 | ) | | | (2,683 | ) |
Changes in assets and liabilities: | | | | | | | | | | | |
Restricted cash | | 1,389 | | | | 343 | | | | 4,687 | |
Other assets | | (6,331 | ) | | | (3,843 | ) | | | (778 | ) |
Accounts payable | | (505 | ) | | | 2,511 | | | | (926 | ) |
Accrued expenses and other | | 1,433 | | | | 6,900 | | | | 264 | |
Security deposits | | 1,328 | | | | 608 | | | | 820 | |
Net cash provided by operating activities. | | 101,326 | | | | 99,426 | | | | 87,702 | |
Cash flows from investing activities: | | | | | | | | | | | |
Purchases of real estate and other assets | | (194,970 | ) | | | (105,643 | ) | | | (155,088 | ) |
Improvements to existing real estate assets | | (30,796 | ) | | | (25,914 | ) | | | (29,332 | ) |
Renovations to existing real estate assets | | (6,077 | ) | | | (426 | ) | | | — | |
Development | | (10,919 | ) | | | — | | | | — | |
Distributions from real estate joint ventures | | 350 | | | | 14,903 | | | | 6,427 | |
Contributions to real estate joint ventures | | — | | | | — | | | | (5,222 | ) |
Payments received from real estate joint ventures | | — | | | | — | | | | 234 | |
Proceeds from disposition of real estate assets | | 2,064 | | | | 9,689 | | | | 15,679 | |
Net cash used in investing activities | | (240,348 | ) | | | (107,391 | ) | | | (167,302 | ) |
Cash flows from financing activities: | | | | | | | | | | | |
Net change in credit lines | | 58,686 | | | | 29,228 | | | | 189,496 | |
Proceeds from notes payable | | 27,842 | | | | 27,851 | | | | 91,434 | |
Principal payments on notes payable | | (29,862 | ) | | | (10,921 | ) | | | (152,046 | ) |
Payment of deferred financing costs | | (3,050 | ) | | | (1,236 | ) | | | (5,044 | ) |
Repurchase of common stock | | — | | | | — | | | | (54 | ) |
Proceeds from issuances of common shares and units | | 152,286 | | | | 38,759 | | | | 24,854 | |
Distributions to unitholders | | (5,897 | ) | | | (6,171 | ) | | | (6,246 | ) |
Dividends paid on common shares | | (55,540 | ) | | | (50,285 | ) | | | (47,631 | ) |
Dividends paid on preferred shares | | (13,962 | ) | | | (14,329 | ) | | | (14,825 | ) |
Net cash provided by financing activities | | 130,503 | | | | 12,896 | | | | 79,938 | |
Net decrease in cash and cash equivalents | | (8,519 | ) | | | 4,931 | | | | 338 | |
Cash and cash equivalents, beginning of period | | 14,064 | | | | 9,133 | | | | 8,795 | |
Cash and cash equivalents, end of period | $ | 5,545 | | | $ | 14,064 | | | $ | 9,133 | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | |
Interest paid | $ | 66,228 | | | $ | 61,305 | | | $ | 53,295 | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | |
Conversion of units to common shares | $ | 384 | | | $ | 1,254 | | | $ | 512 | |
Issuance of restricted common shares | $ | 76 | | | $ | 939 | | | $ | 104 | |
Interest capitalized | $ | 297 | | | $ | — | | | $ | — | |
Marked-to-market adjustment on derivative instruments | $ | 3,769 | | | $ | 21,865 | | | $ | 10,711 | |
Fair value adjustment on debt assumed | $ | 1,553 | | | $ | 2,277 | | | $ | 5,757 | |
Reclass of preferred stock from equity to liabilities | $ | — | | | $ | 10,000 | | | $ | — | |
See accompanying notes to condensed consolidated financial statements.
F-8
MID-AMERICA APARTMENT COMMUNITIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2006, 2005, and 2004
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization and Formation of Mid-America
Mid-America Apartment Communities, Inc. (“Mid-America”) is a self-administrated and self-managed real estate investment trust which owns, acquires and operates multifamily apartment communities mainly in the Sunbelt region of the United States. Mid-America owns and operates 137 apartment communities principally through its majority owned subsidiary, Mid-America Apartments, L.P. (the “Operating Partnership”). Mid-America also owned a 33.33% interest in a real estate joint venture which owned one apartment community at December 31, 2006, for which Mid-America provided management services.
Basis of Presentation
The consolidated financial statements presented herein include the accounts of Mid-America, the Operating Partnership, and all other subsidiaries (the “Company”). Mid-America owns 51% to 100% of all consolidated subsidiaries. Mid-America uses the equity method of accounting for its investments in 20 to 50 percent owned entities for which Mid-America does not have the ability to exercise control. All significant intercompany accounts and transactions have been eliminated in consolidation.
Minority Interest
Minority interest in the accompanying consolidated financial statements relates to the ownership interest in the Operating Partnership by the holders of Class A Common Units of the Operating Partnership (“Operating Partnership Units”). Mid-America is the sole general partner of the Operating Partnership. Net income is allocated to the minority interest based on their respective ownership percentage of the Operating Partnership. Issuance of additional common shares or Operating Partnership Units changes the ownership of both the minority interest and Mid-America. Such transactions and the related proceeds are treated as capital transactions and result in an allocation between shareholders’ equity and minority interest to account for the change in the respective percentage ownership of the underlying equity of the Operating Partnership.
Mid-America’s Board of Directors established economic rights in respect to each Operating Partnership Unit that were equivalent to the economic rights in respect to each share of common stock. The holder of each unit may redeem their units in exchange for one share of common stock or cash, at the option of Mid-America. The Operating Partnership has followed the policy of paying the same per unit distribution in respect to the units as the per share distribution in respect to the common stock. Operating Partnership net income for 2006, 2005 and 2004 was allocated approximately 10.1%, 11.4%, and 12.1%, respectively, to holders of Operating Partnership Units and 89.9%, 88.6%, and 87.9%, respectively, to Mid-America.
Use of Estimates
Management of Mid-America has made a number of estimates and assumptions relating to the reporting of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses to prepare these financial statements and notes in conformity with U.S. generally accepted accounting principles. Actual results could differ from those estimates.
Revenue Recognition
Mid-America leases multifamily residential apartments under operating leases primarily with terms of one year or less. Rental revenues are recognized using a method that represents a straight-line basis over the term of the lease and other revenues are recorded when earned.
F-9
Mid-America records all gains and losses on real estate in accordance with Statement No. 66 “Accounting for Sales of Real Estate”.
Rental Costs
Costs associated with rental activities are expensed as incurred. Certain costs associated with the lease-up of development projects, including cost of model units, their furnishings, signs, and “grand openings” are capitalized and amortized over their respective estimated useful lives. All other costs relating to renting development projects are expensed as incurred.
Earnings Per Share
The computation of basic earnings per share is based on the weighted average number of common shares outstanding. The computation of diluted earnings per share is based on the weighted average number of common shares outstanding plus the shares resulting from the assumed exercise of all dilutive outstanding options using the treasury stock method. For periods where Mid-America reports a net loss available for common shareholders, the effect of dilutive shares is excluded from earnings per share calculations because including such shares would be anti-dilutive.
A reconciliation of the numerators and denominators of the basic and diluted earnings per share computations for the years ended December 31, 2006, 2005, and 2004 is presented on the Consolidated Statements of Operations.
Cash and Cash Equivalents
Mid-America considers cash, investments in money market accounts and certificates of deposit with original maturities of three months or less to be cash equivalents.
Restricted Cash
Restricted cash consists of escrow deposits held by lenders for property taxes, insurance, debt service and replacement reserves.
Real Estate Assets and Depreciation
Real estate assets are carried at depreciated cost. Repairs and maintenance costs are expensed as incurred while significant improvements, renovations, and recurring capital replacements are capitalized. Recurring capital replacements typically include whole unit carpet replacement, new roofs, HVAC units, plumbing, concrete, masonry and other paving, pools and various exterior building improvements. These expenditures extend the useful life of the property and increase the property’s fair market value. The cost of interior painting, vinyl flooring and blinds are expensed as incurred.
In conjunction with acquisitions of properties, Mid-America’s policy is to provide in its acquisition budgets adequate funds to complete any deferred maintenance items to bring the properties to the required standard, including the cost of replacement appliances, carpet, interior painting, vinyl flooring and blinds. These costs are capitalized.
Development projects and the related carrying costs, including interest, property taxes, insurance and allocated development overhead during the construction period, are capitalized and reported in the accompanying balance sheet as “construction in progress” during the construction period. Upon completion and certification for occupancy of individual units within a development, amounts representing the completed unit’s portion of total estimated development costs for the project are transferred to land, buildings, and furniture, fixtures and equipment as real estate held for investment. Capitalization of interest, property taxes, insurance and allocated development overhead costs cease upon the transfer, and the assets are depreciated over their estimated useful lives. Total interest capitalized during 2006 was $297,000.
Depreciation is computed on a straight-line basis over the estimated useful lives of the related assets which range from 8 to 40 years for land improvements and buildings and 5 years for furniture, fixtures and equipment and 3 to 5 years for computers and software.
F-10
For real estate acquisitions subsequent to June 30, 2001, the effective date of Statement 141,Business Combinations, the fair value of the real estate acquired is allocated to the acquired tangible assets, consisting of land, building, furniture, fixtures and equipment, and identified intangible assets and liabilities, consisting of above and below market leases, resident relationship values and the value of in-place leases.
The fair value of the tangible assets of an acquired property (land, building, furniture, fixtures and equipment) is determined by valuing the property as if it were vacant. The “as-if-vacant” value is then allocated to land, building, furniture, fixtures and equipment based on management’s determination of the relative fair values of these assets. Management determines the as-if-vacant fair value of a property using methods similar to those used by independent appraisers. Factors considered by management in performing these analyses include an estimate of carrying costs during the period of time that would be required in the current market conditions to lease-up the property. Management includes real estate taxes, insurance, operating expenses and lost rentals as well as the costs required to execute similar leases in the estimated carrying costs.
In allocating the fair value of identified intangible assets and liabilities of an acquired property, the in-place leases are compared to current market conditions. Based on these evaluations, management believes that the leases acquired on each of its property acquisitions were at market rates since the lease terms generally do not extend beyond one year.
The fair value of the in-place leases and resident relationships is measured by the excess of the purchase price over the as-if-vacant value of the property as described above. The fair value of the in-place leases and resident relationships is then amortized over the remaining term of the resident leases. The amount of these resident lease intangibles included in real estate assets totaled $18.6 million, $12.3 million, and $9.1 million as of December 31, 2006, 2005, and 2004, respectively, and the amortization recorded as depreciation expense was $3.9 million, $4.9 million, and $4.9 million for the years ending December 31, 2006, 2005, and 2004, respectively.
Goodwill and Intangible Assets
Mid-America accounts for long-lived assets in accordance with the provisions of Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“Statement 144”) and evaluates its goodwill for impairment under Statement No. 142, Goodwill and Other Intangible Assets (“Statement 142”). Mid-America evaluates its goodwill for impairment on an annual basis in Mid-America’s fiscal fourth quarter, or sooner if a goodwill impairment indicator is identified. Mid-America periodically evaluates its long-lived assets, including its investments in real estate and goodwill, for indicators that would suggest that the carrying amount of the assets may not be recoverable. The judgments regarding the existence of such indicators are based on factors such as operating performance, market conditions, and legal factors.
In accordance with Statement 144, long-lived assets, such as real estate assets, and equipment, and purchased intangibles subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of are separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of a disposed group classified as held for sale are presented separately in the appropriate asset and liability sections of the balance sheet.
Goodwill is tested annually for impairment, and is tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. This determination is made at the reporting unit level and consists of two steps. First, Mid-America determines the fair value of a reporting unit and compares it to its carrying amount. In the apartment industry, the primary method used for determining fair value is to divide annual operating cash flows by an appropriate capitalization rate. Mid-America determines the appropriate capitalization rate by reviewing the prevailing rates in a property’s market or submarket. Second, if the carrying amount of a reporting unit exceeds its fair value, an impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair
F-11
value of the reporting unit in a manner similar to a purchase price allocation, in accordance with Statement No. 141,Business Combinations. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill.
In 2005, Mid-America sold the Eastview apartments and recorded an asset impairment charge to discontinued operations of $243,000. In 2004, the Eastview apartments were classified as held for sale and the annual evaluation indicated an impairment of goodwill related to the property resulting in an asset impairment charge to discontinued operations of $200,000.
Land Held for Future Development
Real estate held for future development are sites intended for future multifamily developments and are carried at the lower of cost or fair value.
Investment In and Advances to Real Estate Joint Ventures
Mid-America’s investment in its unconsolidated real estate joint venture is recorded on the equity method as Mid-America is able to exert significant influence, but does not have a controlling interest in the joint venture.
Deferred Financing Costs
Deferred financing costs are amortized over the terms of the related debt using a method which approximates the interest method.
Other Assets
Other assets consist of deferred rental concessions which are recognized on a straight line basis over the life of the leases, receivables and deposits from residents, and other prepaid expenses including prepaid insurance and prepaid interest.
Accrued Expenses and Other Liabilities
Accrued expenses consist of accrued real estate taxes, accrued interest payable, other accrued expenses payable, unearned income and the adjustment for the fair market value of Mid-America’s derivative financial instruments.
Derivative Financial Instruments
In the normal course of business, Mid-America uses certain derivative financial instruments to manage, or hedge, the interest rate risk associated with Mid-America’s variable rate debt or as hedges in anticipation of future debt transactions to manage well-defined interest rate risk associated with the transaction.
Mid-America does not use derivative financial instruments for speculative or trading purposes. Further, Mid-America has a policy of entering into contracts with major financial institutions based upon their credit rating and other factors. When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designated to hedge, Mid-America has not sustained any material loss from those instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives.
Mid-America requires that derivative financial instruments designated as cash flow hedges be effective in reducing the interest rate risk exposure that they are designated to hedge. This effectiveness is essential for qualifying for hedge accounting. Instruments that meet the hedging criteria are formally designated as hedging instruments at the inception of the derivative contract. Mid-America formally documents all relationships between hedging instruments and hedged items, as well as its risk management objective and strategy for undertaking the hedge transaction. This process includes linking all derivatives that are designated as fair-value or cash flow hedges to specific assets and liabilities on the balance sheet or to specific firm commitments or forecasted transactions. Mid-America also formally assesses, both at the inception of the hedging relationship and on an ongoing basis, whether the derivatives used are highly effective in offsetting changes in fair values or cash flows of hedged items. When it is determined that a derivative has ceased to be a highly effective hedge, Mid-America discontinues hedge accounting prospectively.
F-12
All of Mid-America’s derivative financial instruments are recorded at fair value and reported on the balance sheet, and are characterized as cash flow hedges. These transactions hedge the future cash flows of debt transactions through interest rate swaps that convert variable payments to fixed payments and interest rate caps that limit the exposure to rising interest rates. The fair value of these hedging instruments are reported on the balance sheet in Other Assets and Accrued Expenses and Other Liabilities with a corresponding adjustment for the unrealized gains/losses to accumulated other comprehensive income, with any ineffective portion of the hedging transactions reclassified to interest expense. During the years ended December 31, 2006, 2005, and 2004, the ineffective portion of the hedging transactions was not significant.
Recent Accounting Pronouncements
In June 2006, the FASB issued Interpretation No. 48,Accounting for Uncertainty in Income Taxes (“Interpretation 48”). Interpretation 48 provides clarification concerning the accounting for uncertainty in income taxes in an enterprise’s financial statement in accordance with FASB Statement No. 109,Accounting for Income Taxes. Interpretation 48 is effective for fiscal years beginning after December 15, 2006. Mid-America does not believe the adoption of Interpretation 48 will have a material impact on Mid-America’s consolidated financial condition or results of operations taken as a whole.
In September 2006, the FASB issued Statement No. 157,Fair Value Measurements (“Statement 157”). Statement 157 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. Statement 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. Mid-America does not believe the adoption of Statement 157 will have a material impact on Mid-America’s consolidated financial condition or results of operations taken as a whole.
Reclassifications
Certain prior year amounts have been reclassified to conform to 2006 presentation. The reclassifications had no effect on net income available for common shareholders.
2. STOCK BASED COMPENSATION
In December 2004, the Financial Accounting Standards Board (“FASB”) issued Statement No. 123 (revised December 2004),Share-Based Payment (“Statement 123(R)”). Statement 123(R) replaces FASB Statement No. 123,Accounting for Stock-Based Compensation, and supersedes APB Opinion No. 25,Accounting for Stock Issued to Employees. Statement 123(R) requires compensation costs related to share-based payment transactions be recognized in the financial statements. With limited exceptions, the amount of compensation cost will be measured based on the grant-date fair value of the equity or the liability instruments issued. In addition, liability awards will be remeasured each reporting period. Compensation cost will be recognized over the period that an employee provides service in exchange for the award. Statement 123(R) is effective as of the beginning of the first annual reporting period that begins after June 15, 2005.
Mid-America adopted Statement 123(R) effective January 1, 2006 using the “modified prospective” method permitted by Statement 123(R) in which compensation cost is recognized beginning with the effective date (a) based on the requirements of Statement 123(R) for all share-based payments granted after the effective date and (b) based on the requirements of Statement 123 for all awards granted to employees prior to the effective date of Statement 123(R) that remain unvested on the effective date. The effect of adopting Statement 123(R) for the twelve months ending December 31, 2006 was an increase of approximately $668,862 in net income from continuing operations and in net income, resulting in an increase of approximately $0.03 in basic earnings per share and $0.02 in diluted earnings per share. These increases occurred primarily because the fair market values assigned to certain plans at grant date were not impacted by the increase in share price that Mid-America has experienced over the last two years, resulting in plans generating higher payouts for participants than their fair market value models would have predicted based on then stock price volatility. This series of events resulted in the amount booked to compensation expense in accordance with Statement 123(R) being smaller than the actual number of shares issued times their issue price. The adoption of Statement 123(R) had no impact on cash flow from operations or cash flow from financing activities.
F-13
The modified prospective method of Statement 123(R) does not require prior periods to be restated to reflect the amount of compensation cost that would have been reflected in the financial statements. The following table reflects the effect on net income if Statement 123(R) had been used by Mid-America along with the applicable assumptions utilized in the Black-Scholes option pricing model calculation for those periods in which option grants were issued (dollars and shares in thousands, except per share data):
| | Twelve Months Ended |
| | December31, |
| | 2005 | | 2004 |
Net income | | $ | 19,744 | | $ | 25,198 |
Preferred dividend distribution | | | 14,329 | | | 14,825 |
Net income available for common shareholders | | | 5,415 | | | 10,373 |
Add: Stock-based employee compensation expense included | | | | | | |
in reported net income | | | 887 | | | — |
Less: Stock-based employee compensation expense from employee | | | | | | |
stock purchase plan discount | | | 32 | | | 27 |
Less: Stock-based employee compensation expense determined | | | | | | |
under fair value method of accounting | | | 492 | | | 405 |
Pro forma net income available for common shareholders | | $ | 5,778 | | $ | 9,941 |
Average common shares outstanding - Basic | | | 21,405 | | | 20,317 |
Average common shares outstanding - Diluted | | | 21,607 | | | 20,652 |
Net income available per common share: | | | | | | |
Basic as reported | | $ | 0.25 | | $ | 0.51 |
Basic pro forma | | $ | 0.27 | | $ | 0.49 |
Diluted as reported | | $ | 0.25 | | $ | 0.50 |
Diluted pro forma | | $ | 0.27 | | $ | 0.48 |
|
Assumptions:(1) | | | | | | |
Risk free interest rate | | | N/A | | | N/A |
Expected life - Years | | | N/A | | | N/A |
Expected volatility | | | N/A | | | N/A |
Expected dividends | | | N/A | | | N/A |
____________________
(1) | | No grants were issued in the periods shown. |
Employee Stock Purchase Plan
The Mid-America Apartment Communities, Inc. Employee Stock Purchase Plan (the “ESPP”) provides a means for employees to purchase common stock of Mid-America. The Board of Directors has authorized the issuance of 150,000 shares for the plan. The ESPP is administered by the Compensation Committee of the Board of Directors who may annually grant options to employees to purchase annually up to an aggregate of 15,000 shares of common stock at a price equal to 85% of the market price of the common stock. Shares are purchased semi-annually on June 30 and December 31. During the twelve months ended December 31, 2006, 2005 and 2004, 4,462, 4,796 and 4,801 shares, respectively, were purchased through the ESPP. Because it is not possible to reasonably estimate fair value at the grant date, Mid-America estimates the compensation costs based on intrinsic values updated until the date of the settlement. Compensation cost recognized for the twelve months ending December 31, 2006 was approximately $44,400.
F-14
Incentive Plans Overview and Summary
Mid-America’s stock compensation plans consist of the ESPP and a number of incentives provided to attract and retain independent directors, executive officers and key employees. Incentives are currently granted under the 2004 Stock Plan which was approved at the May 24, 2004 Annual Meeting of Shareholders. This plan replaced the 1994 Restricted Stock and Stock Option Plan (collectively, the “Plans”) under which no further awards may be granted as of January 31, 2004. The 1994 Restricted Stock and Stock Option Plan allowed for the grant of restricted stock and stock options up to a total of 2.4 million shares. The 2004 Stock Plan allows for the grant of restricted stock and stock options up to a total of 500,000 shares. Mid-America believes that such awards better align the interests of its employees with those of its shareholders. Total compensation cost under the Plans was approximately $857,700 and $495,500 for the twelve months ended December 31, 2006 and 2005, respectively. As of December 31, 2006, the total unrecognized compensation cost related to the Plans was approximately $2.9 million. This cost is expected to be recognized over the weighted average period of 4.2 years. Information concerning specific grants under the Plans is listed below.
Options
All option awards made under the Plans have been granted with the exercise price equal to the market price on the day of grant. The options vest over five years of continuous service at a rate of 10%, 10%, 20%, 30% and 30%, and expire 10 years from grant date. Mid-America issues new shares when options are exercised. Dividends are not paid on unexercised options.
The fair value of each option award is estimated on the grant date using the Black-Scholes method, which utilizes the assumptions noted in the following table. Volatility is based on the historical volatility of Mid-America’s common stock. Expected life of the option is estimated using historical data to estimate option exercise and employee termination. Mid-America uses a U.S. constant-maturity Treasury close to the same expected life of the option to represent the risk-free rate. Turnover is based on the historical rate at which options are exercised. Mid-America uses its current dividend yield at the time of grant to estimate the dividend yield over the life of the option. No options were granted during the periods presented in the following table; therefore, no fair value was calculated.
| | Twelve months ended December 31, |
| | 2006 | | 2005 | | 2004 |
Volatility | | N/A | | N/A | | N/A |
Expected life | | N/A | | N/A | | N/A |
Risk-free rate | | N/A | | N/A | | N/A |
Dividend yield | | N/A | | N/A | | N/A |
A summary of option activity under the Plans as of December 31, 2006, and the changes during the year then ended follows:
| | | | | | | Weighted- | | |
| | | | | Weighted- | | Average | | |
| | | | | Average | | Remaining | | Aggregate |
| | | | | Exercise | | Contractual | | Intrinsic |
Options | | Shares | | | Price | | Life | | Value |
Outstanding at December 31, 2005 | | 398,052 | | | $ | 24.83 | | | | | |
Granted | | — | | | | — | | | | | |
Exercised | | (183,141 | ) | | | 25.29 | | | | | |
Forfeited | | (21,245 | ) | | | 25.95 | | | | | |
Expired | | (375 | ) | | | 25.52 | | | | | |
Outstanding at December 31, 2006 | | 193,291 | | | $ | 24.27 | | 3.8 | | $ | 4,690,390 |
Exercisable at December 31, 2006 | | 121,636 | | | $ | 23.53 | | 3.0 | | $ | 2,862,095 |
The total intrinsic value of options exercised during the twelve months ended December 31, 2006, was approximately $5.6 million. Cash received from the exercise of options for the twelve months ended December 31, 2006, was approximately $4.6 million.
F-15
Executive 2000 Restricted Stock
In 2000, Mid-America issued 10,750 restricted shares of common stock to executive officers with a grant date fair value of $22.1875 per share. The grant date fair value was determined by the closing trading price of Mid-America’s shares on the day prior to the date of the grant. These shares vest 10% each over ten years through 2010. The executive officers have the option to accelerate the vesting in lieu of bonuses. As of December 31, 2006, no shares have been vested early. Recipients receive dividend payments on the shares of restricted stock prior to vesting.
A summary of the status of the Executive 2000 Restricted Stock nonvested shares as of December 31, 2006, and the changes for the year ended December 31, 2006, is presented below:
| | | | Weighted |
| | | | Average |
| | | | Grant-Date |
Nonvested Shares | | Shares | | Fair Value |
Nonvested at January 1, 2006 | | 5,375 | | | $ 22.19 | |
Granted | | — | | | |
Vested | | (1,075 | ) | | $ 22.19 | |
Forfeited | | — | | | | |
Nonvested at December 31, 2006 | | 4,300 | | | $ 22.19 | |
For the twelve months ended December 31, 2006, compensation costs related to the nonvested shares granted were approximately $23,900. As of December 31, 2006, there was approximately $75,500 of total unrecognized compensation cost related to nonvested shares granted. This cost is expected to be recognized over the weighted average period of 3.2 years. The total fair value of shares vesting during the twelve months ended December 31, 2006, was approximately $23,900.
Key Managers 2002 Restricted Stock
In 2002, Mid-America issued 97,881 restricted shares of common stock to key managers with a grant date fair value of $25.65 per share. The grant date fair value was determined by the closing trading price of Mid-America’s shares on the day prior to the date of the grant. As a result of three managers leaving the employment of Mid-America, as of December 31, 2006, only 81,916 shares remain issued. These shares will vest 20% a year for five consecutive years beginning in 2007. Recipients receive dividend payments on the shares of restricted stock prior to vesting.
A summary of the status of the Key Management 2002 Restricted Stock nonvested shares as of December 31, 2006, and the changes for the year ended December 31, 2006, is presented below:
| | | | Weighted |
| | | | Average |
| | | | Grant-Date |
Nonvested Shares | | Shares | | Fair Value |
Nonvested at January 1, 2006 | | 86,477 | | | | $25.65 | |
Granted | | — | | | |
Vested | | — | | | |
Forfeited | | (4,561 | ) | | | $25.65 | |
Nonvested at December 31, 2006 | | 81,916 | | | | $25.65 | |
For the twelve months ended December 31, 2006, compensation costs related to the nonvested shares granted were approximately $219,900. As of December 31, 2006, there was approximately $1.1 million of total unrecognized compensation cost related to nonvested shares granted. This cost is expected to be recognized over the weighted average period of 5.0 years. No shares vested during the twelve months ended December 31, 2006.
Executive 2005 Restricted Stock
In 2005, Mid-America issued 8,852 restricted shares of common stock to executive management under the 2004 Stock Plan with a grant date fair value of $38.50 per share. These shares will vest in two equal amounts in 2006 and 2007. Recipients will receive dividend payments on the shares of restricted stock prior to vesting.
F-16
A summary of the status of the Executive 2005 Restricted Stock nonvested shares as of December 31, 2006, and the changes for the year ended December 31, 2006, is presented below:
| | | | | Weighted |
| | | | | Average |
| | | | | Grant-Date |
Nonvested Shares | | Shares | | Fair Value |
Nonvested at January 1, 2006 | | 8,852 | | | $38.50 |
Granted | | — | | | |
Vested | | (4,426 | ) | | $38.50 |
Forfeited | | — | | | |
Nonvested at December 31, 2006 | | 4,426 | | | $38.50 |
For the twelve months ended December 31, 2006, compensation costs related to the nonvested shares granted were approximately $170,400. As of December 31, 2006, there was approximately $28,400 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted. This cost is expected to be recognized over the weighted average period of 0.2 years. The total fair value of shares vesting during the twelve months ended December 31, 2006, was approximately $170,400.
Director Restricted Stock Plan
Beginning with the 2005 Annual Meeting of Shareholders, non-employee directors elected to the Board of Directors receive a grant of $75,000 worth of restricted shares of common stock. The shares vest in three equal installments over the director’s three-year term. To begin the program, non-employee directors not sitting for reelection at the 2005 Annual Meeting of Shareholders received a pro-rata grant representing the number of years left in their term. Non-employee directors appointed to the Board outside of the Annual Meeting of Shareholders may be issued partial or initial grants. In 2006, a total of 6,305 shares of restricted stock were granted to non-employee directors with an average grant date fair value of $54.16 per share. The grant date fair value is determined by the closing trading price of Mid-America’s shares on the day prior to the date of the grant.
A summary of the status of the Director Restricted Stock nonvested shares as of December 31, 2006, and the changes for the year ended December 31, 2006, is presented below:
| | | | | Weighted |
| | | | | Average |
| | | | | Grant-Date |
Nonvested Shares | | Shares | | Fair Value |
Nonvested at January 1, 2006 | | 8,596 | | | $ 40.71 |
Granted | | 6,305 | | | $ 54.16 |
Vested | | (3,757 | ) | | $ 41.02 |
Forfeited | | (1,228 | ) | | $ 40.71 |
Nonvested at December 31, 2006 | | 9,916 | | | $ 49.14 |
For the twelve months ended December 31, 2006, compensation costs related to the nonvested shares granted were approximately $157,100. As of December 31, 2006, there was approximately $376,600 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted. This cost is expected to be recognized over the weighted average period of 1.6 years. The total fair value of shares vesting during the twelve months ended December 31, 2006, was approximately $154,100.
Key Managers 2005 Restricted Stock
In 2005, the Board of Directors adopted the 2005 Key Management Restricted Stock Plan (the “2005 Plan”), a long-term incentive program for key managers and executive officers. The 2005 Plan grants shares of restricted stock based on a sliding scale of total shareholder return over three 12-month periods ending in 2006, 2007 and 2008. Any restricted stock earned will vest 100% three years after the date of the restricted stock issuance. Recipients will receive
F-17
dividend payments on the shares of restricted stock during the restriction periods. There is no automatic vesting of the shares. Based on Mid-America’s performance from July 1, 2005, through June 30, 2006, 25,034 restricted shares of common stock were issued to key managers and executive officers on June 30, 2006.
The fair value of the stock award was estimated on the grant date using a Monte Carlo simulation with the assumptions noted in the following table. Volatility is based on the historical volatility of Mid-America’s common stock. The expected term of the 2005 Plan is based on the criteria for the plan and the expected life of the awards. Mid-America uses a U.S. constant-maturity Treasury with the same term as the expected term of the 2005 Plan to represent the risk-free rate. Turnover is based on the historical experience for the key managers and executive officers. Mid-America uses its current dividend yield at the time of grant to estimate the dividend yield over the life of the plan.
Volatility | 17.10 | % |
Expected life in years | 3 | |
Risk-free rate | 3.77 | % |
Dividend yield | 5.20 | % |
For the twelve months ended December 31, 2006, compensation costs related to the 2005 Plan were approximately $247,100. As of December 31, 2006, there was approximately $1.1 million of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted. Mid-America’s policy is to recognize compensation cost on a straight-line basis over the requisite service period for an entire award (rather than each portion of an award). Accordingly, the $1.1 million unrecognized cost will be recognized over the weighted average period of 4.5 years. No shares vested during the twelve months ended December 31, 2006.
Long-Term Performance Based Incentive Plan for Executive Officers
The Compensation Committee by authorization of the Board of Directors of Mid-America submitted the Long-Term Performance Based Incentive Plan for Executive Officers (the “Long-Term Plan”), which was approved by shareholders on June 2, 2003. The Long-Term Plan allowed executive management to earn performance units that converted into shares of restricted stock based on achieving defined total shareholder investment performance levels. Based on Mid-America’s performance from January 1, 2003, through December 31, 2005, 74,895 restricted shares of common stock were issued to executive management on March 14, 2006. While these shares of restricted stock will be entitled to dividend payments, they will not be transferable or have voting privileges until they vest. Dependent upon the executive officer’s continued employment with Mid-America, these shares of restricted stock vest 20% annually from 2006 through 2010.
The fair value of the stock award was estimated on the grant date using a Monte Carlo simulation with the assumptions noted in the following table. Volatility is based on the historical volatility of Mid-America’s common stock. The expected term of the Long-Term Plan is based on the criteria for the plan and the expected life of the awards. Mid-America uses a U.S. constant-maturity Treasury for the same term as the expected term of the Long-Term Plan to represent the risk-free rate. Turnover is based on the historical experience for the key managers and executive officers. Mid-America uses its current dividend yield at the time of grant to estimate the dividend yield over the life of the plan.
Volatility | 6.38 | % |
Expected life in years | 3 | |
Risk-free rate | 1.99 | % |
Dividend yield | 9.60 | % |
For the twelve months ended December 31, 2006, compensation costs related to the Long-Term Plan were approximately $41,400. As of December 31, 2006, there was approximately $165,500 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted. This unrecognized cost will be recognized over the weighted average period of 4.0 years. The total fair value of shares vesting during the twelve months ended December 31, 2006, was approximately $66,200.
F-18
3. COMPREHENSIVE INCOME
Total comprehensive income and its components for the years ended December 31, 2006, 2005, and 2004 were as follows (dollars in thousands):
| | Twelve months |
| | ended December 31, |
| | 2006 | | 2005 | | 2004 |
Net income | | $ | 20,945 | | $ | 19,744 | | $ | 25,198 |
Marked-to-market adjustment on derivative instruments | | | 3,769 | | | 21,865 | | | 10,711 |
Total comprehensive income | | $ | 24,714 | | $ | 41,609 | | $ | 35,909 |
4. REAL ESTATE JOINT VENTURES
At the beginning of 2005, Mid-America owned a 33.33% interest in a joint venture (“CH/Realty”) with Crow Holdings which was formed in 2002. In 2004, CH/Realty sold the Preserve at Arbor Lakes apartments, a 284-unit community in Jacksonville, FL. In 2005, CH/Realty sold Seasons at Green Oaks, a 300-unit community in Grand Prairie, TX and Preston Hills, a 464-unit community in Buford, GA, the two remaining properties owned by the joint venture. Following the sale of the final properties from the joint venture, Mid-America’s relationship with Crow Holdings in CH/Realty ceased to exist.
Mid-America entered into a second joint venture (“CH/Realty II”) with Crow Holdings in 2004 with the purchase of the Verandas at Timberglen apartments. Mid-America also owns a 33.33% interest in CH/Realty II, and contributed 33.33% of the capital necessary to establish the joint venture. While the joint venture agreement does provide for methods of establishing subsequent capital contributions, CH/Realty II has generated sufficient cash flow to meet the debt service requirements of its non-recourse debt and provide monthly distributions to the owners. At December 31, 2006, CH Realty II owned one apartment community with 522 apartment units.
On January 12, 2007, CH/Realty II sold the Verandas at Timberglen apartments and Mid-America sold its ownership interest in CH/Realty II to Crow Holdings. As a result, Mid-America booked a gain on sale of $5.4 million and an incentive fee of $1 million, both of which will be recorded in Mid-America’s 2007 consolidated financial statements. Following these transactions, Mid-America had no joint venture interests.
F-19
The income, contributions, distributions and ending investment balances related to Mid-America’s joint ventures consisted of the following for the years ended December 31, 2006, 2005, and 2004 (dollars in thousands):
| | 2006 |
| | CH/Realty | | CH/Realty II | | Total |
Joint venture loss | | $ | (11 | ) | | $ | (103 | ) | | $ | (114 | ) |
Gain on joint venture asset dispositions | | | — | | | | — | | | | — | |
Management fee income | | | — | | | | 210 | | | | 210 | |
Incentive fee income | | | — | | | | — | | | | — | |
|
Contributions to joint venture | | | — | | | | — | | | | — | |
Distributions from joint venture | | | 44 | | | | 306 | | | | 350 | |
|
Investment in at December 31 | | | — | | | | 3,718 | | | | 3,718 | |
Advances to at December 31 | | | — | | | | — | | | | — | |
|
| | 2005 |
| | CH/ | | CH/Realty | | |
| | Realty | | II | | Total |
Joint venture income (loss) | | $ | 79 | | | $ | (14 | ) | | $ | 65 | |
Gain on joint venture asset dispositions | | | 3,034 | | | | — | | | | 3,034 | |
Management fee income | | | 121 | | | | 204 | | | | 325 | |
Incentive fee income | | | 1,723 | | | | — | | | | 1,723 | |
|
Contributions to joint venture | | | — | | | | — | | | | — | |
Distributions from joint venture | | | 14,644 | | | | 259 | | | | 14,903 | |
|
Investment in at December 31 | | | — | | | | 4,182 | | | | 4,182 | |
Advances to at December 31 | | | — | | | | — | | | | — | |
|
| | 2004 |
| | CH/ | | CH/Realty | | |
| | Realty | | II | | Total |
Joint venture income (loss) | | $ | 301 | | | $ | (588 | ) | | $ | (287 | ) |
Gain on joint venture asset dispositions | | | 3,249 | | | | — | | | | 3,249 | |
Management fee income | | | 382 | | | | 200 | | | | 582 | |
|
Contributions to joint venture | | | — | | | | (5,222 | ) | | | (5,222 | ) |
Distributions from joint venture | | | 6,209 | | | | 218 | | | | 6,427 | |
|
Investment in at December 31 | | | 5,252 | | | | 4,416 | | | | 9,668 | |
Advances to at December 31 | | | 4,475 | | | | — | | | | 4,475 | |
F-20
5. BORROWINGS
Mid-America maintains a total of $1,044 million of secured credit facilities with Prudential Mortgage Capital, credit enhanced by FNMA (the “FNMA Facilities”). The FNMA Facilities provide for both fixed and variable rate borrowings and have traunches with maturities from 2010 through 2014. The interest rate on the majority of the variable portion renews every 90 days and is based on the FNMA discount mortgage backed security rate on the date of renewal, which, for Mid-America, has historically approximated three-month LIBOR less an average of 0.05% over the life of the FNMA Facilities, plus a fee of 0.62% to 0.795%. Borrowings under the FNMA Facilities totaled $844 million at December 31, 2006, consisting of $90 million under a fixed portion at a rate of 7.5%, and the remaining $754 million under the variable rate portion of the facility at an average rate of 5.7%. The available borrowing base capacity at December 31, 2006, was $1,044 million. Mid-America has 21 interest rate swap agreements, totaling a notional amount of $551 million designed to fix the interest rate on a portion of the variable rate borrowings outstanding under the FNMA Facilities at approximately 5.4%. The interest rate swaps have maturities between 2007 and 2013. The swaps are highly effective and are designed as cash flow hedges. Mid-America has also entered into five interest rate caps totaling a notional amount of $42 million which are designated against the FNMA Facilities. These interest rate caps mature in 2007, 2009, and 2011 and four are set at 6.0% and one is set at 6.5%. The FNMA Facilities are subject to certain borrowing base calculations that effectively reduce the amount that may be borrowed.
Mid-America has a $300 million credit facility with Freddie MAC (the “Freddie Mac Facility”). At December 31, 2006, Mid-America had $144 million borrowed against the Freddie Mac Facility at an interest rate of 5.9%. Mid-America has seven interest rate swap agreements, totaling a notional amount of $103 million designed to fix the interest rate on a portion of the variable rate borrowings outstanding under the Freddie Mac Facility at approximately 5.6%. The interest rate swaps expire in 2011 and 2014.
Mid-America also maintains a $40 million secured credit facility with two banks led by AmSouth Bank (the “AmSouth Credit Line”). The AmSouth Credit Line bears an interest rate of LIBOR plus a spread ranging from 1.35% to 1.75% based on certain quarterly coverage calculations established by the agreement. This credit line expires in May 2007 and is subject to certain borrowing base calculations that effectively reduce the amount that may be borrowed. At December 31, 2006, Mid-America had $23 million available to be borrowed under the AmSouth Credit Line agreement with $5 million borrowed under this facility at an interest rate of 7.3%. Approximately $17 million of the facility is used for letters of credit.
Each of Mid-America’s credit facilities is subject to various covenants and conditions on usage. If Mid-America were to fail to satisfy a condition to borrowing, the available credit under one or more of the facilities could not be drawn, which could adversely affect Mid-America’s liquidity. Moreover, if Mid-America were to fail to make a payment or violate a covenant under a credit facility, after applicable cure periods one or more of its lenders could declare a default, accelerate the due date for repayment of all amounts outstanding and/or foreclose on properties securing such facilities. Any such event could have a material adverse effect on Mid-America. Mid-America believes it was in compliance with these covenants and conditions on usage at December 31, 2006.
Mid-America had outstanding at December 31, 2006, a $40 million promissory note with Regions Bank, (formerly with Union Planters Bank before their merger in July 2004) at a variable interest rate based on three month LIBOR of 6.4% which matures in April 2009. Mid-America has entered into an interest rate swap agreement with a notional amount of $25 million and an interest rate of 5.0% which expires in 2009 and is designated against the Regions Bank promissory note.
At December 31, 2006, Mid-America had $147 million of fixed rate conventional individual property mortgages with an average interest rate of 5.0% and an average maturity of 2015, a $12 million fixed rate tax exempt individual property mortgage with an interest rate of 5.2% and a maturity in 2028, and a $5 million variable rate tax exempt individual property mortgage at an interest rate of 4.7% with a maturity in 2028.
At December 31, 2006, Mid-America had $215 million (after considering the impact of interest rate swap agreements in effect) conventional variable rate debt outstanding at an average interest rate of 5.9%, $11 million (after considering the impact of interest rate swap agreements) of tax-free variable rate debt outstanding at an average rate of 4.7%, $18 million of capped conventional variable rate debt at an average interest rate of 5.9%, and an additional $24 million of capped tax-free variable rate debt at an average rate of 4.6%. The interest rate on all other debt, totaling $929 million, was hedged or fixed at an average interest rate of 5.5%.
F-21
As of December 31, 2006, Mid-America estimated that the weighted average interest rate on Mid-America’s debt was 5.6%.
The following table summarizes Mid-America’s indebtedness at December 31, 2006, and 2005, (dollars in millions):
| | At December 31, 2006 | | |
| | | | | | | | | | Balance at |
| | Actual | | Average | | | | | | December |
| | Interest | | Interest | | | | | | 31, |
| | Rates | | Rate | | Maturity | | Balance | | 2005 |
Fixed Rate: | | | | | | | | | | | | | | |
Taxable | | 3.60%-7.75 | % | | 5.97 | % | | 2008-2044 | | $ | 237.2 | | $ | 249.4 |
Tax-exempt | | 5.23 | % | | 5.23 | % | | 2028 | | | 12.2 | | | 25.7 |
Interest rate swaps | | 3.23%-6.93 | % | | 5.38 | % | | 2007-2014 | | | 679.3 | | | 659.3 |
Preferred Series G | | — | | | — | | | — | | | — | | | 10.0 |
| | | | | | | | | | | 928.7 | | | 944.4 |
Variable Rate:(1) | | | | | | | | | | | | | | |
Taxable | | 5.86%-7.25 | % | | 5.93 | % | | 2007-2014 | | | 214.7 | | | 162.2 |
Tax-exempt | | 4.51%-4.71 | % | | 4.65 | % | | 2014-2028 | | | 10.9 | | | 10.9 |
Interest rate caps | | 4.60%-5.87 | % | | 5.14 | % | | 2007-2011 | | | 42.0 | | | 22.6 |
| | | | | | | | | | | 267.6 | | | 195.7 |
| | | | | | | | | | $ | 1,196.3 | | $ | 1,140.1 |
____________________
(1) | | Amounts are adjusted to reflect interest rate swap and cap agreements in effect at December 31, 2006, and 2005, respectively which results in Mid-America paying fixed interest payments over the terms of the interest rate swaps and on changes in interest rates above the strike rate of the cap. |
The following table includes scheduled principal repayments on the borrowings at December 31, 2006, as well as the amortization of the fair market value of debt assumed (dollars in thousands):
Year | | Amortization | | Maturities | | Total |
2007 | | $ | 4,527 | | $ | 4,605 | | $ | 9,132 |
2008 | | | 3,781 | | | 106,715 | | | 110,496 |
2009 | | | 1,830 | | | 105,000 | | | 106,830 |
2010 | | | 1,933 | | | 120,000 | | | 121,933 |
2011 | | | 2,043 | | | 215,033 | | | 217,076 |
Thereafter | | | 78,703 | | | 552,179 | | | 630,882 |
| | $ | 92,817 | | $ | 1,103,532 | | $ | 1,196,349 |
F-22
6. DERIVATIVE FINANCIAL INSTRUMENTS
Following are the details of the interest rate swaps that were entered into as of December 31, 2006 (dollars in thousands):
| | | | Interest Rate | | |
| | Notional | | | | Fixed | | |
| | Balance | | Variable Leg Base | | Leg | | Expiration |
Interest rate swaps designated against the FNMA Facilities | | | | | |
| | $ | 25,000 | | 3-month LIBOR | | 6.43 | % | | 2007 |
| | | 25,000 | | 3-month LIBOR | | 5.70 | % | | 2007 |
| | | 50,000 | | 3-month LIBOR | | 5.87 | % | | 2008 |
| | | 50,000 | | 3-month LIBOR | | 5.48 | % | | 2010 |
| | | 25,000 | | 3-month LIBOR | | 6.93 | % | | 2007 |
| | | 40,000 | | 3-month LIBOR | | 5.54 | % | | 2010 |
| | | 50,000 | | 3-month LIBOR | | 5.36 | % | | 2011 |
| | | 25,000 | | 3-month LIBOR | | 5.15 | % | | 2012 |
| | | 50,000 | | 3-month LIBOR | | 5.29 | % | | 2012 |
| | | 50,000 | | 3-month LIBOR | | 5.00 | % | | 2012 |
| | | 50,000 | | 3-month LIBOR | | 5.06 | % | | 2013 |
| | | 25,000 | | 3-month LIBOR | | 5.34 | % | | 2013 |
| | | 25,000 | | 3-month LIBOR | | 5.34 | % | | 2013 |
| | | 490,000 | | | | 5.50 | % | | |
Interest rate swaps designated against the FNMA Tax-Free Bond Facility | | | | | |
| | | 16,990 | | BMA Municipal Swap Index | | 5.05 | % | | 2008 |
| | | 10,800 | | BMA Municipal Swap Index | | 3.95 | % | | 2007 |
| | | 7,000 | | BMA Municipal Swap Index | | 3.94 | % | | 2007 |
| | | 4,965 | | BMA Municipal Swap Index | | 3.23 | % | | 2008 |
| | | 2,980 | | BMA Municipal Swap Index | | 3.23 | % | | 2008 |
| | | 3,585 | | BMA Municipal Swap Index | | 3.63 | % | | 2009 |
| | | 6,645 | | BMA Municipal Swap Index | | 3.63 | % | | 2009 |
| | | 8,365 | | BMA Municipal Swap Index | | 4.73 | % | | 2010 |
| | | 61,330 | | | | 4.21 | % | | |
Interest rate swaps designated against the Freddie Mac Facility | | | | | |
| | | 26,000 | | 3-month LIBOR | | 5.40 | % | | 2011 |
| | | 10,000 | | 3-month LIBOR | | 5.11 | % | | 2011 |
| | | 15,000 | | 3-month LIBOR | | 5.19 | % | | 2011 |
| | | 15,000 | | 3-month LIBOR | | 5.72 | % | | 2011 |
| | | 17,000 | | 3-month LIBOR | | 5.53 | % | | 2011 |
| | | 10,000 | | 1-month LIBOR | | 6.25 | % | | 2014 |
| | | 10,000 | | 1-month LIBOR | | 6.42 | % | | 2014 |
| | | 103,000 | | | | 5.59 | % | | |
Interest rate swaps designated against Union Planters Bank borrowings | | | | | |
| | | 25,000 | | | | 4.98 | % | | 2009 |
Total interest rate swaps in effect | | | | | | | | | | |
at December 31, 2006 | | $ | 679,330 | | | | 5.38 | % | | |
F-23
At December 31, 2006, all of Mid-America’s interest rate swaps and interest rate caps were designated as cash flow hedges in accordance with Statement No. 133 as amended. For the twelve months ended December 31, 2006 and 2005, Mid-America recorded approximately $12.4 million and $9.7 million, respectively, to other assets in the consolidated balance sheet. Mid-America also recorded approximately $1.1 million and $2.4 million for the twelve months ended December 31, 2006 and 2005, respectively, to accrued expenses and other liabilities in the consolidated balance sheet.
7. FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS
Cash and cash equivalents, restricted cash, accounts payable, accrued expenses and other liabilities and security deposits are carried at amounts which reasonably approximate their fair value due to their short term nature.
Fixed rate notes payable at December 31, 2006, and 2005, total $249 million and $285 million, respectively, and have estimated fair values of $228 million and $259 million (excluding prepayment penalties), respectively, based upon interest rates available for the issuance of debt with similar terms and remaining maturities as of December 31, 2006, and 2005. The carrying value of variable rate notes payable (excluding the effect of interest rate swap and cap agreements) at December 31, 2006, and 2005, total $947 million and $855 million, respectively, which reasonably approximates their fair value because the related variable interest rates available for the issuance of debt with similar terms and remaining maturities reasonably approximate market rates. The notional amount of interest rate and forward interest rate swap agreements at December 31, 2006, and 2005, total $679 million and $684 million, respectively, and have an estimated net fair value of $11.3 million and $7.3 million, respectively, based upon interest rates available for interest rate swaps with similar terms and remaining maturities as of December 31, 2006, and 2005. The notional amount of interest rate cap agreements at December 31, 2006, and 2005, total $42 million and $23 million, respectively, and have an estimated fair value of $30 thousand and $30 thousand, respectively, based upon interest rates available for interest rate caps with similar terms and remaining maturities as of December 31, 2006, and 2005.
The fair value estimates presented herein are based on information available to management as of December 31, 2006, and 2005. These estimates are not necessarily indicative of the amounts Mid-America could ultimately realize.
8. COMMITMENTS AND CONTINGENCIES
Mid-America is not presently subject to any material litigation nor, to Mid-America’s knowledge, with advice of legal counsel, is any material litigation threatened against Mid-America. Mid-America is subject to routine litigation arising in the ordinary course of business, some of which is expected to be covered by liability insurance and none of which is expected to have a material adverse effect on the consolidated financial statements of Mid-America.
Mid-America had operating lease expense of approximately $12,000 for the years ended December 31, 2006, and 2005, and $9,000 for the year ended December 31, 2004. Mid-America has commitments of approximately $12,000 annually through 2008 and $3,000 in 2009 under operating lease agreements outstanding at December 31, 2006.
9. INCOME TAXES
No provision for Federal income taxes has been made in the accompanying consolidated financial statements. Mid-America has made an election to be taxed as a Real Estate Investment Trust (“REIT”) under Sections 856 through 860 of the Internal Revenue Code. As a REIT, Mid-America is generally not subject to Federal income tax on that portion of its income that qualifies as REIT taxable income to the extent that it distributes at least 90% of its taxable income to Mid-America’s shareholders and complies with certain requirements. If Mid-America fails to qualify as a REIT in any taxable year, Mid-America will be subject to the Federal income tax (including any applicable alternative minimum tax) on its taxable income at regular corporate rates. Even though Mid-America qualifies for taxation as a REIT, Mid-America may be subject to certain Federal, state and local taxes on its income and property and to Federal income and excise tax on its undistributed income.
F-24
Earnings and profits, which determine the taxability of dividends to shareholders, differ from net income reported for financial reporting purposes primarily because of differences in depreciable lives, bases of certain assets and liabilities and in the timing of recognition of earnings upon disposition of properties. For Federal income tax purposes, the following summarizes the taxability of cash distributions paid on the common shares in 2005 and 2004 and the estimated taxability for 2006:
| | 2006 | | 2005 | | 2004 |
Per common share | | | | | | |
Ordinary income | | $0.94 | | $0.86 | | $1.05 |
Capital gains | | 0.00 | | 0.26 | | 0.26 |
Return of capital | | 1.44 | | 1.23 | | 1.03 |
Total | | $2.38 | | $2.35 | | $2.34 |
10. SHAREHOLDERS’ EQUITY
Series D Preferred Stock - Shareholders Rights Plan
The Board of Directors authorized a Shareholders Rights Plan (the “Rights Plan”). In implementing the Rights Plan, the Board declared a distribution of one right for each of Mid-America’s outstanding common shares which would become exercisable only if a person or group (the “Acquiring Person”) became the beneficial owner of 10% or more of the common shares or announced a tender or exchange offer that would result in ownership of 10% of Mid-America’s common shares. The rights would trade with Mid-America’s common stock until exercisable. Each holder of a right, other than the Acquiring Person, would in that event be entitled to purchase one common share of Mid-America for each right at one half of the then current price.
In November 2005, as a governance initiative, the Board voted to terminate the Rights Plan.
Series F Preferred Stock
In 2002, Mid-America issued Series F Cumulative Redeemable Preferred Stock (“Series F Preferred Stock”) with a $25.00 per share liquidation preference and a preferential cumulative annual distribution of $2.3125 per share, payable monthly. Mid-America has outstanding 474,500 Series F Preferred shares for which it received aggregate proceeds of $11.9 million. On and after October 16, 2007, the Series F Preferred shares will be redeemable for cash at the option of Mid-America, in whole or in part, at a redemption price equal to the liquidation preference plus dividends accrued and unpaid to the redemption date.
Series H Preferred Stock
In 2003, Mid-America issued the Series H Preferred Stock with a $25.00 per share liquidation preference and a preferential cumulative annual distribution of $2.075 per share, payable quarterly. Mid-America has outstanding 6,200,000 Series H Preferred Stock shares for which it received net proceeds of $150.1 million. On and after August 11, 2008, the Series H Preferred Stock shares will be redeemable for cash at the option of Mid-America, in whole or in part, at a redemption price equal to the liquidation preference plus dividends owed and unpaid to the redemption date.
Direct Stock Purchase and Distribution Reinvestment Plan
Mid-America has a Direct Stock Purchase and Distribution Reinvestment Plan (“DRSPP”) pursuant to which Mid-America’s shareholders have the ability to reinvest all or part of their distributions from Mid-America’s common stock, preferred stock or limited partnership interests in Mid-America Apartments, L.P. into Mid-America’s common stock. The plan also provides the opportunity to make optional cash investments in common shares of at least $250, but not more than $5,000 in any given month, free of brokerage commissions and charges. Mid-America, in its absolute discretion, may grant waivers to allow for optional cash payments in excess of $5,000. To fulfill its obligations under the DRSPP, Mid-America may either issue additional shares of common stock or repurchase common stock in the open market. Mid-America has registered with the Securities and Exchange Commission the offer and sale of up to
F-25
4,600,000 shares of common stock pursuant to the DRSPP. Additional shares will be purchased at the market price on the “Investment Date” each month, which shall in no case be later than ten business days following the distribution payment date. Mid-America may elect to sell shares under the DRSPP at up to a 5% discount.
Common stock shares totaling 1,356,015 in 2006, 803,251 in 2005, and 413,598, in 2004, were acquired by shareholders under the DRSPP. Mid-America offered an average of a 1.5% discount for optional cash purchases in 2006 and 2005 and a 2% discount in the months of August through December in 2004.
Controlled Equity Offering
On November 3, 2006, Mid-America entered into a sales agreement with Cantor Fitzgerald & Co. to sell up to 2,000,000 shares of Mid-America’s common stock, from time to time in at-the-market offerings or negotiated transactions through a controlled equity offering program. From November 3, 2006 until the end of 2006, Mid-America sold 194,000 shares of common stock for net proceeds of $11.4 million after underwriting commissions and SEC fees.
Stock Repurchase Plan
In 1999, Mid-America’s Board of Directors approved a stock repurchase plan to acquire up to a total of 4.0 million shares of Mid-America’s common stock. Through December 31, 2005, Mid-America has repurchased and retired approximately 1.9 million shares of common stock for a cost of approximately $42 million at an average price per common share of $22.54. No shares were repurchased in 2002, 2003, 2004, 2005 or 2006 under the plan.
11. 8 5/8% SERIES G CUMULATIVE REDEEMABLE PREFERRED STOCK
In 2002, Mid-America issued 8 5/8% Series G Cumulative Redeemable Preferred Stock (“Series G”) with a $25.00 per share liquidation preference and a preferential cumulative annual distribution of $2.15625 per share, payable monthly. Mid-America has outstanding 400,000 Series G shares issued in a direct placement with private investors (“Investors”) for which it received aggregate proceeds of $10 million. On or after November 15, 2004, Mid-America or the Investors may give the required one-year notice to redeem or put, respectively, all or part of the Series G shares beginning on or after November 15, 2005, in increments of $1 million. In the event the Investors elect to put all or a part of the Series G to Mid-America, Mid-America has the option to redeem all or a portion of the shares of the Series G in shares of common stock of Mid-America in lieu of cash.
In accordance with EITF D-98: Classification and Measurement of Redeemable Securities, as of March 31, 2005, Mid-America classified the Series G outside of permanent equity as Mid-America determined that in the event of a put by the Investors, there were two possible circumstances which were not wholly in control of Mid-America that could require the Series G to be redeemed by Mid-America for cash as opposed to common stock, and thus the Series G should be presented outside of permanent equity. These circumstances were the delisting of Mid-America’s common stock from the New York Stock Exchange and the failure to complete a registration of Mid-America’s common stock exchanged for the Series G. The December 31, 2004, consolidated balance sheet was adjusted to conform to such presentation as were the December 31, 2004 and 2003, Statements of Shareholders’ Equity.
On May 26, 2005, Mid-America gave the required one-year notice to redeem all of the issued and outstanding Series G shares. As a result, in accordance with Statement No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity (“Statement 150”), Mid-America classified the Series G as a liability within notes payable as of May 26, 2005, on the accompanying consolidated financial statements. Statement 150 also requires that all subsequent dividend payments be classified as interest expense on the consolidated financial statements.
On May 26, 2006, Mid-America redeemed all of the issued and outstanding shares of Series G.
12. EMPLOYEE BENEFIT PLANS
Following are details of employee benefit plans not previously discussed in Item 8. Financial Statements and Supplementary Data - Notes to Consolidated Financial Statements, Note 2.
F-26
401 (k) Savings Plan
The Mid-America Apartment Communities, Inc. 401(k) Savings Plan is a defined contribution plan that satisfies the requirements of Section 401(a) and 401(k) of the Code. Mid-America may, but is not obligated to, make a matching contribution of $0.50 for each $1.00 contributed, up to 6% of the participant’s compensation. Mid-America’s contribution to this plan was approximately $383,000, $375,000, and $293,000 in 2006, 2005, and 2004, respectively.
Non-Qualified Deferred Compensation Retirement Plan
Mid-America has adopted a non-qualified deferred compensation retirement plan for key employees who are not qualified for participation in Mid-America’s 401(k) Savings Plan. Under the terms of the plan, employees may elect to defer a percentage of their compensation and Mid-America matches a portion of their salary deferral. The plan is designed so that the employees’ investment earnings under the non-qualified plan should be the same as the earning assets in Mid-America’s 401(k) Savings Plan. Mid-America’s match to this plan in 2006, 2005, and 2004 was approximately $60,200, $31,200, and $28,400, respectively.
Non-Qualified Deferred Compensation Plan for Outside Company Directors
Mid-America has adopted a non-qualified deferred compensation plan for the non-employee directors who serve on the Board of Directors of Mid-America (the “Directors Deferred Compensation Plan”). The Directors Deferred Compensation Plan allows directors to receive shares of phantom stock in place of cash fees in increments of 25%. The phantom stock is then issued either in shares of common stock of Mid-America or in a comparable cash value in two annual installments following the director’s retirement from the Board of Directors. In 2006, 2005, and 2004, Mid-America issued 4,146, 5,742, and 5,931, shares of phantom stock, respectively, with weighted-average grant date fair values of $57.05, $43.35, and $36.59, respectively, to outside directors.
Employee Stock Ownership Plan
The Mid-America Apartment Communities, Inc. Employee Stock Ownership Plan (the “ESOP”) is a non-contributory stock bonus plan that satisfies the requirements of Section 401(a) of the Internal Revenue Code. Each employee of Mid-America is eligible to participate in the ESOP after attaining the age of 21 years and completing one year of service with Mid-America. Participants’ ESOP accounts will be 100% vested after three years of continuous service, with no vesting prior to that time. Mid-America contributed 22,500 shares of common stock to the ESOP upon conclusion of the initial offering. During 2006, 2005, and 2004, Mid-America contributed approximately $774,000, $700,000, and $554,000, respectively, to the ESOP which purchased an additional 13,804, 16,447, and 15,104, shares of common stock, with weighted-average grant date fair values of $56.08, $42.58, and $36.66, respectively.
Restricted Stock and Stock Option Plan
Mid-America adopted the 1994 Restricted Stock and Stock Option Plan (the “1994 Plan”) to provide incentives to attract and retain independent directors, executive officers and key employees. As of January 31, 2004, no further awards may be granted under this plan. The 1994 Restricted Stock and Stock Option Plan was replaced by the 2004 Stock Plan (collectively the “Plans”) by shareholder approval at the May 24, 2004, Annual Meeting of Shareholders. The Plans provide(d) for the granting of options to purchase a specified number of shares of common stock (“Options”) or grants of restricted shares of common stock (“Restricted Stock”). The Plan also allow(ed) Mid-America to grant options to purchase Operating Partnership Units at the price of the common stock on the New York Stock Exchange on the day prior to issuance of the units (the “LESOP Provision”). The 1994 Plan authorized the issuance of 2,400,000 common shares or options to acquire shares. The 2004 Stock Plan authorizes the issuance of 500,000 common shares or options to acquire shares. Under the terms of the 1994 Plan, Mid-America could advance directors, executive officers, and key employees a portion of the cost of the common stock or units. The employee advances mature five years from the date of issuance and accrue interest, payable in arrears, at a rate established at the date of issuance. Mid-America has also entered into supplemental bonus agreements with the employees which are intended to fund the payment of a portion of the advances over a five year period. Under the terms of the supplemental bonus agreements, Mid-America will pay bonuses to these employees equal to 3% of the original note balance on each anniversary date of the advance, limited to 15% of the aggregate purchase price of the shares and
F-27
units. In March of 2002, Mid-America entered into duplicate supplemental bonus agreements on the then existing options to executive officers, effectively doubling their advances. The advances become due and payable and the bonus agreement will terminate if the employees voluntarily terminate their employment with Mid-America. Mid-America also agreed to pay a bonus to certain executive officers in an amount equal to the debt service on the advances for as long as they remain employed by Mid-America.
As of December 31, 2006, Mid-America had advances outstanding relating to the Plan totaling approximately $535,000, which is recorded in other assets in the accompanying consolidated balance sheets. All of the $535,000 advances at December 31, 2006, were to current and one former executive officers and were at interest rates ranging from 5.59%-6.49% and maturing at various dates from 2007 to 2010.
In 2003, Mid-America issued 7,471 restricted shares of common stock to executive management with a grant date fair value of $23.42. These shares vested in 2004. Recipients received dividend payments on the shares of restricted stock prior to vesting.
13. EARNINGS FROM DISCONTINUED OPERATIONS
In accordance with Statement No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” Mid-America sold the Eastview apartments in 2005 and the Island Retreat apartments in 2004, and has classified them as discontinued operations in the Consolidated Statements of Operations. Mid-America has also classified the Hickory Farms apartments and the Gleneagles apartments as discontinued operations in the Consolidated Statements of Operations, as these properties have been identified for disposition and meet the other criteria to be reclassified. The following is a summary of earnings from discontinued operations for the three years ended December 31, 2006, (dollars in thousands):
| | 2006 | | 2005 | | 2004 |
Revenues: | | | | | | | | | | |
Rental revenues | | $ | 2,410 | | $ | 2,995 | | | $ | 5,333 |
Other revenues | | | 102 | | | 82 | | | | 123 |
Total revenues | | | 2,512 | | | 3,077 | | | | 5,456 |
Expenses: | | | | | | | | | | |
Property operating expenses | | | 1,338 | | | 1,920 | | | | 3,077 |
Depreciation and amortization | | | 160 | | | 637 | | | | 1,324 |
Interest expense | | | 405 | | | 309 | | | | 750 |
Loss on debt extinguishment | | | — | | | — | | | | 60 |
Amortization of deferred financing costs | | | — | | | — | | | | 4 |
Asset impairment | | | — | | | 243 | | | | 200 |
Total expenses | | | 1,903 | | | 3,109 | | | | 5,415 |
Earnings (loss) from discontinued operations | | | | | | | | | | |
before gain on sale and settlement proceeds | | | 609 | | | (32 | ) | | | 41 |
Net gain (loss) on insurance and other settlement proceeds | | | — | | | (25 | ) | | | 526 |
Gain on sale | | | — | | | — | | | | 5,825 |
Earnings (loss) from discontinued operations | | $ | 609 | | $ | (57 | ) | | $ | 6,392 |
F-28
14. RELATED PARTY TRANSACTIONS
Pursuant to management contracts with Mid-America’s joint venture(s), Mid-America manages the operations of the joint venture(s) apartment communities for a fee of 4% of the revenues of the joint venture(s). Mid-America received approximately $210,000, $325,000, and $582,000 as management fees from the joint venture(s) in 2006, 2005, and 2004, respectively.
Mid-America earned interest on a $4.5 million loan to CH/Realty at an average interest rate of 9% until its closure following the sale of its remaining two properties in 2005.
Mid-America has certain advances to current and one former executive officer through the 1994 Plan as discussed in Note 12.
15. SEGMENT INFORMATION
At December 31, 2006, Mid-America owned or had an ownership interest in 138 multifamily apartment communities, including the apartment community owned by Mid-America’s joint venture, in 13 different states from which it derives all significant sources of earnings and operating cash flows. Mid-America’s operational structure is organized on a decentralized basis, with individual property managers having overall responsibility and authority regarding the operations of their respective properties. Each property manager individually monitors local and area trends in rental rates, occupancy percentages, and operating costs. Property managers are given the on-site responsibility and discretion to react to such trends in the best interest of Mid-America. Mid-America’s chief operating decision maker evaluates the performance of each individual property based on its contribution to net operating income in order to ensure that the individual property continues to meet Mid-America’s return criteria and long term investment goals. Mid-America defines each of its multifamily communities as an individual operating segment. It has also determined that all of its communities have similar economic characteristics and meet the other criteria which permit the communities to be aggregated into one reportable segment, which is acquisition and operation of the multifamily communities owned.
16. SUBSEQUENT EVENTS
Distribution
In February 2007, Mid-America announced a monthly distribution to its Series F Cumulative Redeemable Preferred Stock shareholders of $0.1927 per share, which is payable on March 15, 2007.
Dispositions
On January 12, 2007, the sole property in Mid-America’s joint venture with Crow Holdings, Verandas at Timberglen, a 522-unit community in Dallas, TX, was sold. In conjunction with the sale, Mid-America sold its ownership interest in the joint venture to Crow Holdings. As a result, Mid-America booked a gain on sale of $5.4 million and an incentive fee of $1 million, both of which will be recorded in Mid-America’s 2007 consolidated financial statements. Following these transactions, Mid-America had no joint venture interests.
F-29
17. SELECTED QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
Mid-America Apartment Communities, Inc.
Quarterly Financial Data (Unaudited)
(Dollars in thousands except per share data)
| | Year Ended December 31, 2006 |
| | First | | Second | | Third | | Fourth |
Total revenues | | $ | 77,998 | | | $ | 80,364 | | | $ | 82,749 | | | $ | 84,888 | |
Income from continuing operations before non-operating items | | $ | 22,164 | | | $ | 22,035 | | | $ | 21,744 | | | $ | 21,389 | |
Interest expense | | $ | (15,701 | ) | | $ | (15,833 | ) | | $ | (15,505 | ) | | $ | (16,473 | ) |
(Loss) gain on debt extinguishment | | $ | (550 | ) | | $ | (1 | ) | | $ | — | | | $ | — | |
Minority interest in operating partnership income | | $ | (413 | ) | | $ | (408 | ) | | $ | (375 | ) | | $ | (394 | ) |
(Loss) income from investments in unconsolidated entities | | $ | (84 | ) | | $ | (35 | ) | | $ | (16 | ) | | $ | 21 | |
Net gain (loss) on insurance and other settlement proceeds | | $ | — | | | $ | 225 | | | $ | (54 | ) | | $ | (87 | ) |
Gain on disposition within unconsolidated entities | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before asset | | | | | | | | | | | | | | | | |
impairment, settlement proceeds and gain on sale | | $ | 78 | | | $ | 198 | | | $ | 161 | | | $ | 172 | |
Asset impairment on discontinued operations | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Net loss on insurance and other settlement proceeds on | | | | | | | | | | | | | | | | |
discontinued operations | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Gain on sale of discontinued operations | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Net income | | $ | 5,126 | | | $ | 5,892 | | | $ | 5,630 | | | $ | 4,297 | |
Net income available for common shareholders | | $ | 1,636 | | | $ | 2,401 | | | $ | 2,139 | | | $ | 807 | |
|
Per share: | | | | | | | | | | | | | | | | |
Net income available per common share - basic | | $ | 0.07 | | | $ | 0.10 | | | $ | 0.09 | | | $ | 0.03 | |
Net income available per common share - diluted | | $ | 0.07 | | | $ | 0.10 | | | $ | 0.09 | | | $ | 0.03 | |
Dividend paid | | $ | 0.595 | | | $ | 0.595 | | | $ | 0.595 | | | $ | 0.595 | |
|
| | Year Ended December 31, 2005 |
| | First | | Second | | Third | | Fourth |
Total revenues | | $ | 71,042 | | | $ | 72,517 | | | $ | 74,922 | | | $ | 77,651 | |
Income from continuing operations before non-operating items | | $ | 18,364 | | | $ | 18,989 | | | $ | 18,462 | | | $ | 20,016 | |
Interest expense | | $ | (13,669 | ) | | $ | (14,404 | ) | | $ | (15,251 | ) | | $ | (15,118 | ) |
(Loss) gain on debt extinguishment | | $ | (4 | ) | | $ | (90 | ) | | $ | 12 | | | $ | (327 | ) |
Minority interest in operating partnership income | | $ | (260 | ) | | $ | (778 | ) | | $ | (91 | ) | | $ | (442 | ) |
Income (loss) from investments in unconsolidated entities | | $ | 318 | | | $ | (193 | ) | | $ | (52 | ) | | $ | (8 | ) |
Net gain (loss) on insurance and other settlement proceeds | | $ | 7 | | | $ | (16 | ) | | $ | 874 | | | $ | (116 | ) |
Gain on disposition within unconsolidated entities | | $ | — | | | $ | 3,034 | | | $ | — | | | $ | — | |
Discontinued operations: | | | | | | | | | | | | | | | | |
(Loss) income from discontinued operations before asset | | | | | | | | | | | | | | | | |
impairment, settlement proceeds and gain on sale | | $ | (8 | ) | | $ | 102 | | | $ | 53 | | | $ | 64 | |
Asset impairment on discontinued operations | | $ | (94 | ) | | $ | (149 | ) | | $ | — | | | $ | — | |
Net loss on insurance and other settlement proceeds on | | | | | | | | | | | | | | | | |
discontinued operations | | $ | (25 | ) | | $ | — | | | $ | — | | | $ | — | |
Gain on sale of discontinued operations | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Net income | | $ | 4,326 | | | $ | 8,193 | | | $ | 3,615 | | | $ | 3,610 | |
Net income available for common shareholders | | $ | 613 | | | $ | 4,558 | | | $ | 125 | | | $ | 119 | |
|
Per share: | | | | | | | | | | | | | | | | |
Net income available per common share - basic | | $ | 0.03 | | | $ | 0.21 | | | $ | 0.01 | | | $ | 0.01 | |
Net income available per common share - diluted | | $ | 0.03 | | | $ | 0.21 | | | $ | 0.01 | | | $ | 0.01 | |
Dividend paid | | $ | 0.585 | | | $ | 0.585 | | | $ | 0.585 | | | $ | 0.595 | |
F-30
The first quarter 2006 and 2005 financial data in the tables above differ from the numbers originally reported in the Quarterly Report on From 10-Q for the three months ended March 31, 2006, due to the reclassification of two properties as Held for Sale. In April 2006, the Company entered into an agreement to list the 184-unit Gleneagles apartments and the 200-unit Hickory Farm apartments both located in Memphis, Tennessee, for sale. In accordance with Statement 144 these communities were considered held for sale in the accompanying consolidated financial statements and have been reclassified to discontinued operations. A reconcilliation of the reclassification is below (in thousands):
| Three months ended March 31,2006 | | Threemonths ended March 31, 2005 |
| As originally | | | | | | | | | | As originally | | | | | | | | |
| reported in the | | | | | | Adjusted for the | | reported in the | | | | | | Adjusted for the |
| Quarterly | | | | | | Annual Report | | Quarterly | | | | | | Annual Report |
| Report | | | | | | on Form 10-K | | Report | | | | | | on Form 10-K |
| on Form 10-Q | | | | | | for the twelve | | on Form 10-Q | | | | | | for the twelve |
| forthe three | | Held For | | months ended | | for the three | | Held For | | months ended |
| monthsended | | Sale | | December 31, | | months ended | | Sale | | December 31, |
| March 31, 2006 | | Adjustment | | 2006 | | March 31, 2006 | | Adjustment | | 2006 |
Total revenues | $ | 78,646 | | | $ | (648 | ) | | $ | 77,998 | | | $ | 71,693 | | | $ | (651 | ) | | $ | 71,042 | |
Income from continuing operations before non- | | | | | | | | | | | | | | | | | | | | | | | |
operating items | $ | 22,344 | | | $ | (180 | ) | | $ | 22,164 | | | $ | 18,554 | | | $ | (190 | ) | | $ | 18,364 | |
Interest expense | $ | (15,803 | ) | | $ | 102 | | | $ | (15,701 | ) | | $ | (13,732 | ) | | $ | 63 | | | $ | (13,669 | ) |
(Loss) gain on debt extinguishment | $ | (550 | ) | | $ | — | | | $ | (550 | ) | | $ | (4 | ) | | $ | — | | | $ | (4 | ) |
Minority interest in operating partnership income | $ | (413 | ) | | $ | — | | | $ | (413 | ) | | $ | (260 | ) | | $ | — | | | $ | (260 | ) |
(Loss) income from investments in unconsolidated | | | | | | | | | | | | | | | | | | | | | | | |
entities | $ | (84 | ) | | $ | — | | | $ | (84 | ) | | $ | 318 | | | $ | — | | | $ | 318 | |
Net gain (loss) on insurance and other settlement | | | | | | | | | | | | | | | | | | | | | | | |
proceeds | $ | — | | | $ | — | | | $ | — | | | $ | 7 | | | $ | — | | | $ | 7 | |
Gain on disposition within unconsolidated entities | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Discontinued operations: | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before | | | | | | | | | | | | | | | | | | | | | | | |
asset impairment, settlement proceeds and | | | | | | | | | | | | | | | | | | | | | | | |
gain on sale | $ | — | | | $ | 78 | | | $ | 78 | | | $ | (135 | ) | | $ | 127 | | | $ | (8 | ) |
Asset impairment on discontinued operations | $ | — | | | $ | — | | | $ | — | | | $ | (94 | ) | | $ | — | | | $ | (94 | ) |
Net loss on insurance and other settlement | | | | | | | | | | | | | | | | | | | | | | | |
proceeds on discontinued operations | $ | — | | | $ | — | | | $ | — | | | $ | (25 | ) | | $ | — | | | $ | (25 | ) |
Gain on sale of discontinued operations | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Net income | $ | 5,126 | | | $ | — | | | $ | 5,126 | | | $ | 4,326 | | | $ | — | | | $ | 4,326 | |
Net income available for common shareholders | $ | 1,636 | | | $ | — | | | $ | 1,636 | | | $ | 613 | | | $ | — | | | $ | 613 | |
|
Per share: | | | | | | | | | | | | | | | | | | | | | | | |
Net income available per common share - basic | $ | 0.07 | | | $ | — | | | $ | 0.07 | | | $ | 0.03 | | | $ | — | | | $ | 0.03 | |
Net income available per common share - diluted | $ | 0.07 | | | $ | — | | | $ | 0.07 | | | $ | 0.03 | | | $ | — | | | $ | 0.03 | |
Dividend paid | $ | 0.595 | | | $ | — | | | $ | 0.595 | | | $ | 0.585 | | | $ | — | | | $ | 0.585 | |
F-31
Mid-AmericaApartmentCommunities, Inc.
Schedule III
Real Estate andAccumulatedDepreciation
December 31, 2006
(Dollars inthousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Life used |
| | | | | | | | | | | | | Cost Capitalized | | Gross Amount | | | | | | | | | | | | | | to compute |
| | | | | | | | | | | | | subsequent to | | carried at December | | | | | | | | | | | | | | depreciation |
| | | | | | | Initial Cost | | Acquisition | | 31, 2006 (21) | | | | | | | | | | | | | | in latest |
| | | | | | | | | | Buildings | | | | | Buildings | | | | | Buildings | | | | | | | | | | | | | | income |
| | | | | | | | | | and | | | | | and | | | | | and | | | | | Accumulated | | | | | Date of | | statement |
Property | | Location | | Encumbrances | | Land | | Fixtures | | Land | | Fixture | | Land | | Fixtures | | Total | | Depreciation | | Net | | Construction | | (22) |
Eagle Ridge | | Birmingham, AL | | — | (1) | | $ | 851 | | $ | 7,667 | | $ — | | | $ | 1,439 | | $ | 851 | | $ | 9,106 | | $ | 9,957 | | $ | (2,939 | ) | | $ | 7,018 | | 1986 | | 1-40 | |
Abbington Place | | Huntsville, AL | | — | (1) | | | 524 | | | 4,724 | | — | | | | 1,358 | | | 524 | | | 6,082 | | | 6,606 | | | (2,165 | ) | | | 4,441 | | 1987 | | 1-40 | |
Paddock Club Huntsville | | Huntsville, AL | | — | (1) | | | 909 | | | 10,152 | | 830 | | | | 9,307 | | | 1,739 | | | 19,459 | | | 21,198 | | | (5,428 | ) | | | 15,770 | | 1989/98 | | 1-40 | |
Paddock Club Montgomery | | Montgomery, AL | | — | (1) | | | 965 | | | 13,190 | | — | | | | 811 | | | 965 | | | 14,001 | | | 14,966 | | | (3,443 | ) | | | 11,523 | | 1999 | | 1-40 | |
Calais Forest | | Little Rock, AR | | — | (1) | | | 1,026 | | | 9,244 | | — | | | | 2,965 | | | 1,026 | | | 12,209 | | | 13,235 | | | (5,374 | ) | | | 7,861 | | 1987 | | 1-40 | |
Napa Valley | | Little Rock, AR | | — | (1) | | | 960 | | | 8,642 | | — | | | | 1,832 | | | 960 | | | 10,474 | | | 11,434 | | | (4,014 | ) | | | 7,420 | | 1984 | | 1-40 | |
Westside Creek I & II | | Little Rock, AR | | — | (1) | | | 1,270 | | | 11,463 | | 1 | | | | 2,298 | | | 1,271 | | | 13,761 | | | 15,032 | | | (4,760 | ) | | | 10,272 | | 1984/86 | | 1-40 | |
Talus Ranch | | Phoenix, AZ | | — | | | | 12,741 | | | 49,636 | | — | | | | 44 | | | 12,741 | | | 49,680 | | | 62,421 | | | (889 | ) | | | 61,532 | | 2006 | | 1-40 | |
Tiffany Oaks | | Altamonte Springs, FL | | — | (1) | | | 1,024 | | | 9,219 | | — | | | | 3,178 | | | 1,024 | | | 12,397 | | | 13,421 | | | (4,570 | ) | | | 8,851 | | 1985 | | 1-40 | |
Marsh Oaks | | Atlantic Beach, FL | | — | (1) | | | 244 | | | 2,829 | | — | | | | 1,228 | | | 244 | | | 4,057 | | | 4,301 | | | (1,825 | ) | | | 2,476 | | 1986 | | 1-40 | |
Indigo Point | | Brandon, FL | | — | (4) | | | 1,167 | | | 10,500 | | — | | | | 1,722 | | | 1,167 | | | 12,222 | | | 13,389 | | | (3,187 | ) | | | 10,202 | | 1989 | | 1-40 | |
Paddock Club Brandon | | Brandon, FL | | — | (2) | | | 2,896 | | | 26,111 | | — | | | | 1,175 | | | 2,896 | | | 27,286 | | | 30,182 | | | (8,211 | ) | | | 21,971 | | 1997/99 | | 1-40 | |
Preserve at Coral Square | | Coral Springs, FL | | 30,888 | | | | 9,600 | | | 41,206 | | — | | | | 1,312 | | | 9,600 | | | 42,518 | | | 52,118 | | | (4,391 | ) | | | 47,727 | | 1996 | | 1-40 | |
Anatole | | Daytona Beach, FL | | 7,000 | (10) | | | 1,227 | | | 5,879 | | — | | | | 1,480 | | | 1,227 | | | 7,359 | | | 8,586 | | | (3,133 | ) | | | 5,453 | | 1986 | | 1-40 | |
Paddock Club Gainesville | | Gainesville, FL | | — | (2) | | | 1,800 | | | 15,879 | | — | | | | 457 | | | 1,800 | | | 16,336 | | | 18,136 | | | (3,812 | ) | | | 14,324 | | 1999 | | 1-40 | |
Cooper’s Hawk | | Jacksonville, FL | | — | (2) | | | 854 | | | 7,500 | | — | | | | 1,728 | | | 854 | | | 9,228 | | | 10,082 | | | (3,997 | ) | | | 6,085 | | 1987 | | 1-40 | |
Hunter’s Ridge at Deerwood | | Jacksonville, FL | | — | (8) | | | 1,533 | | | 13,835 | | — | | | | 3,020 | | | 1,533 | | | 16,855 | | | 18,388 | | | (5,264 | ) | | | 13,124 | | 1987 | | 1-40 | |
Lakeside | | Jacksonville, FL | | — | (1) | | | 1,431 | | | 12,883 | | (1 | ) | | | 5,478 | | | 1,430 | | | 18,361 | | | 19,791 | | | (8,109 | ) | | | 11,682 | | 1985 | | 1-40 | |
Lighthouse at Fleming Island | | Jacksonville, FL | | — | (1) | | | 4,047 | | | 36,431 | | — | | | | 625 | | | 4,047 | | | 37,056 | | | 41,103 | | | (5,271 | ) | | | 35,832 | | 2003 | | 1-40 | |
Paddock Club Jacksonville | | Jacksonville, FL | | — | (1) | | | 2,294 | | | 20,750 | | (2 | ) | | | 1,320 | | | 2,292 | | | 22,070 | | | 24,362 | | | (6,918 | ) | | | 17,444 | | 1989/96 | | 1-40 | |
Paddock Club Mandarin | | Jacksonville, FL | | — | (2) | | | 1,410 | | | 14,967 | | 1 | | | | 729 | | | 1,411 | | | 15,696 | | | 17,107 | | | (3,662 | ) | | | 13,445 | | 1998 | | 1-40 | |
St. Augustine | | Jacksonville, FL | | 13,235 | (20) | | | 2,858 | | | 6,475 | | (1 | ) | | | 4,099 | | | 2,857 | | | 10,574 | | | 13,431 | | | (4,871 | ) | | | 8,560 | | 1987 | | 1-40 | |
Woodbridge at the Lake | | Jacksonville, FL | | — | (2) | | | 645 | | | 5,804 | | — | | | | 2,910 | | | 645 | | | 8,714 | | | 9,359 | | | (3,782 | ) | | | 5,577 | | 1985 | | 1-40 | |
Woodhollow | | Jacksonville, FL | | — | (1) | | | 1,686 | | | 15,179 | | — | | | | 4,460 | | | 1,686 | | | 19,639 | | | 21,325 | | | (7,474 | ) | | | 13,851 | | 1986 | | 1-40 | |
Paddock Club Lakeland | | Lakeland, FL | | — | (1) | | | 2,254 | | | 20,452 | | (1,033 | ) | | | 3,454 | | | 1,221 | | | 23,906 | | | 25,127 | | | (7,898 | ) | | | 17,229 | | 1988/90 | | 1-40 | |
Savannahs at James Landing | | Melbourne, FL | | — | (2) | | | 582 | | | 7,868 | | — | | | | 3,354 | | | 582 | | | 11,222 | | | 11,804 | | | (4,588 | ) | | | 7,216 | | 1990 | | 1-40 | |
Paddock Park Ocala | | Ocala, FL | | 6,805 | (2)(3) | | | 2,284 | | | 21,970 | | — | | | | 1,671 | | | 2,284 | | | 23,641 | | | 25,925 | | | (8,059 | ) | | | 17,866 | | 1986/88 | | 1-40 | |
Paddock Club Panama City | | Panama City, FL | | — | (2) | | | 898 | | | 14,276 | | — | | | | 604 | | | 898 | | | 14,880 | | | 15,778 | | | (4,236 | ) | | | 11,542 | | 2000 | | 1-40 | |
Paddock Club Tallahassee | | Tallahassee, FL | | — | (2) | | | 530 | | | 4,805 | | 950 | | | | 10,053 | | | 1,480 | | | 14,858 | | | 16,338 | | | (4,855 | ) | | | 11,483 | | 1990/95 | | 1-40 | |
Belmere | | Tampa, FL | | — | (1) | | | 851 | | | 7,667 | | 1 | | | | 3,095 | | | 852 | | | 10,762 | | | 11,614 | | | (4,957 | ) | | | 6,657 | | 1984 | | 1-40 | |
Links at Carrollwood | | Tampa, FL | | — | (1) | | | 817 | | | 7,355 | | 110 | | | | 3,281 | | | 927 | | | 10,636 | | | 11,563 | | | (3,474 | ) | | | 8,089 | | 1980 | | 1-40 | |
High Ridge | | Athens, GA | | — | (1) | | | 884 | | | 7,958 | | — | | | | 1,178 | | | 884 | | | 9,136 | | | 10,020 | | | (2,902 | ) | | | 7,118 | | 1987 | | 1-40 | |
Bradford Pointe | | Augusta, GA | | 4,760 | (5) | | | 772 | | | 6,949 | | — | | | | 1,336 | | | 772 | | | 8,285 | | | 9,057 | | | (2,788 | ) | | | 6,269 | | 1986 | | 1-40 | |
Shenandoah Ridge | | Augusta, GA | | — | (1) | | | 650 | | | 5,850 | | 8 | | | | 3,270 | | | 658 | | | 9,120 | | | 9,778 | | | (4,243 | ) | | | 5,535 | | 1982 | | 1-40 | |
Westbury Creek | | Augusta, GA | | 3,480 | (15) | | | 400 | | | 3,626 | | — | | | | 866 | | | 400 | | | 4,492 | | | 4,892 | | | (1,593 | ) | | | 3,299 | | 1984 | | 1-40 | |
Fountain Lake | | Brunswick, GA | | — | (5) | | | 502 | | | 4,551 | | — | | | | 1,344 | | | 502 | | | 5,895 | | | 6,397 | | | (2,160 | ) | | | 4,237 | | 1983 | | 1-40 | |
Park Walk | | College Park, GA | | — | (1) | | | 536 | | | 4,859 | | — | | | | 731 | | | 536 | | | 5,590 | | | 6,126 | | | (1,892 | ) | | | 4,234 | | 1985 | | 1-40 | |
Whisperwood | | Columbus, GA | | — | (1) | | | 4,290 | | | 42,722 | | (4 | ) | | | 7,794 | | | 4,286 | | | 50,516 | | | 54,802 | | | (16,014 | ) | | | 38,788 | | 1980/82/84/86/98 | | 1-40 | |
Willow Creek | | Columbus, GA | | — | (1) | | | 614 | | | 5,523 | | — | | | | 2,702 | | | 614 | | | 8,225 | | | 8,839 | | | (2,854 | ) | | | 5,985 | | 1971/77 | | 1-40 | |
Terraces at Fieldstone | | Conyers, GA | | — | (1) | | | 1,284 | | | 15,819 | | — | | | | 683 | | | 1,284 | | | 16,502 | | | 17,786 | | | (3,652 | ) | | | 14,134 | | 1999 | | 1-40 | |
Prescott | | Duluth, GA | | — | (6) | | | 3,840 | | | 24,876 | | — | | | | 532 | | | 3,840 | | | 25,408 | | | 29,248 | | | (2,959 | ) | | | 26,289 | | 2001 | | 1-40 | |
Lanier | | Gainesville, GA | | 20,144 | | | | 3,560 | | | 23,248 | | — | | | | 610 | | | 3,560 | | | 23,858 | | | 27,418 | | | (2,170 | ) | | | 25,248 | | 1998 | | 1-40 | |
Lake Club | | Gainesville, GA | | — | (6) | | | 3,150 | | | 18,997 | | — | | | | 159 | | | 3,150 | | | 19,156 | | | 22,306 | | | (1,823 | ) | | | 20,483 | | 2001 | | 1-40 | |
Whispering Pines | | LaGrange, GA | | — | (5) | | | 823 | | | 7,470 | | — | | | | 1,630 | | | 823 | | | 9,100 | | | 9,923 | | | (3,155 | ) | | | 6,768 | | 1982/84 | | 1-40 | |
Westbury Springs | | Lilburn, GA | | — | (1) | | | 665 | | | 6,038 | | — | | | | 1,193 | | | 665 | | | 7,231 | | | 7,896 | | | (2,467 | ) | | | 5,429 | | 1983 | | 1-40 | |
Austin Chase | | Macon, GA | | — | (8) | | | 1,409 | | | 12,687 | | — | | | | 241 | | | 1,409 | | | 12,928 | | | 14,337 | | | (3,842 | ) | | | 10,495 | | 1996 | | 1-40 | |
F -32
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Life used |
| | | | | | | | | | | Cost Capitalized | | Gross Amount | | | | | | | | | | | to compute |
| | | | | | | | | | | subsequent to | | carried at December | | | | | | | | | | | depreciation |
| | | | | | | Initial Cost | | Acquisition | | 31, 2006(21) | | | | | | | | | | | in latest |
| | | | | | | | | Buildings | | | | | Buildings | | | | Buildings | | | | | | | | | | | income |
| | | | | | | | | and | | | | | and | | | | and | | | | Accumulated | | | | Date of | | statement |
Property | | Location | | Encumbrances | | Land | | Fixtures | | Land | | Fixtures | | Land | | Fixtures | | Total | | Depreciation | | Net | | Construction | | (22) |
The Vistas | | Macon, GA | | — | (1) | | 595 | | 5,403 | | — | | | 1,087 | | 595 | | 6,490 | | 7,085 | | (2,247 | ) | | 4,838 | | 1985 | | 1-40 | |
Walden Run | | McDonough, GA | | — | (1) | | 1,281 | | 11,935 | | — | | | 88 | | 1,281 | | 12,023 | | 13,304 | | (1,826 | ) | | 11,478 | | 1997 | | 1-40 | |
Georgetown Grove | | Savannah, GA | | 10,024 | | | 1,288 | | 11,579 | | — | | | 792 | | 1,288 | | 12,371 | | 13,659 | | (3,828 | ) | | 9,831 | | 1997 | | 1-40 | |
Oaks at Wilmington Island | | Savannah, GA | | — | (7) | | 2,910 | | 26,337 | | — | | | 61 | | 2,910 | | 26,398 | | 29,308 | | (470 | ) | | 28,838 | | 1999 | | 1-40 | |
Wildwood | | Thomasville, GA | | — | (1) | | 438 | | 3,971 | | 371 | | | 4,738 | | 809 | | 8,709 | | 9,518 | | (2,996 | ) | | 6,522 | | 1980/84 | | 1-40 | |
Hidden Lake | | Union City, GA | | — | (1) | | 1,296 | | 11,715 | | — | | | 2,043 | | 1,296 | | 13,758 | | 15,054 | | (4,672 | ) | | 10,382 | | 1985/87 | | 1-40 | |
Three Oaks | | Valdosta, GA | | — | (1) | | 462 | | 4,188 | | 459 | | | 5,773 | | 921 | | 9,961 | | 10,882 | | (3,469 | ) | | 7,413 | | 1983/84 | | 1-40 | |
Huntington Chase | | Warner Robins, GA | | 8,741 | | | 1,160 | | 10,437 | | — | | | 735 | | 1,160 | | 11,172 | | 12,332 | | (2,786 | ) | | 9,546 | | 1997 | | 1-40 | |
Southland Station | | Warner Robins, GA | | — | (1) | | 1,470 | | 13,284 | | — | | | 1,812 | | 1,470 | | 15,096 | | 16,566 | | (5,248 | ) | | 11,318 | | 1987/90 | | 1-40 | |
Terraces at Townelake | | Woodstock, GA | | — | (1) | | 1,331 | | 11,918 | | 1,688 | | | 15,954 | | 3,019 | | 27,872 | | 30,891 | | (8,032 | ) | | 22,859 | | 1999 | | 1-40 | |
Fairways at Hartland | | Bowling Green, KY | | — | (1) | | 1,038 | | 9,342 | | — | | | 1,436 | | 1,038 | | 10,778 | | 11,816 | | (3,821 | ) | | 7,995 | | 1996 | | 1-40 | |
Paddock Club Florence | | Florence, KY | | 9,530 | | | 1,209 | | 10,969 | | — | | | 1,423 | | 1,209 | | 12,392 | | 13,601 | | (4,034 | ) | | 9,567 | | 1994 | | 1-40 | |
Grand Reserve Lexington | | Lexington, KY | | — | (1) | | 2,024 | | 31,525 | | — | | | - | | 2,024 | | 31,525 | | 33,549 | | (6,352 | ) | | 27,197 | | 2000 | | 1-40 | |
Lakepointe | | Lexington, KY | | — | (1) | | 411 | | 3,699 | | — | | | 1,271 | | 411 | | 4,970 | | 5,381 | | (2,227 | ) | | 3,154 | | 1986 | | 1-40 | |
Mansion, The | | Lexington, KY | | — | (1) | | 694 | | 6,242 | | — | | | 1,869 | | 694 | | 8,111 | | 8,805 | | (3,524 | ) | | 5,281 | | 1989 | | 1-40 | |
Village, The | | Lexington, KY | | — | (1) | | 900 | | 8,097 | | — | | | 2,581 | | 900 | | 10,678 | | 11,578 | | (4,812 | ) | | 6,766 | | 1989 | | 1-40 | |
Stonemill Village | | Louisville, KY | | — | (1) | | 1,169 | | 10,518 | | — | | | 3,752 | | 1,169 | | 14,270 | | 15,439 | | (6,339 | ) | | 9,100 | | 1985 | | 1-40 | |
Riverhills | | Grenada, MS | | — | (1) | | 153 | | 2,092 | | — | | | 812 | | 153 | | 2,904 | | 3,057 | | (1,746 | ) | | 1,311 | | 1972 | | 1-40 | |
Crosswinds | | Jackson, MS | | — | (1) | | 1,535 | | 13,826 | | — | | | 2,556 | | 1,535 | | 16,382 | | 17,917 | | (6,373 | ) | | 11,544 | | 1988/89 | | 1-40 | |
Pear Orchard | | Jackson, MS | | — | (1) | | 1,352 | | 12,168 | | (1 | ) | | 3,719 | | 1,351 | | 15,887 | | 17,238 | | (6,894 | ) | | 10,344 | | 1985 | | 1-40 | |
Reflection Pointe | | Jackson, MS | | 5,880 | (11) | | 710 | | 8,770 | | 140 | | | 3,851 | | 850 | | 12,621 | | 13,471 | | (5,376 | ) | | 8,095 | | 1986 | | 1-40 | |
Somerset | | Jackson, MS | | — | (1) | | 477 | | 4,294 | | — | | | 1,448 | | 477 | | 5,742 | | 6,219 | | (2,531 | ) | | 3,688 | | 1981 | | 1-40 | |
Woodridge | | Jackson, MS | | — | (1) | | 471 | | 5,522 | | — | | | 1,310 | | 471 | | 6,832 | | 7,303 | | (2,833 | ) | | 4,470 | | 1987 | | 1-40 | |
Lakeshore Landing | | Ridgeland, MS | | — | (1) | | 676 | | 6,470 | | — | | | 206 | | 676 | | 6,676 | | 7,352 | | (1,025 | ) | | 6,327 | | 1974 | | 1-40 | |
Savannah Creek | | Southaven, MS | | — | (1) | | 778 | | 7,013 | | — | | | 1,778 | | 778 | | 8,791 | | 9,569 | | (3,523 | ) | | 6,046 | | 1989 | | 1-40 | |
Sutton Place | | Southaven, MS | | — | (1) | | 894 | | 8,053 | | — | | | 1,990 | | 894 | | 10,043 | | 10,937 | | (4,052 | ) | | 6,885 | | 1991 | | 1-40 | |
Hermitage at Beechtree | | Cary, NC | | — | (1) | | 900 | | 8,099 | | — | | | 1,653 | | 900 | | 9,752 | | 10,652 | | (3,579 | ) | | 7,073 | | 1988 | | 1-40 | |
Waterford Forest | | Cary, NC | | — | (6) | | 4,000 | | 20,957 | | — | | | 497 | | 4,000 | | 21,454 | | 25,454 | | (1,832 | ) | | 23,622 | | 1996 | | 1-40 | |
Woodstream | | Greensboro, NC | | — | (1) | | 1,048 | | 9,855 | | — | | | 705 | | 1,048 | | 10,560 | | 11,608 | | (1,628 | ) | | 9,980 | | 1983 | | 1-40 | |
Corners, The | | Winston-Salem, NC | | — | (2) | | 685 | | 6,165 | | — | | | 1,609 | | 685 | | 7,774 | | 8,459 | | (3,655 | ) | | 4,804 | | 1982 | | 1-40 | |
Preserve at Brier Creek | | Raleigh, NC | | — | (1) | | 5,850 | | 22,695 | | 6 | | | 12,222 | | 5,856 | | 34,917 | | 40,773 | | (1,348 | ) | | 39,425 | | 2002 | | 1-40 | |
Fairways at Royal Oak | | Cincinnati, OH | | — | (1) | | 814 | | 7,335 | | (12 | ) | | 1,779 | | 802 | | 9,114 | | 9,916 | | (4,000 | ) | | 5,916 | | 1988 | | 1-40 | |
Colony at South Park | | Aiken, SC | | — | (1) | | 862 | | 8,005 | | — | | | 277 | | 862 | | 8,282 | | 9,144 | | (1,162 | ) | | 7,982 | | 1989/91 | | 1-40 | |
Woodwinds | | Aiken, SC | | — | (1) | | 503 | | 4,540 | | — | | | 1,136 | | 503 | | 5,676 | | 6,179 | | (1,976 | ) | | 4,203 | | 1988 | | 1-40 | |
Tanglewood | | Anderson, SC | | — | (1) | | 427 | | 3,853 | | — | | | 1,602 | | 427 | | 5,455 | | 5,882 | | (2,537 | ) | | 3,345 | | 1980 | | 1-40 | |
Fairways, The | | Columbia, SC | | 7,735 | (12) | | 910 | | 8,207 | | — | | | 1,080 | | 910 | | 9,287 | | 10,197 | | (4,052 | ) | | 6,145 | | 1992 | | 1-40 | |
Paddock Club Columbia | | Columbia, SC | | — | (1) | | 1,840 | | 16,560 | | — | | | 1,814 | | 1,840 | | 18,374 | | 20,214 | | (6,066 | ) | | 14,148 | | 1989/95 | | 1-40 | |
Highland Ridge | | Greenville, SC | | — | (1) | | 482 | | 4,337 | | — | | | 1,466 | | 482 | | 5,803 | | 6,285 | | (2,119 | ) | | 4,166 | | 1984 | | 1-40 | |
Howell Commons | | Greenville, SC | | — | (1) | | 1,304 | | 11,740 | | — | | | 1,809 | | 1,304 | | 13,549 | | 14,853 | | (4,925 | ) | | 9,928 | | 1986/88 | | 1-40 | |
Paddock Club Greenville | | Greenville, SC | | — | (1) | | 1,200 | | 10,800 | | — | | | 842 | | 1,200 | | 11,642 | | 12,842 | | (3,834 | ) | | 9,008 | | 1996 | | 1-40 | |
Park Haywood | | Greenville, SC | | — | (1) | | 325 | | 2,925 | | 35 | | | 3,567 | | 360 | | 6,492 | | 6,852 | | (2,937 | ) | | 3,915 | | 1983 | | 1-40 | |
Spring Creek | | Greenville, SC | | — | (1) | | 597 | | 5,374 | | (14 | ) | | 1,523 | | 583 | | 6,897 | | 7,480 | | (2,881 | ) | | 4,599 | | 1985 | | 1-40 | |
Runaway Bay | | Mt. Pleasant, SC | | 8,365 | (9) | | 1,085 | | 7,269 | | — | | | 3,363 | | 1,085 | | 10,632 | | 11,717 | | (4,052 | ) | | 7,665 | | 1988 | | 1-40 | |
Park Place | | Spartanburg, SC | | — | (1) | | 723 | | 6,504 | | — | | | 1,628 | | 723 | | 8,132 | | 8,855 | | (2,874 | ) | | 5,981 | | 1987 | | 1-40 | |
Hamilton Pointe | | Chattanooga, TN | | — | (1) | | 1,131 | | 10,861 | | — | | | 402 | | 1,131 | | 11,263 | | 12,394 | | (1,715 | ) | | 10,679 | | 1989 | | 1-40 | |
Hidden Creek | | Chattanooga, TN | | — | (1) | | 972 | | 9,201 | | — | | | 443 | | 972 | | 9,644 | | 10,616 | | (1,471 | ) | | 9,145 | | 1987 | | 1-40 | |
Steeplechase | | Chattanooga, TN | | — | (1) | | 217 | | 1,957 | | — | | | 2,195 | | 217 | | 4,152 | | 4,369 | | (1,922 | ) | | 2,447 | | 1986 | | 1-40 | |
Windridge | | Chattanooga, TN | | 5,465 | (16) | | 817 | | 7,416 | | — | | | 1,656 | | 817 | | 9,072 | | 9,889 | | (2,932 | ) | | 6,957 | | 1984 | | 1-40 | |
Oaks, The | | Jackson, TN | | — | (1) | | 177 | | 1,594 | | — | | | 1,424 | | 177 | | 3,018 | | 3,195 | | (1,401 | ) | | 1,794 | | 1978 | | 1-40 | |
Post House Jackson | | Jackson, TN | | 5,095 | | | 443 | | 5,078 | | — | | | 3,058 | | 443 | | 8,136 | | 8,579 | | (2,873 | ) | | 5,706 | | 1987 | | 1-40 | |
Post House North | | Jackson, TN | | 3,375 | (13) | | 381 | | 4,299 | | (57 | ) | | 1,722 | | 324 | | 6,021 | | 6,345 | | (2,626 | ) | | 3,719 | | 1987 | | 1-40 | |
Bradford Chase | | Jackson, TN | | — | (1) | | 523 | | 4,711 | | — | | | 1,194 | | 523 | | 5,905 | | 6,428 | | (2,587 | ) | | 3,841 | | 1987 | | 1-40 | |
F -33
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Life used |
| | | | | | | | | | | | | Cost Capitalized | | Gross Amount | | | | | | | | | | | | | | to compute |
| | | | | | | | | | | | | subsequent to | | carried at December | | | | | | | | | | | | | | depreciation |
| | | | | | | Initial Cost | | Acquisition | | 31, 2006 (21) | | | | | | | | | | | | | | in latest |
| | | | | | | | | | Buildings | | | | | | Buildings | | | | | Buildings | | | | | | | | | | | | | | income |
| | | | | | | | | | and | | | | | | and | | | | | and | | | | | Accumulated | | | | | Date of | | statement |
Property | | Location | | Encumbrances | | Land | | Fixtures | | Land | | Fixtures | | Land | | Fixtures | | Total | | Depreciation | | Net | | Construction | | (22) |
Woods at Post House | | Jackson, TN | | 4,936 | | | | 240 | | | 6,839 | | | — | | | | 1,364 | | | 240 | | | 8,203 | | | 8,443 | | | (3,925 | ) | | | 4,518 | | 1997 | | 1-40 | |
Cedar Mill | | Memphis, TN | | — | (1) | | | 824 | | | 8,023 | | | — | | | | 999 | | | 824 | | | 9,022 | | | 9,846 | | | (1,665 | ) | | | 8,181 | | 1973/86 | | 1-40 | |
Greenbrook | | Memphis, TN | | — | (4) | | | 2,100 | | | 24,468 | | | 25 | | | | 19,388 | | | 2,125 | | | 43,856 | | | 45,981 | | | (20,888 | ) | | | 25,093 | | 1974/78/83/86 | | 1-40 | |
Kirby Station | | Memphis, TN | | — | (1) | | | 1,148 | | | 10,337 | | | — | | | | 4,941 | | | 1,148 | | | 15,278 | | | 16,426 | | | (6,195 | ) | | | 10,231 | | 1978 | | 1-40 | |
Lincoln on the Green | | Memphis, TN | | — | (1) | | | 1,498 | | | 20,483 | | | — | | | | 10,728 | | | 1,498 | | | 31,211 | | | 32,709 | | | (12,180 | ) | | | 20,529 | | 1988/98 | | 1-40 | |
Park Estate | | Memphis, TN | | — | (4) | | | 178 | | | 1,141 | | | — | | | | 3,475 | | | 178 | | | 4,616 | | | 4,794 | | | (2,688 | ) | | | 2,106 | | 1974 | | 1-40 | |
Reserve at Dexter Lake | | Memphis, TN | | — | (5) | | | 1,260 | | | 16,043 | | | 2,147 | | | | 32,745 | | | 3,407 | | | 48,788 | | | 52,195 | | | (9,332 | ) | | | 42,863 | | 1999/01 | | 1-40 | |
River Trace | | Memphis, TN | | — | (1) | | | 1,622 | | | 14,723 | | | 1 | | | | 2,874 | | | 1,623 | | | 17,597 | | | 19,220 | | | (6,151 | ) | | | 13,069 | | 1981/85 | | 1-40 | |
Paddock Club Murfreesboro | | Murfreesboro, TN | | — | (1) | | | 915 | | | 14,774 | | | — | | | | 338 | | | 915 | | | 15,112 | | | 16,027 | | | (3,427 | ) | | | 12,600 | | 1999 | | 1-40 | |
Brentwood Downs | | Nashville, TN | | — | (1) | | | 1,193 | | | 10,739 | | | (2 | ) | | | 2,285 | | | 1,191 | | | 13,024 | | | 14,215 | | | (5,647 | ) | | | 8,568 | | 1986 | | 1-40 | |
Grand View Nashville | | Nashville, TN | | — | (1) | | | 2,963 | | | 33,673 | | | — | | | | 1,181 | | | 2,963 | | | 34,854 | | | 37,817 | | | (6,467 | ) | | | 31,350 | | 2001 | | 1-40 | |
Monthaven Park | | Nashville, TN | | 22,422 | | | | 2,736 | | | 29,556 | | | — | | | | 862 | | | 2,736 | | | 30,418 | | | 33,154 | | | (3,779 | ) | | | 29,375 | | 1999/01 | | 1-40 | |
Park at Hermitage | | Nashville, TN | | 6,645 | (17) | | | 1,524 | | | 14,800 | | | — | | | | 3,702 | | | 1,524 | | | 18,502 | | | 20,026 | | | (7,934 | ) | | | 12,092 | | 1987 | | 1-40 | |
Northwood | | Arlington, TX | | — | (2) | | | 886 | | | 8,278 | | | — | | | | 287 | | | 886 | | | 8,565 | | | 9,451 | | | (1,323 | ) | | | 8,128 | | 1980 | | 1-40 | |
Balcones Woods | | Austin, TX | | — | (2) | | | 1,598 | | | 14,398 | | | — | | | | 3,640 | | | 1,598 | | | 18,038 | | | 19,636 | | | (6,784 | ) | | | 12,852 | | 1983 | | 1-40 | |
Grand Reserve at Sunset Valley | | Austin, TX | | 10,736 | | | | 3,150 | | | 11,868 | | | — | | | | 426 | | | 3,150 | | | 12,294 | | | 15,444 | | | (1,396 | ) | | | 14,048 | | 1996 | | 1-40 | |
Silverado | | Austin, TX | | — | (7) | | | 2,900 | | | 24,810 | | | — | | | | 212 | | | 2,900 | | | 25,022 | | | 27,922 | | | (1,192 | ) | | | 26,730 | | 2003 | | 1-40 | |
Stassney Woods | | Austin, TX | | 4,050 | (18) | | | 1,621 | | | 7,501 | | | — | | | | 3,642 | | | 1,621 | | | 11,143 | | | 12,764 | | | (4,770 | ) | | | 7,994 | | 1985 | | 1-40 | |
Travis Station | | Austin, TX | | 3,585 | (19) | | | 2,282 | | | 6,169 | | | (1 | ) | | | 2,800 | | | 2,281 | | | 8,969 | | | 11,250 | | | (3,739 | ) | | | 7,511 | | 1987 | | 1-40 | |
Woods, The | | Austin, TX | | — | (2) | | | 1,405 | | | 13,083 | | | — | | | | 579 | | | 1,405 | | | 13,662 | | | 15,067 | | | (1,973 | ) | | | 13,094 | | 1977 | | 1-40 | |
Celery Stalk | | Dallas, TX | | — | (6) | | | 1,463 | | | 13,165 | | | (1 | ) | | | 4,490 | | | 1,462 | | | 17,655 | | | 19,117 | | | (8,048 | ) | | | 11,069 | | 1978 | | 1-40 | |
Courtyards at Campbell | | Dallas, TX | | — | (2) | | | 988 | | | 8,893 | | | — | | | | 1,619 | | | 988 | | | 10,512 | | | 11,500 | | | (3,348 | ) | | | 8,152 | | 1986 | | 1-40 | |
Deer Run | | Dallas, TX | | — | (2) | | | 1,252 | | | 11,271 | | | — | | | | 2,133 | | | 1,252 | | | 13,404 | | | 14,656 | | | (4,275 | ) | | | 10,381 | | 1985 | | 1-40 | |
Grand Courtyard | | Dallas, TX | | — | (7) | | | 2,730 | | | 23,219 | | | — | | | | 226 | | | 2,730 | | | 23,445 | | | 26,175 | | | (1,151 | ) | | | 25,024 | | 2000 | | 1-40 | |
Lodge at Timberglen | | Dallas, TX | | — | (6) | | | 825 | | | 7,422 | | | (1 | ) | | | 3,174 | | | 824 | | | 10,596 | | | 11,420 | | | (4,944 | ) | | | 6,476 | | 1983 | | 1-40 | |
Watermark | | Dallas, TX | | — | (6) | | | 960 | | | 14,839 | | | — | | | | 167 | | | 960 | | | 15,006 | | | 15,966 | | | (1,722 | ) | | | 14,244 | | 2002 | | 1-40 | |
Legacy Pines | | Houston, TX | | — | (2) | | | 2,157 | | | 19,491 | | | (15 | ) | | | 432 | | | 2,142 | | | 19,923 | | | 22,065 | | | (2,998 | ) | | | 19,067 | | 1999 | | 1-40 | |
Reserve at Woodwind Lakes | | Houston, TX | | 15,981 | | | | 1,968 | | | 20,718 | | | — | | | | 123 | | | 1,968 | | | 20,841 | | | 22,809 | | | (488 | ) | | | 22,321 | | 1999 | | 1-40 | |
Westborough Crossing | | Katy, TX | | — | (6) | | | 677 | | | 6,091 | | | (1 | ) | | | 2,165 | | | 676 | | | 8,256 | | | 8,932 | | | (3,663 | ) | | | 5,269 | | 1984 | | 1-40 | |
Kenwood Club | | Katy, TX | | — | (2) | | | 1,002 | | | 17,288 | | | — | | | | 696 | | | 1,002 | | | 17,984 | | | 18,986 | | | (4,097 | ) | | | 14,889 | | 2000 | | 1-40 | |
Lane at Towne Crossing | | Mesquite, TX | | — | (2) | | | 1,311 | | | 12,254 | | | (8 | ) | | | 366 | | | 1,303 | | | 12,620 | | | 13,923 | | | (1,958 | ) | | | 11,965 | | 1983 | | 1-40 | |
Highwood | | Plano, TX | | — | (4) | | | 864 | | | 7,783 | | | — | | | | 1,523 | | | 864 | | | 9,306 | | | 10,170 | | | (3,065 | ) | | | 7,105 | | 1983 | | 1-40 | |
Los Rios Park | | Plano, TX | | — | (2) | | | 3,273 | | | 29,483 | | | — | | | | 944 | | | 3,273 | | | 30,427 | | | 33,700 | | | (4,187 | ) | | | 29,513 | | 2000 | | 1-40 | |
Boulder Ridge | | Roanoke, TX | | — | (2) | | | 4,438 | | | 27,930 | | | 28 | | | | 918 | | | 4,466 | | | 28,848 | | | 33,314 | | | (2,485 | ) | | | 30,829 | | 1999 | | 1-40 | |
Cypresswood Court | | Spring, TX | | — | (6) | | | 577 | | | 5,190 | | | (1 | ) | | | 1,815 | | | 576 | | | 7,005 | | | 7,581 | | | (3,179 | ) | | | 4,402 | | 1984 | | 1-40 | |
Villages at Kirkwood | | Stafford, TX | | 13,849 | | | | 1,918 | | | 16,358 | | | — | | | | 616 | | | 1,918 | | | 16,974 | | | 18,892 | | | (1,790 | ) | | | 17,102 | | 1996 | | 1-40 | |
Green Tree Place | | Woodlands, TX | | — | (6) | | | 539 | | | 4,850 | | | — | | | | 1,603 | | | 539 | | | 6,453 | | | 6,992 | | | (2,894 | ) | | | 4,098 | | 1984 | | 1-40 | |
Township | | Hampton, VA | | 10,800 | (14) | | | 1,509 | | | 8,189 | | | — | | | | 3,965 | | | 1,509 | | | 12,154 | | | 13,663 | | | (3,965 | ) | | | 9,698 | | 1987 | | 1-40 | |
Total Completed Properties | | | $ | 243,526 | | | $ | 200,989 | | $ | 1,651,575 | | $ | 5,646 | | | $ | 341,950 | | $ | 206,635 | | $ | 1,993,525 | | $ | 2,200,160 | | $ | (543,802 | ) | | $ | 1,656,358 | | | | | |
Total Properties | | | | | | | $ | 200,989 | | $ | 1,651,575 | | $ | 5,646 | | | $ | 341,950 | | $ | 206,635 | | $ | 1,993,525 | | $ | 2,200,160 | | $ | (543,802 | ) | | $ | 1,656,358 | | | | | |
Land Held for Future Developments | | Various | | | | | $ | 2,360 | | $ | — | | $ | — | | | $ | — | | $ | 2,360 | | $ | — | | $ | 2,360 | | $ | — | | | $ | 2,360 | | N/A | | N/A | |
Commercial Properties | | Various | | | | | | — | | | 2,769 | | | — | | | | 9,525 | | | — | | | 12,294 | | | 12,294 | | | (5,191 | ) | | | 7,103 | | Various | | 1-40 | |
Total Other | | | | | | | $ | 2,360 | | $ | 2,769 | | $ | — | | | $ | 9,525 | | $ | 2,360 | | $ | 12,294 | | $ | 14,654 | | $ | (5,191 | ) | | $ | 9,463 | | | | | |
Total Real Estate Assets | | | | | | | $ | 203,349 | | $ | 1,654,344 | | $ | 5,646 | | | $ | 351,475 | | $ | 208,995 | | $ | 2,005,819 | | $ | 2,214,814 | | $ | (548,993 | ) | | $ | 1,665,821 | | | | | |
F -34
(1) | Encumbered by a $691.8 million FNMA facility, with $691.8 million available and $565.8 million outstanding with a variable interest rate of 5.87% on which there exists in combination with the FNMA facility mentioned in note (2) thirteen interest rate swap agreements totaling $490 million at an average rate of 5.50% at December 31, 2006. |
|
(2) | Encumbered by a $243.2 million FNMA facility, with $243.2 available and $168.6 million outstanding, $90 million with a fixed rate of 7.49% and $78.6 million of which had a variable interest rate of 5.87% on which there exists interest rate swaps as mentioned in note (1) at December 31, 2006. |
|
(3) | Phase I of Paddock Park - Ocala is encumbered by $6.8 million in bonds on which there exists a $6.8 million interest rate cap of 6.000% which terminates on October 24, 2007. |
|
(4) | Encumbered, along with one corporate property, by a term loan with a principal balance of $40 million at December 31, 2006, with a maturity of April 1, 2009 and an interest rate of 6.369% on which there is a $25 million interest rate swap agreement with a rate of 4.98%, maturing on March 1, 2009. |
|
(5) | Encumbered by a credit line with AmSouth Bank, with an outstanding balance of $4.6 million at December 31, 2006. |
|
(6) | Encumbered by a $100 million Freddie Mac facility, with $96.4 million available and an outstanding balance of $96.4 million and a variable interest rate of 5.89% on which there exists five interest rate swap agreements totaling $83 million at an average rate of 5.41% at December 31, 2006. |
|
(7) | Encumbered by a $200 million Freddie Mac facility, with $47.3 million available and an outstanding balance of $47.3 million and a variable interest rate of 5.88% on which there exists two interest rate swap agreements totaling $20 million at an average rate of 6.34% at December 31, 2006. |
|
(8) | Encumbered by a mortgage securing a tax-exempt bond amortizing over 25 years with a principal balance of $12.2 million at December 31, 2006, and an average interest rate of 5.23%. |
|
(9) | Encumbered by $8.4 million in bonds on which there exists a $8.4 million interest rate swap agreement fixed at 4.73% and maturing on September 15, 2010. |
|
(10) | Encumbered by $7.0 million in bonds on which there exists a $7.0 million interest rate swap agreement fixed at 3.94% and maturing on October 24, 2007. |
|
(11) | Encumbered by $5.9 million in bonds on which there exists a $5.9 million interest rate swap agreement fixed at 5.05% and maturing on June 15, 2008. |
|
(12) | Encumbered by $7.7 million in bonds on which there exists a $7.7 million interest rate swap agreement fixed at 5.05% and maturing on June 15, 2008. |
|
(13) | Encumbered by $3.4 million in bonds on which there exists a $3.4 million interest rate swap agreement fixed at 5.05% and maturing on June 15, 2008. |
|
(14) | Encumbered by $10.8 million in bonds on which there exists a $10.8 million interest rate swap agreement fixed at 3.95% and maturing on October 24, 2007. |
|
(15) | Encumbered by $3.5 million in bonds $0.5 million having a variable rate of 5.40% and $3.0 million with a variable rate of 4.64% on which there exists a $3.0 million interest rate swap agreement fixed at 3.23% and maturing on May 30, 2008. |
|
(16) | Encumbered by $5.5 million in bonds $0.5 million having a variable rate of 5.40% and $5.0 million with a variable rate of 4.64% on which there exists a $5.0 million interest rate swap agreement fixed at 3.23% and maturing on May 30, 2008. |
|
(17) | Encumbered by $6.6 million in bonds on which there exists a $6.6 million interest rate swap agreement fixed at 3.63% and maturing on March 15, 2009. Also encumbered by a $17.9 million FNMA facility maturing on March 1, 2014 with a variable interest rate of 5.93% which there exists a $11.7 million and a $6.2 million interest rate cap of 6.0% and 6.5% respectively which terminates on March 1, 2009 and March 15, 2011 respectively. |
| | |
(18) | Encumbered by $4.0 million in bonds on which there exists a $4.0 million interest rate cap of 6.0% which terminates on March 15, 2009. Also encumbered by a $17.9 million FNMA facility maturing on March 1, 2014 with a variable interest rate of 5.93% which there exists a $11.7 million and a $6.2 million interest rate cap of 6.0% and 6.5% respectively which terminates on March 1, 2009 and March 15, 2011 respectively. |
|
(19) | Encumbered by $3.6 million in bonds on which there exists a $3.6 million interest rate swap agreement fixed at 3.63% and maturing on March 15, 2009. Also encumbered by a $17.9 million FNMA facility maturing on March 1, 2014 with a variable interest rate of 5.93% which there exists a $11.7 million and a $6.2 million interest rate cap of 6.0% and 6.5% respectively which terminates on March 1, 2009 and March 15, 2011 respectively. |
|
(20) | Encumbered by $13.2 million in bonds on which there exists a $13.2 million interest rate cap of 6.00% and maturing on March 15, 2011. Also encumbered by a $17.9 million FNMA facility maturing on March 1, 2014 with a variable interest rate of 5.93% which there exists a $11.7 million and $6.2 million interest rate cap of 6.0% and 6.5% respectively which terminates on March 1, 2009 and March 1, 2011 respectively. |
|
(21) | The aggregate cost for Federal income tax purposes was approximately $1,883 million at December 31, 2006. The aggregate cost for book purposes exceeds the total gross amount of real estate assets for Federal income tax purposes, principally due to purchase accounting adjustments recorded under accounting principles generally accepted in the United States of America. |
|
(22) | Depreciation is on a straight line basis over the estimated useful asset life which ranges from 8 to 40 years for land improvements and buildings, 5 years for furniture, fixtures and equipment, and 1 year for fair market value of leases. |
F-35
MID-AMERICA APARTMENT COMMUNITIES, INC.
Schedule III
Real Estate Investments and Accumulated Depreciation
A summary of activity for real estate investments and accumulated depreciation is as follows:
| | Year Ended December 31, |
Dollars in thousands | | 2006 | | 2005 | | 2004 |
Real estate investments: | | | | | | | | | | | | |
Balance at beginning of year | | $ | 1,983,671 | | | $ | 1,848,707 | | | $ | 1,682,491 | |
Acquisitions | | | 196,523 | | | | 107,920 | | | | 160,517 | |
Improvement and development | | | 51,807 | | | | 27,301 | | | | 30,875 | |
Assets held for sale | | | (14,597 | ) | | | — | | | | (14,171 | ) |
Disposition of real estate assets | | | (2,590 | ) | | | (257 | ) | | | (11,005 | ) |
Balance at end of year | | $ | 2,214,814 | | | $ | 1,983,671 | | | $ | 1,848,707 | |
|
Accumulated depreciation: | | | | | | | | | | | | |
Balance at beginning of year | | $ | 473,421 | | | $ | 399,762 | | | $ | 339,704 | |
Depreciation | | | 78,221 | | | | 73,700 | | | | 67,977 | |
Assets held for sale | | | (7,180 | ) | | | — | | | | (5,622 | ) |
Disposition of real estate assets | | | (660 | ) | | | (41 | ) | | | (2,297 | ) |
Balance at end of year | | $ | 543,802 | | | $ | 473,421 | | | $ | 399,762 | |
The Company’s consolidated balance sheet at December 31, 2006, 2005, and 2004 includes accumulated depreciation of $ 5,191, $4,143 and $3,136 respectively, in the caption “Commercial properties, net”.
See accompanying reports of independent registered public accounting firms.
F-36