Mid-America Apartment Communities, Inc.
|
|
|
||
|
Large accelerated filer
ý
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
|
(Do not check if a smaller reporting company)
|
||
Mid-America Apartments, L.P.
|
|
|
|
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
ý
|
Smaller reporting company
o
|
|
|
(Do not check if a smaller reporting company)
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
|
|
||
Mid-America Apartment Communities, Inc.
|
YES
o
|
No
ý
|
|
Mid-America Apartments, L.P.
|
YES
o
|
No
ý
|
MID-AMERICA APARTMENT COMMUNITIES, INC.
MID-AMERICA APARTMENTS, L.P.
|
|||
|
|
|
|
TABLE OF CONTENTS
|
|||
Item
|
|
Page
|
|
|
PART I
|
|
|
1.
|
Business.
|
5
|
|
1A.
|
Risk Factors.
|
13
|
|
1B.
|
Unresolved Staff Comments.
|
28
|
|
2.
|
Properties.
|
28
|
|
3.
|
Legal Proceedings.
|
37
|
|
4.
|
Mine Safety Disclosures.
|
37
|
|
|
|
|
|
|
PART II
|
|
|
|
|
|
|
5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
|
38
|
|
6.
|
Selected Financial Data.
|
41
|
|
7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
44
|
|
7A.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
60
|
|
8.
|
Financial Statements and Supplementary Data.
|
61
|
|
9.
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.
|
61
|
|
9A.
|
Controls and Procedures.
|
61
|
|
9B.
|
Other Information.
|
62
|
|
|
|
|
|
|
PART III
|
|
|
|
|
|
|
10.
|
Directors, Executive Officers and Corporate Governance.
|
63
|
|
11.
|
Executive Compensation.
|
63
|
|
12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
|
63
|
|
13.
|
Certain Relationships and Related Transactions, and Director Independence.
|
63
|
|
14.
|
Principal Accountant Fees and Services.
|
63
|
|
|
|
|
|
|
PART IV
|
|
|
|
|
|
|
15.
|
Exhibits and Financial Statement Schedules.
|
64
|
|
16.
|
Summary
|
67
|
|
•
|
enhances investors' understanding of MAA and the Operating Partnership by enabling investors to view the business as a whole in the same manner that management views and operates the business;
|
•
|
eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure in this Report applies to both MAA and the Operating Partnership; and
|
•
|
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
•
|
the selected financial data in Item 6 of this Report;
|
•
|
the consolidated financial statements in Item 8 of this Report;
|
•
|
certain accompanying notes to the financial statements, including Note 3 - Earnings per Common Share of MAA and Note 4 - Earnings per OP Unit of MAALP; Note 10 - Shareholders' Equity of MAA and Note 11 - Partners' Capital of MAALP; and Note 19 - Selected Quarterly Financial Information of Mid-America Apartment Communities, Inc. (Unaudited) and Note 20 - Selected Quarterly Financial
Information of Mid-America Apartments, LP (Unaudited);
|
•
|
the controls and procedures in Item 9A of this Report; and
|
•
|
the certifications of the Chief Executive Officer and Chief Financial Officer of MAA included as Exhibits 31 and 32 to this Report.
|
•
|
inability to generate sufficient cash flows due to market conditions, changes in supply and/or demand, competition, uninsured losses, changes in tax and housing laws, or other factors;
|
•
|
exposure, as a multifamily focused REIT, to risks inherent in investments in a single industry and sector;
|
•
|
difficulty in integrating Post Properties' operations, systems and personnel with ours;
|
•
|
adverse impact of any financial, accounting, operational, legal or regulatory issues that have arisen or may in the future arise in connection with the Merger (as defined below) specifically and the inability to successfully combine the businesses of MAA and Post Properties, which together we refer to as the Combined Corporation, generally;
|
•
|
adverse changes in real estate markets, including, but not limited to, the extent of future demand for multifamily units in our significant markets, barriers of entry into new markets which we may seek to enter in the future, limitations on our ability to increase rental rates, competition, our ability to identify and consummate attractive acquisitions or development projects on favorable terms, our ability to consummate any planned dispositions in a timely manner on acceptable terms, and our ability to reinvest sale proceeds in a manner that generates favorable returns;
|
•
|
failure of new acquisitions to achieve anticipated results or be efficiently integrated;
|
•
|
failure of development communities to be completed, if at all, within budget and on a timely basis or to lease-up as anticipated;
|
•
|
unexpected capital needs;
|
•
|
changes in operating costs, including real estate taxes, utilities and insurance costs;
|
•
|
losses from catastrophes in excess of our insurance coverage;
|
•
|
ability to obtain financing at favorable rates, if at all, and refinance existing debt as it matures;
|
•
|
level and volatility of interest or capitalization rates or capital market conditions;
|
•
|
loss of hedge accounting treatment for interest rate swaps or interest rate caps;
|
•
|
the continuation of the good credit of our interest rate swap and cap providers;
|
•
|
price volatility, dislocations and liquidity disruptions in the financial markets and the resulting impact on financing;
|
•
|
the effect of any rating agency actions on the cost and availability of new debt financing;
|
•
|
significant decline in market value of real estate serving as collateral for mortgage obligations;
|
•
|
significant change in the mortgage financing market that would cause single-family housing, either as an owned or rental product, to become a more significant competitive product;
|
•
|
our ability to continue to satisfy complex rules in order to maintain our status as a REIT for federal income tax purposes, the ability of the Operating Partnership to satisfy the rules to maintain its status as a partnership for federal income tax purposes, the ability of our taxable REIT subsidiaries to maintain their status as such for federal income tax purposes, and our ability and the ability of our subsidiaries to operate effectively within the limitations imposed by these rules;
|
•
|
inability to attract and retain qualified personnel;
|
•
|
potential liability for environmental contamination;
|
•
|
adverse legislative or regulatory tax changes;
|
•
|
litigation and compliance costs; and
|
•
|
other risks identified in this Annual Report on Form 10-K including under the caption "Item 1A. Risk Factors" and, from time to time, in other reports we file with the Securities and Exchange Commission, or the SEC, or in other documents that we publicly disseminate.
|
•
|
Large market same store communities are generally communities in markets with a population of at least 1 million and at least 1% of the total public multifamily REIT units that we have owned and that have been stabilized for at least a full 12 months.
|
•
|
Secondary market same store communities are generally communities in markets with populations of more than 1 million but less than 1% of the total public multifamily REIT units or markets with populations of less than 1 million that we have owned and that have been stabilized for at least a full 12 months.
|
•
|
Non same store communities and other includes recent acquisitions, communities in development or lease-up, communities that have been identified for disposition, and communities that have undergone a significant casualty loss. Also included in non same store communities are non-multifamily activities which represent less than 1% of our portfolio's net operating income.
|
•
|
effectively and efficiently operate our existing properties with an intense property and asset management focus and a decentralized structure;
|
•
|
manage real estate cycles by taking an opportunistic approach to buying, selling, renovating and developing apartment communities;
|
•
|
diversify investment capital across both large and secondary markets to achieve a growing and less volatile operating performance; and
|
•
|
actively manage our capital structure to help enhance predictability of earnings to fund our dividends and distributions.
|
•
|
Completed the Merger with Post Properties
|
•
|
Independent of the Merger, acquired
five
multifamily communities, totaling 1,626 units, and sold 12 multifamily communities, totaling 3,263 units.
|
•
|
Completed the construction of two development communities, and had nine communities, totaling 2,816 units, under construction at the end of the year.
|
•
|
During the second half of 2016, both Fitch Ratings and Standard & Poor’s Ratings Services upgraded MAA's senior unsecured rating to BBB+ with a stable outlook.
|
•
|
On December 1, 2016, after the close of trading, MAA was added to the benchmark S&P 500 Index.
|
•
|
providing management information and improved customer services through technology innovations;
|
•
|
utilizing systems to enhance property managers’ ability to optimize revenue by adjusting rental rates in response to local market conditions and individual unit amenities;
|
•
|
implementing programs to control expenses through investment in cost-saving initiatives;
|
•
|
analyzing individual asset productivity performances to identify best practices and improvement areas;
|
•
|
proactively maintaining the physical condition of each property through ongoing capital investments;
|
•
|
improving the “curb appeal” of the apartment communities through extensive landscaping and exterior improvements, and repositioning apartment communities from time-to-time to enhance or maintain market positions;
|
•
|
aggressively managing lease expirations to align with peak leasing traffic patterns and to maximize productivity of property staffing;
|
•
|
allocating additional capital, including capital for selective interior and exterior improvements;
|
•
|
compensating employees through performance-based compensation and stock ownership programs; and
|
•
|
maintaining a hands-on management style and “flat” organizational structure that emphasizes property level decision making coupled with asset management and senior management's monitoring.
|
Multifamily Acquisitions
|
|
Market
|
|
Apartment Units
|
|
Year Built
|
|
Closing Date
|
The Apartments at Cobblestone Square
|
|
Fredericksburg, Virginia
|
|
314
|
|
2012
|
|
March 1, 2016
|
Residences at Fountainhead
|
|
Phoenix, Arizona
|
|
322
|
|
2015
|
|
June 30, 2016
|
Yale at 6th
|
|
Houston, Texas
|
|
352
|
|
2015
|
|
September 8, 2016
|
Innovation Apartment Homes
|
|
Greenville, South Carolina
|
|
336
|
|
2015
|
|
September 22, 2016
|
1201 Midtown
|
|
Charleston, South Carolina
|
|
302
|
|
2015
|
|
December 15, 2016
|
Total Multifamily Acquisitions
|
|
|
|
1,626
|
|
|
|
|
Land Acquisitions
|
|
Market
|
|
Acres
|
|
|
|
Closing Date
|
1201 Midtown
|
|
Charleston, South Carolina
|
|
4
|
|
|
|
December 29, 2016
|
Project:
|
Market
|
Total Units
|
|
Units Completed
|
|
Cost to Date
|
|
Budgeted Cost
|
Estimated Cost Per Unit
|
Expected Completion
|
||||||||
Post Parkside at Wade II
|
Raleigh/Durham, North Carolina
|
406
|
|
|
263
|
|
|
$
|
55,528
|
|
|
$
|
58,900
|
|
$
|
145
|
|
2nd Quarter 2017
|
Retreat at West Creek II
|
Richmond, Virginia
|
82
|
|
|
—
|
|
|
$
|
12,530
|
|
|
$
|
15,100
|
|
$
|
184
|
|
2nd Quarter 2017
|
CG at Randal Lakes Phase II
|
Orlando, Florida
|
314
|
|
|
212
|
|
|
$
|
35,060
|
|
|
$
|
41,300
|
|
$
|
132
|
|
2nd Quarter 2017
|
Post Afton Oaks
|
Houston, Texas
|
388
|
|
|
225
|
|
|
$
|
76,363
|
|
|
$
|
79,900
|
|
$
|
206
|
|
2nd Quarter 2017
|
The Denton II
|
Kansas City, Missouri-Kansas
|
154
|
|
|
—
|
|
|
$
|
12,526
|
|
|
$
|
25,400
|
|
$
|
165
|
|
4th Quarter 2017
|
Post South Lamar II
|
Austin, Texas
|
344
|
|
|
—
|
|
|
$
|
44,351
|
|
|
$
|
65,600
|
|
$
|
191
|
|
4th Quarter 2017
|
Post Millennium Midtown
|
Atlanta, Georgia
|
332
|
|
|
—
|
|
|
$
|
44,648
|
|
|
$
|
91,100
|
|
$
|
274
|
|
1st Quarter 2018
|
Post River North
|
Denver, Colorado
|
358
|
|
|
—
|
|
|
$
|
51,391
|
|
|
$
|
88,200
|
|
$
|
246
|
|
1st Quarter 2018
|
Post Centennial Park
|
Atlanta, Georgia
|
438
|
|
|
—
|
|
|
$
|
34,150
|
|
|
$
|
96,300
|
|
$
|
220
|
|
3rd Quarter 2018
|
|
|
2,816
|
|
|
700
|
|
|
$
|
366,547
|
|
|
$
|
561,800
|
|
|
|
|
|
Number of
Shares Sold
|
|
Net Proceeds
|
|
Net
Average
Sales Price
|
|
Gross Proceeds
|
|
Gross Average Sales Price
|
|||||||||
2012
|
|
1,155,511
|
|
|
$
|
75,863,040
|
|
|
$
|
65.65
|
|
|
$
|
77,019,121
|
|
|
$
|
66.65
|
|
2013
|
|
365,011
|
|
|
24,753,492
|
|
|
67.82
|
|
|
25,067,009
|
|
|
68.67
|
|
||||
2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
2015
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total
|
|
1,520,522
|
|
|
$
|
100,616,532
|
|
|
$
|
66.17
|
|
|
$
|
102,086,130
|
|
|
$
|
67.15
|
|
•
|
a fully integrated organization with property management, development, redevelopment, acquisition, marketing, sales and financing expertise;
|
•
|
scalable operating and support systems, which include automated systems to meet the changing electronic needs of our residents;
|
•
|
access to a wide variety of debt and equity capital sources;
|
•
|
geographic diversification with a presence in approximately 39 defined Metropolitan Statistical Areas, MSAs, across the Southeast and Southwest regions of the United States; and
|
•
|
significant presence in many of our major markets that allows us to be a local operating expert.
|
•
|
the inability to successfully combine the businesses of MAA and Post Properties in a manner that permits the Combined Corporation to achieve the cost savings anticipated to result from the Merger, which would result in the anticipated benefits of the Merger not being realized in the timeframe currently anticipated or at all;
|
•
|
the complexities associated with managing the combined businesses out of several different locations and integrating personnel from the Combined Corporation;
|
•
|
the additional complexities of combining two companies with different histories, cultures, regulatory restrictions, markets and customer bases;
|
•
|
potential unknown liabilities and unforeseen increased expenses, delays in completing integration or regulatory conditions associated with the Merger; and
|
•
|
performance shortfalls as a result of the diversion of management’s attention caused by completing the Merger and integrating the Combined Corporation’s operations.
|
•
|
reducing our credit ratings and thereby raising its borrowing costs;
|
•
|
hindering our ability to adjust to changing market, industry or economic conditions;
|
•
|
limiting our ability to access the capital markets to refinance maturing debt or to fund acquisitions or emerging businesses;
|
•
|
limiting the amount of free cash flow available for future operations, acquisitions, dividends, stock repurchases or other uses;
|
•
|
making us more vulnerable to economic or industry downturns, including interest rate increases; and
|
•
|
placing us at a competitive disadvantage compared to less leveraged competitors.
|
•
|
local conditions, such as an oversupply of apartments or other housing available for rent, or a reduction in demand for apartments in the area;
|
•
|
low mortgage interest rates and home pricing, making alternative housing more affordable;
|
•
|
government or builder incentives which enable home buyers to put little or no money down, making alternative housing options more attractive; and
|
•
|
regional economic downturns which affect one or more of our geographical markets.
|
•
|
competition from other apartment communities;
|
•
|
overbuilding of new apartments or oversupply of available apartments in our markets, which might adversely affect occupancy or rental rates and/or require rent concessions in order to lease apartments;
|
•
|
conversion of condominiums and single family houses to rental use or the increase in the number condominiums and single family homes available for sale;
|
•
|
weakness in the overall economy which lowers job growth and the associated demand for apartment housing;
|
•
|
increases in operating costs (including real estate taxes, utilities and insurance premiums) due to inflation and other factors, which may not be offset by increased rental rates;
|
•
|
inability to initially, or subsequently after lease terminations, rent apartments on favorable economic terms;
|
•
|
failure of development communities to be completed, if at all, within budget and on a timely basis or to lease up as anticipated;
|
•
|
changes in governmental regulations and the related costs of compliance;
|
•
|
changes in laws including, but not limited to, tax laws and housing laws including the enactment of rent control laws or other laws regulating multifamily housing;
|
•
|
withdrawal of government support of apartment financing through its financial backing of the Federal National Mortgage Association, or the Federal Home Loan Mortgage Corporation;
|
•
|
an uninsured loss, including those resulting from a catastrophic storm, earthquake, or act of terrorism;
|
•
|
changes in interest rate levels and the availability of financing, borrower credit standards, and down-payment requirements which could lead renters to purchase homes (if interest rates decrease and home loans are more readily available) or increase our acquisition and operating costs (if interest rates increase and financing is less readily available); and
|
•
|
the relative illiquidity of real estate investments.
|
•
|
we may be unable to obtain financing for acquisitions on favorable terms or at all;
|
•
|
even if we are able to finance the acquisition, cash flow from the acquisition may be insufficient to meet our required principal and interest payments on the acquisition;
|
•
|
even if we enter into an acquisition agreement for an apartment community, we may be unable to complete the acquisition after incurring certain acquisition-related costs;
|
•
|
we may incur significant costs and divert management attention in connection with the evaluation and negotiation of potential acquisitions, including potential acquisitions that we are subsequently unable to complete;
|
•
|
when we acquire an apartment community, we may invest additional amounts in it with the intention of increasing profitability, and these additional investments may not produce the anticipated improvements in profitability;
|
•
|
we may be unable to quickly and efficiently integrate acquired apartment communities and new personnel into our existing operations, and the failure to successfully integrate such apartment communities or personnel will result in inefficiencies that could adversely affect our expected return on our investments and our overall profitability; and
|
•
|
we may acquire properties that are subject to liabilities or that have problems relating to environmental condition, state of title, physical condition or compliance with zoning laws, building codes or other legal requirements and in each case, our acquisition may be without any, or with only limited, recourse with respect to unknown liabilities or conditions and we may be obligated to pay substantial sums to settle or cure it, which could adversely affect our cash flow and operating results.
|
•
|
a significant portion of the proceeds from our overall property sales may be held by intermediaries in order for some sales to qualify as like-kind exchanges under Section 1031 of the Code, so that any related capital gain can be deferred for federal income tax purposes. As a result, we may not have immediate access to all of the cash proceeds generated from our property sales. In addition, if a transaction intended to qualify as a Section 1031 exchange is later determined to be taxable, we may face adverse consequences, and if the laws applicable to such transactions are amended or repealed, we may not be able to dispose of properties on a tax deferred basis. Intermediary agents of Section 1031 exchange transactions typically handle large sums of money in trusts. Misappropriation of funds by one of these agents could have a material negative impact on our results of operations. Additionally, misappropriation of funds could result in the disposal of the property not qualifying for a tax deferred basis and adversely affect our financial condition. It is also possible the qualification of a transaction as a Section 1031 exchange could be successfully challenged and determined to be currently taxable. In such case, our taxable income and earnings and profits would increase, which could increase the dividend income to our shareholders by reducing any return of capital they received. In some circumstances, we may be required to pay additional dividends or, in lieu of additional dividends, corporate income tax, possibly including interest and penalties. As a result, we may be required to borrow funds in order to pay additional dividends or taxes and the payment of such taxes could cause us to have less cash available to distribute to our shareholders. In addition, if a Section 1031 exchange were later to be determined to be taxable, we may be required to amend our tax returns for the applicable year in question, including any information reports we sent our shareholders; and
|
•
|
federal tax laws applicable to REITs limit our ability to profit on the sale of communities, and this limitation may prevent us from selling communities when market conditions are favorable.
|
•
|
all or the full extent of potential environmental liabilities;
|
•
|
that any prior owner or operator of a property did not create any material environmental condition unknown to us;
|
•
|
that a material environmental condition does not otherwise exist as to any one or more of such communities; or
|
•
|
that environmental matters will not have a material adverse effect on us and our ability to make distributions to our shareholders and pay amounts due on our debt.
|
•
|
we may be unable to obtain, or face delays in obtaining, necessary zoning, land-use, building, occupancy and other required governmental permits and authorizations, which could result in increased development costs, could delay
|
•
|
we may be unable to obtain financing for development activities under favorable terms, which could cause a delay in construction resulting in increased costs, decreases in revenue, and potentially cause us to abandon the opportunity;
|
•
|
yields may be less than anticipated as a result of delays in completing projects, costs that exceed budget and/or higher than expected concessions for lease up and lower rents than pro forma;
|
•
|
bankruptcy of developers in our development projects could impose delays and costs on us with respect to the development of our communities and may adversely affect our financial condition and results of operations;
|
•
|
we may abandon development opportunities that we have already begun to explore, and we may fail to recover expenses already incurred in connection with exploring such opportunities;
|
•
|
we may be unable to complete construction and lease-up of a community on schedule, or incur development or construction costs that exceed our original estimates, and we may be unable to charge rents that would compensate for any increase in such costs;
|
•
|
occupancy rates and rents at a newly developed community may fluctuate depending on a number of factors, including market and economic conditions, preventing us from meeting our profitability goals for that community;
|
•
|
when we sell to third parties communities or properties that we developed or renovated, we may be subject to warranty or construction defects that are uninsured or exceed the limit of our insurance; and
|
•
|
our failure to successfully enter into a joint venture agreement may prohibit an otherwise advantageous investment if we cannot raise the money through other means.
|
•
|
we may be required to dedicate a substantial portion of our funds from operations to servicing our debt and our cash flow may be insufficient to make required payments of principal and interest;
|
•
|
debt service obligations will reduce funds available for distribution to our shareholders and funds available for acquisitions, development and redevelopment;
|
•
|
we may be more vulnerable to economic and industry downturns than our competitors that have less debt;
|
•
|
we may be limited in our ability to respond to changing business and economic conditions;
|
•
|
we may default on our indebtedness, which could result in acceleration of those obligations, assignment of rents and leases and loss of properties to foreclosure; and
|
•
|
if one of our subsidiaries defaults, it could trigger a cross default or cross acceleration provision under other indebtedness, which could cause an immediate default or would could allow the lenders to declare all funds borrowed thereunder to be due and payable.
|
•
|
will consider the transfer to be null and void;
|
•
|
will not reflect the transaction on its books;
|
•
|
may institute legal action to enjoin the transaction;
|
•
|
will not pay dividends or other distributions with respect to those shares;
|
•
|
will not recognize any voting rights for those shares;
|
•
|
will consider the shares held in trust for its benefit; and
|
•
|
will either direct you to sell the shares and turn over any profit to MAA, or MAA will redeem the shares. If MAA redeems the shares, you will be paid a price equal to the lesser of:
|
◦
|
the principal price paid for the shares by the holder,
|
◦
|
a price per share equal to the market price (as determined in the manner set forth in its charter) of the applicable capital stock,
|
◦
|
the market price (as so determined) on the date such holder would, but for the restrictions on transfers set forth in its charter, be deemed to have acquired ownership of the shares and
|
◦
|
the maximum price allowed under Tennessee Greenmail Act (such price being the average of the highest and lowest closing market price for the shares during the 30 trading days preceding the purchase of such shares or, if the holder of such shares has commenced a tender offer or has announced an intention to seek control of MAA, during the 30 trading days preceding the commencement of such tender offer or the making of such announcement).
|
•
|
you may lose your power to dispose of the shares;
|
•
|
you may not recognize profit from the sale of such shares if the market price of the shares increases; and
|
•
|
you may be required to recognize a loss from the sale of such shares if the market price decreases.
|
•
|
our financial condition and operating performance and the performance of other similar companies;
|
•
|
actual or anticipated differences in our quarterly and annual operating results;
|
•
|
changes in our revenues or earnings estimates or recommendations by securities analysts;
|
•
|
publication of research reports about us or our industry by securities analysts;
|
•
|
additions and departures of key personnel;
|
•
|
inability to access the capital markets;
|
•
|
strategic decisions by us or our competitors, such as acquisitions, dispositions, spin-offs, joint ventures, strategic investments or changes in business strategy;
|
•
|
the issuance of additional shares of MAA's common stock, or the perception that such sales may occur, including under MAA's at-the-market offering programs;
|
•
|
the reputation of REITs generally and the reputation of REITs with portfolios similar to ours;
|
•
|
the attractiveness of the securities of REITs in comparison to securities issued by other entities (including securities issued by other real estate companies);
|
•
|
an increase in market interest rates, which may lead prospective investors to demand a higher distribution rate in relation to the price paid for MAA's common stock;
|
•
|
the passage of legislation or other regulatory developments that adversely affect us or our industry;
|
•
|
speculation in the press or investment community;
|
•
|
actions by institutional shareholders or hedge funds;
|
•
|
changes in accounting principles;
|
•
|
terrorist acts; and
|
•
|
general market conditions, including factors unrelated to our performance.
|
•
|
MAA would be required to pay U.S. federal income tax at regular corporate rates on the taxable income of such Merged REIT without the benefit of the dividends paid deduction for the taxable years that the Merged REIT did not qualify as a REIT and for which the statute of limitations period remains open; and
|
•
|
MAA would be required to pay any federal alternative minimum tax liability of the Merged REIT and any applicable state and local tax liability, in each case, for all taxable years that remain open under the applicable statute of limitations periods.
|
|
|
|
|
|
|
|
|
Approx-imate Rentable Area (Square Footage)
|
|
Aver-age Unit Size (Square Foot-age)
|
|
Monthly
Average
Rent per Unit at December 31, 2016 (1)
|
|
Average
Occupancy Percent at December 31, 2016 (2)
|
|
Monthly
Effective Rent per Unit at December 31, 2016 (3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Property
|
Location
|
Year Complete
|
Year Manage-ment Commenced
|
Report-able Seg-ment
|
|
Number of Units
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Birchall at Ross Bridge
|
Birmingham , AL
|
2009
|
2011
|
(5)
|
|
240
|
|
|
283,680
|
|
|
1,182
|
|
|
$
|
1,152.28
|
|
|
96.25
|
%
|
|
$
|
1,142.09
|
|
CG at Liberty Park
|
Birmingham , AL
|
2000
|
2013
|
(5)
|
|
300
|
|
|
338,700
|
|
|
1,129
|
|
|
$
|
1,091.86
|
|
|
96.67
|
%
|
|
$
|
1,091.77
|
|
CG at Riverchase Trails
|
Birmingham , AL
|
1996
|
2013
|
(5)
|
|
346
|
|
|
328,008
|
|
|
948
|
|
|
$
|
881.56
|
|
|
97.98
|
%
|
|
$
|
881.27
|
|
CV at Trussville
|
Birmingham , AL
|
1996
|
2013
|
(5)
|
|
376
|
|
|
410,216
|
|
|
1,091
|
|
|
$
|
843.42
|
|
|
95.74
|
%
|
|
$
|
842.09
|
|
Eagle Ridge
|
Birmingham , AL
|
1986
|
1998
|
(5)
|
|
200
|
|
|
181,600
|
|
|
908
|
|
|
$
|
801.10
|
|
|
96.50
|
%
|
|
$
|
798.10
|
|
CG at Traditions
|
Gulf Shores , AL
|
2008
|
2013
|
(5)
|
|
324
|
|
|
321,732
|
|
|
993
|
|
|
$
|
860.66
|
|
|
95.68
|
%
|
|
$
|
856.48
|
|
Cypress Village
|
Gulf Shores , AL
|
2008
|
2013
|
(6)
|
|
96
|
|
|
206,016
|
|
|
2,146
|
|
|
$
|
1,566.01
|
|
|
96.88
|
%
|
|
$
|
1,566.01
|
|
CG at Edgewater
|
Huntsville , AL
|
1990/99
|
2013
|
(5)
|
|
500
|
|
|
543,000
|
|
|
1,086
|
|
|
$
|
767.71
|
|
|
96.20
|
%
|
|
$
|
765.47
|
|
CG at Madison
|
Huntsville , AL
|
1999
|
2013
|
(5)
|
|
336
|
|
|
354,480
|
|
|
1,055
|
|
|
$
|
840.12
|
|
|
97.32
|
%
|
|
$
|
839.52
|
|
The Paddock Club at Providence
|
Huntsville , AL
|
1989/98
|
1997
|
(6)
|
|
392
|
|
|
441,000
|
|
|
1,125
|
|
|
$
|
753.66
|
|
|
94.13
|
%
|
|
$
|
752.45
|
|
The Paddock Club Montgomery
|
Montgomery, AL
|
1999
|
1998
|
(5)
|
|
208
|
|
|
246,272
|
|
|
1,184
|
|
|
$
|
819.74
|
|
|
97.60
|
%
|
|
$
|
819.74
|
|
Subtotal Alabama
|
|
|
|
3,318
|
|
|
3,654,704
|
|
|
1,101
|
|
|
$
|
888.41
|
|
|
96.32
|
%
|
|
$
|
886.35
|
|
||
CG at Inverness Commons
|
Phoenix , AZ
|
2002
|
2013
|
(4)
|
|
300
|
|
|
306,000
|
|
|
1,020
|
|
|
$
|
958.10
|
|
|
96.67
|
%
|
|
$
|
949.28
|
|
CG at Old Town Scottsdale
|
Phoenix , AZ
|
1994/1995
|
2013
|
(4)
|
|
472
|
|
|
470,584
|
|
|
997
|
|
|
$
|
1,083.15
|
|
|
97.67
|
%
|
|
$
|
1,082.73
|
|
CG at Scottsdale
|
Phoenix , AZ
|
1999
|
2013
|
(4)
|
|
180
|
|
|
201,600
|
|
|
1,120
|
|
|
$
|
1,191.29
|
|
|
97.22
|
%
|
|
$
|
1,184.86
|
|
Sky View Ranch
|
Phoenix , AZ
|
2007
|
2009
|
(4)
|
|
232
|
|
|
225,272
|
|
|
971
|
|
|
$
|
1,020.98
|
|
|
97.84
|
%
|
|
$
|
1,017.88
|
|
SkySong
|
Phoenix , AZ
|
2014
|
2015
|
(6)
|
|
325
|
|
|
315,900
|
|
|
972
|
|
|
$
|
1,248.90
|
|
|
97.54
|
%
|
|
$
|
1,213.03
|
|
Talus Ranch at Sonoran Foothills
|
Phoenix , AZ
|
2005
|
2006
|
(4)
|
|
480
|
|
|
437,280
|
|
|
911
|
|
|
$
|
864.86
|
|
|
96.88
|
%
|
|
$
|
860.28
|
|
The Edge at Lyons Gate
|
Phoenix , AZ
|
2007
|
2008
|
(4)
|
|
312
|
|
|
299,208
|
|
|
959
|
|
|
$
|
1,013.03
|
|
|
98.08
|
%
|
|
$
|
1,005.66
|
|
Subtotal Arizona
|
|
|
|
2,301
|
|
|
2,255,844
|
|
|
980
|
|
|
$
|
1,037.40
|
|
|
97.39
|
%
|
|
$
|
1,028.33
|
|
||
Calais Forest
|
Little Rock, AR
|
1987
|
1994
|
(5)
|
|
260
|
|
|
195,000
|
|
|
750
|
|
|
$
|
730.67
|
|
|
96.54
|
%
|
|
$
|
727.28
|
|
Napa Valley
|
Little Rock, AR
|
1984
|
1996
|
(5)
|
|
240
|
|
|
183,120
|
|
|
763
|
|
|
$
|
696.76
|
|
|
98.33
|
%
|
|
$
|
691.55
|
|
Palisades at Chenal Valley
|
Little Rock, AR
|
2006
|
2011
|
(5)
|
|
248
|
|
|
319,672
|
|
|
1,289
|
|
|
$
|
1,134.98
|
|
|
97.58
|
%
|
|
$
|
1,134.98
|
|
Ridge at Chenal Valley
|
Little Rock, AR
|
2012
|
2011
|
(5)
|
|
312
|
|
|
340,080
|
|
|
1,090
|
|
|
$
|
1,039.64
|
|
|
95.19
|
%
|
|
$
|
1,032.58
|
|
Westside Creek
|
Little Rock, AR
|
1984/86
|
1997
|
(5)
|
|
308
|
|
|
304,612
|
|
|
989
|
|
|
$
|
809.10
|
|
|
95.13
|
%
|
|
$
|
805.85
|
|
|
|
|
|
|
|
|
|
Approx-imate Rentable Area (Square Footage)
|
|
Aver-age Unit Size (Square Foot-age)
|
|
Monthly
Average
Rent per Unit at December 31, 2016 (1)
|
|
Average
Occupancy Percent at December 31, 2016 (2)
|
|
Monthly
Effective Rent per Unit at December 31, 2016 (3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Property
|
Location
|
Year Complete
|
Year Manage-ment Commenced
|
Report-able Seg-ment
|
|
Number of Units
|
|
|
|
|
|
|||||||||||||
Subtotal Arkansas
|
|
|
|
1,368
|
|
|
1,342,484
|
|
|
981
|
|
|
$
|
886.14
|
|
|
96.42
|
%
|
|
$
|
882.24
|
|
||
The Paddock Club Gainesville
|
Gainesville, FL
|
1999
|
1998
|
(5)
|
|
264
|
|
|
326,368
|
|
|
1,236
|
|
|
$
|
1,077.32
|
|
|
96.59
|
%
|
|
$
|
1,069.68
|
|
The Retreat at Magnolia Parke
|
Gainesville, FL
|
2009
|
2011
|
(5)
|
|
204
|
|
|
206,088
|
|
|
1,010
|
|
|
$
|
1,176.66
|
|
|
98.04
|
%
|
|
$
|
1,173.58
|
|
220 Riverside
|
Jacksonville, FL
|
2015
|
2012
|
(6)
|
|
294
|
|
|
251,958
|
|
|
857
|
|
|
$
|
1,359.86
|
|
|
98.30
|
%
|
|
$
|
1,359.86
|
|
Atlantic Crossing
|
Jacksonville, FL
|
2008
|
2011
|
(5)
|
|
200
|
|
|
248,250
|
|
|
1,241
|
|
|
$
|
1,226.56
|
|
|
97.00
|
%
|
|
$
|
1,226.56
|
|
Coopers Hawk
|
Jacksonville, FL
|
1987
|
1995
|
(5)
|
|
208
|
|
|
218,400
|
|
|
1,050
|
|
|
$
|
957.13
|
|
|
98.08
|
%
|
|
$
|
957.13
|
|
Hunters Ridge at Deerwood
|
Jacksonville, FL
|
1987
|
1997
|
(5)
|
|
336
|
|
|
294,888
|
|
|
878
|
|
|
$
|
930.61
|
|
|
96.73
|
%
|
|
$
|
925.60
|
|
Lakeside Apartments
|
Jacksonville, FL
|
1985
|
1996
|
(5)
|
|
416
|
|
|
346,089
|
|
|
832
|
|
|
$
|
842.30
|
|
|
96.39
|
%
|
|
$
|
841.19
|
|
Lighthouse at Fleming Island
|
Jacksonville, FL
|
2003
|
2003
|
(5)
|
|
501
|
|
|
556,304
|
|
|
1,110
|
|
|
$
|
1,060.30
|
|
|
97.60
|
%
|
|
$
|
1,059.48
|
|
St. Augustine at the Lake
|
Jacksonville, FL
|
1987/2008
|
1995
|
(5)
|
|
524
|
|
|
438,120
|
|
|
836
|
|
|
$
|
910.87
|
|
|
97.14
|
%
|
|
$
|
909.73
|
|
Tattersall at Tapestry Park
|
Jacksonville, FL
|
2009
|
2011
|
(5)
|
|
279
|
|
|
307,538
|
|
|
1,102
|
|
|
$
|
1,246.52
|
|
|
97.85
|
%
|
|
$
|
1,246.20
|
|
The Paddock Club Mandarin
|
Jacksonville, FL
|
1998
|
1998
|
(5)
|
|
288
|
|
|
334,596
|
|
|
1,162
|
|
|
$
|
1,036.07
|
|
|
97.22
|
%
|
|
$
|
1,029.94
|
|
Woodhollow
|
Jacksonville, FL
|
1986
|
1997
|
(5)
|
|
450
|
|
|
379,200
|
|
|
843
|
|
|
$
|
870.29
|
|
|
98.44
|
%
|
|
$
|
868.11
|
|
The Paddock Club Lakeland
|
Lakeland, FL
|
1988/90
|
1997
|
(5)
|
|
464
|
|
|
502,112
|
|
|
1,082
|
|
|
$
|
868.25
|
|
|
96.55
|
%
|
|
$
|
862.59
|
|
CG at Randal Lakes
|
Orlando, FL
|
2014
|
2013
|
(6)
|
|
462
|
|
|
435,666
|
|
|
943
|
|
|
$
|
1,207.15
|
|
|
95.45
|
%
|
|
$
|
1,195.25
|
|
Post Lake at Baldwin Park
|
Orlando, FL
|
2004-2007, 2013
|
2016
|
(6)
|
|
760
|
|
|
752,197
|
|
|
990
|
|
|
$
|
1,580.76
|
|
|
93.68
|
%
|
|
$
|
1,544.70
|
|
Post Lakeside
|
Orlando, FL
|
2013
|
2016
|
(6)
|
|
300
|
|
|
321,108
|
|
|
1,070
|
|
|
$
|
1,459.08
|
|
|
97.00
|
%
|
|
$
|
1,445.12
|
|
Post Parkside
|
Orlando, FL
|
1999
|
2016
|
(6)
|
|
248
|
|
|
215,050
|
|
|
867
|
|
|
$
|
1,598.65
|
|
|
94.35
|
%
|
|
$
|
1,589.53
|
|
Retreat at Lake Nona
|
Orlando, FL
|
2006
|
2012
|
(4)
|
|
394
|
|
|
421,088
|
|
|
1,069
|
|
|
$
|
1,234.80
|
|
|
95.94
|
%
|
|
$
|
1,234.25
|
|
Tiffany Oaks
|
Orlando, FL
|
1985
|
1996
|
(4)
|
|
288
|
|
|
232,619
|
|
|
808
|
|
|
$
|
966.11
|
|
|
97.92
|
%
|
|
$
|
965.53
|
|
CG at Heather Glen
|
Orlando , FL
|
2000
|
2013
|
(4)
|
|
448
|
|
|
523,228
|
|
|
1,168
|
|
|
$
|
1,339.02
|
|
|
95.98
|
%
|
|
$
|
1,338.83
|
|
CG at Heathrow
|
Orlando , FL
|
1997
|
2013
|
(4)
|
|
312
|
|
|
353,040
|
|
|
1,132
|
|
|
$
|
1,242.74
|
|
|
96.15
|
%
|
|
$
|
1,239.50
|
|
CG at Lake Mary I/II/III
|
Orlando , FL
|
2012/2013
|
2013
|
(4)
|
|
472
|
|
|
488,520
|
|
|
1,035
|
|
|
$
|
1,357.11
|
|
|
95.97
|
%
|
|
$
|
1,356.21
|
|
CG at Town Park
|
Orlando , FL
|
2002
|
2013
|
(4)
|
|
456
|
|
|
535,340
|
|
|
1,174
|
|
|
$
|
1,263.39
|
|
|
96.49
|
%
|
|
$
|
1,254.61
|
|
CG at TownPark Reserve
|
Orlando , FL
|
2004
|
2013
|
(6)
|
|
80
|
|
|
77,412
|
|
|
968
|
|
|
$
|
1,311.29
|
|
|
96.25
|
%
|
|
$
|
1,285.57
|
|
CG at Windermere
|
Orlando , FL
|
2009
|
2013
|
(4)
|
|
280
|
|
|
283,952
|
|
|
1,014
|
|
|
$
|
1,317.66
|
|
|
96.79
|
%
|
|
$
|
1,314.45
|
|
CV at Twin Lakes
|
Orlando , FL
|
2005
|
2013
|
(4)
|
|
460
|
|
|
417,808
|
|
|
908
|
|
|
$
|
1,068.13
|
|
|
97.83
|
%
|
|
$
|
1,064.00
|
|
The Club at Panama Beach
|
Panama City, FL
|
2000
|
1998
|
(5)
|
|
254
|
|
|
283,836
|
|
|
1,117
|
|
|
$
|
1,120.78
|
|
|
98.03
|
%
|
|
$
|
1,119.05
|
|
The Preserve at Coral Square
|
South Florida, FL
|
1996
|
2004
|
(4)
|
|
480
|
|
|
570,910
|
|
|
1,189
|
|
|
$
|
1,586.41
|
|
|
96.88
|
%
|
|
$
|
1,578.89
|
|
The Paddock Club Tallahassee
|
Tallahassee, FL
|
1990/1995
|
1997
|
(5)
|
|
304
|
|
|
329,392
|
|
|
1,084
|
|
|
$
|
931.14
|
|
|
95.39
|
%
|
|
$
|
929.93
|
|
Verandas at Southwood
|
Tallahassee, FL
|
2003
|
2011
|
(5)
|
|
300
|
|
|
341,760
|
|
|
1,139
|
|
|
$
|
1,076.56
|
|
|
93.67
|
%
|
|
$
|
1,073.20
|
|
Belmere
|
Tampa, FL
|
1984
|
1994
|
(4)
|
|
210
|
|
|
202,440
|
|
|
964
|
|
|
$
|
1,001.43
|
|
|
96.67
|
%
|
|
$
|
991.83
|
|
CG at Hampton Preserve
|
Tampa, FL
|
2012
|
2013
|
(4)
|
|
486
|
|
|
515,088
|
|
|
1,060
|
|
|
$
|
1,184.59
|
|
|
96.09
|
%
|
|
$
|
1,184.59
|
|
CG at Lakewood Ranch
|
Tampa, FL
|
1999
|
2013
|
(4)
|
|
288
|
|
|
301,656
|
|
|
1,047
|
|
|
$
|
1,345.13
|
|
|
97.22
|
%
|
|
$
|
1,342.38
|
|
CG at Seven Oaks
|
Tampa, FL
|
2004
|
2013
|
(4)
|
|
318
|
|
|
301,684
|
|
|
949
|
|
|
$
|
1,170.92
|
|
|
97.48
|
%
|
|
$
|
1,170.92
|
|
Indigo Point
|
Tampa, FL
|
1989
|
2000
|
(4)
|
|
240
|
|
|
194,736
|
|
|
811
|
|
|
$
|
1,003.04
|
|
|
99.17
|
%
|
|
$
|
1,003.04
|
|
Links at Carrollwood
|
Tampa, FL
|
1980
|
1998
|
(4)
|
|
230
|
|
|
213,252
|
|
|
927
|
|
|
$
|
1,069.26
|
|
|
98.26
|
%
|
|
$
|
1,068.82
|
|
Park Crest at Innisbrook
|
Tampa, FL
|
2000
|
2009
|
(4)
|
|
432
|
|
|
461,815
|
|
|
1,069
|
|
|
$
|
1,192.59
|
|
|
97.22
|
%
|
|
$
|
1,188.52
|
|
Post Bay at Rocky Point
|
Tampa, FL
|
1997
|
2016
|
(6)
|
|
150
|
|
|
151,786
|
|
|
1,012
|
|
|
$
|
1,599.85
|
|
|
95.33
|
%
|
|
$
|
1,593.03
|
|
Post Harbour Place
|
Tampa, FL
|
2002
|
2016
|
(6)
|
|
578
|
|
|
531,900
|
|
|
920
|
|
|
$
|
1,654.58
|
|
|
95.85
|
%
|
|
$
|
1,652.24
|
|
Post Hyde Park
|
Tampa, FL
|
1996/1999/2008
|
2016
|
(6)
|
|
467
|
|
|
471,988
|
|
|
1,011
|
|
|
$
|
1,629.00
|
|
|
96.79
|
%
|
|
$
|
1,614.02
|
|
Post Rocky Point
|
Tampa, FL
|
1996/1997/1998
|
2016
|
(6)
|
|
916
|
|
|
944,485
|
|
|
1,031
|
|
|
$
|
1,425.93
|
|
|
96.18
|
%
|
|
$
|
1,416.71
|
|
Post Soho Square
|
Tampa, FL
|
2014
|
2016
|
(6)
|
|
231
|
|
|
203,338
|
|
|
880
|
|
|
$
|
1,884.02
|
|
|
96.54
|
%
|
|
$
|
1,859.03
|
|
The Paddock Club Brandon
|
Tampa, FL
|
1997/1999
|
1997
|
(4)
|
|
440
|
|
|
528,560
|
|
|
1,201
|
|
|
$
|
1,135.95
|
|
|
97.05
|
%
|
|
$
|
1,134.13
|
|
|
|
|
|
|
|
|
|
Approx-imate Rentable Area (Square Footage)
|
|
Aver-age Unit Size (Square Foot-age)
|
|
Monthly
Average
Rent per Unit at December 31, 2016 (1)
|
|
Average
Occupancy Percent at December 31, 2016 (2)
|
|
Monthly
Effective Rent per Unit at December 31, 2016 (3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Property
|
Location
|
Year Complete
|
Year Manage-ment Commenced
|
Report-able Seg-ment
|
|
Number of Units
|
|
|
|
|
|
|||||||||||||
The Ranch at Prairie Trace
|
Kansas City, KS
|
2015
|
2015
|
(6)
|
|
280
|
|
|
257,880
|
|
|
921
|
|
|
$
|
1,092.45
|
|
|
95.71
|
%
|
|
$
|
1,059.72
|
|
Subtotal Kansas
|
|
|
|
280
|
|
|
257,880
|
|
|
921
|
|
|
$
|
1,092.45
|
|
|
95.71
|
%
|
|
$
|
1,059.72
|
|
||
Grand Reserve at Pinnacle
|
Lexington, KY
|
2000
|
1999
|
(5)
|
|
370
|
|
|
432,900
|
|
|
1,170
|
|
|
$
|
1,048.77
|
|
|
95.14
|
%
|
|
$
|
1,037.26
|
|
Lakepointe
|
Lexington, KY
|
1986
|
1994
|
(5)
|
|
118
|
|
|
90,742
|
|
|
769
|
|
|
$
|
717.84
|
|
|
100.00
|
%
|
|
$
|
715.31
|
|
The Mansion
|
Lexington, KY
|
1989
|
1994
|
(5)
|
|
184
|
|
|
138,736
|
|
|
754
|
|
|
$
|
749.64
|
|
|
95.65
|
%
|
|
$
|
734.89
|
|
The Village
|
Lexington, KY
|
1989
|
1994
|
(5)
|
|
252
|
|
|
182,700
|
|
|
725
|
|
|
$
|
741.26
|
|
|
97.22
|
%
|
|
$
|
703.00
|
|
Stonemill Village
|
Louisville, KY
|
1985
|
1994
|
(5)
|
|
384
|
|
|
324,864
|
|
|
846
|
|
|
$
|
821.78
|
|
|
95.31
|
%
|
|
$
|
818.65
|
|
Subtotal Kentucky
|
|
|
|
1,308
|
|
|
1,169,942
|
|
|
894
|
|
|
$
|
850.95
|
|
|
96.10
|
%
|
|
$
|
837.10
|
|
||
Post Fallsgrove
|
Washington DC, MD
|
2003
|
2016
|
(6)
|
|
361
|
|
|
355,019
|
|
|
983
|
|
|
$
|
1,697.38
|
|
|
97.78
|
%
|
|
$
|
1,697.38
|
|
Post Park
|
Washington DC, MD
|
2010
|
2016
|
(6)
|
|
396
|
|
|
386,026
|
|
|
975
|
|
|
$
|
1,674.00
|
|
|
97.98
|
%
|
|
$
|
1,669.06
|
|
Subtotal Maryland
|
|
|
|
757
|
|
|
741,045
|
|
|
979
|
|
|
$
|
1,685.15
|
|
|
97.89
|
%
|
|
$
|
1,682.57
|
|
||
Crosswinds
|
Jackson, MS
|
1989
|
1996
|
(5)
|
|
360
|
|
|
443,160
|
|
|
1,231
|
|
|
$
|
869.91
|
|
|
96.39
|
%
|
|
$
|
864.36
|
|
Lakeshore Landing
|
Jackson, MS
|
1974
|
1994
|
(5)
|
|
196
|
|
|
174,244
|
|
|
867
|
|
|
$
|
790.31
|
|
|
96.94
|
%
|
|
$
|
785.20
|
|
Pear Orchard
|
Jackson, MS
|
1985
|
1994
|
(5)
|
|
389
|
|
|
337,263
|
|
|
839
|
|
|
$
|
872.01
|
|
|
96.66
|
%
|
|
$
|
868.84
|
|
Reflection Pointe
|
Jackson, MS
|
1986
|
1988
|
(5)
|
|
296
|
|
|
248,344
|
|
|
889
|
|
|
$
|
910.45
|
|
|
95.61
|
%
|
|
$
|
906.73
|
|
Subtotal Mississippi
|
|
|
|
1,241
|
|
|
1,203,011
|
|
|
969
|
|
|
$
|
867.67
|
|
|
96.37
|
%
|
|
$
|
863.37
|
|
||
Market Station
|
Kansas City, MO
|
2010
|
2012
|
(5)
|
|
323
|
|
|
324,615
|
|
|
1,005
|
|
|
$
|
1,311.98
|
|
|
96.28
|
%
|
|
$
|
1,291.85
|
|
The Denton (I)
|
Kansas City, MO
|
2014
|
2015
|
(6)
|
|
55
|
|
|
59,730
|
|
|
1,086
|
|
|
$
|
1,287.09
|
|
|
96.36
|
%
|
|
$
|
1,287.09
|
|
The Denton (III)
|
Kansas City, MO
|
2014
|
2015
|
(6)
|
|
298
|
|
|
301,278
|
|
|
1,011
|
|
|
$
|
1,159.60
|
|
|
96.31
|
%
|
|
$
|
1,124.79
|
|
Subtotal Missouri
|
|
|
|
676
|
|
|
685,623
|
|
|
1,014
|
|
|
$
|
1,242.78
|
|
|
96.30
|
%
|
|
$
|
1,217.82
|
|
||
CG at Desert Vista
|
Las Vegas, NV
|
2009
|
2013
|
(4)
|
|
380
|
|
|
338,200
|
|
|
890
|
|
|
$
|
875.91
|
|
|
97.37
|
%
|
|
$
|
873.26
|
|
CG at Palm Vista
|
Las Vegas, NV
|
2007
|
2013
|
(4)
|
|
341
|
|
|
349,184
|
|
|
1,024
|
|
|
$
|
909.59
|
|
|
98.24
|
%
|
|
$
|
909.59
|
|
Subtotal Nevada
|
|
|
|
721
|
|
|
687,384
|
|
|
953
|
|
|
$
|
891.84
|
|
|
97.78
|
%
|
|
$
|
890.44
|
|
||
Post Ballantyne
|
Charlotte, NC
|
2004
|
2016
|
(6)
|
|
323
|
|
|
404,419
|
|
|
1,252
|
|
|
$
|
1,271.70
|
|
|
95.67
|
%
|
|
$
|
1,250.06
|
|
Post Gateway Place
|
Charlotte, NC
|
2000
|
2016
|
(6)
|
|
436
|
|
|
350,560
|
|
|
804
|
|
|
$
|
1,167.96
|
|
|
94.04
|
%
|
|
$
|
1,149.06
|
|
Post Park at Phillips Place
|
Charlotte, NC
|
1998
|
2016
|
(6)
|
|
402
|
|
|
442,773
|
|
|
1,101
|
|
|
$
|
1,479.06
|
|
|
94.28
|
%
|
|
$
|
1,472.37
|
|
Post South End
|
Charlotte, NC
|
2009
|
2016
|
(6)
|
|
360
|
|
|
305,018
|
|
|
847
|
|
|
$
|
1,454.26
|
|
|
95.00
|
%
|
|
$
|
1,451.49
|
|
Post Uptown Place
|
Charlotte, NC
|
2000
|
2016
|
(6)
|
|
227
|
|
|
181,598
|
|
|
800
|
|
|
$
|
1,240.98
|
|
|
95.59
|
%
|
|
$
|
1,233.93
|
|
1225 South Church I/II
|
Charlotte , NC
|
2010/2013
|
2010
|
(4)
|
|
406
|
|
|
337,792
|
|
|
832
|
|
|
$
|
1,323.96
|
|
|
97.04
|
%
|
|
$
|
1,314.58
|
|
CG at Ayrsley I/II
|
Charlotte , NC
|
2008/2013
|
2013
|
(4)
|
|
449
|
|
|
451,840
|
|
|
1,006
|
|
|
$
|
1,050.55
|
|
|
96.88
|
%
|
|
$
|
1,050.55
|
|
CG at Beverly Crest
|
Charlotte , NC
|
1996
|
2013
|
(4)
|
|
300
|
|
|
279,823
|
|
|
933
|
|
|
$
|
1,019.24
|
|
|
96.00
|
%
|
|
$
|
1,000.28
|
|
CG at Cornelius
|
Charlotte , NC
|
2009
|
2013
|
(4)
|
|
236
|
|
|
251,972
|
|
|
1,068
|
|
|
$
|
1,021.97
|
|
|
97.88
|
%
|
|
$
|
1,014.55
|
|
CG at Huntersville
|
Charlotte , NC
|
2008
|
2013
|
(4)
|
|
250
|
|
|
247,908
|
|
|
992
|
|
|
$
|
1,104.56
|
|
|
96.80
|
%
|
|
$
|
1,094.36
|
|
CG at Legacy Park
|
Charlotte , NC
|
2001
|
2013
|
(4)
|
|
288
|
|
|
300,768
|
|
|
1,044
|
|
|
$
|
986.33
|
|
|
96.53
|
%
|
|
$
|
983.56
|
|
CG at Mallard Creek
|
Charlotte , NC
|
2005
|
2013
|
(4)
|
|
252
|
|
|
232,646
|
|
|
923
|
|
|
$
|
983.34
|
|
|
96.03
|
%
|
|
$
|
981.36
|
|
CG at Mallard Lake
|
Charlotte , NC
|
1998
|
2013
|
(4)
|
|
302
|
|
|
300,806
|
|
|
996
|
|
|
$
|
994.07
|
|
|
99.34
|
%
|
|
$
|
990.10
|
|
CG at Matthews Commons
|
Charlotte , NC
|
2008
|
2013
|
(4)
|
|
216
|
|
|
203,280
|
|
|
941
|
|
|
$
|
1,126.75
|
|
|
96.76
|
%
|
|
$
|
1,125.59
|
|
CG at University Center
|
Charlotte , NC
|
2005
|
2013
|
(4)
|
|
156
|
|
|
167,028
|
|
|
1,071
|
|
|
$
|
1,003.88
|
|
|
96.15
|
%
|
|
$
|
1,003.88
|
|
CR at South End
|
Charlotte , NC
|
2014
|
2013
|
(4)
|
|
353
|
|
|
304,639
|
|
|
863
|
|
|
$
|
1,291.21
|
|
|
96.03
|
%
|
|
$
|
1,266.54
|
|
CV at Chancellor Park
|
Charlotte , NC
|
1999
|
2013
|
(4)
|
|
340
|
|
|
326,710
|
|
|
961
|
|
|
$
|
915.15
|
|
|
97.94
|
%
|
|
$
|
914.86
|
|
CV at Matthews
|
Charlotte , NC
|
1990
|
2013
|
(4)
|
|
270
|
|
|
255,712
|
|
|
947
|
|
|
$
|
1,005.80
|
|
|
98.89
|
%
|
|
$
|
1,000.25
|
|
CV at South Tryon
|
Charlotte , NC
|
2002
|
2013
|
(4)
|
|
216
|
|
|
236,088
|
|
|
1,093
|
|
|
$
|
1,000.06
|
|
|
96.30
|
%
|
|
$
|
998.91
|
|
Enclave
|
Charlotte , NC
|
2008
|
2013
|
(4)
|
|
85
|
|
|
107,696
|
|
|
1,267
|
|
|
$
|
1,899.28
|
|
|
100.00
|
%
|
|
$
|
1,881.64
|
|
Timber Crest at Greenway
|
Charlotte , NC
|
2000
|
2013
|
(4)
|
|
282
|
|
|
273,408
|
|
|
970
|
|
|
$
|
872.74
|
|
|
97.52
|
%
|
|
$
|
872.74
|
|
|
|
|
|
|
|
|
|
Approx-imate Rentable Area (Square Footage)
|
|
Aver-age Unit Size (Square Foot-age)
|
|
Monthly
Average
Rent per Unit at December 31, 2016 (1)
|
|
Average
Occupancy Percent at December 31, 2016 (2)
|
|
Monthly
Effective Rent per Unit at December 31, 2016 (3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Property
|
Location
|
Year Complete
|
Year Manage-ment Commenced
|
Report-able Seg-ment
|
|
Number of Units
|
|
|
|
|
|
|||||||||||||
CG at Brier Creek
|
Raleigh-Durham , NC
|
2009
|
2013
|
(4)
|
|
364
|
|
|
401,078
|
|
|
1,102
|
|
|
$
|
1,047.32
|
|
|
96.43
|
%
|
|
$
|
1,046.49
|
|
CG at Brier Falls
|
Raleigh-Durham , NC
|
2008
|
2013
|
(4)
|
|
350
|
|
|
381,798
|
|
|
1,091
|
|
|
$
|
1,064.54
|
|
|
96.86
|
%
|
|
$
|
1,056.61
|
|
CG at Crabtree
|
Raleigh-Durham , NC
|
1997
|
2013
|
(4)
|
|
210
|
|
|
209,670
|
|
|
998
|
|
|
$
|
922.59
|
|
|
98.10
|
%
|
|
$
|
922.59
|
|
CG at Patterson Place
|
Raleigh-Durham , NC
|
1997
|
2013
|
(4)
|
|
252
|
|
|
238,716
|
|
|
947
|
|
|
$
|
987.69
|
|
|
96.83
|
%
|
|
$
|
968.40
|
|
CG at Research Park
|
Raleigh-Durham , NC
|
2002
|
2013
|
(4)
|
|
370
|
|
|
384,512
|
|
|
1,039
|
|
|
$
|
992.32
|
|
|
93.51
|
%
|
|
$
|
990.73
|
|
CG at Trinity Commons
|
Raleigh-Durham , NC
|
2000/2002
|
2013
|
(4)
|
|
462
|
|
|
484,404
|
|
|
1,048
|
|
|
$
|
944.45
|
|
|
97.19
|
%
|
|
$
|
943.80
|
|
CV at Beaver Creek
|
Raleigh-Durham , NC
|
2007
|
2013
|
(4)
|
|
316
|
|
|
308,794
|
|
|
977
|
|
|
$
|
1,000.41
|
|
|
94.62
|
%
|
|
$
|
996.29
|
|
CV at Deerfield
|
Raleigh-Durham , NC
|
1985
|
2013
|
(4)
|
|
204
|
|
|
198,180
|
|
|
971
|
|
|
$
|
949.35
|
|
|
96.57
|
%
|
|
$
|
949.35
|
|
Hermitage at Beechtree
|
Raleigh-Durham , NC
|
1988
|
1997
|
(4)
|
|
194
|
|
|
169,776
|
|
|
875
|
|
|
$
|
894.54
|
|
|
97.42
|
%
|
|
$
|
894.54
|
|
Hue
|
Raleigh-Durham , NC
|
2009
|
2010
|
(4)
|
|
208
|
|
|
185,681
|
|
|
893
|
|
|
$
|
1,401.63
|
|
|
95.19
|
%
|
|
$
|
1,395.87
|
|
Post Parkside at Wade
|
Raleigh-Durham , NC
|
2013
|
2016
|
(6)
|
|
397
|
|
|
347,375
|
|
|
875
|
|
|
$
|
1,095.64
|
|
|
95.97
|
%
|
|
$
|
1,092.78
|
|
Preserve at Brier Creek
|
Raleigh-Durham , NC
|
2002/2007
|
2006
|
(4)
|
|
450
|
|
|
519,282
|
|
|
1,154
|
|
|
$
|
1,106.38
|
|
|
97.11
|
%
|
|
$
|
1,095.01
|
|
Providence at Brier Creek
|
Raleigh-Durham , NC
|
2007
|
2008
|
(4)
|
|
313
|
|
|
297,140
|
|
|
949
|
|
|
$
|
977.64
|
|
|
96.49
|
%
|
|
$
|
974.28
|
|
Reserve at Arringdon
|
Raleigh-Durham , NC
|
2003
|
2013
|
(4)
|
|
320
|
|
|
311,200
|
|
|
973
|
|
|
$
|
977.42
|
|
|
97.19
|
%
|
|
$
|
973.12
|
|
Waterford Forest
|
Raleigh-Durham , NC
|
1996
|
2005
|
(4)
|
|
384
|
|
|
377,382
|
|
|
983
|
|
|
$
|
912.47
|
|
|
97.14
|
%
|
|
$
|
911.95
|
|
Subtotal North Carolina
|
|
|
|
10,943
|
|
|
10,777,472
|
|
|
985
|
|
|
$
|
1,089.56
|
|
|
96.45
|
%
|
|
$
|
1,083.23
|
|
||
River's Walk
|
Charleston, SC
|
2013
|
2013
|
(5)
|
|
270
|
|
|
248,393
|
|
|
920
|
|
|
$
|
1,570.44
|
|
|
95.93
|
%
|
|
$
|
1,548.43
|
|
River's Walk II
|
Charleston, SC
|
2016
|
2015
|
(6)
|
|
78
|
|
|
70,356
|
|
|
902
|
|
|
$
|
1,659.77
|
|
|
93.59
|
%
|
|
$
|
1,672.59
|
|
CG at Commerce Park
|
Charleston , SC
|
2008
|
2013
|
(5)
|
|
312
|
|
|
306,336
|
|
|
982
|
|
|
$
|
974.21
|
|
|
97.76
|
%
|
|
$
|
974.21
|
|
CG at Cypress Cove
|
Charleston , SC
|
2001
|
2013
|
(5)
|
|
264
|
|
|
303,996
|
|
|
1,152
|
|
|
$
|
1,137.75
|
|
|
97.35
|
%
|
|
$
|
1,136.80
|
|
CV at Hampton Pointe
|
Charleston , SC
|
1986
|
2013
|
(5)
|
|
304
|
|
|
314,600
|
|
|
1,035
|
|
|
$
|
1,032.77
|
|
|
96.05
|
%
|
|
$
|
1,032.77
|
|
CV at Waters Edge
|
Charleston , SC
|
1985
|
2013
|
(5)
|
|
204
|
|
|
187,640
|
|
|
920
|
|
|
$
|
909.94
|
|
|
98.04
|
%
|
|
$
|
909.94
|
|
CV at Westchase
|
Charleston , SC
|
1985
|
2013
|
(5)
|
|
352
|
|
|
258,170
|
|
|
733
|
|
|
$
|
868.34
|
|
|
97.16
|
%
|
|
$
|
849.16
|
|
CV at Windsor Place
|
Charleston , SC
|
1985
|
2013
|
(5)
|
|
224
|
|
|
213,440
|
|
|
953
|
|
|
$
|
916.26
|
|
|
97.32
|
%
|
|
$
|
916.26
|
|
Farmington Village
|
Charleston , SC
|
2007
|
2007
|
(5)
|
|
280
|
|
|
309,076
|
|
|
1,104
|
|
|
$
|
1,093.79
|
|
|
97.14
|
%
|
|
$
|
1,088.25
|
|
Quarterdeck at James Island
|
Charleston , SC
|
1987
|
2013
|
(5)
|
|
230
|
|
|
218,880
|
|
|
952
|
|
|
$
|
1,255.98
|
|
|
95.22
|
%
|
|
$
|
1,249.94
|
|
Runaway Bay
|
Charleston , SC
|
1988
|
1995
|
(5)
|
|
208
|
|
|
177,750
|
|
|
855
|
|
|
$
|
1,261.37
|
|
|
94.71
|
%
|
|
$
|
1,251.75
|
|
The Fairways
|
Columbia, SC
|
1992
|
1994
|
(5)
|
|
240
|
|
|
213,720
|
|
|
891
|
|
|
$
|
781.54
|
|
|
96.25
|
%
|
|
$
|
770.74
|
|
The Paddock Club Columbia
|
Columbia, SC
|
1989/95
|
1997
|
(5)
|
|
336
|
|
|
378,744
|
|
|
1,127
|
|
|
$
|
820.65
|
|
|
95.24
|
%
|
|
$
|
816.78
|
|
535 Brookwood
|
Greenville, SC
|
2008
|
2010
|
(5)
|
|
256
|
|
|
254,384
|
|
|
994
|
|
|
$
|
970.14
|
|
|
97.66
|
%
|
|
$
|
965.84
|
|
Highland Ridge
|
Greenville, SC
|
1984
|
1995
|
(5)
|
|
168
|
|
|
134,976
|
|
|
803
|
|
|
$
|
706.44
|
|
|
97.02
|
%
|
|
$
|
706.44
|
|
Howell Commons
|
Greenville, SC
|
1986/88
|
1997
|
(5)
|
|
348
|
|
|
275,636
|
|
|
792
|
|
|
$
|
745.39
|
|
|
95.40
|
%
|
|
$
|
741.62
|
|
Park Haywood
|
Greenville, SC
|
1983
|
1993
|
(5)
|
|
208
|
|
|
158,768
|
|
|
763
|
|
|
$
|
724.98
|
|
|
97.60
|
%
|
|
$
|
722.34
|
|
Park Place
|
Greenville, SC
|
1987
|
1997
|
(5)
|
|
184
|
|
|
195,312
|
|
|
1,061
|
|
|
$
|
781.50
|
|
|
97.28
|
%
|
|
$
|
777.15
|
|
Spring Creek
|
Greenville, SC
|
1985
|
1995
|
(5)
|
|
208
|
|
|
179,600
|
|
|
863
|
|
|
$
|
791.99
|
|
|
98.56
|
%
|
|
$
|
790.78
|
|
Tanglewood
|
Greenville, SC
|
1980
|
1994
|
(5)
|
|
168
|
|
|
146,600
|
|
|
873
|
|
|
$
|
764.23
|
|
|
97.62
|
%
|
|
$
|
764.23
|
|
The Paddock Club Greenville
|
Greenville, SC
|
1996
|
1997
|
(5)
|
|
208
|
|
|
231,432
|
|
|
1,113
|
|
|
$
|
859.50
|
|
|
98.08
|
%
|
|
$
|
849.83
|
|
Subtotal South Carolina
|
|
|
|
5,050
|
|
|
4,777,809
|
|
|
946
|
|
|
$
|
966.74
|
|
|
96.73
|
%
|
|
$
|
961.43
|
|
||
Hamilton Pointe
|
Chattanooga, TN
|
1989
|
1992
|
(5)
|
|
361
|
|
|
256,400
|
|
|
710
|
|
|
$
|
732.87
|
|
|
96.68
|
%
|
|
$
|
730.93
|
|
Hidden Creek
|
Chattanooga, TN
|
1987
|
1988
|
(5)
|
|
300
|
|
|
260,320
|
|
|
868
|
|
|
$
|
723.28
|
|
|
95.33
|
%
|
|
$
|
714.21
|
|
Steeplechase
|
Chattanooga, TN
|
1986
|
1991
|
(5)
|
|
108
|
|
|
98,670
|
|
|
914
|
|
|
$
|
855.19
|
|
|
99.07
|
%
|
|
$
|
848.56
|
|
Windridge
|
Chattanooga, TN
|
1984
|
1997
|
(5)
|
|
174
|
|
|
238,704
|
|
|
1,372
|
|
|
$
|
1,108.09
|
|
|
97.70
|
%
|
|
$
|
1,108.09
|
|
Kirby Station
|
Memphis, TN
|
1978
|
1994
|
(5)
|
|
371
|
|
|
308,859
|
|
|
833
|
|
|
$
|
878.38
|
|
|
95.96
|
%
|
|
$
|
866.31
|
|
Lincoln on the Green
|
Memphis, TN
|
1988/98
|
1994
|
(5)
|
|
618
|
|
|
540,244
|
|
|
874
|
|
|
$
|
820.44
|
|
|
96.12
|
%
|
|
$
|
810.84
|
|
|
|
|
|
|
|
|
|
Approx-imate Rentable Area (Square Footage)
|
|
Aver-age Unit Size (Square Foot-age)
|
|
Monthly
Average
Rent per Unit at December 31, 2016 (1)
|
|
Average
Occupancy Percent at December 31, 2016 (2)
|
|
Monthly
Effective Rent per Unit at December 31, 2016 (3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Property
|
Location
|
Year Complete
|
Year Manage-ment Commenced
|
Report-able Seg-ment
|
|
Number of Units
|
|
|
|
|
|
|||||||||||||
Park Estate
|
Memphis, TN
|
1974
|
1977
|
(5)
|
|
82
|
|
|
106,740
|
|
|
1,302
|
|
|
$
|
1,173.50
|
|
|
100.00
|
%
|
|
$
|
1,170.45
|
|
The Reserve at Dexter Lake
|
Memphis, TN
|
1999/01
|
1998
|
(5)
|
|
740
|
|
|
807,472
|
|
|
1,091
|
|
|
$
|
947.05
|
|
|
96.08
|
%
|
|
$
|
944.84
|
|
Aventura at Indian Lake Village
|
Nashville , TN
|
2010
|
2011
|
(4)
|
|
300
|
|
|
290,976
|
|
|
970
|
|
|
$
|
1,154.24
|
|
|
95.00
|
%
|
|
$
|
1,031.08
|
|
Avondale at Kennesaw Farms
|
Nashville , TN
|
2008
|
2010
|
(4)
|
|
288
|
|
|
283,364
|
|
|
984
|
|
|
$
|
1,105.72
|
|
|
96.33
|
%
|
|
$
|
1,147.54
|
|
Brentwood Downs
|
Nashville , TN
|
1986
|
1994
|
(4)
|
|
286
|
|
|
220,166
|
|
|
770
|
|
|
$
|
1,065.76
|
|
|
96.53
|
%
|
|
$
|
1,098.81
|
|
CG at Bellevue
|
Nashville , TN
|
1996
|
2013
|
(6)
|
|
349
|
|
|
344,954
|
|
|
988
|
|
|
$
|
1,221.35
|
|
|
97.20
|
%
|
|
$
|
1,065.76
|
|
CG at Bellevue II
|
Nashville , TN
|
2015
|
2013
|
(6)
|
|
220
|
|
|
237,160
|
|
|
1,078
|
|
|
$
|
1,331.46
|
|
|
93.70
|
%
|
|
$
|
1,217.72
|
|
Grande View
|
Nashville , TN
|
2001
|
1998
|
(4)
|
|
433
|
|
|
523,387
|
|
|
1,209
|
|
|
$
|
1,226.39
|
|
|
97.73
|
%
|
|
$
|
1,329.87
|
|
Monthaven Park
|
Nashville , TN
|
1999/01
|
2004
|
(4)
|
|
456
|
|
|
427,668
|
|
|
938
|
|
|
$
|
1,021.15
|
|
|
94.23
|
%
|
|
$
|
1,210.61
|
|
Park at Hermitage
|
Nashville , TN
|
1987
|
1995
|
(4)
|
|
440
|
|
|
392,520
|
|
|
892
|
|
|
$
|
919.00
|
|
|
96.27
|
%
|
|
$
|
1,016.25
|
|
The Paddock Club Murfreesboro
|
Nashville , TN
|
1999
|
1998
|
(4)
|
|
240
|
|
|
281,648
|
|
|
1,174
|
|
|
$
|
1,033.80
|
|
|
95.00
|
%
|
|
$
|
919.00
|
|
Venue at Cool Springs
|
Nashville , TN
|
2012
|
2010
|
(4)
|
|
428
|
|
|
457,042
|
|
|
1,068
|
|
|
$
|
1,491.80
|
|
|
95.79
|
%
|
|
$
|
1,474.97
|
|
Verandas at Sam Ridley
|
Nashville , TN
|
2009
|
2010
|
(4)
|
|
336
|
|
|
391,128
|
|
|
1,164
|
|
|
$
|
1,119.50
|
|
|
95.54
|
%
|
|
$
|
1,113.59
|
|
Subtotal Tennessee
|
|
|
|
6,530
|
|
|
6,467,422
|
|
|
990
|
|
|
$
|
1,043.86
|
|
|
96.08
|
%
|
|
$
|
1,037.55
|
|
||
Post Barton Creek
|
Austin, TX
|
1998
|
2016
|
(6)
|
|
160
|
|
|
185,846
|
|
|
1,162
|
|
|
$
|
1,856.73
|
|
|
98.75
|
%
|
|
$
|
1,854.86
|
|
Post Park Mesa
|
Austin, TX
|
1992
|
2016
|
(6)
|
|
148
|
|
|
161,540
|
|
|
1,091
|
|
|
$
|
1,586.14
|
|
|
94.59
|
%
|
|
$
|
1,586.14
|
|
Post South Lamar
|
Austin, TX
|
2012
|
2016
|
(6)
|
|
298
|
|
|
254,149
|
|
|
853
|
|
|
$
|
1,574.01
|
|
|
94.63
|
%
|
|
$
|
1,568.82
|
|
Post West Austin
|
Austin, TX
|
2009
|
2016
|
(6)
|
|
329
|
|
|
292,402
|
|
|
889
|
|
|
$
|
1,504.60
|
|
|
94.22
|
%
|
|
$
|
1,501.30
|
|
Balcones Woods
|
Austin , TX
|
1983
|
1997
|
(4)
|
|
384
|
|
|
313,756
|
|
|
817
|
|
|
$
|
1,010.26
|
|
|
96.61
|
%
|
|
$
|
1,010.26
|
|
CG at Ashton Oaks
|
Austin , TX
|
2009
|
2013
|
(4)
|
|
362
|
|
|
307,514
|
|
|
849
|
|
|
$
|
1,023.49
|
|
|
95.03
|
%
|
|
$
|
1,023.49
|
|
CG at Canyon Creek
|
Austin , TX
|
2007
|
2013
|
(4)
|
|
336
|
|
|
348,960
|
|
|
1,039
|
|
|
$
|
1,081.99
|
|
|
95.83
|
%
|
|
$
|
1,081.99
|
|
CG at Canyon Pointe
|
Austin , TX
|
2003
|
2013
|
(4)
|
|
272
|
|
|
262,240
|
|
|
964
|
|
|
$
|
1,002.99
|
|
|
96.69
|
%
|
|
$
|
1,002.72
|
|
CG at Double Creek
|
Austin , TX
|
2013
|
2013
|
(4)
|
|
296
|
|
|
278,070
|
|
|
939
|
|
|
$
|
1,149.78
|
|
|
97.30
|
%
|
|
$
|
1,146.40
|
|
CG at Onion Creek
|
Austin , TX
|
2009
|
2013
|
(4)
|
|
300
|
|
|
312,520
|
|
|
1,042
|
|
|
$
|
1,176.37
|
|
|
97.33
|
%
|
|
$
|
1,176.37
|
|
CG at Round Rock
|
Austin , TX
|
2007
|
2013
|
(4)
|
|
422
|
|
|
429,400
|
|
|
1,018
|
|
|
$
|
1,136.62
|
|
|
96.21
|
%
|
|
$
|
1,135.78
|
|
CG at Silverado
|
Austin , TX
|
2005
|
2013
|
(4)
|
|
238
|
|
|
239,668
|
|
|
1,007
|
|
|
$
|
1,108.23
|
|
|
97.06
|
%
|
|
$
|
1,108.23
|
|
CG at Silverado Reserve
|
Austin , TX
|
2006
|
2013
|
(4)
|
|
256
|
|
|
266,146
|
|
|
1,040
|
|
|
$
|
1,174.02
|
|
|
96.88
|
%
|
|
$
|
1,174.02
|
|
CG at Wells Branch
|
Austin , TX
|
2008
|
2013
|
(4)
|
|
336
|
|
|
321,912
|
|
|
958
|
|
|
$
|
1,094.20
|
|
|
96.43
|
%
|
|
$
|
1,094.20
|
|
CV at Quarry Oaks
|
Austin , TX
|
1996
|
2013
|
(4)
|
|
533
|
|
|
459,842
|
|
|
863
|
|
|
$
|
993.42
|
|
|
95.31
|
%
|
|
$
|
993.42
|
|
CV at Sierra Vista
|
Austin , TX
|
1999
|
2013
|
(4)
|
|
232
|
|
|
205,604
|
|
|
886
|
|
|
$
|
1,010.04
|
|
|
96.12
|
%
|
|
$
|
1,010.04
|
|
Grand Reserve at Sunset Valley
|
Austin , TX
|
1996
|
2004
|
(4)
|
|
210
|
|
|
194,490
|
|
|
926
|
|
|
$
|
1,260.13
|
|
|
96.67
|
%
|
|
$
|
1,260.13
|
|
Legacy at Western Oaks
|
Austin , TX
|
2002
|
2009
|
(4)
|
|
479
|
|
|
467,672
|
|
|
976
|
|
|
$
|
1,301.37
|
|
|
96.24
|
%
|
|
$
|
1,301.37
|
|
Silverado at Brushy Creek
|
Austin , TX
|
2003
|
2006
|
(4)
|
|
312
|
|
|
303,240
|
|
|
972
|
|
|
$
|
1,132.89
|
|
|
97.12
|
%
|
|
$
|
1,130.48
|
|
Sixty 600
|
Austin , TX
|
1987
|
1995
|
(4)
|
|
304
|
|
|
244,732
|
|
|
805
|
|
|
$
|
859.89
|
|
|
97.70
|
%
|
|
$
|
856.47
|
|
Stassney Woods
|
Austin , TX
|
1985
|
1995
|
(4)
|
|
288
|
|
|
248,784
|
|
|
864
|
|
|
$
|
947.85
|
|
|
94.10
|
%
|
|
$
|
947.85
|
|
The Woods on Barton Skyway
|
Austin , TX
|
1977
|
1997
|
(4)
|
|
278
|
|
|
213,970
|
|
|
770
|
|
|
$
|
1,257.40
|
|
|
96.76
|
%
|
|
$
|
1,241.45
|
|
Cityscape at Market Center II
|
Dallas, TX
|
2015
|
2015
|
(4)
|
|
318
|
|
|
290,652
|
|
|
914
|
|
|
$
|
1,415.65
|
|
|
92.77
|
%
|
|
$
|
1,380.10
|
|
Post Abbey
|
Dallas, TX
|
1996
|
2016
|
(6)
|
|
34
|
|
|
41,598
|
|
|
1,223
|
|
|
$
|
2,056.32
|
|
|
100.00
|
%
|
|
$
|
2,056.32
|
|
Post Addison Circle
|
Dallas, TX
|
1998/2000
|
2016
|
(6)
|
|
1,334
|
|
|
1,128,827
|
|
|
846
|
|
|
$
|
1,224.09
|
|
|
97.00
|
%
|
|
$
|
1,223.83
|
|
Post Coles Corner
|
Dallas, TX
|
1998
|
2016
|
(6)
|
|
186
|
|
|
148,784
|
|
|
800
|
|
|
$
|
1,243.85
|
|
|
96.24
|
%
|
|
$
|
1,243.85
|
|
Post Eastside
|
Dallas, TX
|
2008
|
2016
|
(6)
|
|
435
|
|
|
396,910
|
|
|
912
|
|
|
$
|
1,304.26
|
|
|
95.63
|
%
|
|
$
|
1,303.28
|
|
Post Gallery
|
Dallas, TX
|
1999
|
2016
|
(6)
|
|
34
|
|
|
78,421
|
|
|
2,307
|
|
|
$
|
3,026.91
|
|
|
97.06
|
%
|
|
$
|
3,026.91
|
|
Post Heights
|
Dallas, TX
|
1998/1999
|
2016
|
(6)
|
|
368
|
|
|
311,096
|
|
|
845
|
|
|
$
|
1,411.72
|
|
|
95.65
|
%
|
|
$
|
1,406.38
|
|
Post Katy Trail
|
Dallas, TX
|
2010
|
2016
|
(6)
|
|
227
|
|
|
203,785
|
|
|
898
|
|
|
$
|
1,671.68
|
|
|
93.39
|
%
|
|
$
|
1,665.07
|
|
|
|
|
|
|
|
|
|
Approx-imate Rentable Area (Square Footage)
|
|
Aver-age Unit Size (Square Foot-age)
|
|
Monthly
Average
Rent per Unit at December 31, 2016 (1)
|
|
Average
Occupancy Percent at December 31, 2016 (2)
|
|
Monthly
Effective Rent per Unit at December 31, 2016 (3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Property
|
Location
|
Year Complete
|
Year Manage-ment Commenced
|
Report-able Seg-ment
|
|
Number of Units
|
|
|
|
|
|
|||||||||||||
Post Legacy
|
Dallas, TX
|
2000
|
2016
|
(6)
|
|
384
|
|
|
311,201
|
|
|
810
|
|
|
$
|
1,209.91
|
|
|
95.05
|
%
|
|
$
|
1,209.91
|
|
Post Meridian
|
Dallas, TX
|
1991
|
2016
|
(6)
|
|
133
|
|
|
103,678
|
|
|
780
|
|
|
$
|
1,572.66
|
|
|
93.23
|
%
|
|
$
|
1,567.62
|
|
Post Sierra at Frisco Bridges
|
Dallas, TX
|
2009
|
2016
|
(6)
|
|
268
|
|
|
240,047
|
|
|
896
|
|
|
$
|
1,238.32
|
|
|
96.64
|
%
|
|
$
|
1,237.01
|
|
Post Square
|
Dallas, TX
|
1996
|
2016
|
(6)
|
|
217
|
|
|
184,777
|
|
|
852
|
|
|
$
|
1,408.53
|
|
|
94.47
|
%
|
|
$
|
1,404.60
|
|
Post Uptown Village
|
Dallas, TX
|
1995/2000
|
2016
|
(6)
|
|
496
|
|
|
364,850
|
|
|
736
|
|
|
$
|
1,191.79
|
|
|
94.35
|
%
|
|
$
|
1,190.83
|
|
Post Vineyard
|
Dallas, TX
|
1996
|
2016
|
(6)
|
|
116
|
|
|
85,077
|
|
|
733
|
|
|
$
|
1,223.58
|
|
|
96.55
|
%
|
|
$
|
1,223.58
|
|
Post Vintage
|
Dallas, TX
|
1993
|
2016
|
(6)
|
|
160
|
|
|
120,072
|
|
|
750
|
|
|
$
|
1,285.89
|
|
|
93.13
|
%
|
|
$
|
1,278.55
|
|
Post Worthington
|
Dallas, TX
|
1993
|
2016
|
(6)
|
|
334
|
|
|
273,785
|
|
|
820
|
|
|
$
|
1,481.19
|
|
|
93.11
|
%
|
|
$
|
1,481.67
|
|
The Venue at Stonebridge Ranch
|
Dallas, TX
|
2000
|
2013
|
(4)
|
|
250
|
|
|
214,036
|
|
|
856
|
|
|
$
|
1,060.28
|
|
|
94.40
|
%
|
|
$
|
1,060.11
|
|
Bella Casita at Las Colinas
|
Dallas , TX
|
2007
|
2010
|
(4)
|
|
268
|
|
|
258,275
|
|
|
964
|
|
|
$
|
1,239.14
|
|
|
95.90
|
%
|
|
$
|
1,239.14
|
|
CG at Fairview
|
Dallas , TX
|
2012
|
2013
|
(4)
|
|
256
|
|
|
258,016
|
|
|
1,008
|
|
|
$
|
1,216.68
|
|
|
96.09
|
%
|
|
$
|
1,206.92
|
|
CG at Valley Ranch
|
Dallas , TX
|
1997
|
2013
|
(4)
|
|
396
|
|
|
462,104
|
|
|
1,167
|
|
|
$
|
1,322.09
|
|
|
96.21
|
%
|
|
$
|
1,321.54
|
|
Cityscape at Market Center
|
Dallas , TX
|
2013
|
2014
|
(6)
|
|
454
|
|
|
381,360
|
|
|
840
|
|
|
$
|
1,257.76
|
|
|
94.93
|
%
|
|
$
|
1,248.39
|
|
Courtyards at Campbell
|
Dallas , TX
|
1986
|
1998
|
(4)
|
|
232
|
|
|
168,631
|
|
|
727
|
|
|
$
|
972.21
|
|
|
96.98
|
%
|
|
$
|
967.37
|
|
CR at Frisco Bridges
|
Dallas , TX
|
2013
|
2013
|
(4)
|
|
252
|
|
|
210,420
|
|
|
835
|
|
|
$
|
1,229.55
|
|
|
94.05
|
%
|
|
$
|
1,216.58
|
|
CR at Las Colinas
|
Dallas , TX
|
2006
|
2013
|
(4)
|
|
306
|
|
|
277,949
|
|
|
908
|
|
|
$
|
1,302.83
|
|
|
97.39
|
%
|
|
$
|
1,302.83
|
|
CR at Medical District
|
Dallas , TX
|
2007
|
2013
|
(4)
|
|
278
|
|
|
241,542
|
|
|
869
|
|
|
$
|
1,271.71
|
|
|
98.20
|
%
|
|
$
|
1,268.84
|
|
Grand Courtyards
|
Dallas , TX
|
2000
|
2006
|
(4)
|
|
390
|
|
|
343,992
|
|
|
882
|
|
|
$
|
1,065.80
|
|
|
95.90
|
%
|
|
$
|
1,061.82
|
|
Highwood
|
Dallas , TX
|
1983
|
1998
|
(4)
|
|
196
|
|
|
156,220
|
|
|
797
|
|
|
$
|
1,048.78
|
|
|
93.88
|
%
|
|
$
|
1,048.78
|
|
La Valencia at Starwood
|
Dallas , TX
|
2009
|
2010
|
(4)
|
|
270
|
|
|
267,810
|
|
|
992
|
|
|
$
|
1,328.89
|
|
|
97.41
|
%
|
|
$
|
1,300.86
|
|
Los Rios Park
|
Dallas , TX
|
2000
|
2003
|
(4)
|
|
498
|
|
|
469,918
|
|
|
944
|
|
|
$
|
1,082.21
|
|
|
96.39
|
%
|
|
$
|
1,081.33
|
|
Remington Hills at Las Colinas
|
Dallas , TX
|
1984
|
2013
|
(6)
|
|
362
|
|
|
346,592
|
|
|
957
|
|
|
$
|
1,015.14
|
|
|
95.58
|
%
|
|
$
|
1,012.37
|
|
Times Square at Craig Ranch
|
Dallas , TX
|
2009
|
2010
|
(4)
|
|
313
|
|
|
320,575
|
|
|
1,024
|
|
|
$
|
1,253.84
|
|
|
93.61
|
%
|
|
$
|
1,245.10
|
|
Boulder Ridge
|
Fort Worth , TX
|
1999/2008
|
2005
|
(4)
|
|
494
|
|
|
442,687
|
|
|
896
|
|
|
$
|
1,062.24
|
|
|
96.56
|
%
|
|
$
|
1,058.09
|
|
CG at Bear Creek
|
Fort Worth , TX
|
1998
|
2013
|
(4)
|
|
436
|
|
|
395,137
|
|
|
906
|
|
|
$
|
1,087.69
|
|
|
96.33
|
%
|
|
$
|
1,083.16
|
|
CG at Hebron
|
Fort Worth , TX
|
2011
|
2013
|
(4)
|
|
312
|
|
|
352,116
|
|
|
1,129
|
|
|
$
|
1,304.73
|
|
|
96.15
|
%
|
|
$
|
1,303.45
|
|
Copper Ridge
|
Fort Worth , TX
|
2009
|
2008
|
(4)
|
|
245
|
|
|
229,993
|
|
|
939
|
|
|
$
|
1,209.73
|
|
|
94.69
|
%
|
|
$
|
1,192.89
|
|
CV at Grapevine
|
Fort Worth , TX
|
1985
|
2013
|
(4)
|
|
450
|
|
|
387,244
|
|
|
861
|
|
|
$
|
971.26
|
|
|
96.67
|
%
|
|
$
|
971.26
|
|
CV at Oak Bend
|
Fort Worth , TX
|
1997
|
2013
|
(6)
|
|
426
|
|
|
382,769
|
|
|
899
|
|
|
$
|
981.74
|
|
|
94.60
|
%
|
|
$
|
981.74
|
|
CV at Shoal Creek
|
Fort Worth , TX
|
1996
|
2013
|
(4)
|
|
408
|
|
|
381,756
|
|
|
936
|
|
|
$
|
1,001.46
|
|
|
97.30
|
%
|
|
$
|
1,001.46
|
|
CV at Willow Creek
|
Fort Worth , TX
|
1996
|
2013
|
(4)
|
|
478
|
|
|
426,764
|
|
|
893
|
|
|
$
|
993.43
|
|
|
96.44
|
%
|
|
$
|
993.23
|
|
Deer Run
|
Fort Worth , TX
|
1985
|
1998
|
(4)
|
|
304
|
|
|
206,716
|
|
|
680
|
|
|
$
|
856.57
|
|
|
96.38
|
%
|
|
$
|
837.33
|
|
Legends at Lowes Farm
|
Fort Worth , TX
|
2008
|
2011
|
(4)
|
|
456
|
|
|
425,734
|
|
|
934
|
|
|
$
|
1,230.47
|
|
|
95.83
|
%
|
|
$
|
1,199.34
|
|
Northwood Place
|
Fort Worth , TX
|
1980
|
1998
|
(4)
|
|
270
|
|
|
224,022
|
|
|
830
|
|
|
$
|
817.70
|
|
|
98.15
|
%
|
|
$
|
816.96
|
|
Watermark
|
Fort Worth , TX
|
2002
|
2004
|
(4)
|
|
240
|
|
|
205,200
|
|
|
855
|
|
|
$
|
1,042.79
|
|
|
97.50
|
%
|
|
$
|
1,042.79
|
|
Cascade at Fall Creek
|
Houston, TX
|
2006/2007
|
2007/2008
|
(4)
|
|
514
|
|
|
488,300
|
|
|
950
|
|
|
$
|
1,047.34
|
|
|
94.94
|
%
|
|
$
|
1,026.59
|
|
Cypresswood Court
|
Houston, TX
|
1984
|
1994
|
(4)
|
|
208
|
|
|
160,672
|
|
|
772
|
|
|
$
|
808.05
|
|
|
96.15
|
%
|
|
$
|
803.25
|
|
Grand Cypress
|
Houston, TX
|
2008
|
2013
|
(4)
|
|
312
|
|
|
280,548
|
|
|
899
|
|
|
$
|
1,114.12
|
|
|
94.87
|
%
|
|
$
|
1,114.12
|
|
Green Tree Place
|
Houston, TX
|
1984
|
1994
|
(4)
|
|
200
|
|
|
152,168
|
|
|
761
|
|
|
$
|
855.97
|
|
|
99.00
|
%
|
|
$
|
855.97
|
|
Greenwood Forest
|
Houston, TX
|
1994
|
2013
|
(4)
|
|
316
|
|
|
310,844
|
|
|
984
|
|
|
$
|
975.96
|
|
|
94.94
|
%
|
|
$
|
972.95
|
|
Legacy Pines
|
Houston, TX
|
2000
|
2003
|
(4)
|
|
308
|
|
|
283,390
|
|
|
920
|
|
|
$
|
1,029.61
|
|
|
95.78
|
%
|
|
$
|
1,028.80
|
|
Park Place Houston
|
Houston, TX
|
1996
|
2007
|
(4)
|
|
229
|
|
|
206,940
|
|
|
904
|
|
|
$
|
1,081.55
|
|
|
95.63
|
%
|
|
$
|
1,072.82
|
|
Post 510
|
Houston, TX
|
2014
|
2016
|
(6)
|
|
242
|
|
|
207,369
|
|
|
857
|
|
|
$
|
1,479.52
|
|
|
93.80
|
%
|
|
$
|
1,457.20
|
|
Post Midtown Square
|
Houston, TX
|
1999/2000/2013
|
2016
|
(6)
|
|
653
|
|
|
511,453
|
|
|
783
|
|
|
$
|
1,382.03
|
|
|
89.59
|
%
|
|
$
|
1,346.40
|
|
|
|
|
|
|
|
|
|
Approx-imate Rentable Area (Square Footage)
|
|
Aver-age Unit Size (Square Foot-age)
|
|
Monthly
Average
Rent per Unit at December 31, 2016 (1)
|
|
Average
Occupancy Percent at December 31, 2016 (2)
|
|
Monthly
Effective Rent per Unit at December 31, 2016 (3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Property
|
Location
|
Year Complete
|
Year Manage-ment Commenced
|
Report-able Seg-ment
|
|
Number of Units
|
|
|
|
|
|
|||||||||||||
Ranchstone
|
Houston, TX
|
1996
|
2007
|
(4)
|
|
220
|
|
|
193,088
|
|
|
878
|
|
|
$
|
961.61
|
|
|
95.00
|
%
|
|
$
|
952.81
|
|
Reserve at Woodwind Lakes
|
Houston, TX
|
1999
|
2006
|
(4)
|
|
328
|
|
|
316,114
|
|
|
964
|
|
|
$
|
1,012.37
|
|
|
95.12
|
%
|
|
$
|
1,008.25
|
|
Retreat at Vintage Park
|
Houston, TX
|
2014
|
2014
|
(4)
|
|
323
|
|
|
296,514
|
|
|
918
|
|
|
$
|
1,212.29
|
|
|
96.28
|
%
|
|
$
|
1,201.50
|
|
Villages at Kirkwood
|
Houston, TX
|
1996
|
2004
|
(4)
|
|
274
|
|
|
244,683
|
|
|
893
|
|
|
$
|
1,091.05
|
|
|
94.53
|
%
|
|
$
|
1,090.69
|
|
Yale @ 6th
|
Houston, TX
|
2015
|
2016
|
(6)
|
|
352
|
|
|
300,608
|
|
|
854
|
|
|
$
|
1,865.16
|
|
|
92.05
|
%
|
|
$
|
1,774.21
|
|
Alamo Ranch
|
San Antonio, TX
|
2009
|
2011
|
(5)
|
|
340
|
|
|
270,520
|
|
|
796
|
|
|
$
|
934.14
|
|
|
96.47
|
%
|
|
$
|
918.70
|
|
Bulverde Oaks
|
San Antonio, TX
|
2014
|
2014
|
(5)
|
|
328
|
|
|
300,776
|
|
|
917
|
|
|
$
|
1,136.29
|
|
|
96.65
|
%
|
|
$
|
1,136.29
|
|
Haven at Blanco
|
San Antonio, TX
|
2010
|
2012
|
(5)
|
|
436
|
|
|
463,480
|
|
|
1,063
|
|
|
$
|
1,197.49
|
|
|
95.41
|
%
|
|
$
|
1,195.17
|
|
Stone Ranch at Westover Hills
|
San Antonio, TX
|
2008
|
2009
|
(5)
|
|
400
|
|
|
334,260
|
|
|
836
|
|
|
$
|
981.08
|
|
|
96.50
|
%
|
|
$
|
972.34
|
|
Subtotal Texas
|
|
|
|
27,040
|
|
|
24,355,322
|
|
|
901
|
|
|
$
|
1,173.86
|
|
|
95.67
|
%
|
|
$
|
1,167.35
|
|
||
Stonefield Commons
|
Charlottesville, VA
|
2013
|
2014
|
(5)
|
|
251
|
|
|
236,807
|
|
|
943
|
|
|
$
|
1,436.35
|
|
|
97.21
|
%
|
|
$
|
1,436.35
|
|
Adalay Bay
|
Norfolk-Hampton-Virginia Beach, VA
|
2002
|
2012
|
(5)
|
|
240
|
|
|
246,312
|
|
|
1,026
|
|
|
$
|
1,257.17
|
|
|
98.33
|
%
|
|
$
|
1,257.17
|
|
Radius
|
Norfolk-Hampton-Virginia Beach, VA
|
2012
|
2015
|
(6)
|
|
252
|
|
|
234,108
|
|
|
929
|
|
|
$
|
1,249.94
|
|
|
98.41
|
%
|
|
$
|
1,249.94
|
|
Township in Hampton Woods
|
Norfolk-Hampton-Virginia Beach, VA
|
1987
|
1995
|
(5)
|
|
296
|
|
|
248,080
|
|
|
838
|
|
|
$
|
933.90
|
|
|
97.64
|
%
|
|
$
|
931.87
|
|
Retreat at West Creek
|
Richmond, VA
|
2015
|
2015
|
(6)
|
|
254
|
|
|
255,016
|
|
|
1,004
|
|
|
$
|
1,332.90
|
|
|
98.82
|
%
|
|
$
|
1,309.67
|
|
Ashley Park
|
Richmond , VA
|
1988
|
2013
|
(5)
|
|
272
|
|
|
194,464
|
|
|
715
|
|
|
$
|
796.82
|
|
|
96.69
|
%
|
|
$
|
795.35
|
|
CV at Chase Gayton
|
Richmond , VA
|
1984
|
2013
|
(5)
|
|
328
|
|
|
311,266
|
|
|
949
|
|
|
$
|
958.83
|
|
|
94.82
|
%
|
|
$
|
953.25
|
|
CV at Hampton Glen
|
Richmond , VA
|
1986
|
2013
|
(5)
|
|
232
|
|
|
177,760
|
|
|
766
|
|
|
$
|
981.18
|
|
|
96.12
|
%
|
|
$
|
973.43
|
|
CV at Waterford
|
Richmond , VA
|
1989
|
2013
|
(5)
|
|
312
|
|
|
288,840
|
|
|
926
|
|
|
$
|
1,000.78
|
|
|
96.47
|
%
|
|
$
|
1,000.78
|
|
CV at West End
|
Richmond , VA
|
1987
|
2013
|
(5)
|
|
224
|
|
|
156,332
|
|
|
698
|
|
|
$
|
883.04
|
|
|
99.11
|
%
|
|
$
|
883.04
|
|
The Hamptons at Hunton Park
|
Richmond , VA
|
2003
|
2011
|
(5)
|
|
300
|
|
|
309,618
|
|
|
1,032
|
|
|
$
|
1,288.79
|
|
|
96.00
|
%
|
|
$
|
1,288.79
|
|
CV at Greenbrier
|
Washington DC, VA
|
1980
|
2013
|
(5)
|
|
258
|
|
|
216,765
|
|
|
840
|
|
|
$
|
1,031.88
|
|
|
98.06
|
%
|
|
$
|
1,031.88
|
|
Post Carlyle Square
|
Washington DC, VA
|
2006/2013
|
2016
|
(6)
|
|
549
|
|
|
488,874
|
|
|
890
|
|
|
$
|
2,222.36
|
|
|
96.36
|
%
|
|
$
|
2,215.27
|
|
Post Corners
|
Washington DC, VA
|
1996
|
2016
|
(6)
|
|
336
|
|
|
333,975
|
|
|
994
|
|
|
$
|
1,596.25
|
|
|
99.40
|
%
|
|
$
|
1,596.10
|
|
Post Pentagon Row
|
Washington DC, VA
|
2001
|
2016
|
(6)
|
|
504
|
|
|
429,797
|
|
|
853
|
|
|
$
|
2,215.47
|
|
|
96.83
|
%
|
|
$
|
2,213.84
|
|
Post Tysons Corner
|
Washington DC, VA
|
1990
|
2016
|
(6)
|
|
499
|
|
|
402,903
|
|
|
807
|
|
|
$
|
1,724.96
|
|
|
97.80
|
%
|
|
$
|
1,722.56
|
|
Seasons at Celebrate Virginia I/II
|
Washington DC, VA
|
2011/2013
|
2011
|
(5)
|
|
483
|
|
|
481,408
|
|
|
997
|
|
|
$
|
1,340.57
|
|
|
96.69
|
%
|
|
$
|
1,324.16
|
|
Station Square at Cosner's Corner
|
Washington DC, VA
|
2012
|
2013
|
(6)
|
|
260
|
|
|
268,594
|
|
|
1,033
|
|
|
$
|
1,336.13
|
|
|
99.62
|
%
|
|
$
|
1,336.13
|
|
Station Square at Cosner's II
|
Washington DC, VA
|
2016
|
2015
|
(6)
|
|
120
|
|
|
124,800
|
|
|
1,040
|
|
|
$
|
1,278.70
|
|
|
96.67
|
%
|
|
$
|
1,278.70
|
|
The Apartments at Cobblestone Square
|
Washington DC, VA
|
2012
|
2016
|
(6)
|
|
314
|
|
|
289,822
|
|
|
923
|
|
|
$
|
1,430.96
|
|
|
96.82
|
%
|
|
$
|
1,426.61
|
|
Subtotal Virginia
|
|
|
|
6,284
|
|
|
5,695,541
|
|
|
906
|
|
|
$
|
1,407.61
|
|
|
97.29
|
%
|
|
$
|
1,403.51
|
|
||
Total
|
|
|
|
97,464
|
|
|
94,676,433
|
|
|
973
|
|
|
$
|
1,159.72
|
|
|
96.37
|
%
|
|
$
|
1,153.90
|
|
(1)
|
Monthly average rent per unit represents the average of gross monthly rent amounts charged for occupied units plus prevalent market rents asked for unoccupied units in the property, divided by the total number of units in the property. This information is provided to represent average pricing for the period and does not represent actual rental revenue collected per unit.
|
(2)
|
Average Occupancy is calculated by dividing the number of units occupied at each property by the total number of units at each property.
|
(3)
|
Effective rent per unit is equal to the average of gross rent amounts after the effect of leasing concessions for occupied units plus prevalent market rates asked for unoccupied units in the property, divided by the total number of units in the property. Leasing concessions represent discounts to the current market rate. These discounts may be offered from time-to-time by a property for various reasons, including to assist with the initial lease-up of a newly developed property or as a response to a property's local market economics. Concessions are not part of our standard rent offering. Concessions for the year ended December 31, 2016 were $7.6 million. As of December 31, 2016, approximately 14.20% of total leases were subject to concessions. Effective rent is provided to represent average pricing for the period and does not represent actual rental revenue collected per unit.
|
(4)
|
Large market same store reportable segment.
|
(5)
|
Secondary market same store reportable segment.
|
(6)
|
Non-same store reportable segment.
|
|
|
|
|
Encumbrances at
|
|
|
|||||||||||
|
|
|
|
December 31, 2016
|
|
|
|||||||||||
Property
|
|
Location
|
|
Mortgage/Bond Principal (000's)
|
|
|
|
Interest Rate
|
|
|
|
Maturity Date
|
|
|
|||
Eagle Ridge
|
|
Birmingham, AL
|
|
—
|
|
|
(1)
|
|
|
|
(1)
|
|
|
|
(1)
|
||
CG at Edgewater
|
|
Huntsville, AL
|
|
20,472
|
|
|
|
|
3.750
|
%
|
|
|
|
6/1/2019
|
|
|
|
CG at Madison
|
|
Madison, AL
|
|
17,028
|
|
|
|
|
3.750
|
%
|
|
|
|
6/1/2019
|
|
|
|
CG at Liberty Park
|
|
Vestavia Hills, AL
|
|
16,404
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
Indigo Point
|
|
Brandon, FL
|
|
—
|
|
|
(1)
|
|
|
|
(1)
|
|
|
|
(1)
|
||
CG at Heathrow
|
|
Heathrow, FL
|
|
20,310
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
Lighthouse at Fleming Island
|
|
Jacksonville, FL
|
|
—
|
|
|
(1)
|
|
|
|
(1)
|
|
|
|
(1)
|
||
Woodhollow
|
|
Jacksonville, FL
|
|
—
|
|
|
(1)
|
|
|
|
(1)
|
|
|
|
(1)
|
||
CG at Town Park
|
|
Lake Mary, FL
|
|
36,208
|
|
|
|
|
3.750
|
%
|
|
|
|
6/1/2019
|
|
|
|
Park Crest at Innisbrook
|
|
Palm Harbor, FL
|
|
27,805
|
|
|
|
|
4.430
|
%
|
|
|
|
10/1/2020
|
|
|
|
CV at Twin Lakes
|
|
Sanford, FL
|
|
23,691
|
|
|
|
|
4.065
|
%
|
|
|
|
7/1/2020
|
|
|
|
Belmere
|
|
Tampa, FL
|
|
—
|
|
|
(1)
|
|
|
|
(1)
|
|
|
|
(1)
|
||
Post Hyde Park
|
|
Tampa, FL
|
|
42,807
|
|
|
|
|
3.500
|
%
|
|
|
|
2/1/2019
|
|
|
|
CG at Seven Oaks
|
|
Wesley Chapel, FL
|
|
25,015
|
|
|
|
|
3.750
|
%
|
|
|
|
6/1/2019
|
|
|
|
Post Briarcliff
|
|
Atlanta, GA
|
|
55,365
|
|
|
|
|
3.500
|
%
|
|
|
|
2/1/2019
|
|
|
|
Post Crossing
|
|
Atlanta, GA
|
|
24,858
|
|
|
|
|
3.500
|
%
|
|
|
|
2/1/2019
|
|
|
|
Post Glen
|
|
Atlanta, GA
|
|
25,825
|
|
|
|
|
3.500
|
%
|
|
|
|
2/1/2019
|
|
|
|
Prescott
|
|
Duluth, GA
|
|
—
|
|
|
(2)
|
|
|
|
(2)
|
|
|
|
(2)
|
||
CG at River Oaks
|
|
Duluth, GA
|
|
15,114
|
|
|
|
|
3.750
|
%
|
|
|
|
6/1/2019
|
|
|
|
CG at Mount Vernon
|
|
Dunwoody, GA
|
|
15,430
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
Lake at Lanier Club II
|
|
Gainesville, GA
|
|
—
|
|
|
(2)
|
|
|
|
(2)
|
|
|
|
(2)
|
||
CG at Shiloh
|
|
Kennesaw, GA
|
|
29,518
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CG at Barrett Creek
|
|
Marietta, GA
|
|
22,146
|
|
|
|
|
3.750
|
%
|
|
|
|
6/1/2019
|
|
|
|
CG at Godley Station
|
|
Pooler, GA
|
|
11,213
|
|
|
|
|
5.000
|
%
|
|
|
|
6/1/2025
|
|
|
|
Highlands of West Village I
|
|
Smyrna, GA
|
|
39,103
|
|
|
|
|
3.000
|
%
|
|
|
|
5/1/2018
|
|
|
|
Waterford Forest
|
|
Cary, NC
|
|
—
|
|
|
(2)
|
|
|
|
(2)
|
|
|
|
(2)
|
||
Hermitage at Beechtree
|
|
Cary, NC
|
|
—
|
|
|
(1)
|
|
|
|
(1)
|
|
|
|
(1)
|
||
CG at Beverly Crest
|
|
Charlotte, NC
|
|
16,462
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CG at Mallard Creek
|
|
Charlotte, NC
|
|
14,520
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CG at Mallard Lake
|
|
Charlotte, NC
|
|
19,942
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CG at Patterson Place
|
|
Durham, NC
|
|
13,343
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CG at Huntersville
|
|
Huntersville, NC
|
|
20,376
|
|
|
|
|
3.750
|
%
|
|
|
|
6/1/2019
|
|
|
|
CG at Arringdon
|
|
Morrisville, NC
|
|
22,153
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CG at Brier Creek
|
|
Raleigh, NC
|
|
28,856
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CG at Crabtree Valley
|
|
Raleigh, NC
|
|
12,219
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CG at Trinity Commons
|
|
Raleigh, NC
|
|
27,974
|
|
|
|
|
3.400
|
%
|
|
|
|
4/1/2018
|
|
|
|
535 Brookwood
|
|
Simpsonville, SC
|
|
12,610
|
|
|
|
|
4.430
|
%
|
|
|
|
10/1/2020
|
|
|
|
Lincoln on the Green
|
|
Memphis, TN
|
|
—
|
|
|
(1)
|
|
|
|
(1)
|
|
|
|
(1)
|
|
|
|
|
Encumbrances at
|
|
|
|||||||||||
|
|
|
|
December 31, 2016
|
|
|
|||||||||||
Property
|
|
Location
|
|
Mortgage/Bond Principal (000's)
|
|
|
|
Interest Rate
|
|
|
|
Maturity Date
|
|
|
|||
Avondale at Kennesaw
|
|
Nashville, TN
|
|
17,378
|
|
|
|
|
4.430
|
%
|
|
|
|
10/1/2020
|
|
|
|
CG at Bellevue
|
|
Nashville, TN
|
|
20,893
|
|
|
|
|
4.065
|
%
|
|
|
|
7/1/2020
|
|
|
|
Verandas at Sam Ridley
|
|
Nashville, TN
|
|
21,388
|
|
|
|
|
4.430
|
%
|
|
|
|
10/1/2020
|
|
|
|
CG at Canyon Creek
|
|
Austin, TX
|
|
13,951
|
|
|
|
|
3.750
|
%
|
|
|
|
9/14/2019
|
|
|
|
CV at Quarry Oaks
|
|
Austin, TX
|
|
30,417
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CV at Shoal Creek
|
|
Bedford, TX
|
|
18,662
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CV at Willow Creek
|
|
Bedford, TX
|
|
22,425
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
Grand Cypress
|
|
Cypress, TX
|
|
15,824
|
|
|
|
|
3.400
|
%
|
|
|
|
8/5/2017
|
|
|
|
Watermark
|
|
Dallas, TX
|
|
—
|
|
|
(2)
|
|
|
|
(2)
|
|
|
|
(2)
|
||
CG at Bear Creek
|
|
Euless, TX
|
|
22,568
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
La Valencia at Starwood
|
|
Frisco, TX
|
|
20,510
|
|
|
|
|
4.590
|
%
|
|
|
|
3/10/2018
|
|
|
|
Legacy Pines
|
|
Houston, TX
|
|
—
|
|
|
(2)
|
|
|
|
(2)
|
|
|
|
(2)
|
||
Bella Casita at Las Colinas
|
|
Irving, TX
|
|
—
|
|
|
(2)
|
|
|
|
(2)
|
|
|
|
(2)
|
||
CG at Valley Ranch
|
|
Irving, TX
|
|
23,690
|
|
|
|
|
4.065
|
%
|
|
|
|
7/1/2020
|
|
|
|
Venue at Stonebridge Ranch
|
|
McKinney, TX
|
|
14,152
|
|
|
|
|
3.250
|
%
|
|
|
|
12/10/2017
|
|
|
|
CG at Round Rock
|
|
Round Rock, TX
|
|
23,752
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
CV at Sierra Vista
|
|
Round Rock, TX
|
|
11,594
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
Stone Ranch at Westover Hills
|
|
San Antonio, TX
|
|
18,197
|
|
|
|
|
5.490
|
%
|
|
|
|
3/1/2020
|
|
|
|
Cypresswood Court
|
|
Spring, TX
|
|
—
|
|
|
(2)
|
|
|
|
(2)
|
|
|
|
(2)
|
||
Green Tree Place
|
|
Woodlands, TX
|
|
—
|
|
|
(2)
|
|
|
|
(2)
|
|
|
|
(2)
|
||
CV at West End
|
|
Glen Allen, VA
|
|
11,425
|
|
|
|
|
3.700
|
%
|
|
|
|
2/27/2019
|
|
|
|
Post Corners
|
|
Washington D.C.
|
|
37,611
|
|
|
|
|
3.500
|
%
|
|
|
|
2/1/2019
|
|
|
|
Total
|
|
|
|
$
|
1,001,204
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Encumbered by a $160.0 million Fannie Mae facility, with $160.0 million available and outstanding with a variable interest rate of 1.1% on which there exists two interest rate caps totaling $50 million at an average rate of 4.50% at December 31, 2016.
|
(2)
|
Encumbered by a $127 million loan with a fixed interest rate of 5.08% which matures on June 10, 2021.
|
|
Sales Prices
|
|
Dividends
Paid
|
|
Dividends
Declared
|
|
||||||||||
|
High
|
|
Low
|
|
|
|
||||||||||
2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
First Quarter
|
$
|
102.42
|
|
|
$
|
82.91
|
|
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
Second Quarter
|
$
|
106.68
|
|
|
$
|
94.57
|
|
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
Third Quarter
|
$
|
110.01
|
|
|
$
|
91.77
|
|
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
Fourth Quarter
|
$
|
98.35
|
|
|
$
|
85.04
|
|
|
$
|
0.82
|
|
|
$
|
0.87
|
|
(1)
|
|
|
|
|
|
|
|
|
|
||||||||
2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
First Quarter
|
$
|
83.50
|
|
|
$
|
70.67
|
|
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
Second Quarter
|
$
|
78.99
|
|
|
$
|
72.72
|
|
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
Third Quarter
|
$
|
84.42
|
|
|
$
|
72.51
|
|
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
Fourth Quarter
|
$
|
92.80
|
|
|
$
|
81.72
|
|
|
$
|
0.77
|
|
|
$
|
0.82
|
|
|
|
Number of Securities
to be Issued upon
Exercise of Outstanding
Options, Warrants
and Rights
(a)(1)
|
|
Weighted Average
Exercise Price of
Outstanding Options
Warrants and Rights
(b)(1)
|
|
Number of Securities
Remaining Available for
Future Issuance under
Equity Compensation Plans
(excluding securities
reflected in column (a))
(c)(2)
|
||||
Equity compensation
plans approved
by security holders
|
147,282
|
|
|
$
|
76.16
|
|
|
329,090
|
|
|
|
|
|
|
|
||||
Equity compensation plans
not approved
by security holders
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
|
|
|
|
|
|
||||
Total
|
147,282
|
|
|
$
|
76.16
|
|
|
329,090
|
|
(1)
|
Columns (a) and (b) do not include
225,624
shares of restricted common stock that are subject to vesting requirements which were issued through our 2004 Stock Plan or 2013 Stock Incentive Plan or
118,581
shares of common stock that have been purchased by employees through the Employee Stock Purchase Plan.
|
(2)
|
Column (c) includes
297,671
shares available to be issued under our 2013 Stock Incentive Plan and
31,419
shares available to be issued under our Employee Stock Purchase Plan.
|
|
Dec '11
|
|
Dec '12
|
|
Dec '13
|
|
Dec '14
|
|
Dec '15
|
|
Dec '16
|
||||||||||||
MAA
|
$
|
100.00
|
|
|
$
|
107.84
|
|
|
$
|
105.47
|
|
|
$
|
135.45
|
|
|
$
|
171.29
|
|
|
$
|
191.15
|
|
S&P 500
|
$
|
100.00
|
|
|
$
|
116.00
|
|
|
$
|
153.57
|
|
|
$
|
174.60
|
|
|
$
|
177.01
|
|
|
$
|
198.18
|
|
FTSE NAREIT Equity REIT Index
|
$
|
100.00
|
|
|
$
|
118.06
|
|
|
$
|
120.97
|
|
|
$
|
157.43
|
|
|
$
|
162.46
|
|
|
$
|
176.60
|
|
Period
|
Total Number
of Shares
Purchased |
|
Average
Price Paid
per Share
|
|
Total
Number of
Shares Purchased
as Part of Publicly Announced Plans
or Programs
|
|
Maximum
Number of
Shares That
May Yet be
Purchased Under
the Plans or
Programs
(1)
|
||||
October 1, 2016 - October 31, 2016
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
4,000,000
|
November 1, 2016 - November 30, 2016
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
4,000,000
|
December 1, 2016 - December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
4,000,000
|
Total
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
4,000,000
|
(1)
|
This column reflects the number of shares of MAA's common stock that were available for purchase under the 4.0 million share repurchase program authorized by MAA's Board of Directors on December 8, 2015.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total operating revenues
|
$
|
1,125,348
|
|
|
$
|
1,042,779
|
|
|
$
|
992,332
|
|
|
$
|
635,490
|
|
|
$
|
475,888
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating expenses
|
423,356
|
|
|
400,645
|
|
|
393,348
|
|
|
253,633
|
|
|
194,149
|
|
|||||
Depreciation and amortization
|
322,958
|
|
|
294,520
|
|
|
301,812
|
|
|
186,979
|
|
|
121,211
|
|
|||||
Acquisition expenses
|
2,928
|
|
|
2,777
|
|
|
2,388
|
|
|
1,393
|
|
|
1,581
|
|
|||||
Property management and general and administrative expenses
|
63,133
|
|
|
56,706
|
|
|
53,004
|
|
|
38,652
|
|
|
35,043
|
|
|||||
Merger related expenses
|
39,033
|
|
|
—
|
|
|
3,152
|
|
|
32,403
|
|
|
—
|
|
|||||
Integration related expenses
|
1,790
|
|
|
—
|
|
|
8,395
|
|
|
5,102
|
|
|
—
|
|
|||||
Income from continuing operations before non-operating items
|
272,150
|
|
|
288,131
|
|
|
230,233
|
|
|
117,328
|
|
|
123,904
|
|
|||||
Interest and other non-property income (expense)
|
724
|
|
|
(368
|
)
|
|
770
|
|
|
466
|
|
|
430
|
|
|||||
Interest expense
|
(129,947
|
)
|
|
(122,344
|
)
|
|
(123,953
|
)
|
|
(78,978
|
)
|
|
(61,489
|
)
|
|||||
Loss on debt extinguishment
|
(83
|
)
|
|
(3,602
|
)
|
|
(2,586
|
)
|
|
(426
|
)
|
|
(654
|
)
|
|||||
Net casualty gain (loss) after insurance and other settlement proceeds
|
448
|
|
|
473
|
|
|
(476
|
)
|
|
(143
|
)
|
|
(6
|
)
|
|||||
Gain on sale of depreciable real estate assets
|
80,397
|
|
|
189,958
|
|
|
42,649
|
|
|
—
|
|
|
—
|
|
|||||
Gain on sale of non-depreciable real estate assets
|
2,171
|
|
|
172
|
|
|
350
|
|
|
—
|
|
|
45
|
|
|||||
Income before income tax expense
|
225,860
|
|
|
352,420
|
|
|
146,987
|
|
|
38,247
|
|
|
62,230
|
|
|||||
Income tax expense
|
(1,699
|
)
|
|
(1,673
|
)
|
|
(2,050
|
)
|
|
(893
|
)
|
|
(803
|
)
|
|||||
Income from continuing operations before joint venture activity
|
224,161
|
|
|
350,747
|
|
|
144,937
|
|
|
37,354
|
|
|
61,427
|
|
|||||
Gain (loss) from real estate joint ventures
|
241
|
|
|
(2
|
)
|
|
6,009
|
|
|
338
|
|
|
(223
|
)
|
|||||
Income from continuing operations
|
224,402
|
|
|
350,745
|
|
|
150,946
|
|
|
37,692
|
|
|
61,204
|
|
|||||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from discontinued operations before (loss) gain on sale
|
—
|
|
|
—
|
|
|
(63
|
)
|
|
4,743
|
|
|
6,986
|
|
|||||
Gain on sale of discontinued operations
|
—
|
|
|
—
|
|
|
5,394
|
|
|
76,844
|
|
|
41,635
|
|
|||||
Net income
|
224,402
|
|
|
350,745
|
|
|
156,277
|
|
|
119,279
|
|
|
109,825
|
|
|||||
Net income attributable to noncontrolling interests
|
12,180
|
|
|
18,458
|
|
|
8,297
|
|
|
3,998
|
|
|
4,602
|
|
|||||
Dividends to MAA Series I preferred shareholders
|
307
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net income available for MAA common shareholders
|
$
|
211,915
|
|
|
$
|
332,287
|
|
|
$
|
147,980
|
|
|
$
|
115,281
|
|
|
$
|
105,223
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Per Share Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic
|
78,502
|
|
|
75,176
|
|
|
74,982
|
|
|
50,677
|
|
|
41,039
|
|
|||||
Effect of dilutive stock options and partnership units (1)
|
298
|
|
|
—
|
|
|
—
|
|
|
2,439
|
|
|
1,898
|
|
|||||
Diluted
|
78,800
|
|
|
75,176
|
|
|
74,982
|
|
|
53,116
|
|
|
42,937
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Calculation of Earnings per share - basic:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations, adjusted
|
$
|
211,343
|
|
|
$
|
331,515
|
|
|
$
|
142,655
|
|
|
$
|
36,504
|
|
|
$
|
58,737
|
|
Income from discontinued operations, adjusted
|
—
|
|
|
—
|
|
|
5,037
|
|
|
78,669
|
|
|
46,392
|
|
|||||
Net income attributable to common shareholders, adjusted
|
$
|
211,343
|
|
|
$
|
331,515
|
|
|
$
|
147,692
|
|
|
$
|
115,173
|
|
|
$
|
105,129
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per share - basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations available for common shareholders
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.90
|
|
|
$
|
0.72
|
|
|
$
|
1.43
|
|
Discontinued property operations
|
—
|
|
|
—
|
|
|
0.07
|
|
|
1.55
|
|
|
1.13
|
|
|||||
Net income available for common shareholders
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
$
|
2.27
|
|
|
$
|
2.56
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Calculation of Earnings per share - diluted:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations, adjusted
|
$
|
211,915
|
|
|
$
|
331,515
|
|
|
$
|
142,655
|
|
|
$
|
37,692
|
|
|
$
|
61,204
|
|
Income from discontinued operations, adjusted
|
—
|
|
|
—
|
|
|
5,037
|
|
|
81,587
|
|
|
48,621
|
|
|||||
Net income attributable to common shareholders, adjusted
|
$
|
211,915
|
|
|
$
|
331,515
|
|
|
$
|
147,692
|
|
|
$
|
119,279
|
|
|
$
|
109,825
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per share - diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations available for common shareholders
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.90
|
|
|
$
|
0.71
|
|
|
$
|
1.43
|
|
Discontinued property operations
|
—
|
|
|
—
|
|
|
0.07
|
|
|
1.54
|
|
|
1.13
|
|
|||||
Net income available for common shareholders
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
$
|
2.25
|
|
|
$
|
2.56
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends declared (2)
|
$
|
3.330
|
|
|
$
|
3.130
|
|
|
$
|
2.960
|
|
|
$
|
2.815
|
|
|
$
|
2.675
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate owned, at cost
|
$
|
13,016,663
|
|
|
$
|
8,217,579
|
|
|
$
|
8,071,187
|
|
|
$
|
7,694,618
|
|
|
$
|
3,734,544
|
|
Real estate assets, net
|
$
|
11,341,862
|
|
|
$
|
6,718,366
|
|
|
$
|
6,697,508
|
|
|
$
|
6,556,303
|
|
|
$
|
2,694,071
|
|
Total assets
|
$
|
11,604,491
|
|
|
$
|
6,847,781
|
|
|
$
|
6,821,778
|
|
|
$
|
6,835,012
|
|
|
$
|
2,745,292
|
|
Total debt
|
$
|
4,499,712
|
|
|
$
|
3,427,568
|
|
|
$
|
3,512,699
|
|
|
$
|
3,463,239
|
|
|
$
|
1,668,072
|
|
Noncontrolling interest
|
$
|
238,282
|
|
|
$
|
165,726
|
|
|
$
|
161,287
|
|
|
$
|
166,726
|
|
|
$
|
31,058
|
|
Total MAA shareholders' equity and redeemable stock
|
$
|
6,413,892
|
|
|
$
|
3,000,347
|
|
|
$
|
2,896,435
|
|
|
$
|
2,951,861
|
|
|
$
|
918,765
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Data (at end of period):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Market capitalization (shares and units) (3)
|
$
|
11,528,965
|
|
|
$
|
7,225,894
|
|
|
$
|
5,933,985
|
|
|
$
|
4,801,990
|
|
|
$
|
2,852,113
|
|
Ratio of total debt to total capitalization (4)
|
28.1
|
%
|
|
32.2
|
%
|
|
37.3
|
%
|
|
42.0
|
%
|
|
37.0
|
%
|
|||||
Number of communities, including joint venture ownership interest (5)
|
303
|
|
|
254
|
|
|
268
|
|
|
275
|
|
|
166
|
|
|||||
Number of apartment units, including joint venture ownership interest (5)
|
99,393
|
|
|
79,496
|
|
|
82,316
|
|
|
83,641
|
|
|
49,591
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total operating revenues
|
$
|
1,125,348
|
|
|
$
|
1,042,779
|
|
|
$
|
992,332
|
|
|
$
|
635,490
|
|
|
$
|
475,888
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating expenses
|
423,356
|
|
|
400,645
|
|
|
393,348
|
|
|
253,633
|
|
|
194,149
|
|
|||||
Depreciation and amortization
|
322,958
|
|
|
294,520
|
|
|
301,812
|
|
|
186,979
|
|
|
121,211
|
|
|||||
Acquisition expenses
|
2,928
|
|
|
2,777
|
|
|
2,388
|
|
|
1,393
|
|
|
1,581
|
|
|||||
Property management and general and administrative expenses
|
63,133
|
|
|
56,706
|
|
|
53,004
|
|
|
38,652
|
|
|
35,043
|
|
|||||
Merger related expenses
|
39,033
|
|
|
—
|
|
|
3,152
|
|
|
32,403
|
|
|
—
|
|
|||||
Integration related expenses
|
1,790
|
|
|
—
|
|
|
8,395
|
|
|
5,102
|
|
|
—
|
|
|||||
Income from continuing operations before non-operating items
|
272,150
|
|
|
288,131
|
|
|
230,233
|
|
|
117,328
|
|
|
123,904
|
|
|||||
Interest and other non-property income (expense)
|
724
|
|
|
(368
|
)
|
|
770
|
|
|
466
|
|
|
430
|
|
|||||
Interest expense
|
(129,947
|
)
|
|
(122,344
|
)
|
|
(123,953
|
)
|
|
(78,978
|
)
|
|
(61,489
|
)
|
|||||
Loss on debt extinguishment
|
(83
|
)
|
|
(3,602
|
)
|
|
(2,586
|
)
|
|
(426
|
)
|
|
(654
|
)
|
|||||
Net casualty gain (loss) after insurance and other settlement proceeds
|
448
|
|
|
473
|
|
|
(476
|
)
|
|
(143
|
)
|
|
(6
|
)
|
|||||
Gain on sale of depreciable real estate assets
|
80,397
|
|
|
189,958
|
|
|
42,649
|
|
|
—
|
|
|
—
|
|
|||||
Gain on sale of non-depreciable real estate assets
|
2,171
|
|
|
172
|
|
|
350
|
|
|
—
|
|
|
45
|
|
|||||
Income before income tax expense
|
225,860
|
|
|
352,420
|
|
|
146,987
|
|
|
38,247
|
|
|
62,230
|
|
|||||
Income tax expense
|
(1,699
|
)
|
|
(1,673
|
)
|
|
(2,050
|
)
|
|
(893
|
)
|
|
(803
|
)
|
|||||
Income from continuing operations before joint venture activity
|
224,161
|
|
|
350,747
|
|
|
144,937
|
|
|
37,354
|
|
|
61,427
|
|
|||||
Gain (loss) from real estate joint ventures
|
241
|
|
|
(2
|
)
|
|
6,009
|
|
|
338
|
|
|
(223
|
)
|
|||||
Income from continuing operations
|
224,402
|
|
|
350,745
|
|
|
150,946
|
|
|
37,692
|
|
|
61,204
|
|
|||||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from discontinued operations before (loss) gain on sale
|
—
|
|
|
—
|
|
|
(63
|
)
|
|
4,332
|
|
|
6,201
|
|
|||||
Gain on sale of discontinued operations
|
—
|
|
|
—
|
|
|
5,394
|
|
|
65,520
|
|
|
41,635
|
|
|||||
Dividends to MAA Series I preferred shareholders
|
307
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net income available for Mid-America Apartments, L.P. common unitholders
|
$
|
224,095
|
|
|
$
|
350,745
|
|
|
$
|
156,277
|
|
|
$
|
107,544
|
|
|
$
|
109,040
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Per Unit Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average units outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic
|
82,661
|
|
|
79,361
|
|
|
79,188
|
|
|
53,075
|
|
|
42,911
|
|
|||||
Effect of dilutive stock options and partnership units (1)
|
298
|
|
|
—
|
|
|
—
|
|
|
88
|
|
|
64
|
|
|||||
Diluted
|
82,959
|
|
|
79,361
|
|
|
79,188
|
|
|
53,163
|
|
|
42,975
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Calculation of Earnings per unit - basic:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations, adjusted
|
$
|
223,521
|
|
|
$
|
349,973
|
|
|
$
|
150,668
|
|
|
$
|
37,659
|
|
|
$
|
61,151
|
|
Income from discontinued operations, adjusted
|
—
|
|
|
—
|
|
|
5,321
|
|
|
69,790
|
|
|
47,795
|
|
|||||
Net income available for common unitholders
|
$
|
223,521
|
|
|
$
|
349,973
|
|
|
$
|
155,989
|
|
|
$
|
107,449
|
|
|
$
|
108,946
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per unit - basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations available for common unitholders
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.90
|
|
|
$
|
0.71
|
|
|
$
|
1.43
|
|
Income from discontinued property operations available for common unitholders
|
—
|
|
|
—
|
|
|
0.07
|
|
|
1.31
|
|
|
1.11
|
|
|||||
Net income available for common unitholders
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
$
|
2.02
|
|
|
$
|
2.54
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Calculation of Earnings per unit - diluted:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations, adjusted
|
$
|
224,095
|
|
|
$
|
349,973
|
|
|
$
|
150,668
|
|
|
$
|
37,692
|
|
|
$
|
61,204
|
|
Income from discontinued operations, adjusted
|
—
|
|
|
—
|
|
|
5,321
|
|
|
69,852
|
|
|
47,836
|
|
|||||
Net income available for common unitholders
|
$
|
224,095
|
|
|
$
|
349,973
|
|
|
$
|
155,989
|
|
|
$
|
107,544
|
|
|
$
|
109,040
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per unit - diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations available for common unitholders
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.90
|
|
|
$
|
0.71
|
|
|
$
|
1.43
|
|
Discontinued property operations
|
—
|
|
|
—
|
|
|
0.07
|
|
|
1.31
|
|
|
1.11
|
|
|||||
Net income available for common unitholders
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
$
|
2.02
|
|
|
$
|
2.54
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distributions declared, per unit (2)
|
$
|
3.3300
|
|
|
$
|
3.1300
|
|
|
$
|
2.9600
|
|
|
$
|
2.8150
|
|
|
$
|
2.6750
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate owned, at cost
|
$
|
13,016,663
|
|
|
$
|
8,217,579
|
|
|
$
|
8,071,187
|
|
|
$
|
7,694,618
|
|
|
$
|
3,721,028
|
|
Real estate assets, net
|
$
|
11,341,862
|
|
|
$
|
6,718,366
|
|
|
$
|
6,697,508
|
|
|
$
|
6,556,303
|
|
|
$
|
2,688,549
|
|
Total assets
|
$
|
11,604,491
|
|
|
$
|
6,847,781
|
|
|
$
|
6,821,778
|
|
|
$
|
6,835,012
|
|
|
$
|
2,739,502
|
|
Total debt
|
$
|
4,499,712
|
|
|
$
|
3,427,568
|
|
|
$
|
3,512,699
|
|
|
$
|
3,463,239
|
|
|
$
|
1,668,072
|
|
Total Operating Partnership capital and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
redeemable units
|
$
|
6,649,849
|
|
|
$
|
3,166,054
|
|
|
$
|
3,057,703
|
|
|
$
|
3,118,568
|
|
|
$
|
943,720
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Data (at end of period):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Number of communities, including joint venture ownership interest (3)
|
303
|
|
|
254
|
|
|
268
|
|
|
275
|
|
|
165
|
|
|||||
Number of apartment units, including joint venture ownership interest (3)
|
99,393
|
|
|
79,496
|
|
|
82,316
|
|
|
83,641
|
|
|
49,335
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Properties
|
303
|
|
|
254
|
|
|
268
|
|
|||
Units
(1)
|
99,393
|
|
|
79,496
|
|
|
82,316
|
|
|||
Development Units
|
2,816
|
|
|
748
|
|
|
514
|
|
|||
Average Effective Monthly Rent/Unit, excluding lease-up and development
|
$
|
1,154
|
|
|
$
|
1,006
|
|
|
$
|
948
|
|
Average Physical Occupancy
|
95.9
|
%
|
|
95.6
|
%
|
|
94.1
|
%
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Increase
|
|
Percentage Increase
|
|||||||
Large Market Same Store
|
$
|
642,679
|
|
|
$
|
612,934
|
|
|
$
|
29,745
|
|
|
4.9
|
%
|
Secondary Market Same Store
|
337,883
|
|
|
327,700
|
|
|
10,183
|
|
|
3.1
|
%
|
|||
Same Store Portfolio
|
980,562
|
|
|
940,634
|
|
|
39,928
|
|
|
4.2
|
%
|
|||
Non-Same Store and Other
|
144,786
|
|
|
102,145
|
|
|
42,641
|
|
|
41.7
|
%
|
|||
Total
|
$
|
1,125,348
|
|
|
$
|
1,042,779
|
|
|
$
|
82,569
|
|
|
7.9
|
%
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Increase
|
|
Percentage Increase
|
|||||||
Large Market Same Store
|
$
|
243,392
|
|
|
$
|
235,909
|
|
|
$
|
7,483
|
|
|
3.2
|
%
|
Secondary Market Same Store
|
125,830
|
|
|
123,318
|
|
|
2,512
|
|
|
2.0
|
%
|
|||
Same Store Portfolio
|
369,222
|
|
|
359,227
|
|
|
9,995
|
|
|
2.8
|
%
|
|||
Non-Same Store and Other
|
54,134
|
|
|
41,418
|
|
|
12,716
|
|
|
30.7
|
%
|
|||
Total
|
$
|
423,356
|
|
|
$
|
400,645
|
|
|
$
|
22,711
|
|
|
5.7
|
%
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Increase
|
|
Percentage Increase
|
|||||||
Large Market Same Store
|
$
|
183,131
|
|
|
$
|
176,253
|
|
|
$
|
6,878
|
|
|
3.9
|
%
|
Secondary Market Same Store
|
89,031
|
|
|
85,799
|
|
|
3,232
|
|
|
3.8
|
%
|
|||
Same Store Portfolio
|
272,162
|
|
|
262,052
|
|
|
10,110
|
|
|
3.9
|
%
|
|||
Non-Same Store and Other
|
50,796
|
|
|
32,468
|
|
|
18,328
|
|
|
56.4
|
%
|
|||
Total
|
$
|
322,958
|
|
|
$
|
294,520
|
|
|
$
|
28,438
|
|
|
9.7
|
%
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
|
Increase
|
|
Percentage Increase
|
|||||||
Large Market Same Store
|
$
|
587,896
|
|
|
$
|
553,038
|
|
|
$
|
34,858
|
|
|
6.3
|
%
|
Secondary Market Same Store
|
324,771
|
|
|
310,281
|
|
|
14,490
|
|
|
4.7
|
%
|
|||
Same Store Portfolio
|
912,667
|
|
|
863,319
|
|
|
49,348
|
|
|
5.7
|
%
|
|||
Non-Same Store and Other
|
130,112
|
|
|
128,859
|
|
|
1,253
|
|
|
1.0
|
%
|
|||
Total
|
$
|
1,042,779
|
|
|
$
|
992,178
|
|
|
$
|
50,601
|
|
|
5.1
|
%
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
|
Increase/(Decrease)
|
|
Percentage Increase/(Decrease)
|
|||||||
Large Market Same Store
|
$
|
226,611
|
|
|
$
|
218,784
|
|
|
$
|
7,827
|
|
|
3.6
|
%
|
Secondary Market Same Store
|
123,782
|
|
|
119,934
|
|
|
3,848
|
|
|
3.2
|
%
|
|||
Same Store Portfolio
|
350,393
|
|
|
338,718
|
|
|
11,675
|
|
|
3.4
|
%
|
|||
Non-Same Store and Other
|
50,252
|
|
|
54,630
|
|
|
(4,378
|
)
|
|
(8.0
|
)%
|
|||
Total
|
$
|
400,645
|
|
|
$
|
393,348
|
|
|
$
|
7,297
|
|
|
1.9
|
%
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
|
Decrease
|
|
Percentage Decrease
|
|||||||
Large Market Same Store
|
$
|
168,872
|
|
|
$
|
174,957
|
|
|
$
|
(6,085
|
)
|
|
(3.5
|
)%
|
Secondary Market Same Store
|
85,008
|
|
|
86,058
|
|
|
(1,050
|
)
|
|
(1.2
|
)%
|
|||
Same Store Portfolio
|
253,880
|
|
|
261,015
|
|
|
(7,135
|
)
|
|
(2.7
|
)%
|
|||
Non-Same Store and Other
|
40,640
|
|
|
40,797
|
|
|
(157
|
)
|
|
(0.4
|
)%
|
|||
Total
|
$
|
294,520
|
|
|
$
|
301,812
|
|
|
$
|
(7,292
|
)
|
|
(2.4
|
)%
|
|
Years ended December 31,
|
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
|
||||||
Net income available for MAA common shareholders
|
$
|
211,915
|
|
|
$
|
332,287
|
|
|
$
|
147,980
|
|
|
Depreciation and amortization of real estate assets
|
319,528
|
|
|
291,572
|
|
|
299,421
|
|
|
|||
Depreciation and amortization of real estate assets of discontinued operations
|
—
|
|
|
—
|
|
|
42
|
|
|
|||
Gain on sales of discontinued operations
|
—
|
|
|
—
|
|
|
(5,394
|
)
|
|
|||
Gain on sale of depreciable real estate assets excluded from discontinued operations
|
(80,397
|
)
|
|
(189,958
|
)
|
|
(42,649
|
)
|
|
|||
Loss (gain) on disposition within unconsolidated entities
|
98
|
|
|
(12
|
)
|
|
(4,007
|
)
|
(1)
|
|||
Depreciation and amortization of real estate assets of real estate joint ventures
|
61
|
|
|
25
|
|
|
397
|
|
|
|||
Net income attributable to noncontrolling interests
|
12,180
|
|
|
18,458
|
|
|
8,297
|
|
|
|||
Funds from operations attributable to the Company
|
463,385
|
|
|
452,372
|
|
|
404,087
|
|
|
|||
Acquisition expenses
|
2,928
|
|
|
2,777
|
|
|
2,388
|
|
|
|||
Merger related expenses
|
39,033
|
|
|
—
|
|
|
3,152
|
|
|
|||
Integration related expenses
|
1,790
|
|
|
—
|
|
|
8,395
|
|
|
|||
Gain on sale of non-depreciable real estate assets
|
(2,300
|
)
|
|
(172
|
)
|
|
(350
|
)
|
|
|||
Mark-to-market debt adjustment
|
(14,610
|
)
|
|
(19,955
|
)
|
|
(25,079
|
)
|
|
|||
Loss on debt extinguishment
|
83
|
|
|
3,602
|
|
|
3,126
|
|
(2)
|
|||
Core funds from operations
|
$
|
490,309
|
|
|
$
|
438,624
|
|
|
$
|
395,719
|
|
|
|
Primary drivers of cash (outflow)/inflow during the year ended December 31,
|
|
|
|
Percentage Decrease in Net Cash
|
|||||||||
|
2016
|
|
2015
|
|
Decrease in Net Cash
|
|
||||||||
Acquisition of Post, net of cash acquired
|
$
|
(427,764
|
)
|
|
$
|
—
|
|
|
$
|
(427,764
|
)
|
|
(100.0
|
)%
|
Purchases of real estate and other assets
|
$
|
(339,186
|
)
|
|
$
|
(328,193
|
)
|
|
$
|
(10,993
|
)
|
|
(3.3
|
)%
|
Proceeds from disposition of real estate assets
|
$
|
296,700
|
|
|
$
|
358,017
|
|
|
$
|
(61,317
|
)
|
|
(17.1
|
)%
|
Funding of escrow for future acquisitions
|
$
|
(58,259
|
)
|
|
$
|
8
|
|
|
$
|
(58,267
|
)
|
|
(100.0
|
)%
|
Development
|
$
|
(58,931
|
)
|
|
$
|
(38,730
|
)
|
|
$
|
(20,201
|
)
|
|
(52.2
|
)%
|
|
Primary drivers of cash inflow/(outflow) during the year ended December 31,
|
|
|
|
Percentage Increase/(Decrease) in Net Cash
|
|||||||||
|
2016
|
|
2015
|
|
Increase/(Decrease) in Net Cash
|
|
||||||||
Net change in credit lines
|
$
|
335,000
|
|
|
$
|
(180,900
|
)
|
|
$
|
515,900
|
|
|
285.2
|
%
|
Proceeds from notes payable
|
$
|
300,000
|
|
|
$
|
395,960
|
|
|
$
|
(95,960
|
)
|
|
(24.2
|
)%
|
Principal payments on notes payable
|
$
|
(146,026
|
)
|
|
$
|
(279,077
|
)
|
|
$
|
133,051
|
|
|
47.7
|
%
|
Dividends paid on common shares
|
$
|
(247,652
|
)
|
|
$
|
(232,079
|
)
|
|
$
|
(15,573
|
)
|
|
(6.7
|
)%
|
|
Principal
Balance
|
|
Average
Years to
Rate
Maturity
|
|
Effective
Rate
|
||||
SECURED DEBT
|
|
|
|
|
|
|
|
|
|
Conventional - Fixed Rate or Swapped
|
$
|
1,128,284
|
|
|
2.6
|
|
|
3.9
|
%
|
Conventional - Variable Rate - Capped
(1)
|
50,000
|
|
|
1.3
|
|
|
1.1
|
%
|
|
Total Fixed or Hedged Rate Maturity
|
$
|
1,178,284
|
|
|
2.5
|
|
|
4.0
|
%
|
Conventional - Variable Rate
|
110,000
|
|
|
0.1
|
|
|
1.1
|
%
|
|
Fair Market Value Adjustments and Debt Issuance Costs
|
30,804
|
|
|
|
|
|
|
||
Total Secured Rate Maturity
|
$
|
1,319,088
|
|
|
2.3
|
|
|
3.5
|
%
|
UNSECURED DEBT
|
|
|
|
|
|
|
|||
Fixed Rate or Swapped
|
$
|
2,710,000
|
|
|
4.9
|
|
|
3.7
|
%
|
Variable Rate
|
490,000
|
|
|
0.1
|
|
|
1.6
|
%
|
|
Fair Market Value Adjustments, Debt Issuance Costs and Discounts
|
(19,376
|
)
|
|
|
|
|
|
||
Total Unsecured Rate Maturity
|
$
|
3,180,624
|
|
|
4.2
|
|
|
3.4
|
%
|
TOTAL DEBT
|
$
|
4,499,712
|
|
|
3.6
|
|
|
3.5
|
%
|
TOTAL FIXED OR HEDGED DEBT
|
$
|
3,899,712
|
|
|
3.6
|
|
|
3.8
|
%
|
(1)
|
The effective rate represents the average rate on the underlying variable debt, unless the cap rates are reached, which average 4.5% of the London Interbank Offered Rate, or LIBOR, for conventional caps.
|
|
Key Bank Unsecured
|
|
Public Bonds
|
|
Other
Unsecured
|
|
Secured
|
|
Total
|
||||||||||
2017
|
$
|
—
|
|
|
$
|
152,338
|
|
|
$
|
17,980
|
|
|
$
|
110,305
|
|
|
$
|
280,623
|
|
2018
|
—
|
|
|
—
|
|
|
300,616
|
|
|
169,021
|
|
|
469,637
|
|
|||||
2019
|
—
|
|
|
—
|
|
|
19,950
|
|
|
734,835
|
|
|
754,785
|
|
|||||
2020
|
490,000
|
|
|
—
|
|
|
149,729
|
|
|
166,843
|
|
|
806,572
|
|
|||||
2021
|
—
|
|
|
—
|
|
|
221,888
|
|
|
126,486
|
|
|
348,374
|
|
|||||
Thereafter
|
—
|
|
|
1,380,479
|
|
|
447,644
|
|
|
11,598
|
|
|
1,839,721
|
|
|||||
Total
|
$
|
490,000
|
|
|
$
|
1,532,817
|
|
|
$
|
1,157,807
|
|
|
$
|
1,319,088
|
|
|
$
|
4,499,712
|
|
|
|
Fixed Rate Debt
|
|
Interest Rate Swaps
|
|
Total Fixed Rate Balances
|
|
Contract Rate
|
|
Interest Rate Caps
|
|
Total Fixed or Hedged
|
|||||||||||
2017
|
|
$
|
200,623
|
|
|
$
|
299,098
|
|
|
$
|
499,721
|
|
|
3.1
|
%
|
|
$
|
25,000
|
|
|
$
|
524,721
|
|
2018
|
|
138,945
|
|
|
250,692
|
|
|
389,637
|
|
|
4.0
|
%
|
|
25,000
|
|
|
414,637
|
|
|||||
2019
|
|
754,785
|
|
|
—
|
|
|
754,785
|
|
|
5.8
|
%
|
|
—
|
|
|
754,785
|
|
|||||
2020
|
|
166,843
|
|
|
298,944
|
|
|
465,787
|
|
|
3.3
|
%
|
|
—
|
|
|
465,787
|
|
|||||
2021
|
|
199,004
|
|
|
—
|
|
|
199,004
|
|
|
5.2
|
%
|
|
—
|
|
|
199,004
|
|
|||||
Thereafter
|
|
1,540,778
|
|
|
—
|
|
|
1,540,778
|
|
|
4.0
|
%
|
|
—
|
|
|
1,540,778
|
|
|||||
Total
|
|
$
|
3,000,978
|
|
|
$
|
848,734
|
|
|
$
|
3,849,712
|
|
|
4.2
|
%
|
|
$
|
50,000
|
|
|
$
|
3,899,712
|
|
Contractual
Obligations
(1)
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
Long-Term Debt Obligations
(2)
|
|
$
|
289,666
|
|
|
$
|
476,449
|
|
|
$
|
726,473
|
|
|
$
|
798,281
|
|
|
$
|
342,903
|
|
|
$
|
1,854,512
|
|
|
$
|
4,488,284
|
|
Fixed Rate or Swapped Interest
(3)
|
|
150,588
|
|
|
129,516
|
|
|
91,826
|
|
|
76,204
|
|
|
67,854
|
|
|
140,924
|
|
|
656,912
|
|
|||||||
Purchase Obligations
(4)
|
|
1,901
|
|
|
542
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,443
|
|
|||||||
Operating Lease Obligations
(5)
|
|
836
|
|
|
703
|
|
|
687
|
|
|
707
|
|
|
719
|
|
|
63,600
|
|
|
67,252
|
|
|||||||
Total
|
|
$
|
442,991
|
|
|
$
|
607,210
|
|
|
$
|
818,986
|
|
|
$
|
875,192
|
|
|
$
|
411,476
|
|
|
$
|
2,059,036
|
|
|
$
|
5,214,891
|
|
Standard
|
Description
|
Date of Adoption
|
Effect on the Financial Statements or Other Significant Matters
|
Accounting Standards Update (ASU) 2015-02 ,
Consolidation (Topic 810)
|
ASU 2015-02, affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. Specifically, the amendments: (i) modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities ("VIEs") or voting interest entities, (ii) eliminate the presumption that a general partner should consolidate a limited partnership, (iii) affect the consolidated analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships and (iv) provide a scope exception for certain entities.
|
This ASU is effective for annual periods ending after December 15, 2015. We adopted this ASU effective January 1, 2016.
|
We adopted this ASU effective January 1, 2016, and there was no material effect on our consolidated financial position or results of operations taken as a whole. While adoption of the new standard did not result in the consolidation of entities not previously consolidated or the de-consolidation of any entities previously consolidated, the Operating Partnership is now classified as a VIE as the limited partners lack substantive kick-out rights and substantive participating rights. Thus, the Company is the primary beneficiary of, and continues to consolidate MAALP.
|
ASU 2015-16 ,
Simplifying the Accounting for Measurement -Period Adjustments
|
This ASU was issued to simplify the accounting for business combinations, specifically as it relates to measurement-period adjustments. Acquiring entities in a business combination must recognize measurement-period adjustments in the reporting period in which the adjustment amounts are determined. Also, ASU 2015-16 requires entities to present separately on the face of the income statement (or disclose in the notes to the financial statements) the portion of the amount recorded in the current period earnings, by line item, that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date.
|
This ASU is effective for annual periods ending after December 15, 2015. We adopted this ASU effective January 1, 2016.
|
Adoption of this ASU did not have a significant impact on our consolidated financial statements; however, as noted in Note 2, Business Combinations, we will continue to monitor these adjustments related to the Post Merger as the measurement period remains open for twelve months following the 12/1/16 Merger date.
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Total Thereafter
|
|
Total
|
|
Fair
Value
|
||||||||||||||||
Long-term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed Rate
|
$
|
223,625
|
|
|
$
|
157,129
|
|
|
$
|
726,378
|
|
|
$
|
155,600
|
|
|
$
|
190,171
|
|
|
$
|
1,548,075
|
|
|
$
|
3,000,978
|
|
|
$
|
3,127,719
|
|
Average interest rate
|
4.41
|
%
|
|
4.04
|
%
|
|
4.28
|
%
|
|
4.41
|
%
|
|
5.21
|
%
|
|
3.93
|
%
|
|
4.16
|
%
|
|
|
|
||||||||
Variable Rate
(1)
|
$
|
80,010
|
|
|
$
|
329,825
|
|
|
$
|
(457
|
)
|
|
$
|
639,624
|
|
|
$
|
149,770
|
|
|
$
|
299,966
|
|
|
$
|
1,498,738
|
|
|
$
|
1,511,286
|
|
Average interest rate
|
1.08
|
%
|
|
1.47
|
%
|
|
1.57
|
%
|
|
1.63
|
%
|
|
1.57
|
%
|
|
1.57
|
%
|
|
1.55
|
%
|
|
|
|
||||||||
Interest Rate Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Variable to Fixed
|
$
|
300,000
|
|
|
$
|
250,000
|
|
|
$
|
—
|
|
|
$
|
300,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
850,000
|
|
|
$
|
(5,198
|
)
|
Average Pay Rate
|
1.08
|
%
|
|
2.00
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
1.68
|
%
|
|
|
|
||||||||
Interest Rate Cap
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Variable to Fixed
|
$
|
25,000
|
|
|
$
|
25,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,000
|
|
|
$
|
—
|
|
Average Pay Rate
|
4.50
|
%
|
|
4.50
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
4.50
|
%
|
|
|
|
(a)
|
The following documents are filed as part of this Annual Report on Form 10-K:
|
Exhibit
Number
|
Exhibit Description
|
2.1
|
Agreement and Plan of Merger by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P., Martha Merger Sub, L.P., Colonial Properties Trust, and Colonial Realty Limited Partnership, dated as of June 3, 2013 (Filed as Exhibit 2.1 to the Registrant’s Current Report on Form 8-K filed on June 3, 2013 and incorporated herein by reference).
|
2.2
|
Agreement and Plan of Merger by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P., Post Properties, Inc., Post GP Holdings, Inc., and Post Apartment Homes, L.P., dated as of August 15, 2016 (Filed as Exhibit 2.1 to the Registrant’s Current Report on Form 8-K filed on August 15, 2016 and incorporated herein by reference).
|
3.1
|
Composite Charter of Mid-America Apartment Communities, Inc.
|
3.2
|
Third Amended and Restated Bylaws of Mid-America Apartment Communities, Inc., dated as of December 3, 2013 (Filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed on December 4, 2013 and incorporated herein by reference).
|
3.3
|
Composite Certificate of Limited Partnership of Mid-America Apartments, L.P. (Filed as Exhibit 3.14 to the Registrant’s Annual Report on Form 10-K filed on February 26, 2016 and incorporated herein by reference).
|
3.4
|
Third Amended and Restated Agreement of Limited Partnership of Mid-America Apartments, L.P. dated as of October 1, 2013 (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on October 2, 2013 and incorporated herein by reference).
|
3.5
|
First Amendment to the Third Amended and Restated Agreement of Limited Partnership of Mid-America Apartments, L.P. (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on November 10, 2016 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 8.50% Series I Cumulative Redeemable Preferred Stock Certificate (Filed as Exhibit 4.2 to Pre-Effective Amendment No. 1 to the Registrant’s Registration Statement on Form S-4 (File No. 333-213591) filed on September 28, 2016 and incorporated herein by reference).
|
4.3
|
Indenture, dated as of October 16, 2013, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank National Association (Filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K filed on October 16, 2013 and incorporated herein by reference).
|
4.4
|
First Supplemental Indenture, dated as of October 16, 2013, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank National Association, including the form of 4.300% Senior Notes due 2023 (Filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K filed on October 16, 2013 and incorporated herein by reference).
|
4.5
|
Indenture governing 6.05% Senior Notes due 2016, dated December 13, 2013, by and among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank National Association, including the form of 6.05% Senior Notes due 2016 (Filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K filed on December 19, 2013 and incorporated herein by reference).
|
4.6
|
Registration Rights Agreement related to the 6.05% Senior Notes due 2016, dated December 13, 2013, between Mid-America Apartments, L.P. and J.P. Morgan Securities LLC (Filed as Exhibit 4.9 to the Registrant’s Current Report on Form 8-K filed on December 19, 2013 and incorporated herein by reference).
|
4.7
|
Form of 6.05% Senior Note due 2016 (Included in Exhibit 4.3 to the Registrant’s Current Report on Form 8-K filed on December 19, 2013 and incorporated herein by reference).
|
4.8
|
Second Supplemental Indenture, dated as of June 13, 2014, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank National Association, including the form of 3.7500% Senior Notes due 2024 (Filed as Exhibit 4.2 to the Registrant's Current Report on Form 8-K filed on June 13, 2014 and incorporated herein by reference).
|
4.9
|
Third Supplemental Indenture, dated as of November 9, 2015, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank National Association, including the form of 4.000% Senior Notes due 2025 (Filed as Exhibit 4.2 to the Registrant's Current Report on Form 8-K filed on November 9, 2015 and incorporated herein by reference).
|
4.10
|
Indenture between Post Properties, Inc. and SunTrust Bank, as Trustee (Filed as Exhibit 4.1 to Post Properties’ Registration Statement on Form S-3 (File No. 333-42884), and incorporated herein by reference).
|
4.11
|
First Supplemental Indenture to the Indenture between the Post Apartment Homes, L.P., and SunTrust Bank, as Trustee (Filed as Exhibit 4.2 to Post Properties’ Registration Statement on Form S-3ASR (File No. 333-139581) and incorporated herein by reference).
|
4.12
|
Form of Post Apartment Homes, L.P. 4.75% Note due 2017 (Filed as Exhibit 4.1 to Post Properties’ Current Report on Form 8-K filed October 18, 2010 and incorporated herein by reference).
|
4.13
|
Form of Post Apartment Homes, L.P. 3.375% Note due 2022 (Filed as Exhibit 4.1 to Post Properties’ Current Report on Form 8-K filed November 7, 2012 and incorporated herein by reference).
|
10.1
|
Note Purchase Agreement, dated as of July 29, 2011, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and the purchasers of the notes party thereto (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on August 1, 2011 and incorporated herein by reference).
|
10.2
|
Note Purchase Agreement, dated as of August 31, 2012, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and the purchasers of the notes party thereto (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on September 4, 2012 and incorporated herein by reference).
|
10.3
|
Distribution Agreement, dated December 9, 2015, by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P. and J.P. Morgan Securities LLC (Filed as Exhibit 1.1 to the Registrant’s Current Report on Form 8-K filed on December 9, 2015 and incorporated herein by reference).
|
10.4
|
Distribution Agreement, dated December 9, 2015, by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P. and BMO Capital Markets Corp. (Filed as Exhibit 1.2 to the Registrant’s Current Report on Form 8-K filed on December 9, 2015 and incorporated herein by reference).
|
10.5
|
Distribution Agreement, dated December 9, 2015, by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P. and KeyBanc Capital Markets Inc. (Filed as Exhibit 1.3 to the Registrant’s Current Report on Form 8-K filed on December 9, 2015 and incorporated herein by reference).
|
10.6†
|
Employment Agreement between the Registrant and H. Eric Bolton, Jr., dated March 24, 2015 (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on March 24, 2015 and incorporated herein by reference).
|
10.7†
|
Non-Qualified Deferred Compensation Plan for Outside Company Directors as Amended Effective November 20, 2010 (Filed as Exhibit 10.7 to the Registrant’s Annual Report on Form 10-K filed on February 26, 2016 and incorporated herein by reference).
|
10.8†
|
Amended and Restated Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Appendix B to the Registrant’s Definitive Proxy Statement filed on April 16, 2014 and incorporated herein by reference).
|
10.9†
|
Form of Non-Qualified Stock Option Agreement for Company Employees under the Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Exhibit 10.20 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2013 and incorporated herein by reference).
|
10.10†
|
Form of Restricted Stock Award Agreement under the Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed on May 1, 2015 and incorporated herein by reference).
|
10.11†
|
Form of Incentive Stock Option Agreement for Company Employees under the Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Exhibit 10.22 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2013 and incorporated herein by reference).
|
10.12
|
MAA Non-Qualified Deferred Executive Compensation Retirement Plan Amended and Restated Effective January 1, 2016 (Filed as Exhibit 10.12 to the Registrant’s Annual Report on Form 10-K filed on February 26, 2016 and incorporated herein by reference).
|
10.13†
|
Form of Change in Control and Termination Agreement (Filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014 and incorporated herein by reference).
|
10.14
|
Second Amended and Restated Credit Agreement, dated as of October 15, 2015, by and among Mid-America Apartments, L.P., KeyBank National Association and the other lenders party thereto (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on October 16, 2015 and incorporated by reference herein).
|
10.15
|
First Amendment to Second Amended and Restated Credit Agreement, dated as of December 1, 2016, by and among Mid-America Apartments, L.P., KeyBank National Association and the other lenders party thereto (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on December 1, 2016 and incorporated by reference herein).
|
10.16†
|
Mid-America Apartment Communities, Inc. Indemnification Agreement (Filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed on December 1, 2016 and incorporated by reference herein).
|
10.17
|
Amended and Restated Post Properties Inc. 2003 Incentive Stock Plan (Filed as Exhibit 99.1 to the Registrant’s Registration Statement on Form S-8 filed on December 9, 2016 and incorporated herein by reference).
|
11
|
Statement re: computation of per share earnings (included within this Annual Report on Form 10-K).
|
12.1[1]
|
Statement re: computation of fixed charge coverage ratio for MAA
|
12.2
|
Statement re: computation of fixed charge coverage ratio for MAALP
|
21
|
List of Subsidiaries
|
23.1
|
Consent of Independent Registered Public Accounting Firm, Ernst & Young LLP for MAA
|
23.2
|
Consent of Independent Registered Public Accounting Firm, Ernst & Young LLP for MAALP
|
31.1
|
MAA Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
31.2
|
MAA Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
31.3
|
MAA LP Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
31.4
|
MAA LP Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1*
|
MAA Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.2*
|
MAA Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.3*
|
MAA LP Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.4*
|
MAA LP Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
101
|
The following financial information from Mid-America Apartment Communities, Inc.’s and MAA LP's Annual Report on Form 10-K for the period ended December 31, 2016, filed with the SEC on February 24, 2017, formatted in Extensible Business Reporting Language (XBRL): (i) the Consolidated Balance Sheets as of December 31, 2016 and December 31, 2015; (ii) the Consolidated Statements of Operations for the years ended December 31, 2016, 2015 and 2014; (iii) the Consolidated Statements of Cash Flows for the years ended December 31, 2016, 2015 and 2014; (iv) the Consolidated Statements of Equity for the years ended December 31, 2016, 2015 and 2014; and (v) Notes to Consolidated Financial Statements (Unaudited).
|
(b)
|
Exhibits:
|
(c)
|
Financial Statement Schedule:
|
|
|
MID-AMERICA APARTMENT COMMUNITIES, INC.
|
|
|
|
Date:
|
February 24, 2017
|
/s/ H. Eric Bolton, Jr.
|
|
|
H. Eric Bolton, Jr.
Chairman of the Board of Directors,
President and Chief Executive Officer
(Principal Executive Officer)
|
Date:
|
February 24, 2017
|
/s/ H. Eric Bolton, Jr.
|
|
|
H. Eric Bolton, Jr.
Chairman of the Board of Directors, President and Chief Executive Officer (Principal Executive Officer) |
|
|
|
Date:
|
February 24, 2017
|
/s/ Albert M. Campbell, III
|
|
|
Albert M. Campbell, III
Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
|
|
|
Date:
|
February 24, 2017
|
/s/ Russell R. French
|
|
|
Russell R. French
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ Alan B. Graf, Jr.
|
|
|
Alan B. Graf, Jr.
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ Toni Jennings
|
|
|
Toni Jennings
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ James K. Lowder
|
|
|
James K. Lowder
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ Thomas H. Lowder
|
|
|
Thomas H. Lowder
Director |
|
|
|
Date:
|
February 27, 2017
|
/s/ Monica McGurk
|
|
|
Monica McGurk
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ Claude B. Nielsen
|
|
|
Claude B. Nielsen
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ Philip W. Norwood
|
|
|
Philip W. Norwood
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ W. Reid Sanders
|
|
|
W. Reid Sanders
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ William B. Sansom
|
|
|
William B. Sansom
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ Gary Shorb
|
|
|
Gary Shorb
Director |
|
|
|
Date:
|
February 24, 2017
|
/s/ David P. Stockert
|
|
|
David P. Stockert
Director |
|
|
MID-AMERICA APARTMENTS, L.P.
|
|
|
a Tennessee Limited Partnership
|
|
|
By: Mid-America Apartment Communities, Inc., its general partner
|
|
|
|
Date:
|
February 24, 2017
|
/s/ H. Eric Bolton, Jr.
|
|
|
H. Eric Bolton, Jr.
Chairman of the Board of Directors,
President and Chief Executive Officer
(Principal Executive Officer)
|
Date:
|
February 24, 2017
|
/s/ H. Eric Bolton, Jr.
|
|
|
H. Eric Bolton, Jr.
Chairman of the Board of Directors,
President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
Date:
|
February 24, 2017
|
/s/ Albert M. Campbell, III
|
|
|
Albert M. Campbell, III
Executive Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|
|
|
Date:
|
February 24, 2017
|
/s/ Russell R. French
|
|
|
Russell R. French
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ Alan B. Graf, Jr.
|
|
|
Alan B. Graf, Jr.
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ Toni Jennings
|
|
|
Toni Jennings
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ James K. Lowder
|
|
|
James K. Lowder
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ Thomas H. Lowder
|
|
|
Thomas H. Lowder
Director
|
|
|
|
Date:
|
February 27, 2017
|
/s/ Monica McGurk
|
|
|
Monica McGurk
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ Claude B. Nielsen
|
|
|
Claude B. Nielsen
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ Philip W. Norwood
|
|
|
Philip W. Norwood
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ W. Reid Sanders
|
|
|
W. Reid Sanders
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ William B. Sansom
|
|
|
William B. Sansom
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ Gary Shorb
|
|
|
Gary Shorb
Director
|
|
|
|
Date:
|
February 24, 2017
|
/s/ David P. Stockert
|
|
|
David P. Stockert
Director
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Assets:
|
|
|
|
|
|
||
Real estate assets:
|
|
|
|
|
|
||
Land
|
$
|
1,816,008
|
|
|
$
|
926,532
|
|
Buildings and improvements
|
10,523,762
|
|
|
6,939,288
|
|
||
Furniture, fixtures and equipment
|
298,204
|
|
|
228,157
|
|
||
Development and capital improvements in progress
|
231,224
|
|
|
44,355
|
|
||
|
12,869,198
|
|
|
8,138,332
|
|
||
Less accumulated depreciation
|
(1,656,071
|
)
|
|
(1,482,368
|
)
|
||
|
11,213,127
|
|
|
6,655,964
|
|
||
|
|
|
|
||||
Undeveloped land
|
71,464
|
|
|
51,779
|
|
||
Corporate properties, net
|
12,778
|
|
|
8,812
|
|
||
Investments in real estate joint ventures
|
44,493
|
|
|
1,811
|
|
||
Real estate assets, net
|
11,341,862
|
|
|
6,718,366
|
|
||
|
|
|
|
||||
Cash and cash equivalents
|
33,536
|
|
|
37,559
|
|
||
Restricted cash
|
88,264
|
|
|
26,082
|
|
||
Deferred financing costs, net
|
5,065
|
|
|
5,232
|
|
||
Other assets
|
134,525
|
|
|
58,935
|
|
||
Goodwill
|
1,239
|
|
|
1,607
|
|
||
Total assets
|
$
|
11,604,491
|
|
|
$
|
6,847,781
|
|
|
|
|
|
||||
Liabilities and equity:
|
|
|
|
|
|
||
Liabilities:
|
|
|
|
|
|
||
Unsecured notes payable
|
$
|
3,180,624
|
|
|
$
|
2,141,332
|
|
Secured notes payable
|
1,319,088
|
|
|
1,286,236
|
|
||
Accounts payable
|
11,970
|
|
|
5,922
|
|
||
Fair market value of interest rate swaps
|
7,562
|
|
|
10,358
|
|
||
Accrued expenses and other liabilities
|
414,244
|
|
|
226,237
|
|
||
Security deposits
|
18,829
|
|
|
11,623
|
|
||
Total liabilities
|
4,952,317
|
|
|
3,681,708
|
|
||
|
|
|
|
||||
Redeemable common stock
|
10,073
|
|
|
8,250
|
|
||
|
|
|
|
||||
Shareholders' equity:
|
|
|
|
|
|
||
Preferred stock,
$0.01 par value per share, 20,000,000 shares authorized; 8.50% Series I Cumulative Redeemable Shares, liquidation preference $50 per share, 867,846 and 0 shares issued and outstanding at December 31, 2016 and December 31, 2015, respectively
|
9
|
|
|
—
|
|
||
Common stock,
$0.01 par value per share, 145,000,000 shares authorized; 113,518,212 and 75,408,571 shares issued and outstanding at December 31, 2016 and December 31, 2015, respectively
(1)
|
1,133
|
|
|
753
|
|
||
Additional paid-in capital
|
7,109,012
|
|
|
3,627,074
|
|
||
Accumulated distributions in excess of net income
|
(707,479
|
)
|
|
(634,141
|
)
|
||
Accumulated other comprehensive income (loss)
|
1,144
|
|
|
(1,589
|
)
|
||
Total MAA shareholders' equity
|
6,403,819
|
|
|
2,992,097
|
|
||
Noncontrolling interests - operating partnership units
|
235,976
|
|
|
165,726
|
|
||
Total Company's shareholders' equity
|
6,639,795
|
|
|
3,157,823
|
|
||
Noncontrolling interests - consolidated real estate entity
|
2,306
|
|
|
—
|
|
||
Total equity
|
6,642,101
|
|
|
3,157,823
|
|
||
Total liabilities and equity
|
$
|
11,604,491
|
|
|
$
|
6,847,781
|
|
(1)
|
Number of shares issued and outstanding represent total shares of common stock regardless of classification on the consolidated balance sheet. The number of shares classified as redeemable common stock on the consolidated balance sheet for December 31, 2016 and December 31, 2015 are
103,578
and
90,844
, respectively.
|
|
2016
|
|
2015
|
|
2014
|
||||||
Operating revenues:
|
|
|
|
|
|
|
|
|
|||
Rental revenues
|
$
|
1,033,609
|
|
|
$
|
952,196
|
|
|
$
|
902,177
|
|
Other property revenues
|
91,739
|
|
|
90,583
|
|
|
90,001
|
|
|||
Total property revenues
|
1,125,348
|
|
|
1,042,779
|
|
|
992,178
|
|
|||
Management fee income
|
—
|
|
|
—
|
|
|
154
|
|
|||
Total operating revenues
|
1,125,348
|
|
|
1,042,779
|
|
|
992,332
|
|
|||
Property operating expenses:
|
|
|
|
|
|
|
|
|
|||
Personnel
|
106,745
|
|
|
103,000
|
|
|
101,591
|
|
|||
Building repairs and maintenance
|
31,296
|
|
|
30,524
|
|
|
30,715
|
|
|||
Real estate taxes and insurance
|
142,784
|
|
|
129,618
|
|
|
123,419
|
|
|||
Utilities
|
93,000
|
|
|
89,769
|
|
|
89,150
|
|
|||
Landscaping
|
19,816
|
|
|
19,458
|
|
|
20,113
|
|
|||
Other operating
|
29,715
|
|
|
28,276
|
|
|
28,360
|
|
|||
Depreciation and amortization
|
322,958
|
|
|
294,520
|
|
|
301,812
|
|
|||
Total property operating expenses
|
746,314
|
|
|
695,165
|
|
|
695,160
|
|
|||
Acquisition expenses
|
2,928
|
|
|
2,777
|
|
|
2,388
|
|
|||
Property management expenses
|
34,093
|
|
|
30,990
|
|
|
32,095
|
|
|||
General and administrative expenses
|
29,040
|
|
|
25,716
|
|
|
20,909
|
|
|||
Merger related expenses
|
39,033
|
|
|
—
|
|
|
3,152
|
|
|||
Integration related expenses
|
1,790
|
|
|
—
|
|
|
8,395
|
|
|||
Income from continuing operations before non-operating items
|
272,150
|
|
|
288,131
|
|
|
230,233
|
|
|||
Interest and other non-property income (expense)
|
724
|
|
|
(368
|
)
|
|
770
|
|
|||
Interest expense
|
(129,947
|
)
|
|
(122,344
|
)
|
|
(123,953
|
)
|
|||
Loss on debt extinguishment
|
(83
|
)
|
|
(3,602
|
)
|
|
(2,586
|
)
|
|||
Net casualty gain (loss) after insurance and other settlement proceeds
|
448
|
|
|
473
|
|
|
(476
|
)
|
|||
Gain on sale of depreciable real estate assets excluded from discontinued operations
|
80,397
|
|
|
189,958
|
|
|
42,649
|
|
|||
Gain on sale of non-depreciable real estate assets
|
2,171
|
|
|
172
|
|
|
350
|
|
|||
Income before income tax expense
|
225,860
|
|
|
352,420
|
|
|
146,987
|
|
|||
Income tax expense
|
(1,699
|
)
|
|
(1,673
|
)
|
|
(2,050
|
)
|
|||
Income from continuing operations before joint venture activity
|
224,161
|
|
|
350,747
|
|
|
144,937
|
|
|||
Gain (loss) from real estate joint ventures
|
241
|
|
|
(2
|
)
|
|
6,009
|
|
|||
Income from continuing operations
|
224,402
|
|
|
350,745
|
|
|
150,946
|
|
|||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|||
Loss from discontinued operations before gain on sale
|
—
|
|
|
—
|
|
|
(63
|
)
|
|||
Gain on sale of discontinued operations
|
—
|
|
|
—
|
|
|
5,394
|
|
|||
Net income
|
224,402
|
|
|
350,745
|
|
|
156,277
|
|
|||
Net income attributable to noncontrolling interests
|
12,180
|
|
|
18,458
|
|
|
8,297
|
|
|||
Net income available for shareholders
|
212,222
|
|
|
332,287
|
|
|
147,980
|
|
|||
Dividends to MAA Series I preferred shareholders
|
307
|
|
|
—
|
|
|
—
|
|
|||
Net income available for MAA common shareholders
|
$
|
211,915
|
|
|
$
|
332,287
|
|
|
$
|
147,980
|
|
|
|
|
|
|
|
||||||
Earnings per common share - basic:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations available for common shareholders
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.90
|
|
Discontinued property operations
|
—
|
|
|
—
|
|
|
0.07
|
|
|||
Net income available for common shareholders
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
|
|
|
|
|
||||||
Earnings per common share - diluted:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations available for common shareholders
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.90
|
|
Discontinued property operations
|
—
|
|
|
—
|
|
|
0.07
|
|
|||
Net income available for common shareholders
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Consolidated net income
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
156,277
|
|
Other Comprehensive Income:
|
|
|
|
|
|
|
|
|
|||
Unrealized loss from the effective portion of derivative instruments
|
(1,500
|
)
|
|
(8,306
|
)
|
|
(12,335
|
)
|
|||
Reclassification adjustment for losses included in net income for the
effective portion of derivative instruments
|
4,364
|
|
|
7,064
|
|
|
11,785
|
|
|||
Total Comprehensive Income
|
227,266
|
|
|
349,503
|
|
|
155,727
|
|
|||
Less: comprehensive income attributable to noncontrolling interests
|
(12,311
|
)
|
|
(18,393
|
)
|
|
(8,267
|
)
|
|||
Comprehensive income attributable to MAA
|
$
|
214,955
|
|
|
$
|
331,110
|
|
|
$
|
147,460
|
|
|
Mid-America Apartment Communities, Inc. Shareholders
|
|
Noncontrolling Interest Operating Partnership
|
|
Noncontrolling Interest - Consolidated Real Estate Entity
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Additional Paid-In Capital
|
|
Accumulated
Distributions in Excess of Net Income
|
|
Accumulated
Other Comprehensive Income (Loss)
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Preferred Stock
|
|
Common Stock
|
|
|
|
|
|
|
Total Equity
|
|
Redeemable Stock
|
|||||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
EQUITY BALANCE DECEMBER 31, 2013
|
—
|
|
|
$
|
—
|
|
|
74,748
|
|
|
$
|
747
|
|
|
$
|
3,599,549
|
|
|
$
|
(653,593
|
)
|
|
$
|
108
|
|
|
$
|
166,726
|
|
|
$
|
—
|
|
|
$
|
3,113,537
|
|
|
$
|
5,050
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income attributable to controlling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
147,980
|
|
|
|
|
|
8,297
|
|
|
|
|
156,277
|
|
|
|
|
||||||||||
Other comprehensive income - derivative instruments (cash flow hedges)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(520
|
)
|
|
(30
|
)
|
|
|
|
(550
|
)
|
|
|
|
||||||||||
Issuance and registration of common shares
|
|
|
|
|
|
|
138
|
|
|
2
|
|
|
1,040
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
1,042
|
|
|
874
|
|
||||||||||
Shares repurchased and retired
|
|
|
|
|
|
|
(12
|
)
|
|
—
|
|
|
(465
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(465
|
)
|
|
|
|
||||||||||
Exercise of stock options
|
|
|
|
|
|
|
270
|
|
|
3
|
|
|
12,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,245
|
|
|
|
|
||||||||||
Shares issued in exchange for units
|
|
|
|
|
|
|
36
|
|
|
—
|
|
|
1,419
|
|
|
|
|
|
|
|
|
(1,419
|
)
|
|
|
|
—
|
|
|
|
|
||||||||||
Shares issued in exchange for redeemable stock
|
|
|
|
|
|
|
|
|
998
|
|
|
|
|
|
|
|
|
|
|
998
|
|
|
(998
|
)
|
|||||||||||||||||
Redeemable stock fair market value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(985
|
)
|
|
|
|
|
|
|
|
|
|
(985
|
)
|
|
985
|
|
||||||||||
Adjustment for Noncontrolling Interest Ownership in operating partnership
|
|
|
|
|
|
|
|
|
|
|
|
|
(144
|
)
|
|
|
|
|
|
|
144
|
|
|
|
|
—
|
|
|
|
|
|||||||||||
Amortization of unearned compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
4,631
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,631
|
|
|
|
|
||||||||||
Dividends on common stock ($2.9600 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(222,488
|
)
|
|
|
|
|
|
|
|
|
(222,488
|
)
|
|
|
|
|||||||||||
Dividends on noncontrolling interest units ($2.9600 per unit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,431
|
)
|
|
|
|
(12,431
|
)
|
|
|
|
|||||||||||
EQUITY BALANCE DECEMBER 31, 2014
|
—
|
|
|
$
|
—
|
|
|
75,180
|
|
|
$
|
752
|
|
|
$
|
3,619,270
|
|
|
$
|
(729,086
|
)
|
|
$
|
(412
|
)
|
|
$
|
161,287
|
|
|
$
|
—
|
|
|
$
|
3,051,811
|
|
|
$
|
5,911
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income attributable to controlling interest
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
332,287
|
|
|
—
|
|
|
18,458
|
|
|
|
|
350,745
|
|
|
—
|
|
||||||||||
Other comprehensive income - derivative instruments (cash flow hedges)
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,177
|
)
|
|
(65
|
)
|
|
|
|
(1,242
|
)
|
|
—
|
|
||||||||||
Issuance and registration of common shares
|
|
|
|
—
|
|
|
116
|
|
|
1
|
|
|
621
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
622
|
|
|
924
|
|
||||||||||
Shares repurchased and retired
|
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(958
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
(958
|
)
|
|
—
|
|
||||||||||
Exercise of stock options
|
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
420
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
420
|
|
|
—
|
|
||||||||||
Shares issued in exchange for units
|
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
1,121
|
|
|
—
|
|
|
—
|
|
|
(1,121
|
)
|
|
|
|
—
|
|
|
—
|
|
||||||||||
Redeemable stock fair market value
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
(1,415
|
)
|
|
—
|
|
|
—
|
|
|
|
|
(1,415
|
)
|
|
1,415
|
|
||||||||||
Adjustment for Noncontrolling Interest Ownership in operating partnership
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
(252
|
)
|
|
—
|
|
|
—
|
|
|
252
|
|
|
|
|
—
|
|
|
—
|
|
||||||||||
Amortization of unearned compensation
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
6,852
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
6,852
|
|
|
—
|
|
||||||||||
Dividends on common stock ($3.1300 per share)
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
(235,927
|
)
|
|
—
|
|
|
|
|
|
|
(235,927
|
)
|
|
—
|
|
|||||||||||
Dividends on noncontrolling interest units ($3.1300 per unit)
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,085
|
)
|
|
|
|
(13,085
|
)
|
|
—
|
|
||||||||||
EQUITY BALANCE DECEMBER 31, 2015
|
—
|
|
|
$
|
—
|
|
|
75,318
|
|
|
$
|
753
|
|
|
$
|
3,627,074
|
|
|
$
|
(634,141
|
)
|
|
$
|
(1,589
|
)
|
|
$
|
165,726
|
|
|
$
|
—
|
|
|
$
|
3,157,823
|
|
|
$
|
8,250
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income attributable to controlling interest
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
212,222
|
|
|
|
|
|
12,180
|
|
|
|
|
224,402
|
|
|
|
|
||||||||||
Other comprehensive income - derivative instruments (cash flow hedges)
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,733
|
|
|
131
|
|
|
|
|
2,864
|
|
|
|
|
||||||||||
Issuance and registration of common shares
|
|
|
|
—
|
|
|
38,097
|
|
|
380
|
|
|
3,406,150
|
|
|
|
|
|
|
|
|
72,759
|
|
|
|
|
3,479,289
|
|
|
1,240
|
|
||||||||||
Issuance and registration of preferred shares
|
868
|
|
|
9
|
|
|
|
|
|
|
64,824
|
|
|
|
|
|
|
|
|
|
|
64,833
|
|
|
|
||||||||||||||||
Shares repurchased and retired
|
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
(2,019
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,019
|
)
|
|
|
|
||||||||||
Shares issued in exchange for units
|
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
902
|
|
|
|
|
|
|
|
|
(902
|
)
|
|
|
|
—
|
|
|
|
|
||||||||||
Shares issued in exchange for redeemable stock
|
|
|
|
|
|
|
|
|
122
|
|
|
|
|
|
|
|
|
|
|
122
|
|
|
(122
|
)
|
|||||||||||||||||
Redeemable stock fair market value
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
(705
|
)
|
|
|
|
|
|
|
|
|
|
(705
|
)
|
|
705
|
|
||||||||||
Adjustment for Noncontrolling Interest Ownership in operating partnership
|
|
|
|
—
|
|
|
|
|
|
|
|
|
(192
|
)
|
|
|
|
|
|
|
|
192
|
|
|
|
|
—
|
|
|
|
|
||||||||||
Amortization of unearned compensation
|
|
|
|
—
|
|
|
|
|
|
|
|
12,151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,151
|
|
|
|
|
|||||||||||
Noncontrolling interest distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(226
|
)
|
|
|
|
(226
|
)
|
|
|
||||||||||||||||||
Dividends on preferred stock
|
|
|
|
|
|
|
|
|
|
|
(307
|
)
|
|
|
|
|
|
|
|
(307
|
)
|
|
|
||||||||||||||||||
Dividends on common stock ($3.3300 per share)
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
(284,548
|
)
|
|
|
|
|
|
|
|
|
(284,548
|
)
|
|
|
|
|||||||||||
Dividends on noncontrolling interest units ($3.3300 per unit)
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,884
|
)
|
|
|
|
(13,884
|
)
|
|
|
|
||||||||||
Acquired Capital from noncontrolling interests - consolidated real estate entity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,306
|
|
|
2,306
|
|
|
|
|||||||||||||||||
EQUITY BALANCE DECEMBER 31, 2016
|
868
|
|
|
$
|
9
|
|
|
113,415
|
|
|
$
|
1,133
|
|
|
$
|
7,109,012
|
|
|
$
|
(707,479
|
)
|
|
$
|
1,144
|
|
|
$
|
235,976
|
|
|
$
|
2,306
|
|
|
$
|
6,642,101
|
|
|
$
|
10,073
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|||
Consolidated net income
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
156,277
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
Retail revenue accretion
|
(150
|
)
|
|
(1,083
|
)
|
|
(27
|
)
|
|||
Depreciation and amortization
|
323,283
|
|
|
294,897
|
|
|
301,744
|
|
|||
Stock compensation expense
|
11,486
|
|
|
6,147
|
|
|
4,226
|
|
|||
Redeemable stock expense
|
557
|
|
|
924
|
|
|
874
|
|
|||
Amortization of debt premium and debt issuance costs
|
(9,820
|
)
|
|
(15,515
|
)
|
|
(21,282
|
)
|
|||
(Gain) loss from investments in real estate joint ventures
|
(241
|
)
|
|
6
|
|
|
(3,142
|
)
|
|||
(Gain) loss on debt extinguishment
|
(56
|
)
|
|
2,855
|
|
|
2,586
|
|
|||
Derivative interest credit
|
(2,806
|
)
|
|
(2,274
|
)
|
|
(3,084
|
)
|
|||
Settlement of forward swaps
|
—
|
|
|
(1,908
|
)
|
|
(3,625
|
)
|
|||
Gain on sale of non-depreciable real estate assets
|
(2,171
|
)
|
|
(172
|
)
|
|
(350
|
)
|
|||
Gain on sale of depreciable real estate assets
|
(80,397
|
)
|
|
(189,958
|
)
|
|
(42,649
|
)
|
|||
Gain on sale of discontinued operations
|
—
|
|
|
—
|
|
|
(5,394
|
)
|
|||
Net casualty (gain) loss and other settlement proceeds
|
(448
|
)
|
|
(473
|
)
|
|
476
|
|
|||
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
Restricted cash
|
(315
|
)
|
|
2,091
|
|
|
(8,704
|
)
|
|||
Other assets
|
9,822
|
|
|
12,475
|
|
|
2,013
|
|
|||
Accounts payable
|
(24,232
|
)
|
|
(2,578
|
)
|
|
(3,348
|
)
|
|||
Accrued expenses and other
|
34,458
|
|
|
6,307
|
|
|
7,543
|
|
|||
Security deposits
|
667
|
|
|
1,235
|
|
|
1,244
|
|
|||
Net cash provided by operating activities
|
484,039
|
|
|
463,721
|
|
|
385,378
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|||
Purchases of real estate and other assets
|
(339,186
|
)
|
|
(328,193
|
)
|
|
(309,174
|
)
|
|||
Normal capital improvements
|
(80,392
|
)
|
|
(88,486
|
)
|
|
(90,201
|
)
|
|||
Construction capital and other improvements
|
(7,338
|
)
|
|
(7,848
|
)
|
|
(7,998
|
)
|
|||
Renovations to existing real estate assets
|
(37,316
|
)
|
|
(30,957
|
)
|
|
(21,089
|
)
|
|||
Development
|
(58,931
|
)
|
|
(38,730
|
)
|
|
(70,788
|
)
|
|||
Distributions from real estate joint ventures
|
1,999
|
|
|
6
|
|
|
15,964
|
|
|||
Contributions to real estate joint ventures
|
—
|
|
|
(32
|
)
|
|
—
|
|
|||
Proceeds from disposition of real estate assets
|
296,700
|
|
|
358,017
|
|
|
254,638
|
|
|||
Funding of escrow for future acquisitions
|
(58,259
|
)
|
|
8
|
|
|
24,884
|
|
|||
Acquisition of Post, net of cash acquired
|
(427,764
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash used in investing activities
|
(710,487
|
)
|
|
(136,215
|
)
|
|
(203,764
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
Net change in credit lines
|
335,000
|
|
|
(180,900
|
)
|
|
(157,184
|
)
|
|||
Proceeds from notes payable
|
300,000
|
|
|
395,960
|
|
|
396,855
|
|
|||
Principal payments on notes payable
|
(146,026
|
)
|
|
(279,077
|
)
|
|
(260,347
|
)
|
|||
Payment of deferred financing costs
|
(2,395
|
)
|
|
(7,690
|
)
|
|
(4,992
|
)
|
|||
Repurchase of common stock
|
(2,019
|
)
|
|
(958
|
)
|
|
(465
|
)
|
|||
Proceeds from issuances of common shares
|
291
|
|
|
622
|
|
|
1,042
|
|
|||
Exercise of stock options
|
—
|
|
|
420
|
|
|
12,245
|
|
|||
Dividends paid on preferred shares
|
(924
|
)
|
|
—
|
|
|
—
|
|
|||
Distributions to noncontrolling interests
|
(13,850
|
)
|
|
(12,898
|
)
|
|
(12,290
|
)
|
|||
Dividends paid on common shares
|
(247,652
|
)
|
|
(232,079
|
)
|
|
(219,158
|
)
|
|||
Net cash provided by (used in) financing activities
|
222,425
|
|
|
(316,600
|
)
|
|
(244,294
|
)
|
|||
Net (decrease) increase in cash and cash equivalents
|
(4,023
|
)
|
|
10,906
|
|
|
(62,680
|
)
|
|||
Cash and cash equivalents, beginning of period
|
37,559
|
|
|
26,653
|
|
|
89,333
|
|
|||
Cash and cash equivalents, end of period
|
$
|
33,536
|
|
|
$
|
37,559
|
|
|
$
|
26,653
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|||
Interest paid
|
$
|
144,843
|
|
|
$
|
140,811
|
|
|
$
|
146,202
|
|
Income taxes paid
|
$
|
1,582
|
|
|
$
|
2,103
|
|
|
$
|
1,596
|
|
Supplemental disclosure of noncash investing and financing activities:
|
|
|
|
|
|
||||||
Conversion of OP Units to shares of common stock
|
$
|
902
|
|
|
$
|
1,121
|
|
|
$
|
1,419
|
|
Accrued construction in progress
|
$
|
31,491
|
|
|
$
|
5,873
|
|
|
$
|
6,626
|
|
Interest capitalized
|
$
|
2,073
|
|
|
$
|
1,655
|
|
|
$
|
1,722
|
|
Mark-to-market adjustment on derivative instruments
|
$
|
5,670
|
|
|
$
|
2,963
|
|
|
$
|
6,159
|
|
Fair value adjustment on debt assumed
|
$
|
8,864
|
|
|
$
|
—
|
|
|
$
|
5,284
|
|
Loan assumption
|
$
|
586,744
|
|
|
$
|
—
|
|
|
$
|
93,049
|
|
Purchase price for Post merger
|
$
|
4,006,586
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Assets:
|
|
|
|
||||
Real estate assets:
|
|
|
|
||||
Land
|
$
|
1,816,008
|
|
|
$
|
926,532
|
|
Buildings and improvements
|
10,523,762
|
|
|
6,939,288
|
|
||
Furniture, fixtures and equipment
|
298,204
|
|
|
228,157
|
|
||
Development and capital improvements in progress
|
231,224
|
|
|
44,355
|
|
||
|
12,869,198
|
|
|
8,138,332
|
|
||
Less accumulated depreciation
|
(1,656,071
|
)
|
|
(1,482,368
|
)
|
||
|
11,213,127
|
|
|
6,655,964
|
|
||
|
|
|
|
||||
Undeveloped land
|
71,464
|
|
|
51,779
|
|
||
Corporate properties, net
|
12,778
|
|
|
8,812
|
|
||
Investments in real estate joint ventures
|
44,493
|
|
|
1,811
|
|
||
Real estate assets, net
|
11,341,862
|
|
|
6,718,366
|
|
||
|
|
|
|
||||
Cash and cash equivalents
|
33,536
|
|
|
37,559
|
|
||
Restricted cash
|
88,264
|
|
|
26,082
|
|
||
Deferred financing costs, net
|
5,065
|
|
|
5,232
|
|
||
Other assets
|
134,525
|
|
|
58,935
|
|
||
Goodwill
|
1,239
|
|
|
1,607
|
|
||
Total assets
|
$
|
11,604,491
|
|
|
$
|
6,847,781
|
|
|
|
|
|
||||
Liabilities and Capital:
|
|
|
|
|
|
||
Liabilities:
|
|
|
|
|
|
||
Unsecured notes payable
|
$
|
3,180,624
|
|
|
$
|
2,141,332
|
|
Secured notes payable
|
1,319,088
|
|
|
1,286,236
|
|
||
Accounts payable
|
11,970
|
|
|
5,922
|
|
||
Fair market value of interest rate swaps
|
7,562
|
|
|
10,358
|
|
||
Accrued expenses and other liabilities
|
414,244
|
|
|
226,237
|
|
||
Security deposits
|
18,829
|
|
|
11,623
|
|
||
Due to general partner
|
19
|
|
|
19
|
|
||
Total liabilities
|
4,952,336
|
|
|
3,681,727
|
|
||
|
|
|
|
||||
Redeemable common units
|
10,073
|
|
|
8,250
|
|
||
|
|
|
|
||||
Operating Partnership Capital:
|
|
|
|
|
|
||
Preferred Units: 867,846 Preferred Units outstanding at December 31, 2016 and 0 Preferred Units outstanding at December 31, 2015.
|
64,833
|
|
|
—
|
|
||
Common Units:
|
|
|
|
||||
General partner: 113,518,212 OP Units outstanding at December 31, 2016 and 75,408,571 OP Units outstanding at December 31, 2015
(1)
|
6,337,721
|
|
|
2,993,696
|
|
||
Limited partners: 4,220,403 OP Units outstanding at December 31, 2016 and 4,162,996 OP Units outstanding at December 31, 2015
(1)
|
235,976
|
|
|
165,726
|
|
||
Accumulated other comprehensive income (loss)
|
1,246
|
|
|
(1,618
|
)
|
||
Total operating partners' capital
|
6,639,776
|
|
|
3,157,804
|
|
||
Noncontrolling interests - consolidated real estate entity
|
2,306
|
|
|
—
|
|
||
Total capital
|
6,642,082
|
|
|
3,157,804
|
|
||
Total liabilities and capital
|
$
|
11,604,491
|
|
|
$
|
6,847,781
|
|
(1)
|
Number of units outstanding represent total OP Units regardless of classification on the consolidated balance sheet. The number of units classified as redeemable common units on the consolidated balance sheet at
December 31, 2016
and
December 31, 2015
are
103,578
and
90,844
, respectively.
|
|
2016
|
|
2015
|
|
2014
|
||||||
Operating revenues:
|
|
|
|
|
|
||||||
Rental revenues
|
$
|
1,033,609
|
|
|
$
|
952,196
|
|
|
$
|
902,177
|
|
Other property revenues
|
91,739
|
|
|
90,583
|
|
|
90,001
|
|
|||
Total property revenues
|
1,125,348
|
|
|
1,042,779
|
|
|
992,178
|
|
|||
Management fee income
|
—
|
|
|
—
|
|
|
154
|
|
|||
Total operating revenues
|
1,125,348
|
|
|
1,042,779
|
|
|
992,332
|
|
|||
Property operating expenses:
|
|
|
|
|
|
|
|
|
|||
Personnel
|
106,745
|
|
|
103,000
|
|
|
101,591
|
|
|||
Building repairs and maintenance
|
31,296
|
|
|
30,524
|
|
|
30,715
|
|
|||
Real estate taxes and insurance
|
142,784
|
|
|
129,618
|
|
|
123,419
|
|
|||
Utilities
|
93,000
|
|
|
89,769
|
|
|
89,150
|
|
|||
Landscaping
|
19,816
|
|
|
19,458
|
|
|
20,113
|
|
|||
Other operating
|
29,715
|
|
|
28,276
|
|
|
28,360
|
|
|||
Depreciation and amortization
|
322,958
|
|
|
294,520
|
|
|
301,812
|
|
|||
Total property operating expenses
|
746,314
|
|
|
695,165
|
|
|
695,160
|
|
|||
Acquisition expenses
|
2,928
|
|
|
2,777
|
|
|
2,388
|
|
|||
Property management expenses
|
34,093
|
|
|
30,990
|
|
|
32,095
|
|
|||
General and administrative expenses
|
29,040
|
|
|
25,716
|
|
|
20,909
|
|
|||
Merger related expenses
|
39,033
|
|
|
—
|
|
|
3,152
|
|
|||
Integration related expenses
|
1,790
|
|
|
—
|
|
|
8,395
|
|
|||
Income from continuing operations before non-operating items
|
272,150
|
|
|
288,131
|
|
|
230,233
|
|
|||
Interest and other non-property income (expense)
|
724
|
|
|
(368
|
)
|
|
770
|
|
|||
Interest expense
|
(129,947
|
)
|
|
(122,344
|
)
|
|
(123,953
|
)
|
|||
Loss on debt extinguishment
|
(83
|
)
|
|
(3,602
|
)
|
|
(2,586
|
)
|
|||
Net casualty gain (loss) after insurance and other settlement proceeds
|
448
|
|
|
473
|
|
|
(476
|
)
|
|||
Gain on sale of depreciable real estate assets excluded from discontinued operations
|
80,397
|
|
|
189,958
|
|
|
42,649
|
|
|||
Gain on sale of non-depreciable real estate assets
|
2,171
|
|
|
172
|
|
|
350
|
|
|||
Income before income tax expense
|
225,860
|
|
|
352,420
|
|
|
146,987
|
|
|||
Income tax expense
|
(1,699
|
)
|
|
(1,673
|
)
|
|
(2,050
|
)
|
|||
Income from continuing operations before joint venture activity
|
224,161
|
|
|
350,747
|
|
|
144,937
|
|
|||
Gain (loss) from real estate joint ventures
|
241
|
|
|
(2
|
)
|
|
6,009
|
|
|||
Income from continuing operations
|
224,402
|
|
|
350,745
|
|
|
150,946
|
|
|||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|||
Loss from discontinued operations before gain on sale
|
—
|
|
|
—
|
|
|
(63
|
)
|
|||
Gain on sale of discontinued operations
|
—
|
|
|
—
|
|
|
5,394
|
|
|||
Net income
|
224,402
|
|
|
350,745
|
|
|
156,277
|
|
|||
Dividends to preferred unitholders
|
307
|
|
|
—
|
|
|
—
|
|
|||
Net income available for Mid-America Apartments, L.P. common unitholders
|
$
|
224,095
|
|
|
$
|
350,745
|
|
|
$
|
156,277
|
|
|
|
|
|
|
|
||||||
Earnings per common unit - basic:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations available for common unitholders
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.90
|
|
Income from discontinued operations available for common unitholders
|
—
|
|
|
—
|
|
|
0.07
|
|
|||
Net income available for common unitholders
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
|
|
|
|
|
||||||
Earnings per common unit - diluted:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations available for common unitholders
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.90
|
|
Income from discontinued operations available for common unitholders
|
—
|
|
|
—
|
|
|
0.07
|
|
|||
Net income available for common unitholders
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Consolidated net income
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
156,277
|
|
Other comprehensive income:
|
|
|
|
|
|
||||||
Unrealized loss from the effective portion of derivative instruments
|
(1,500
|
)
|
|
(8,306
|
)
|
|
(12,335
|
)
|
|||
Reclassification adjustment for losses included in net income for the effective portion of derivative instruments
|
4,364
|
|
|
7,064
|
|
|
11,785
|
|
|||
Comprehensive income attributable to Mid-America Apartments, L.P.
|
$
|
227,266
|
|
|
$
|
349,503
|
|
|
$
|
155,727
|
|
|
|
|
|
|
|
||||||
See accompanying notes to consolidated financial statements.
|
|
|
Mid-America Apartments, L.P. Unitholders
|
|
Noncontrolling Interest - Consolidated Real Estate Entity
|
Total Partnership Capital
|
Redeemable Units
|
||||||||||||||||||||
|
|
Limited Partner
|
|
General Partner
|
|
Preferred Units
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
|||||||||||||||||
CAPITAL BALANCE DECEMBER 31, 2013
|
|
$
|
166,746
|
|
|
$
|
2,946,598
|
|
|
$
|
—
|
|
|
$
|
174
|
|
|
$
|
—
|
|
$
|
3,113,518
|
|
$
|
5,050
|
|
Net income
|
|
8,297
|
|
|
147,980
|
|
|
—
|
|
|
—
|
|
|
—
|
|
156,277
|
|
—
|
|
|||||||
Other comprehensive income - derivative instruments (cash flow hedges)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(550
|
)
|
|
—
|
|
(550
|
)
|
—
|
|
|||||||
Issuance of units
|
|
—
|
|
|
1,042
|
|
|
—
|
|
|
—
|
|
|
—
|
|
1,042
|
|
874
|
|
|||||||
Units repurchased and retired
|
|
—
|
|
|
(465
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(465
|
)
|
—
|
|
|||||||
Exercise of unit options
|
|
—
|
|
|
12,245
|
|
|
—
|
|
|
—
|
|
|
—
|
|
12,245
|
|
—
|
|
|||||||
General partner units issued in exchange for limited partner units
|
|
(1,419
|
)
|
|
1,419
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
Units issued in exchange for redeemable units
|
|
|
|
998
|
|
|
—
|
|
|
—
|
|
|
—
|
|
998
|
|
(998
|
)
|
||||||||
Redeemable units fair market value adjustment
|
|
—
|
|
|
(985
|
)
|
|
—
|
|
|
—
|
|
|
|
(985
|
)
|
985
|
|
||||||||
Adjustment for limited partners' capital at redemption value
|
|
117
|
|
|
(117
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
Amortization of unearned compensation
|
|
—
|
|
|
4,631
|
|
|
—
|
|
|
—
|
|
|
—
|
|
4,631
|
|
—
|
|
|||||||
Distributions ($2.9600 per unit)
|
|
(12,431
|
)
|
|
(222,488
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(234,919
|
)
|
—
|
|
|||||||
CAPITAL BALANCE DECEMBER 31, 2014
|
|
$
|
161,310
|
|
|
$
|
2,890,858
|
|
|
$
|
—
|
|
|
$
|
(376
|
)
|
|
$
|
—
|
|
$
|
3,051,792
|
|
$
|
5,911
|
|
Net income
|
|
18,458
|
|
|
332,287
|
|
|
—
|
|
|
—
|
|
|
—
|
|
350,745
|
|
—
|
|
|||||||
Other comprehensive income - derivative instruments (cash flow hedges)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,242
|
)
|
|
—
|
|
(1,242
|
)
|
—
|
|
|||||||
Issuance of units
|
|
—
|
|
|
622
|
|
|
—
|
|
|
—
|
|
|
—
|
|
622
|
|
924
|
|
|||||||
Units repurchased and retired
|
|
—
|
|
|
(958
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(958
|
)
|
—
|
|
|||||||
Exercise of unit options
|
|
—
|
|
|
420
|
|
|
—
|
|
|
—
|
|
|
—
|
|
420
|
|
—
|
|
|||||||
General partner units issued in exchange for limited partner units
|
|
(1,121
|
)
|
|
1,121
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
Units issued in exchange for redeemable units
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
Redeemable units fair market value adjustment
|
|
—
|
|
|
(1,415
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(1,415
|
)
|
1,415
|
|
|||||||
Adjustment for limited partners' capital at redemption value
|
|
164
|
|
|
(164
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
Amortization of unearned compensation
|
|
—
|
|
|
6,852
|
|
|
—
|
|
|
—
|
|
|
—
|
|
6,852
|
|
—
|
|
|||||||
Distributions ($3.1300 per unit)
|
|
(13,085
|
)
|
|
(235,927
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(249,012
|
)
|
—
|
|
|||||||
CAPITAL BALANCE DECEMBER 31, 2015
|
|
$
|
165,726
|
|
|
$
|
2,993,696
|
|
|
$
|
—
|
|
|
$
|
(1,618
|
)
|
|
$
|
—
|
|
$
|
3,157,804
|
|
$
|
8,250
|
|
Net income
|
|
12,180
|
|
|
211,915
|
|
|
307
|
|
|
—
|
|
|
—
|
|
224,402
|
|
—
|
|
|||||||
Other comprehensive income - derivative instruments (cash flow hedges)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,864
|
|
|
—
|
|
2,864
|
|
—
|
|
|||||||
Issuance of units
|
|
72,759
|
|
|
3,406,530
|
|
|
64,833
|
|
|
—
|
|
|
—
|
|
3,544,122
|
|
1,240
|
|
|||||||
Units repurchased and retired
|
|
—
|
|
|
(2,019
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(2,019
|
)
|
—
|
|
|||||||
Exercise of unit options
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
General partner units issued in exchange for limited partner units
|
|
(902
|
)
|
|
902
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
Units issued in exchange for redeemable units
|
|
—
|
|
|
122
|
|
|
—
|
|
|
—
|
|
|
—
|
|
122
|
|
(122
|
)
|
|||||||
Redeemable units fair market value adjustment
|
|
—
|
|
|
(705
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(705
|
)
|
705
|
|
|||||||
Adjustment for limited partners' capital at redemption value
|
|
323
|
|
|
(323
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
Amortization of unearned compensation
|
|
—
|
|
|
12,151
|
|
|
—
|
|
|
—
|
|
|
—
|
|
12,151
|
|
—
|
|
|||||||
Noncontrolling Interest Distribution
|
|
(226
|
)
|
|
|
|
|
|
|
|
|
(226
|
)
|
|
||||||||||||
Distributions to preferred unitholders
|
|
—
|
|
|
—
|
|
|
(307
|
)
|
|
—
|
|
|
—
|
|
(307
|
)
|
—
|
|
|||||||
Distributions ($3.3300 per unit)
|
|
(13,884
|
)
|
|
(284,548
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
(298,432
|
)
|
—
|
|
|||||||
Acquired Capital from noncontrolling interests - consolidated real estate entity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,306
|
|
2,306
|
|
—
|
|
|||||||
CAPITAL BALANCE December 31, 2016
|
|
$
|
235,976
|
|
|
$
|
6,337,721
|
|
|
$
|
64,833
|
|
|
$
|
1,246
|
|
|
$
|
2,306
|
|
$
|
6,642,082
|
|
$
|
10,073
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Consolidated net income
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
156,277
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
Retail revenue accretion
|
(150
|
)
|
|
(1,083
|
)
|
|
(27
|
)
|
|||
Depreciation and amortization
|
323,283
|
|
|
294,897
|
|
|
301,744
|
|
|||
Stock compensation expense
|
11,486
|
|
|
6,147
|
|
|
4,226
|
|
|||
Redeemable units expense
|
557
|
|
|
924
|
|
|
874
|
|
|||
Amortization of debt premium and debt issuance costs
|
(9,820
|
)
|
|
(15,515
|
)
|
|
(21,282
|
)
|
|||
(Gain) loss from investments in real estate joint ventures
|
(241
|
)
|
|
6
|
|
|
(3,142
|
)
|
|||
(Gain) loss on debt extinguishment
|
(56
|
)
|
|
2,855
|
|
|
2,586
|
|
|||
Derivative interest credit
|
(2,806
|
)
|
|
(2,274
|
)
|
|
(3,084
|
)
|
|||
Settlement of forward swaps
|
—
|
|
|
(1,908
|
)
|
|
(3,625
|
)
|
|||
Gain on sale of non-depreciable real estate assets
|
(2,171
|
)
|
|
(172
|
)
|
|
(350
|
)
|
|||
Gain on sale of depreciable real estate assets
|
(80,397
|
)
|
|
(189,958
|
)
|
|
(42,649
|
)
|
|||
Gain on sale of discontinued operations
|
—
|
|
|
—
|
|
|
(5,394
|
)
|
|||
Net casualty (gain) loss and other settlement proceeds
|
(448
|
)
|
|
(473
|
)
|
|
476
|
|
|||
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
Restricted cash
|
(315
|
)
|
|
2,091
|
|
|
(8,704
|
)
|
|||
Other assets
|
9,822
|
|
|
12,475
|
|
|
2,013
|
|
|||
Accounts payable
|
(24,232
|
)
|
|
(2,578
|
)
|
|
(3,348
|
)
|
|||
Accrued expenses and other
|
34,458
|
|
|
6,307
|
|
|
7,543
|
|
|||
Security deposits
|
667
|
|
|
1,235
|
|
|
1,244
|
|
|||
Net cash provided by operating activities
|
484,039
|
|
|
463,721
|
|
|
385,378
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|||
Purchases of real estate and other assets
|
(339,186
|
)
|
|
(328,193
|
)
|
|
(309,174
|
)
|
|||
Normal capital improvements
|
(80,392
|
)
|
|
(88,486
|
)
|
|
(90,201
|
)
|
|||
Construction capital and other improvements
|
(7,338
|
)
|
|
(7,848
|
)
|
|
(7,998
|
)
|
|||
Renovations to existing real estate assets
|
(37,316
|
)
|
|
(30,957
|
)
|
|
(21,089
|
)
|
|||
Development
|
(58,931
|
)
|
|
(38,730
|
)
|
|
(70,788
|
)
|
|||
Distributions from real estate joint ventures
|
1,999
|
|
|
6
|
|
|
15,964
|
|
|||
Contributions to real estate joint ventures
|
—
|
|
|
(32
|
)
|
|
—
|
|
|||
Proceeds from disposition of real estate assets
|
296,700
|
|
|
358,017
|
|
|
254,638
|
|
|||
Funding of escrow for future acquisitions
|
(58,259
|
)
|
|
8
|
|
|
24,884
|
|
|||
Acquisition of Post, net of cash acquired
|
(427,764
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash used in investing activities
|
(710,487
|
)
|
|
(136,215
|
)
|
|
(203,764
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
Net change in credit lines
|
335,000
|
|
|
(180,900
|
)
|
|
(157,184
|
)
|
|||
Proceeds from notes payable
|
300,000
|
|
|
395,960
|
|
|
396,855
|
|
|||
Principal payments on notes payable
|
(146,026
|
)
|
|
(279,077
|
)
|
|
(260,347
|
)
|
|||
Payment of deferred financing costs
|
(2,395
|
)
|
|
(7,690
|
)
|
|
(4,992
|
)
|
|||
Repurchase of common units
|
(2,019
|
)
|
|
(958
|
)
|
|
(465
|
)
|
|||
Distributions paid on preferred units
|
(924
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from issuances of common units
|
291
|
|
|
622
|
|
|
1,042
|
|
|||
Exercise of unit options
|
—
|
|
|
420
|
|
|
12,245
|
|
|||
Distributions paid on common units
|
(261,502
|
)
|
|
(244,977
|
)
|
|
(231,448
|
)
|
|||
Net cash provided by (used in) financing activities
|
222,425
|
|
|
(316,600
|
)
|
|
(244,294
|
)
|
|||
Net (decrease) increase in cash and cash equivalents
|
(4,023
|
)
|
|
10,906
|
|
|
(62,680
|
)
|
|||
Cash and cash equivalents, beginning of period
|
37,559
|
|
|
26,653
|
|
|
89,333
|
|
|||
Cash and cash equivalents, end of period
|
$
|
33,536
|
|
|
$
|
37,559
|
|
|
$
|
26,653
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|||
Interest paid
|
$
|
144,843
|
|
|
$
|
140,811
|
|
|
$
|
146,202
|
|
Income taxes paid
|
$
|
1,582
|
|
|
$
|
2,103
|
|
|
$
|
1,596
|
|
Supplemental disclosure of noncash investing and financing activities:
|
|
|
|
|
|
||||||
Accrued construction in progress
|
$
|
31,491
|
|
|
$
|
5,873
|
|
|
$
|
6,626
|
|
Interest capitalized
|
$
|
2,073
|
|
|
$
|
1,655
|
|
|
$
|
1,722
|
|
Mark-to-market adjustment on derivative instruments
|
$
|
5,670
|
|
|
$
|
2,963
|
|
|
$
|
6,159
|
|
Fair value adjustment on debt assumed
|
$
|
8,864
|
|
|
$
|
—
|
|
|
$
|
5,284
|
|
Loan assumption
|
$
|
586,744
|
|
|
$
|
—
|
|
|
$
|
93,049
|
|
Purchase price for Post merger
|
$
|
4,006,586
|
|
|
$
|
—
|
|
|
$
|
—
|
|
1.
|
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
•
|
enhances a readers' understanding of MAA and the Operating Partnership by enabling the reader to view the business as a whole in the same manner that management views and operates the business;
|
•
|
eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both MAA and the Operating Partnership.
|
Standard
|
Description
|
Date of Adoption
|
Effect on the Financial Statements or Other Significant Matters
|
Accounting Standards Update (ASU) 2015-02 ,
Consolidation (Topic 810)
|
ASU 2015-02, affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. Specifically, the amendments: (i) modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities ("VIEs") or voting interest entities, (ii) eliminate the presumption that a general partner should consolidate a limited partnership, (iii) affect the consolidated analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships and (iv) provide a scope exception for certain entities.
|
This ASU is effective for annual periods ending after December 15, 2015. We adopted this ASU effective January 1, 2016.
|
We adopted this ASU effective January 1, 2016, and there was no material effect on our consolidated financial position or results of operations taken as a whole. While adoption of the new standard did not result in the consolidation of entities not previously consolidated or the de-consolidation of any entities previously consolidated, the Operating Partnership is now classified as a VIE as the limited partners lack substantive kick-out rights and substantive participating rights. Thus, the Company is the primary beneficiary of, and continues to consolidate MAALP.
|
ASU 2015-16 ,
Simplifying the Accounting for Measurement -Period Adjustments
|
This ASU was issued to simplify the accounting for business combinations, specifically as it relates to measurement-period adjustments. Acquiring entities in a business combination must recognize measurement-period adjustments in the reporting period in which the adjustment amounts are determined. Also, ASU 2015-16 requires entities to present separately on the face of the income statement (or disclose in the notes to the financial statements) the portion of the amount recorded in the current period earnings, by line item, that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date.
|
This ASU is effective for annual periods ending after December 15, 2015. We adopted this ASU effective January 1, 2016.
|
Adoption of this ASU did not have a significant impact on our consolidated financial statements; however, as noted in Note 2, Business Combinations, we will continue to monitor these adjustments related to the Post Merger as the measurement period remains open for twelve months following the 12/1/16 Merger date.
|
ASU 2014-16
- Derivatives and Hedging (Topic 815), Determining Whether the Host Contract in a Hybrid Financial Instrument Issued in the Form of a Share Is More Akin to Debt or to Equity
|
This ASU clarifies how U.S. GAAP should be applied in determining whether the nature of a host contract in a hybrid financial instrument that is issued in the form of a share is more akin to debt or equity and in evaluating whether the economic characteristics and risks of an embedded feature are "clearly and closely related" to its host contract.
|
This ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after 15 December 2015. We adopted this ASU effective January 1, 2016.
|
Upon initial adoption on January 1, 2016, this ASU did not have an impact on our consolidated financial statements and disclosures. However, as a result of the issuance of the MAA Series I preferred stock resulting from the merger on December 1, 2016, we identified a redemption feature embedded in this preferred stock and determined that we were required to bifurcate the value associated with this feature from its host instrument, the preferred shares, and account for it as a freestanding derivative on the balance sheet at fair value as a result of the call option in accordance with this guidance in ASC 815. (See Note 7 and 8 for details and referenced impact to our consolidated financial statements and disclosures).
|
ASU 2016-18,
Statement of Cash Flows (Topic 230):Restricted Cash (A Consensus of the FASB Emerging Issues Task Force)
|
This ASU requires restricted cash to be presented with cash and cash equivalents when reconciling the beginning and ending amounts in the statements of cash flows.
|
This ASU is effective for interim and annual periods beginning after December 15, 2017, and early adoption is permitted.
|
The update should be applied retrospectively to each period presented. We expect to adopt ASU 2016-15 as of January 1, 2018. We currently report the change in restricted cash within the investing activities in our consolidated statement of cash flows. If we were to early adopt in 2017, cash and cash equivalents reported in our consolidated statements of cash flows would increase by approximately $88.3 million and $26.1 million in 2016 and 2015, respectively, to reflect the restricted cash balances. Additionally, net cash used in investing activities would increase by $58.3 million in 2016 and decrease by $8 thousand in 2015.
|
ASU 2017-01,
Clarifying the Definition of a Business (Topic 805)
|
This ASU clarifies the definition of a business and provides further guidance for evaluating whether a transaction will be accounted for as an acquisition of an asset or a business.
|
This ASU is effective for interim and annual periods beginning after December 15, 2017, and early adoption is permitted.
|
The update should be applied prospectively. We adopted ASU 2017-01 as of January 1, 2017 and the adoption did not require any additional disclosures. We believe most of our future acquisitions of operating properties will qualify as asset acquisitions and most future transaction costs associated with these acquisitions will be capitalized.
|
Land
|
$
|
875,737
|
|
Buildings and improvements
|
3,401,983
|
|
|
Furniture, fixtures and equipment
|
81,389
|
|
|
Development and capital improvements in progress
|
184,044
|
|
|
Undeveloped land
|
24,200
|
|
|
Commercial properties, net
|
3,610
|
|
|
Investment in real estate joint venture
|
44,435
|
|
|
Lease intangible assets
|
53,192
|
|
|
Cash and cash equivalents
|
34,292
|
|
|
Restricted cash
|
3,608
|
|
|
Deferred costs and other assets, excluding lease intangible assets
|
40,473
|
|
|
Total assets acquired
|
4,746,963
|
|
|
|
|
||
Notes payable
|
(595,609)
|
|
|
Fair market value of interest rate swaps
|
(2,118)
|
|
|
Lease intangible liabilities
|
(1,661)
|
|
|
Accounts payable, accrued expenses, and other liabilities
|
(138,683)
|
|
|
Total liabilities assumed, including debt
|
(738,071
|
)
|
|
|
|
||
Noncontrolling interests - consolidated real estate entity
|
(2,306
|
)
|
|
|
|
||
Total purchase price
|
$
|
4,006,586
|
|
|
Pro forma (Unaudited)
|
||||||
|
Period Ended December 31,
(in thousands, except per share data)
|
||||||
|
2016
|
|
2015
|
||||
Total revenue
|
$
|
1,494,298
|
|
|
$
|
1,426,785
|
|
Net income available to common shareholders
|
$
|
296,084
|
|
|
$
|
330,886
|
|
Earnings per share, diluted
|
$
|
2.61
|
|
|
$
|
2.90
|
|
(dollars and shares in thousands, except per share amounts)
|
Years ended December 31,
|
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
|
||||||
Shares Outstanding
|
|
|
|
|
|
|
||||||
Weighted average common shares - basic
|
78,502
|
|
|
75,176
|
|
|
74,982
|
|
|
|||
Weighted average partnership units outstanding
|
—
|
|
(1)
|
—
|
|
(1)
|
—
|
|
(1)
|
|||
Effect of dilutive securities
|
298
|
|
|
—
|
|
(2)
|
—
|
|
(2)
|
|||
Weighted average common shares - diluted
|
78,800
|
|
|
75,176
|
|
|
74,982
|
|
|
|||
|
|
|
|
|
|
|
||||||
Calculation of Earnings per Share - basic
|
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
150,946
|
|
|
Income from continuing operations attributable to noncontrolling interests
|
(12,180
|
)
|
|
(18,458
|
)
|
|
(8,013
|
)
|
|
|||
Income from continuing operations allocated to unvested restricted shares
|
(572
|
)
|
|
(772
|
)
|
|
(278
|
)
|
|
|||
Preferred dividends
|
(307
|
)
|
|
—
|
|
|
—
|
|
|
|||
Income from continuing operations available for common shareholders, adjusted
|
$
|
211,343
|
|
|
$
|
331,515
|
|
|
$
|
142,655
|
|
|
|
|
|
|
|
|
|
||||||
Income from discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,331
|
|
|
Income from discontinued operations attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(284
|
)
|
|
|||
Income from discontinued operations allocated to unvested restricted shares
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
|||
Income from discontinued operations available for common shareholders, adjusted
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,037
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average common shares - basic
|
78,502
|
|
|
75,176
|
|
|
74,982
|
|
|
|||
Earnings per share - basic
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
|
|
|
|
|
|
|
||||||
Calculation of Earnings per Share - diluted
|
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
150,946
|
|
|
Income from continuing operations attributable to noncontrolling interests
|
(12,180
|
)
|
(1)
|
(18,458
|
)
|
(1)
|
(8,013
|
)
|
(1)
|
|||
Income from continuing operations allocated to unvested restricted shares
|
—
|
|
|
(772
|
)
|
(2)
|
(278
|
)
|
(2)
|
|||
Preferred dividends
|
(307
|
)
|
|
—
|
|
|
—
|
|
|
|||
Income from continuing operations available for common shareholders, adjusted
|
$
|
211,915
|
|
|
$
|
331,515
|
|
|
$
|
142,655
|
|
|
|
|
|
|
|
|
|
||||||
Income from discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,331
|
|
|
Income from discontinued operations attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(284
|
)
|
(1)
|
|||
Income from discontinued operations allocated to unvested restricted shares
|
—
|
|
|
—
|
|
|
(10
|
)
|
(2)
|
|||
Income from discontinued operations available for common shareholders, adjusted
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,037
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average common shares - diluted
|
78,800
|
|
|
75,176
|
|
|
74,982
|
|
|
|||
Earnings per share - diluted
|
$
|
2.69
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
(dollars and units in thousands, except per unit amounts)
|
Years ended December 31,
|
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
|
||||||
Units Outstanding
|
|
|
|
|
|
|
||||||
Weighted average common units - basic
|
82,661
|
|
|
79,361
|
|
|
79,188
|
|
|
|||
Effect of dilutive securities
|
298
|
|
|
—
|
|
(1)
|
—
|
|
(1)
|
|||
Weighted average common units - diluted
|
82,959
|
|
|
79,361
|
|
|
79,188
|
|
|
|||
|
|
|
|
|
|
|
||||||
Calculation of Earnings per Unit - basic
|
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
150,946
|
|
|
Income from continuing operations allocated to unvested restricted shares
|
(574
|
)
|
|
(772
|
)
|
|
(278
|
)
|
|
|||
Preferred unit distributions
|
(307
|
)
|
|
—
|
|
|
—
|
|
|
|||
Income from continuing operations available for common unitholders, adjusted
|
$
|
223,521
|
|
|
$
|
349,973
|
|
|
$
|
150,668
|
|
|
|
|
|
|
|
|
|
||||||
Income from discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,331
|
|
|
Income from discontinued operations allocated to unvested restricted shares
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
|||
Income from discontinued operations available for common unitholders, adjusted
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,321
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average common units - basic
|
82,661
|
|
|
79,361
|
|
|
79,188
|
|
|
|||
Earnings per unit - basic:
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
|
|
|
|
|
|
|
||||||
Calculation of Earnings per Unit - diluted
|
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
150,946
|
|
|
Income from continuing operations allocated to unvested restricted shares
|
—
|
|
|
(772
|
)
|
(1)
|
(278
|
)
|
(1)
|
|||
Preferred unit distributions
|
(307
|
)
|
|
—
|
|
|
—
|
|
|
|||
Income from continuing operations available for common unitholders, adjusted
|
$
|
224,095
|
|
|
$
|
349,973
|
|
|
$
|
150,668
|
|
|
|
|
|
|
|
|
|
||||||
Income from discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,331
|
|
|
Income from discontinued operations allocated to unvested restricted shares
|
—
|
|
|
—
|
|
|
(10
|
)
|
(1)
|
|||
Income from discontinued operations available for common unitholders, adjusted
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,321
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average common units - diluted
|
82,959
|
|
|
79,361
|
|
|
79,188
|
|
|
|||
Earnings per unit - diluted:
|
$
|
2.70
|
|
|
$
|
4.41
|
|
|
$
|
1.97
|
|
|
Nonvested Shares
|
|
Shares
|
|
Weighted
Average
Grant-Date
Fair Value
|
|||
Nonvested at January 1, 2016
|
|
187,941
|
|
|
$
|
63.36
|
|
Issued
|
|
119,039
|
|
|
79.51
|
|
|
Vested
|
|
(80,342
|
)
|
|
64.00
|
|
|
Forfeited
|
|
(1,014
|
)
|
|
71.84
|
|
|
Nonvested at December 31, 2016
|
|
225,624
|
|
|
$
|
71.61
|
|
|
|
2016
|
Term - minimum
|
|
1.11 years
|
Term - maximum
|
|
2.11 years
|
Risk free rate - minimum
|
|
0.64%
|
Risk free rate - maximum
|
|
2.63%
|
Dividend yield
|
|
3.81%
|
Volatility - minimum
|
|
21.02%
|
Volatility - maximum
|
|
21.57%
|
Stock Options
|
|
Options
|
|
Weighted
Average
Exercise Price
|
|||
Outstanding at January 1, 2016
|
|
58,112
|
|
|
$
|
86.21
|
|
Granted
|
|
108,198
|
|
|
75.58
|
|
|
Exercised
|
|
—
|
|
|
—
|
|
|
Expired
|
|
(19,028
|
)
|
|
103.56
|
|
|
Outstanding at December 31, 2016
|
|
147,282
|
|
|
$
|
76.16
|
|
•
|
$160.0 million
of the Fannie Mae Facility, all of which has been borrowed as of
December 31, 2016
; and
|
•
|
$310.0 million
of the privately placed senior unsecured notes, all of which has been borrowed as of
December 31, 2016
.
|
|
Borrowed
Balance
|
|
Effective
Rate
|
|
Contract
Maturity
|
|||
Fixed Rate Secured Debt
|
|
|
|
|
|
|
|
|
Individual property mortgages
|
$
|
1,128,284
|
|
|
3.9
|
%
|
|
8/11/2019
|
Total fixed rate secured debt
|
1,128,284
|
|
|
3.9
|
%
|
|
8/11/2019
|
|
|
|
|
|
|
|
|||
Variable Rate Secured Debt
(1)
|
|
|
|
|
|
|||
Fannie Mae conventional credit facilities
|
160,000
|
|
|
1.1
|
%
|
|
6/1/2018
|
|
Total variable rate secured debt
|
160,000
|
|
|
1.1
|
%
|
|
6/1/2018
|
|
|
|
|
|
|
|
|||
Fair market value adjustments and debt issuance costs
|
30,804
|
|
|
|
|
|
|
|
Total Secured Debt
|
$
|
1,319,088
|
|
|
3.5
|
%
|
|
6/16/2019
|
|
|
|
|
|
|
|||
Unsecured Debt
|
|
|
|
|
|
|||
Variable rate credit facility
|
490,000
|
|
|
1.6
|
%
|
|
4/15/2020
|
|
Term loan fixed with swaps
|
850,000
|
|
|
3.1
|
%
|
|
11/10/2017
|
|
Fixed rate bonds
|
1,860,000
|
|
|
4.1
|
%
|
|
5/29/2023
|
|
Fair market value adjustments, debt issuance costs and discounts
|
(19,376
|
)
|
|
|
|
|
|
|
Total Unsecured Debt
|
$
|
3,180,624
|
|
|
3.4
|
%
|
|
6/7/2021
|
|
|
|
|
|
|
|||
Total Outstanding Debt
|
$
|
4,499,712
|
|
|
3.5
|
%
|
|
11/8/2020
|
|
|
At December 31, 2016
|
|
|
||||||||||
|
|
Actual
Interest
Rates
|
|
Current Average
Interest
Rate
|
|
Maturity
|
|
Balance
|
|
Balance at
December 31, 2015 |
||||
Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Secured
|
|
3.00 - 5.49%
|
|
3.92%
|
|
2017-2025
|
|
$
|
1,128.3
|
|
|
$
|
1,062.9
|
|
Unsecured
|
|
3.15 - 5.57%
|
|
4.06%
|
|
2017-2025
|
|
1,860.0
|
|
|
1,535.2
|
|
||
Interest rate swaps
|
|
2.63 - 6.63%
|
|
2.80%
|
|
2017-2018
|
|
850.0
|
|
|
550.0
|
|
||
|
|
|
|
|
|
|
|
$
|
3,838.3
|
|
|
$
|
3,148.1
|
|
Variable Rate:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Secured
|
|
1.08%
|
|
1.08%
|
|
2017
|
|
110.0
|
|
|
65.0
|
|
||
Secured interest rate caps
|
|
1.08%
|
|
1.08%
|
|
2017
|
|
50.0
|
|
|
125.0
|
|
||
Unsecured
|
|
1.65%
|
|
1.65%
|
|
2020
|
|
490.0
|
|
|
75.0
|
|
||
|
|
|
|
|
|
|
|
$
|
650.0
|
|
|
$
|
265.0
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fair market value adjustments, debt issuance costs and discounts
|
|
|
|
$
|
11.4
|
|
|
$
|
14.5
|
|
||||
|
|
|
|
|
|
|
|
$
|
4,499.7
|
|
|
$
|
3,427.6
|
|
Year
|
Amortization
|
|
Maturities
|
|
Total
|
||||||
2017
|
$
|
26,110
|
|
|
$
|
277,525
|
|
|
$
|
303,635
|
|
2018
|
21,525
|
|
|
465,429
|
|
|
486,954
|
|
|||
2019
|
6,778
|
|
|
719,142
|
|
|
725,920
|
|
|||
2020
|
2,768
|
|
|
792,456
|
|
|
795,224
|
|
|||
2021
|
(677
|
)
|
|
340,618
|
|
|
339,941
|
|
|||
Thereafter
|
(1,350
|
)
|
|
1,849,388
|
|
|
1,848,038
|
|
|||
|
$
|
55,154
|
|
|
$
|
4,444,558
|
|
|
$
|
4,499,712
|
|
Interest Rate Derivative
|
Number of Instruments
|
Notional
|
Interest Rate Caps
|
2
|
$50,000,000
|
Interest Rate Swaps
|
15
|
$850,000,000
|
Derivatives in Cash Flow Hedging Relationships
|
|
Amount of Loss Recognized in OCI on Derivative (Effective Portion)
|
|
Location of Loss Reclassified from Accumulated OCI into Income (Effective Portion)
|
|
Amount of Loss
Reclassified from Accumulated
OCI into Income (Effective Portion)
|
|
Location of Loss Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
|
|
Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness
Testing)
|
||||||||||||||||||||||||||||||
Years ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
|
|
|
2016
|
|
2015
|
|
2014
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||
Interest rate contracts
|
|
$
|
(1,500
|
)
|
|
$
|
(8,306
|
)
|
|
$
|
(12,335
|
)
|
|
Interest expense
|
|
$
|
(4,364
|
)
|
|
$
|
(7,064
|
)
|
|
$
|
(11,785
|
)
|
|
Interest expense
|
|
$
|
(54
|
)
|
|
$
|
(100
|
)
|
|
$
|
(157
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Total derivatives in cash flow hedging relationships
|
|
$
|
(1,500
|
)
|
|
$
|
(8,306
|
)
|
|
$
|
(12,335
|
)
|
|
|
|
$
|
(4,364
|
)
|
|
$
|
(7,064
|
)
|
|
$
|
(11,785
|
)
|
|
|
|
$
|
(54
|
)
|
|
$
|
(100
|
)
|
|
$
|
(157
|
)
|
Derivatives Not Designated as
Hedging Instruments
|
|
Location of Loss Recognized
in Income on Derivative
|
|
Amount of Loss
Recognized in Income on Derivative
|
||||||||||
For the year ended December 31,
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Interest rate products
|
|
Interest expense
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
$
|
(146
|
)
|
|
|
|
|
|
|
|
|
|
||||||
Total
|
|
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
$
|
(146
|
)
|
Changes in Accumulated Other Comprehensive Income (Loss) by Component
|
|
Affected Line Item in the Consolidated Statements Of Operations
|
|
Gains and Losses on Cash Flow Hedges
|
||||||||||
For the year ended December 31,
|
|
|
2016
|
|
2015
|
|
2014
|
|||||||
Beginning balance
|
|
|
|
$
|
(1,589
|
)
|
|
$
|
(412
|
)
|
|
$
|
108
|
|
Other comprehensive loss before reclassifications
|
|
|
|
(1,500
|
)
|
|
(8,306
|
)
|
|
(12,335
|
)
|
|||
Amounts reclassified from accumulated other comprehensive income (interest rate contracts)
|
|
Interest expense
|
|
4,364
|
|
|
7,064
|
|
|
11,785
|
|
|||
Net current-period other comprehensive (income) loss attributable to noncontrolling interest
|
|
|
|
(131
|
)
|
|
65
|
|
|
30
|
|
|||
Net current-period other comprehensive income (loss) attributable to MAA
|
|
|
|
2,733
|
|
|
(1,177
|
)
|
|
(520
|
)
|
|||
Ending balance
|
|
|
|
$
|
1,144
|
|
|
$
|
(1,589
|
)
|
|
$
|
(412
|
)
|
|
Quoted Prices in
Active Markets
for Identical
Assets and Liabilities
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Balance at
December 31, 2016
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivative contracts
|
$
|
—
|
|
|
$
|
2,364
|
|
|
$
|
—
|
|
|
$
|
2,364
|
|
Preferred Stock embedded derivative
|
—
|
|
|
10,783
|
|
|
—
|
|
|
10,783
|
|
||||
Total
|
$
|
—
|
|
|
$
|
13,147
|
|
|
$
|
—
|
|
|
$
|
13,147
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivative contracts
|
$
|
—
|
|
|
$
|
7,562
|
|
|
$
|
—
|
|
|
$
|
7,562
|
|
|
Quoted Prices in
Active Markets
for Identical
Assets and Liabilities
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Balance at
December 31, 2015
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivative contracts
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
6
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivative contracts
|
$
|
—
|
|
|
$
|
10,358
|
|
|
$
|
—
|
|
|
$
|
10,358
|
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||
|
Amount
|
Percentage
|
|
Amount
|
Percentage
|
|
Amount
|
Percentage
|
|||||||||
Ordinary income
|
$
|
3.28
|
|
100
|
%
|
|
$
|
3.07
|
|
99.7
|
%
|
|
$
|
2.76
|
|
94.41
|
%
|
Return of capital
|
—
|
|
—
|
%
|
|
—
|
|
—
|
%
|
|
0.16
|
|
5.59
|
%
|
|||
Un-recaptured Section 1250 gain
|
—
|
|
—
|
%
|
|
0.01
|
|
0.3
|
%
|
|
—
|
|
—
|
%
|
|||
|
$
|
3.28
|
|
100.00
|
%
|
|
$
|
3.08
|
|
100.00
|
%
|
|
$
|
2.92
|
|
100.00
|
%
|
•
|
taxable income in prior carryback years, if carryback is permitted under the tax law;
|
•
|
future reversals of existing taxable temporary differences (i.e., offset gross deferred tax assets against gross deferred tax liabilities);
|
•
|
tax planning strategies; and
|
•
|
future taxable income exclusive of reversing temporary differences and carryforwards.
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Deferred tax assets:
|
|
|
|
||||
Real estate asset basis differences
|
$
|
13,387
|
|
|
$
|
25,627
|
|
Deferred revenue
|
—
|
|
|
22
|
|
||
Deferred expenses
|
12,481
|
|
|
14,106
|
|
||
Net operating loss carryforward
|
32,585
|
|
|
28,493
|
|
||
Accrued liabilities
|
102
|
|
|
3,951
|
|
||
|
$
|
58,555
|
|
|
$
|
72,199
|
|
Deferred tax liabilities:
|
|
|
|
||||
Real estate asset basis differences
|
$
|
(311
|
)
|
|
$
|
(145
|
)
|
|
$
|
(311
|
)
|
|
$
|
(145
|
)
|
Net deferred tax assets, before valuation allowance
|
$
|
58,244
|
|
|
$
|
72,054
|
|
Valuation allowance
|
(58,244
|
)
|
|
(72,054
|
)
|
||
Net deferred tax assets, included in other assets
|
$
|
—
|
|
|
$
|
—
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Tax expense at U.S. statutory rates on TRS income subject to tax
|
$
|
3,185
|
|
|
$
|
2,506
|
|
|
$
|
1,802
|
|
Effect of permanent differences and other
|
—
|
|
|
(730
|
)
|
|
(1,110
|
)
|
|||
Decrease in valuation allowance
|
(3,185
|
)
|
|
(1,776
|
)
|
|
(692
|
)
|
|||
TRS income tax provision
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Description
|
|
Outstanding Shares
|
|
Liquidation Preference
(2)
|
|
Optional Redemption Date
|
|
Redemption Price
(1)
|
|
Stated Dividend Yield
|
|
Approximate Dividend Rate
|
|
|
|
|
(per share)
|
|
|
|
|
|
|
|
|
Series I
|
|
867,846
|
|
$50.00
|
|
10/1/2026
|
|
$50.00
|
|
8.50%
|
|
$4.25
|
2017
|
$
|
836
|
|
2018
|
703
|
|
|
2019
|
687
|
|
|
2020
|
707
|
|
|
2021
|
719
|
|
|
2022 and thereafter
|
63,600
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Income from continuing operations:
|
|
|
|
|
|
||||||
Net Income available for shareholders
|
$
|
212,222
|
|
|
$
|
332,287
|
|
|
$
|
142,933
|
|
Attributable to noncontrolling interest
|
12,180
|
|
|
18,458
|
|
|
8,013
|
|
|||
Income from continuing operations
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
150,946
|
|
|
|
|
|
|
|
||||||
Income from discontinued operations:
|
|
|
|
|
|
|
|
||||
Attributable to MAA
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,047
|
|
Attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
284
|
|
|||
Income from discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,331
|
|
|
2014
|
||
Revenues:
|
|
|
|
Rental revenues
|
$
|
75
|
|
Other revenues
|
10
|
|
|
Total revenues
|
85
|
|
|
Expenses:
|
|
|
|
Property operating expenses
|
74
|
|
|
Depreciation and amortization
|
42
|
|
|
Interest expense
|
32
|
|
|
Total expenses
|
148
|
|
|
Income from discontinued operations before gain on sale
|
(63
|
)
|
|
Gain on sale of discontinued operations
|
5,394
|
|
|
Income from discontinued operations
|
$
|
5,331
|
|
•
|
Large market same store communities are generally communities in markets with a population of at least
1 million
and at least
1%
of the total public multifamily REIT units that we have owned and have been stabilized for at least a full
12
months.
|
•
|
Secondary market same store communities are generally communities in markets with populations of more than
1 million
but less than
1%
of the total public multifamily REIT units or markets with populations of less than
1 million
that we have owned and have been stabilized for at least a full
12
months.
|
•
|
Non same store communities and other includes recent acquisitions, communities in development or lease-up, communities that have been identified for disposition, and communities that have undergone a significant casualty loss. Also included in non same store communities are non multifamily activities which represent less than
1%
of our portfolio's net operating income, or NOI.
|
|
2016
|
|
2015
|
|
2014
(1)
|
||||||
Revenues:
|
|
|
|
|
|
|
|
|
|||
Large Market Same Store
|
$
|
642,679
|
|
|
$
|
612,934
|
|
|
$
|
553,038
|
|
Secondary Market Same Store
|
337,883
|
|
|
327,700
|
|
|
310,281
|
|
|||
Non-Same Store and Other
|
144,786
|
|
|
102,145
|
|
|
128,859
|
|
|||
Total property revenues
|
1,125,348
|
|
|
1,042,779
|
|
|
992,178
|
|
|||
Management fee income
|
—
|
|
|
—
|
|
|
154
|
|
|||
Total operating revenues
|
$
|
1,125,348
|
|
|
$
|
1,042,779
|
|
|
$
|
992,332
|
|
|
|
|
|
|
|
||||||
NOI:
|
|
|
|
|
|
|
|
|
|||
Large Market Same Store
|
$
|
399,287
|
|
|
$
|
377,025
|
|
|
$
|
334,255
|
|
Secondary Market Same Store
|
212,053
|
|
|
204,382
|
|
|
190,348
|
|
|||
Non-Same Store and Other
|
90,652
|
|
|
60,727
|
|
|
74,211
|
|
|||
Total NOI
|
701,992
|
|
|
642,134
|
|
|
598,814
|
|
|||
Discontinued operations NOI included above
|
—
|
|
|
—
|
|
|
16
|
|
|||
Management fee income
|
—
|
|
|
—
|
|
|
154
|
|
|||
Depreciation and amortization
|
(322,958
|
)
|
|
(294,520
|
)
|
|
(301,812
|
)
|
|||
Acquisition expenses
|
(2,928
|
)
|
|
(2,777
|
)
|
|
(2,388
|
)
|
|||
Property management expenses
|
(34,093
|
)
|
|
(30,990
|
)
|
|
(32,095
|
)
|
|||
General and administrative expenses
|
(29,040
|
)
|
|
(25,716
|
)
|
|
(20,909
|
)
|
|||
Merger related expenses
|
(39,033
|
)
|
|
—
|
|
|
(3,152
|
)
|
|||
Integration related costs
|
(1,790
|
)
|
|
—
|
|
|
(8,395
|
)
|
|||
Interest and other non-property income (expense)
|
724
|
|
|
(368
|
)
|
|
770
|
|
|||
Interest expense
|
(129,947
|
)
|
|
(122,344
|
)
|
|
(123,953
|
)
|
|||
Loss on debt extinguishment/modification
|
(83
|
)
|
|
(3,602
|
)
|
|
(2,586
|
)
|
|||
Net casualty gain (loss) after insurance and other settlement proceeds
|
448
|
|
|
473
|
|
|
(476
|
)
|
|||
Gain on sale of depreciable real estate assets
|
80,397
|
|
|
189,958
|
|
|
42,649
|
|
|||
Income tax expense
|
(1,699
|
)
|
|
(1,673
|
)
|
|
(2,050
|
)
|
|||
Gain on sale of non-depreciable real estate assets
|
2,171
|
|
|
172
|
|
|
350
|
|
|||
Gain (loss) from real estate joint ventures
|
241
|
|
|
(2
|
)
|
|
6,009
|
|
|||
Discontinued operations
|
—
|
|
|
—
|
|
|
5,331
|
|
|||
Net income attributable to noncontrolling interests
|
(12,180
|
)
|
|
(18,458
|
)
|
|
(8,297
|
)
|
|||
Preferred dividends
|
(307
|
)
|
|
—
|
|
|
—
|
|
|||
Net income available for MAA common shareholders
|
$
|
211,915
|
|
|
$
|
332,287
|
|
|
$
|
147,980
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Assets
|
|
|
|
|
|
||
Large Market Same Store
|
$
|
3,945,122
|
|
|
$
|
4,062,595
|
|
Secondary Market Same Store
|
1,707,495
|
|
|
1,756,313
|
|
||
Non-Same Store and Other
|
5,722,231
|
|
|
956,336
|
|
||
Corporate assets
|
229,643
|
|
|
72,537
|
|
||
Total assets
|
$
|
11,604,491
|
|
|
$
|
6,847,781
|
|
Community
|
|
Market
|
|
Units/Acres
|
|
Date Acquired
|
The Apartments at Cobblestone Square
|
|
Fredericksburg, Virginia
|
|
314
|
|
March 1, 2016
|
Residences at Fountainhead
|
|
Phoenix, Arizona
|
|
322
|
|
June 30, 2016
|
Yale at 6th
|
|
Houston, Texas
|
|
352
|
|
September 8, 2016
|
Innovation Apartment Homes
|
|
Greenville, South Carolina
|
|
336
|
|
September 22, 2016
|
1201 Midtown
|
|
Charleston, South Carolina
|
|
302
|
|
December 15, 2016
|
Community
|
|
Market
|
|
Units/Sq. Ft./Acres
|
|
Date Sold
|
McKinney
(1)
|
|
Dallas, Texas
|
|
30 acres
|
|
February 5, 2016
|
Colonial Promenade Nord du Lac
|
|
Covington, Louisiana
|
|
295,447 sq. ft.
|
|
March 28, 2016
|
Colonial Promenade Nord du Lac - Outparcels
|
|
Covington, Louisiana
|
|
25 acres
|
|
March 28, 2016
|
Colonial Grand at Heathrow - Adjacent Land Parcels
|
|
Orlando, Florida
|
|
11 acres
|
|
April 7, 2016
|
Land Title Building
(2)
|
|
Birmingham, Alabama
|
|
29,971 sq. ft.
|
|
May 23, 2016
|
Colonial Promenade Huntsville - Outparcel
|
|
Huntsville, Alabama
|
|
1 acre
|
|
June 29, 2016
|
CG at Autumn Park
|
|
Greensboro, North Carolina
|
|
402
|
|
August 18, 2016
|
Corners at Crystal Lake
|
|
Winston-Salem, North Carolina
|
|
240
|
|
August 18, 2016
|
CV at Glen Eagles
|
|
Winston-Salem, North Carolina
|
|
310
|
|
August 18, 2016
|
CV at Mill Creek
|
|
Winston-Salem, North Carolina
|
|
220
|
|
August 18, 2016
|
Abbington Place
|
|
Huntsville, Alabama
|
|
152
|
|
September 13, 2016
|
CV at Stone Point
|
|
Charlotte, North Carolina
|
|
192
|
|
September 13, 2016
|
CV at Greystone
|
|
Charlotte, North Carolina
|
|
408
|
|
September 13, 2016
|
CV at Woodlake
|
|
Raleigh/Durham, North Carolina
|
|
266
|
|
November 17, 2016
|
CV at Tradewinds
|
|
Norfolk/Hampton/Virginia Beach, Virginia
|
|
284
|
|
November 17, 2016
|
CV Harbour Club
|
|
Norfolk/Hampton/Virginia Beach, Virginia
|
|
213
|
|
November 17, 2016
|
CV Main Park
|
|
Dallas, Texas
|
|
192
|
|
November 17, 2016
|
Lane at Towne Crossing
|
|
Dallas, Texas
|
|
384
|
|
November 17, 2016
|
|
Year Ended December 31, 2016
|
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
Total operating revenues
|
$
|
269,016
|
|
|
$
|
272,236
|
|
|
$
|
276,898
|
|
|
$
|
307,198
|
|
|
Income from continuing operations before non-operating items
|
$
|
76,709
|
|
|
$
|
77,794
|
|
|
$
|
73,790
|
|
|
$
|
43,857
|
|
|
Interest expense
|
$
|
(32,211
|
)
|
|
$
|
(32,039
|
)
|
|
$
|
(32,168
|
)
|
|
$
|
(33,529
|
)
|
|
Gain (loss) from real estate joint ventures
|
$
|
128
|
|
|
$
|
(101
|
)
|
|
$
|
—
|
|
|
$
|
214
|
|
|
Net income
|
$
|
45,808
|
|
|
$
|
47,630
|
|
|
$
|
88,906
|
|
|
$
|
42,058
|
|
|
Net income attributable to noncontrolling interest
|
$
|
2,395
|
|
|
$
|
2,486
|
|
|
$
|
4,627
|
|
|
$
|
2,672
|
|
|
Dividends to preferred shareholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
307
|
|
|
Net income available for MAA common shareholders
|
$
|
43,413
|
|
|
$
|
45,144
|
|
|
$
|
84,279
|
|
|
$
|
39,079
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available per common share - basic
|
$
|
0.58
|
|
|
$
|
0.60
|
|
|
$
|
1.12
|
|
|
$
|
0.44
|
|
|
Net income available per common share - diluted
|
$
|
0.58
|
|
|
$
|
0.60
|
|
|
$
|
1.12
|
|
|
$
|
0.44
|
|
|
Dividend paid
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
|
Year Ended December 31, 2015
|
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
Total operating revenues
|
$
|
258,552
|
|
|
$
|
258,891
|
|
|
$
|
261,998
|
|
|
$
|
263,337
|
|
|
Income from continuing operations before non-operating items
|
$
|
69,393
|
|
|
$
|
68,837
|
|
|
$
|
73,138
|
|
|
$
|
76,763
|
|
|
Interest expense
|
$
|
(30,848
|
)
|
|
$
|
(30,433
|
)
|
|
$
|
(30,229
|
)
|
|
$
|
(30,834
|
)
|
|
Gain (loss) from real estate joint ventures
|
$
|
19
|
|
|
$
|
(23
|
)
|
|
$
|
(1
|
)
|
|
$
|
3
|
|
|
Net income
|
$
|
64,677
|
|
|
$
|
143,873
|
|
|
$
|
96,828
|
|
|
$
|
45,367
|
|
|
Net income attributable to noncontrolling interest
|
$
|
3,410
|
|
|
$
|
7,574
|
|
|
$
|
5,094
|
|
|
$
|
2,380
|
|
|
Dividends to preferred shareholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net income available for MAA common shareholders
|
$
|
61,267
|
|
|
$
|
136,299
|
|
|
$
|
91,734
|
|
|
$
|
42,987
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available per common share - basic
|
$
|
0.81
|
|
|
$
|
1.81
|
|
|
$
|
1.22
|
|
|
$
|
0.57
|
|
|
Net income available per common share - diluted
|
$
|
0.81
|
|
|
$
|
1.81
|
|
|
$
|
1.22
|
|
|
$
|
0.57
|
|
|
Dividend paid
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
|
Year Ended December 31, 2016
|
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
Total operating revenues
|
$
|
269,016
|
|
|
$
|
272,236
|
|
|
$
|
276,898
|
|
|
$
|
307,198
|
|
|
Income from continuing operations before non-operating items
|
$
|
76,709
|
|
|
$
|
77,794
|
|
|
$
|
73,790
|
|
|
$
|
43,857
|
|
|
Interest expense
|
$
|
(32,211
|
)
|
|
$
|
(32,039
|
)
|
|
$
|
(32,168
|
)
|
|
$
|
(33,529
|
)
|
|
Gain (loss) from real estate joint ventures
|
$
|
128
|
|
|
$
|
(101
|
)
|
|
$
|
—
|
|
|
$
|
214
|
|
|
Net Income
|
$
|
45,808
|
|
|
$
|
47,630
|
|
|
$
|
88,906
|
|
|
$
|
42,058
|
|
|
Dividends to preferred unitholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
307
|
|
|
Net income available for common unitholders
|
$
|
45,808
|
|
|
$
|
47,630
|
|
|
$
|
88,906
|
|
|
$
|
41,751
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Per unit:
|
|
|
|
|
|
|
|
|
||||||||
Net income available per common unit - basic
|
$
|
0.61
|
|
|
$
|
0.60
|
|
|
$
|
1.12
|
|
|
$
|
0.45
|
|
|
Net income available per common unit - diluted
|
$
|
0.61
|
|
|
$
|
0.60
|
|
|
$
|
1.12
|
|
|
$
|
0.45
|
|
|
Distribution paid
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
|
Year Ended December 31, 2015
|
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
Total operating revenues
|
$
|
258,552
|
|
|
$
|
258,891
|
|
|
$
|
261,998
|
|
|
$
|
263,337
|
|
|
Income from continuing operations before non-operating items
|
$
|
69,393
|
|
|
$
|
68,837
|
|
|
$
|
73,138
|
|
|
$
|
76,763
|
|
|
Interest expense
|
$
|
(30,848
|
)
|
|
$
|
(30,433
|
)
|
|
$
|
(30,229
|
)
|
|
$
|
(30,834
|
)
|
|
Gain (loss) from real estate joint ventures
|
$
|
19
|
|
|
$
|
(23
|
)
|
|
$
|
(1
|
)
|
|
$
|
3
|
|
|
Net income
|
$
|
64,677
|
|
|
$
|
143,873
|
|
|
$
|
96,828
|
|
|
$
|
45,367
|
|
|
Dividends to preferred unitholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net income available for common unitholders
|
$
|
64,677
|
|
|
$
|
143,873
|
|
|
$
|
96,828
|
|
|
$
|
45,367
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Per unit:
|
|
|
|
|
|
|
|
|
||||||||
Net income available per common unit - basic
|
$
|
0.81
|
|
|
$
|
1.81
|
|
|
$
|
1.22
|
|
|
$
|
0.57
|
|
|
Net income available per common unit - diluted
|
$
|
0.81
|
|
|
$
|
1.81
|
|
|
$
|
1.22
|
|
|
$
|
0.57
|
|
|
Distribution paid
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
$
|
0.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
||||||||||||||||||||
Birchall at Ross Bridge
|
|
Birmingham, AL
|
|
—
|
|
|
|
|
$
|
2,640
|
|
|
$
|
28,842
|
|
|
$
|
—
|
|
|
$
|
1,072
|
|
|
$
|
2,640
|
|
|
$
|
29,914
|
|
|
$
|
32,554
|
|
|
$
|
(5,587
|
)
|
|
$
|
26,967
|
|
|
2009
|
|
1 - 40
|
Colonial Grand at Riverchase Trails
|
|
Birmingham, AL
|
|
—
|
|
|
|
|
3,761
|
|
|
22,079
|
|
|
—
|
|
|
2,259
|
|
|
3,761
|
|
|
24,338
|
|
|
28,099
|
|
|
(3,881
|
)
|
|
24,218
|
|
|
2010
|
|
1 - 40
|
|||||||||
Colonial Village at Trussville
|
|
Birmingham, AL
|
|
—
|
|
|
|
|
3,402
|
|
|
31,813
|
|
|
—
|
|
|
1,694
|
|
|
3,402
|
|
|
33,507
|
|
|
36,909
|
|
|
(4,868
|
)
|
|
32,041
|
|
|
1996/97
|
|
1 - 40
|
|||||||||
Eagle Ridge
|
|
Birmingham, AL
|
|
—
|
|
|
(1)
|
|
851
|
|
|
7,667
|
|
|
—
|
|
|
3,593
|
|
|
851
|
|
|
11,260
|
|
|
12,111
|
|
|
(6,842
|
)
|
|
5,269
|
|
|
1986
|
|
1 - 40
|
|||||||||
Colonial Grand at Traditions
|
|
Gulf Shores,AL
|
|
—
|
|
|
|
|
3,211
|
|
|
25,162
|
|
|
—
|
|
|
1,558
|
|
|
3,211
|
|
|
26,720
|
|
|
29,931
|
|
|
(4,202
|
)
|
|
25,729
|
|
|
2007
|
|
1 - 40
|
|||||||||
Colonial Grand at Edgewater
|
|
Huntsville, AL
|
|
20,472
|
|
|
|
|
4,943
|
|
|
38,673
|
|
|
—
|
|
|
3,904
|
|
|
4,943
|
|
|
42,577
|
|
|
47,520
|
|
|
(5,669
|
)
|
|
41,851
|
|
|
1990
|
|
1 - 40
|
|||||||||
Paddock Club at Providence
|
|
Huntsville, AL
|
|
—
|
|
|
|
|
909
|
|
|
10,152
|
|
|
830
|
|
|
13,272
|
|
|
1,739
|
|
|
23,424
|
|
|
25,163
|
|
|
(12,467
|
)
|
|
12,696
|
|
|
1993
|
|
1 - 40
|
|||||||||
Colonial Grand at Madison
|
|
Madison, AL
|
|
17,028
|
|
|
|
|
3,601
|
|
|
28,934
|
|
|
—
|
|
|
1,119
|
|
|
3,601
|
|
|
30,053
|
|
|
33,654
|
|
|
(4,488
|
)
|
|
29,166
|
|
|
2000
|
|
1 - 40
|
|||||||||
Paddock Club Montgomery
|
|
Montgomery, AL
|
|
—
|
|
|
|
|
965
|
|
|
13,190
|
|
|
—
|
|
|
1,769
|
|
|
965
|
|
|
14,959
|
|
|
15,924
|
|
|
(7,299
|
)
|
|
8,625
|
|
|
1999
|
|
1 - 40
|
|||||||||
Cypress Village
|
|
Orange Beach, AL
|
|
—
|
|
|
|
|
1,290
|
|
|
12,238
|
|
|
—
|
|
|
583
|
|
|
1,290
|
|
|
12,821
|
|
|
14,111
|
|
|
(1,861
|
)
|
|
12,250
|
|
|
2008
|
|
1 - 40
|
|||||||||
Colonial Grand at Liberty Park
|
|
Vestavia Hills, AL
|
|
16,404
|
|
|
|
|
3,922
|
|
|
30,977
|
|
|
—
|
|
|
3,249
|
|
|
3,922
|
|
|
34,226
|
|
|
38,148
|
|
|
(4,992
|
)
|
|
33,156
|
|
|
2000
|
|
1 - 40
|
|||||||||
Edge at Lyon's Gate
|
|
Phoenix, AZ
|
|
—
|
|
|
|
|
7,901
|
|
|
27,182
|
|
|
—
|
|
|
1,891
|
|
|
7,901
|
|
|
29,073
|
|
|
36,974
|
|
|
(8,483
|
)
|
|
28,491
|
|
|
2007
|
|
1 - 40
|
|||||||||
Residences at Fountainhead
|
|
Phoenix, AZ
|
|
—
|
|
|
|
|
12,212
|
|
|
56,705
|
|
|
—
|
|
|
566
|
|
|
12,212
|
|
|
57,271
|
|
|
69,483
|
|
|
(875
|
)
|
|
68,608
|
|
|
2015
|
|
1 - 40
|
|||||||||
Sky View Ranch
|
|
Gilbert, AZ
|
|
—
|
|
|
|
|
2,668
|
|
|
14,577
|
|
|
—
|
|
|
1,832
|
|
|
2,668
|
|
|
16,409
|
|
|
19,077
|
|
|
(4,413
|
)
|
|
14,664
|
|
|
2007
|
|
1 - 40
|
|||||||||
Talus Ranch
|
|
Phoenix, AZ
|
|
—
|
|
|
|
|
12,741
|
|
|
47,701
|
|
|
—
|
|
|
2,153
|
|
|
12,741
|
|
|
49,854
|
|
|
62,595
|
|
|
(17,449
|
)
|
|
45,146
|
|
|
2005
|
|
1 - 40
|
|||||||||
Colonial Grand at Inverness Commons
|
|
Mesa, AZ
|
|
—
|
|
|
|
|
4,219
|
|
|
26,255
|
|
|
—
|
|
|
1,211
|
|
|
4,219
|
|
|
27,466
|
|
|
31,685
|
|
|
(3,931
|
)
|
|
27,754
|
|
|
2002
|
|
1 - 40
|
|||||||||
Colonial Grand at Scottsdale
|
|
Scottsdale, AZ
|
|
—
|
|
|
|
|
3,612
|
|
|
20,273
|
|
|
—
|
|
|
1,660
|
|
|
3,612
|
|
|
21,933
|
|
|
25,545
|
|
|
(3,137
|
)
|
|
22,408
|
|
|
1999
|
|
1 - 40
|
|||||||||
Colonial Grand at OldTown Scottsdale
|
|
Scottsdale, AZ
|
|
—
|
|
|
|
|
7,820
|
|
|
51,627
|
|
|
—
|
|
|
3,589
|
|
|
7,820
|
|
|
55,216
|
|
|
63,036
|
|
|
(7,643
|
)
|
|
55,393
|
|
|
1994/95
|
|
1 - 40
|
|||||||||
SkySong
|
|
Scottsdale, AZ
|
|
—
|
|
|
|
|
—
|
|
|
55,748
|
|
|
—
|
|
|
609
|
|
|
—
|
|
|
56,357
|
|
|
56,357
|
|
|
(2,310
|
)
|
|
54,047
|
|
|
2014
|
|
1 - 40
|
|||||||||
Calais Forest
|
|
Little Rock, AR
|
|
—
|
|
|
|
|
1,026
|
|
|
9,244
|
|
|
—
|
|
|
7,442
|
|
|
1,026
|
|
|
16,686
|
|
|
17,712
|
|
|
(10,657
|
)
|
|
7,055
|
|
|
1987
|
|
1 - 40
|
|||||||||
Napa Valley
|
|
Little Rock, AR
|
|
—
|
|
|
|
|
960
|
|
|
8,642
|
|
|
—
|
|
|
4,833
|
|
|
960
|
|
|
13,475
|
|
|
14,435
|
|
|
(8,507
|
)
|
|
5,928
|
|
|
1984
|
|
1 - 40
|
|||||||||
Palisades at Chenal Valley
|
|
Little Rock, AR
|
|
—
|
|
|
|
|
2,560
|
|
|
25,234
|
|
|
—
|
|
|
2,941
|
|
|
2,560
|
|
|
28,175
|
|
|
30,735
|
|
|
(5,145
|
)
|
|
25,590
|
|
|
2006
|
|
1 - 40
|
|||||||||
Ridge at Chenal Valley
|
|
Little Rock, AR
|
|
—
|
|
|
|
|
2,626
|
|
|
—
|
|
|
—
|
|
|
27,222
|
|
|
2,626
|
|
|
27,222
|
|
|
29,848
|
|
|
(3,130
|
)
|
|
26,718
|
|
|
2012
|
|
1 - 40
|
|||||||||
Westside Creek
|
|
Little Rock, AR
|
|
—
|
|
|
|
|
1,271
|
|
|
11,463
|
|
|
—
|
|
|
7,554
|
|
|
1,271
|
|
|
19,017
|
|
|
20,288
|
|
|
(11,244
|
)
|
|
9,044
|
|
|
1984/86
|
|
1 - 40
|
|||||||||
Tiffany Oaks
|
|
Altamonte Springs, FL
|
|
—
|
|
|
(1)
|
|
1,024
|
|
|
9,219
|
|
|
—
|
|
|
4,671
|
|
|
1,024
|
|
|
13,890
|
|
|
14,914
|
|
|
(9,016
|
)
|
|
5,898
|
|
|
1985
|
|
1 - 40
|
|||||||||
Indigo Point
|
|
Brandon, FL
|
|
—
|
|
|
(1)
|
|
1,167
|
|
|
10,500
|
|
|
—
|
|
|
3,219
|
|
|
1,167
|
|
|
13,719
|
|
|
14,886
|
|
|
(7,929
|
)
|
|
6,957
|
|
|
1989
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
||||||||||||||||||||
Paddock Club Brandon
|
|
Brandon, FL
|
|
—
|
|
|
|
|
2,896
|
|
|
26,111
|
|
|
—
|
|
|
5,223
|
|
|
2,896
|
|
|
31,334
|
|
|
34,230
|
|
|
(17,961
|
)
|
|
16,269
|
|
|
1998
|
|
1 - 40
|
|||||||||
Colonial Grand at Lakewood Ranch
|
|
Bradenton, FL
|
|
—
|
|
|
|
|
2,980
|
|
|
40,230
|
|
|
—
|
|
|
2,515
|
|
|
2,980
|
|
|
42,745
|
|
|
45,725
|
|
|
(5,885
|
)
|
|
39,840
|
|
|
1999
|
|
1 - 40
|
|||||||||
The Preserve at Coral Square
|
|
Coral Springs, FL
|
|
—
|
|
|
|
|
9,600
|
|
|
40,004
|
|
|
—
|
|
|
8,573
|
|
|
9,600
|
|
|
48,577
|
|
|
58,177
|
|
|
(20,516
|
)
|
|
37,661
|
|
|
1996
|
|
1 - 40
|
|||||||||
Paddock Club Gainesville
|
|
Gainesville, FL
|
|
—
|
|
|
|
|
1,800
|
|
|
15,879
|
|
|
—
|
|
|
4,295
|
|
|
1,800
|
|
|
20,174
|
|
|
21,974
|
|
|
(8,645
|
)
|
|
13,329
|
|
|
1999
|
|
1 - 40
|
|||||||||
The Retreat at Magnolia Park
|
|
Gainesville, FL
|
|
—
|
|
|
|
|
2,040
|
|
|
16,338
|
|
|
—
|
|
|
504
|
|
|
2,040
|
|
|
16,842
|
|
|
18,882
|
|
|
(3,299
|
)
|
|
15,583
|
|
|
2009
|
|
1 - 40
|
|||||||||
Colonial Grand at Heathrow
|
|
Heathrow, FL
|
|
20,310
|
|
|
|
|
4,101
|
|
|
35,684
|
|
|
—
|
|
|
2,072
|
|
|
4,101
|
|
|
37,756
|
|
|
41,857
|
|
|
(5,448
|
)
|
|
36,409
|
|
|
1997
|
|
1 - 40
|
|||||||||
220 Riverside
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
2,500
|
|
|
38,416
|
|
|
—
|
|
|
2,180
|
|
|
2,500
|
|
|
40,596
|
|
|
43,096
|
|
|
(1,362
|
)
|
|
41,734
|
|
|
2015
|
|
1 - 40
|
|||||||||
Atlantic Crossing
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
4,000
|
|
|
19,495
|
|
|
—
|
|
|
1,393
|
|
|
4,000
|
|
|
20,888
|
|
|
24,888
|
|
|
(4,246
|
)
|
|
20,642
|
|
|
2008
|
|
1 - 40
|
|||||||||
Cooper's Hawk
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
854
|
|
|
7,500
|
|
|
—
|
|
|
3,250
|
|
|
854
|
|
|
10,750
|
|
|
11,604
|
|
|
(7,460
|
)
|
|
4,144
|
|
|
1987
|
|
1 - 40
|
|||||||||
Hunter's Ridge at Deerwood
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
1,533
|
|
|
13,835
|
|
|
—
|
|
|
5,121
|
|
|
1,533
|
|
|
18,956
|
|
|
20,489
|
|
|
(11,640
|
)
|
|
8,849
|
|
|
1987
|
|
1 - 40
|
|||||||||
Lakeside
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
1,430
|
|
|
12,883
|
|
|
—
|
|
|
7,341
|
|
|
1,430
|
|
|
20,224
|
|
|
21,654
|
|
|
(14,045
|
)
|
|
7,609
|
|
|
1985
|
|
1 - 40
|
|||||||||
Lighthouse at Fleming Island
|
|
Jacksonville, FL
|
|
—
|
|
|
(1)
|
|
4,047
|
|
|
35,052
|
|
|
—
|
|
|
4,769
|
|
|
4,047
|
|
|
39,821
|
|
|
43,868
|
|
|
(17,929
|
)
|
|
25,939
|
|
|
2003
|
|
1 - 40
|
|||||||||
Paddock Club Mandarin
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
1,411
|
|
|
14,967
|
|
|
—
|
|
|
2,382
|
|
|
1,411
|
|
|
17,349
|
|
|
18,760
|
|
|
(8,381
|
)
|
|
10,379
|
|
|
1998
|
|
1 - 40
|
|||||||||
St. Augustine
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
2,857
|
|
|
6,475
|
|
|
—
|
|
|
19,440
|
|
|
2,857
|
|
|
25,915
|
|
|
28,772
|
|
|
(11,487
|
)
|
|
17,285
|
|
|
1987
|
|
1 - 40
|
|||||||||
St. Augustine II
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2008
|
|
1 - 40
|
|||||||||
Tattersall at Tapestry Park
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
6,417
|
|
|
36,069
|
|
|
—
|
|
|
859
|
|
|
6,417
|
|
|
36,928
|
|
|
43,345
|
|
|
(7,033
|
)
|
|
36,312
|
|
|
2009
|
|
1 - 40
|
|||||||||
Woodhollow
|
|
Jacksonville, FL
|
|
—
|
|
|
(1)
|
|
1,686
|
|
|
15,179
|
|
|
(8
|
)
|
|
8,356
|
|
|
1,678
|
|
|
23,535
|
|
|
25,213
|
|
|
(15,203
|
)
|
|
10,010
|
|
|
1986
|
|
1 - 40
|
|||||||||
Paddock Club Lakeland
|
|
Lakeland, FL
|
|
—
|
|
|
|
|
1,221
|
|
|
20,452
|
|
|
—
|
|
|
7,447
|
|
|
1,221
|
|
|
27,899
|
|
|
29,120
|
|
|
(17,072
|
)
|
|
12,048
|
|
|
1988/90
|
|
1 - 40
|
|||||||||
Colonial Grand at Town Park
|
|
Lake Mary, FL
|
|
36,208
|
|
|
|
|
5,742
|
|
|
56,562
|
|
|
—
|
|
|
2,341
|
|
|
5,742
|
|
|
58,903
|
|
|
64,645
|
|
|
(8,810
|
)
|
|
55,835
|
|
|
2005
|
|
1 - 40
|
|||||||||
Colonial Grand at Town Park Reserve
|
|
Lake Mary, FL
|
|
—
|
|
|
|
|
3,481
|
|
|
10,311
|
|
|
—
|
|
|
274
|
|
|
3,481
|
|
|
10,585
|
|
|
14,066
|
|
|
(1,610
|
)
|
|
12,456
|
|
|
2004
|
|
1 - 40
|
|||||||||
Colonial Grand at Lake Mary
|
|
Lake Mary, FL
|
|
—
|
|
|
|
|
6,346
|
|
|
41,539
|
|
|
—
|
|
|
22,933
|
|
|
6,346
|
|
|
64,472
|
|
|
70,818
|
|
|
(7,171
|
)
|
|
63,647
|
|
|
2012
|
|
1 - 40
|
|||||||||
Retreat at Lake Nona
|
|
Orlando, FL
|
|
—
|
|
|
|
|
7,880
|
|
|
41,175
|
|
|
—
|
|
|
2,484
|
|
|
7,880
|
|
|
43,659
|
|
|
51,539
|
|
|
(6,803
|
)
|
|
44,736
|
|
|
2006
|
|
1 - 40
|
|||||||||
Colonial Grand at Heather Glen
|
|
Orlando, FL
|
|
—
|
|
|
|
|
4,662
|
|
|
56,988
|
|
|
—
|
|
|
3,473
|
|
|
4,662
|
|
|
60,461
|
|
|
65,123
|
|
|
(8,260
|
)
|
|
56,863
|
|
|
2000
|
|
1 - 40
|
|||||||||
Colonial Grand at Randal Lakes
|
|
Orlando, FL
|
|
—
|
|
|
|
|
5,659
|
|
|
50,553
|
|
|
—
|
|
|
10,544
|
|
|
5,659
|
|
|
61,097
|
|
|
66,756
|
|
|
(4,479
|
)
|
|
62,277
|
|
|
2013
|
|
1 - 40
|
|||||||||
Post Lake at Baldwin Park
|
|
Orlando, FL
|
|
—
|
|
|
|
|
18,137
|
|
|
144,474
|
|
|
—
|
|
|
129
|
|
|
18,137
|
|
|
144,603
|
|
|
162,740
|
|
|
(479
|
)
|
|
162,261
|
|
|
2011
|
|
1 - 40
|
|||||||||
Post Lakeside
|
|
Orlando, FL
|
|
—
|
|
|
|
|
7,060
|
|
|
52,688
|
|
|
—
|
|
|
39
|
|
|
7,060
|
|
|
52,727
|
|
|
59,787
|
|
|
(157
|
)
|
|
59,630
|
|
|
2013
|
|
1 - 40
|
|||||||||
Post Parkside
|
|
Orlando, FL
|
|
—
|
|
|
|
|
5,680
|
|
|
49,849
|
|
|
—
|
|
|
47
|
|
|
5,680
|
|
|
49,896
|
|
|
55,576
|
|
|
(167
|
)
|
|
55,409
|
|
|
1999
|
|
1 - 40
|
|||||||||
Park Crest at Innisbrook
|
|
Palm Harbor, FL
|
|
27,805
|
|
|
|
|
6,900
|
|
|
26,613
|
|
|
—
|
|
|
1,575
|
|
|
6,900
|
|
|
28,188
|
|
|
35,088
|
|
|
(7,835
|
)
|
|
27,253
|
|
|
2000
|
|
1 - 40
|
|||||||||
The Club at Panama Beach
|
|
Panama City, FL
|
|
—
|
|
|
|
|
898
|
|
|
14,276
|
|
|
(5
|
)
|
|
3,476
|
|
|
893
|
|
|
17,752
|
|
|
18,645
|
|
|
(9,179
|
)
|
|
9,466
|
|
|
2000
|
|
1 - 40
|
|||||||||
Colonial Village at Twin Lakes
|
|
Sanford, FL
|
|
23,691
|
|
|
|
|
3,091
|
|
|
47,793
|
|
|
—
|
|
|
1,325
|
|
|
3,091
|
|
|
49,118
|
|
|
52,209
|
|
|
(7,053
|
)
|
|
45,156
|
|
|
2005
|
|
1 - 40
|
|||||||||
Paddock Club Tallahassee
|
|
Tallahassee, FL
|
|
—
|
|
|
|
|
530
|
|
|
4,805
|
|
|
950
|
|
|
14,079
|
|
|
1,480
|
|
|
18,884
|
|
|
20,364
|
|
|
(11,387
|
)
|
|
8,977
|
|
|
1992
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
||||||||||||||||||||
Verandas at Southwood
|
|
Tallahassee, FL
|
|
—
|
|
|
|
|
3,600
|
|
|
25,914
|
|
|
—
|
|
|
476
|
|
|
3,600
|
|
|
26,390
|
|
|
29,990
|
|
|
(2,217
|
)
|
|
27,773
|
|
|
2003
|
|
1 - 40
|
|||||||||
Belmere
|
|
Tampa, FL
|
|
—
|
|
|
(1)
|
|
852
|
|
|
7,667
|
|
|
—
|
|
|
5,654
|
|
|
852
|
|
|
13,321
|
|
|
14,173
|
|
|
(9,259
|
)
|
|
4,914
|
|
|
1984
|
|
1 - 40
|
|||||||||
Links at Carrollwood
|
|
Tampa, FL
|
|
—
|
|
|
|
|
817
|
|
|
7,355
|
|
|
110
|
|
|
4,887
|
|
|
927
|
|
|
12,242
|
|
|
13,169
|
|
|
(7,431
|
)
|
|
5,738
|
|
|
1980
|
|
1 - 40
|
|||||||||
Post Bay at Rocky Point
|
|
Tampa, FL
|
|
—
|
|
|
|
|
4,550
|
|
|
28,437
|
|
|
—
|
|
|
24
|
|
|
4,550
|
|
|
28,461
|
|
|
33,011
|
|
|
(90
|
)
|
|
32,921
|
|
|
1997
|
|
1 - 40
|
|||||||||
Post Harbour Place
|
|
Tampa, FL
|
|
—
|
|
|
|
|
16,329
|
|
|
116,412
|
|
|
—
|
|
|
87
|
|
|
16,329
|
|
|
116,499
|
|
|
132,828
|
|
|
(401
|
)
|
|
132,427
|
|
|
1997
|
|
1 - 40
|
|||||||||
Post Hyde Park
|
|
Tampa, FL
|
|
42,807
|
|
|
|
|
16,925
|
|
|
95,441
|
|
|
—
|
|
|
84
|
|
|
16,925
|
|
|
95,525
|
|
|
112,450
|
|
|
(330
|
)
|
|
112,120
|
|
|
1994
|
|
1 - 40
|
|||||||||
Post Rocky Point
|
|
Tampa, FL
|
|
—
|
|
|
|
|
35,331
|
|
|
153,397
|
|
|
—
|
|
|
137
|
|
|
35,331
|
|
|
153,534
|
|
|
188,865
|
|
|
(502
|
)
|
|
188,363
|
|
|
1994-1996
|
|
1 - 40
|
|||||||||
Post Soho Square
|
|
Tampa, FL
|
|
—
|
|
|
|
|
5,201
|
|
|
56,397
|
|
|
—
|
|
|
38
|
|
|
5,201
|
|
|
56,435
|
|
|
61,636
|
|
|
(215
|
)
|
|
61,421
|
|
|
2012
|
|
1 - 40
|
|||||||||
Village Oaks
|
|
Tampa, FL
|
|
—
|
|
|
|
|
2,738
|
|
|
19,055
|
|
|
153
|
|
|
2,185
|
|
|
2,891
|
|
|
21,240
|
|
|
24,131
|
|
|
(6,126
|
)
|
|
18,005
|
|
|
2005
|
|
1 - 40
|
|||||||||
Colonial Grand at Hampton Preserve
|
|
Tampa, FL
|
|
—
|
|
|
|
|
6,233
|
|
|
69,535
|
|
|
—
|
|
|
981
|
|
|
6,233
|
|
|
70,516
|
|
|
76,749
|
|
|
(9,408
|
)
|
|
67,341
|
|
|
2012
|
|
1 - 40
|
|||||||||
Colonial Grand at Seven Oaks
|
|
Wesley Chapel, FL
|
|
25,015
|
|
|
|
|
3,051
|
|
|
42,768
|
|
|
—
|
|
|
1,306
|
|
|
3,051
|
|
|
44,074
|
|
|
47,125
|
|
|
(5,931
|
)
|
|
41,194
|
|
|
2004
|
|
1 - 40
|
|||||||||
Colonial Grand at Windermere
|
|
Windermere, FL
|
|
—
|
|
|
|
|
2,711
|
|
|
36,710
|
|
|
—
|
|
|
844
|
|
|
2,711
|
|
|
37,554
|
|
|
40,265
|
|
|
(4,930
|
)
|
|
35,335
|
|
|
2009
|
|
1 - 40
|
|||||||||
Allure at Brookwood
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
11,168
|
|
|
52,758
|
|
|
—
|
|
|
3,662
|
|
|
11,168
|
|
|
56,420
|
|
|
67,588
|
|
|
(8,811
|
)
|
|
58,777
|
|
|
2008
|
|
1 - 40
|
|||||||||
Allure in Buckhead Village Residential
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
8,633
|
|
|
19,844
|
|
|
—
|
|
|
5,625
|
|
|
8,633
|
|
|
25,469
|
|
|
34,102
|
|
|
(4,603
|
)
|
|
29,499
|
|
|
2002
|
|
1 - 40
|
|||||||||
The High Rise at Post Alexander
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
8,452
|
|
|
92,440
|
|
|
—
|
|
|
122
|
|
|
8,452
|
|
|
92,562
|
|
|
101,014
|
|
|
(450
|
)
|
|
100,564
|
|
|
2015
|
|
1 - 40
|
|||||||||
Post Alexander
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
15,471
|
|
|
73,418
|
|
|
—
|
|
|
64
|
|
|
15,471
|
|
|
73,482
|
|
|
88,953
|
|
|
(237
|
)
|
|
88,716
|
|
|
2006
|
|
1 - 40
|
|||||||||
Post Briarcliff
|
|
Atlanta, GA
|
|
55,365
|
|
|
|
|
24,694
|
|
|
115,145
|
|
|
—
|
|
|
103
|
|
|
24,694
|
|
|
115,248
|
|
|
139,942
|
|
|
(359
|
)
|
|
139,583
|
|
|
1996
|
|
1 - 40
|
|||||||||
Post Brookhaven
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
29,106
|
|
|
106,666
|
|
|
—
|
|
|
107
|
|
|
29,106
|
|
|
106,773
|
|
|
135,879
|
|
|
(361
|
)
|
|
135,518
|
|
|
1989-1992
|
|
1 - 40
|
|||||||||
Post Chastain
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
30,284
|
|
|
83,125
|
|
|
—
|
|
|
83
|
|
|
30,284
|
|
|
83,208
|
|
|
113,492
|
|
|
(258
|
)
|
|
113,234
|
|
|
1990
|
|
1 - 40
|
|||||||||
Post Crossing
|
|
Atlanta, GA
|
|
24,858
|
|
|
|
|
15,831
|
|
|
48,147
|
|
|
—
|
|
|
56
|
|
|
15,831
|
|
|
48,203
|
|
|
64,034
|
|
|
(157
|
)
|
|
63,877
|
|
|
1995
|
|
1 - 40
|
|||||||||
Post Gardens
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
17,943
|
|
|
56,198
|
|
|
—
|
|
|
102
|
|
|
17,943
|
|
|
56,300
|
|
|
74,243
|
|
|
(194
|
)
|
|
74,049
|
|
|
1996
|
|
1 - 40
|
|||||||||
Post Glen
|
|
Atlanta, GA
|
|
25,825
|
|
|
|
|
13,906
|
|
|
51,178
|
|
|
—
|
|
|
62
|
|
|
13,906
|
|
|
51,240
|
|
|
65,146
|
|
|
(162
|
)
|
|
64,984
|
|
|
1996
|
|
1 - 40
|
|||||||||
Post Parkside
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
11,047
|
|
|
34,345
|
|
|
—
|
|
|
27
|
|
|
11,047
|
|
|
34,372
|
|
|
45,419
|
|
|
(102
|
)
|
|
45,317
|
|
|
1999
|
|
1 - 40
|
|||||||||
Post Peachtree Hills
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
11,998
|
|
|
55,372
|
|
|
—
|
|
|
50
|
|
|
11,998
|
|
|
55,422
|
|
|
67,420
|
|
|
(171
|
)
|
|
67,249
|
|
|
1992-1994/2009
|
|
1 - 40
|
|||||||||
Post Riverside
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
23,813
|
|
|
89,532
|
|
|
—
|
|
|
117
|
|
|
23,813
|
|
|
89,649
|
|
|
113,462
|
|
|
(332
|
)
|
|
113,130
|
|
|
1996
|
|
1 - 40
|
|||||||||
Post Spring
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
18,634
|
|
|
57,927
|
|
|
—
|
|
|
65
|
|
|
18,634
|
|
|
57,992
|
|
|
76,626
|
|
|
(204
|
)
|
|
76,422
|
|
|
1999
|
|
1 - 40
|
|||||||||
Post Stratford
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
—
|
|
|
30,107
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
30,130
|
|
|
30,130
|
|
|
(104
|
)
|
|
30,026
|
|
|
1999
|
|
1 - 40
|
|||||||||
Sanctuary at Oglethorpe
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
6,875
|
|
|
31,441
|
|
|
—
|
|
|
3,945
|
|
|
6,875
|
|
|
35,386
|
|
|
42,261
|
|
|
(10,954
|
)
|
|
31,307
|
|
|
1994
|
|
1 - 40
|
|||||||||
Terraces at Fieldstone
|
|
Conyers, GA
|
|
—
|
|
|
|
|
1,284
|
|
|
15,819
|
|
|
—
|
|
|
2,464
|
|
|
1,284
|
|
|
18,283
|
|
|
19,567
|
|
|
(8,518
|
)
|
|
11,049
|
|
|
1999
|
|
1 - 40
|
|||||||||
Prescott
|
|
Duluth, GA
|
|
—
|
|
|
(2)
|
|
3,840
|
|
|
24,011
|
|
|
—
|
|
|
3,216
|
|
|
3,840
|
|
|
27,227
|
|
|
31,067
|
|
|
(11,318
|
)
|
|
19,749
|
|
|
2001
|
|
1 - 40
|
|||||||||
Colonial Grand at Berkeley Lake
|
|
Duluth, GA
|
|
—
|
|
|
|
|
1,960
|
|
|
15,707
|
|
|
—
|
|
|
1,381
|
|
|
1,960
|
|
|
17,088
|
|
|
19,048
|
|
|
(2,839
|
)
|
|
16,209
|
|
|
1998
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
||||||||||||||||||||
Colonial Grand at River Oaks
|
|
Duluth, GA
|
|
15,114
|
|
|
|
|
4,360
|
|
|
13,579
|
|
|
—
|
|
|
1,375
|
|
|
4,360
|
|
|
14,954
|
|
|
19,314
|
|
|
(3,126
|
)
|
|
16,188
|
|
|
1992
|
|
1 - 40
|
|||||||||
Colonial Grand at River Plantation
|
|
Duluth, GA
|
|
—
|
|
|
|
|
2,059
|
|
|
19,158
|
|
|
—
|
|
|
1,525
|
|
|
2,059
|
|
|
20,683
|
|
|
22,742
|
|
|
(3,427
|
)
|
|
19,315
|
|
|
1994
|
|
1 - 40
|
|||||||||
Colonial Grand at McDaniel Farm
|
|
Duluth, GA
|
|
—
|
|
|
|
|
3,985
|
|
|
32,206
|
|
|
—
|
|
|
2,710
|
|
|
3,985
|
|
|
34,916
|
|
|
38,901
|
|
|
(5,734
|
)
|
|
33,167
|
|
|
1997
|
|
1 - 40
|
|||||||||
Colonial Grand at Pleasant Hill
|
|
Duluth, GA
|
|
—
|
|
|
|
|
6,753
|
|
|
32,202
|
|
|
—
|
|
|
2,677
|
|
|
6,753
|
|
|
34,879
|
|
|
41,632
|
|
|
(5,553
|
)
|
|
36,079
|
|
|
1996
|
|
1 - 40
|
|||||||||
Colonial Grand at Mount Vernon
|
|
Dunwoody, GA
|
|
15,430
|
|
|
|
|
6,861
|
|
|
23,748
|
|
|
—
|
|
|
2,122
|
|
|
6,861
|
|
|
25,870
|
|
|
32,731
|
|
|
(3,498
|
)
|
|
29,233
|
|
|
1997
|
|
1 - 40
|
|||||||||
Lake Lanier Club I
|
|
Gainesville, GA
|
|
—
|
|
|
|
|
3,560
|
|
|
22,611
|
|
|
—
|
|
|
4,445
|
|
|
3,560
|
|
|
27,056
|
|
|
30,616
|
|
|
(10,877
|
)
|
|
19,739
|
|
|
1998
|
|
1 - 40
|
|||||||||
Lake Lanier Club II
|
|
Gainesville, GA
|
|
—
|
|
|
(2)
|
|
3,150
|
|
|
18,383
|
|
|
—
|
|
|
2,151
|
|
|
3,150
|
|
|
20,534
|
|
|
23,684
|
|
|
(8,116
|
)
|
|
15,568
|
|
|
2001
|
|
1 - 40
|
|||||||||
Colonial Grand at Shiloh
|
|
Kennesaw, GA
|
|
29,518
|
|
|
|
|
4,864
|
|
|
45,893
|
|
|
—
|
|
|
2,454
|
|
|
4,864
|
|
|
48,347
|
|
|
53,211
|
|
|
(7,224
|
)
|
|
45,987
|
|
|
2002
|
|
1 - 40
|
|||||||||
Millstead Village
|
|
LaGrange, GA
|
|
—
|
|
|
|
|
3,100
|
|
|
29,240
|
|
|
—
|
|
|
458
|
|
|
3,100
|
|
|
29,698
|
|
|
32,798
|
|
|
(4,135
|
)
|
|
28,663
|
|
|
1998
|
|
1 - 40
|
|||||||||
Colonial Grand at Barrett Creek
|
|
Marietta, GA
|
|
22,146
|
|
|
|
|
5,661
|
|
|
26,186
|
|
|
—
|
|
|
1,863
|
|
|
5,661
|
|
|
28,049
|
|
|
33,710
|
|
|
(4,713
|
)
|
|
28,997
|
|
|
1999
|
|
1 - 40
|
|||||||||
Colonial Grand at Godley Station
|
|
Pooler, GA
|
|
11,213
|
|
|
|
|
1,800
|
|
|
35,454
|
|
|
—
|
|
|
1,784
|
|
|
1,800
|
|
|
37,238
|
|
|
39,038
|
|
|
(5,079
|
)
|
|
33,959
|
|
|
2001
|
|
1 - 40
|
|||||||||
Colonial Grand at Godley Lake
|
|
Pooler, GA
|
|
—
|
|
|
|
|
1,750
|
|
|
30,893
|
|
|
—
|
|
|
853
|
|
|
1,750
|
|
|
31,746
|
|
|
33,496
|
|
|
(4,563
|
)
|
|
28,933
|
|
|
2008
|
|
1 - 40
|
|||||||||
Avala at Savannah Quarters
|
|
Savannah, GA
|
|
—
|
|
|
|
|
1,500
|
|
|
24,862
|
|
|
—
|
|
|
1,750
|
|
|
1,500
|
|
|
26,612
|
|
|
28,112
|
|
|
(4,947
|
)
|
|
23,165
|
|
|
2009
|
|
1 - 40
|
|||||||||
Georgetown Grove
|
|
Savannah, GA
|
|
—
|
|
|
|
|
1,288
|
|
|
11,579
|
|
|
—
|
|
|
2,976
|
|
|
1,288
|
|
|
14,555
|
|
|
15,843
|
|
|
(8,724
|
)
|
|
7,119
|
|
|
1997
|
|
1 - 40
|
|||||||||
Colonial Grand at Hammocks
|
|
Savannah, GA
|
|
—
|
|
|
|
|
2,441
|
|
|
36,863
|
|
|
—
|
|
|
2,164
|
|
|
2,441
|
|
|
39,027
|
|
|
41,468
|
|
|
(5,343
|
)
|
|
36,125
|
|
|
1997
|
|
1 - 40
|
|||||||||
Colonial Village at Greentree
|
|
Savannah, GA
|
|
—
|
|
|
|
|
1,710
|
|
|
10,494
|
|
|
—
|
|
|
832
|
|
|
1,710
|
|
|
11,326
|
|
|
13,036
|
|
|
(2,038
|
)
|
|
10,998
|
|
|
1984
|
|
1 - 40
|
|||||||||
Colonial Village at Huntington
|
|
Savannah, GA
|
|
—
|
|
|
|
|
2,521
|
|
|
8,223
|
|
|
—
|
|
|
573
|
|
|
2,521
|
|
|
8,796
|
|
|
11,317
|
|
|
(1,382
|
)
|
|
9,935
|
|
|
1986
|
|
1 - 40
|
|||||||||
Colonial Village at Marsh Cove
|
|
Savannah, GA
|
|
—
|
|
|
|
|
5,231
|
|
|
8,555
|
|
|
—
|
|
|
672
|
|
|
5,231
|
|
|
9,227
|
|
|
14,458
|
|
|
(1,715
|
)
|
|
12,743
|
|
|
1983
|
|
1 - 40
|
|||||||||
Oaks at Wilmington Island
|
|
Savannah, GA
|
|
—
|
|
|
|
|
2,910
|
|
|
25,315
|
|
|
(46
|
)
|
|
3,429
|
|
|
2,864
|
|
|
28,744
|
|
|
31,608
|
|
|
(10,188
|
)
|
|
21,420
|
|
|
1999
|
|
1 - 40
|
|||||||||
Highlands of West Village I
|
|
Smyrna, GA
|
|
38,672
|
|
|
|
|
9,052
|
|
|
43,395
|
|
|
—
|
|
|
5,221
|
|
|
9,052
|
|
|
48,616
|
|
|
57,668
|
|
|
(3,765
|
)
|
|
53,903
|
|
|
2006
|
|
1 - 40
|
|||||||||
Highlands of West Village II
|
|
Smyrna, GA
|
|
—
|
|
|
|
|
5,358
|
|
|
30,338
|
|
|
—
|
|
|
78
|
|
|
5,358
|
|
|
30,416
|
|
|
35,774
|
|
|
(2,229
|
)
|
|
33,545
|
|
|
2012
|
|
1 - 40
|
|||||||||
Terraces at Townelake
|
|
Woodstock, GA
|
|
—
|
|
|
|
|
1,331
|
|
|
11,918
|
|
|
1,688
|
|
|
21,692
|
|
|
3,019
|
|
|
33,610
|
|
|
36,629
|
|
|
(18,017
|
)
|
|
18,612
|
|
|
1999
|
|
1 - 40
|
|||||||||
Haven at Praire Trace
|
|
Overland Park, KS
|
|
—
|
|
|
|
|
3,500
|
|
|
40,614
|
|
|
—
|
|
|
787
|
|
|
3,500
|
|
|
41,401
|
|
|
44,901
|
|
|
(1,527
|
)
|
|
43,374
|
|
|
2015
|
|
1 - 40
|
|||||||||
Grand Reserve at Pinnacle
|
|
Lexington, KY
|
|
—
|
|
|
(1)
|
|
2,024
|
|
|
31,525
|
|
|
—
|
|
|
4,378
|
|
|
2,024
|
|
|
35,903
|
|
|
37,927
|
|
|
(15,607
|
)
|
|
22,320
|
|
|
2000
|
|
1 - 40
|
|||||||||
Lakepointe
|
|
Lexington, KY
|
|
—
|
|
|
|
|
411
|
|
|
3,699
|
|
|
—
|
|
|
2,328
|
|
|
411
|
|
|
6,027
|
|
|
6,438
|
|
|
(4,183
|
)
|
|
2,255
|
|
|
1986
|
|
1 - 40
|
|||||||||
Mansion, The
|
|
Lexington, KY
|
|
—
|
|
|
(1)
|
|
694
|
|
|
6,242
|
|
|
—
|
|
|
3,225
|
|
|
694
|
|
|
9,467
|
|
|
10,161
|
|
|
(6,669
|
)
|
|
3,492
|
|
|
1989
|
|
1 - 40
|
|||||||||
Village, The
|
|
Lexington, KY
|
|
—
|
|
|
(1)
|
|
900
|
|
|
8,097
|
|
|
—
|
|
|
4,283
|
|
|
900
|
|
|
12,380
|
|
|
13,280
|
|
|
(8,662
|
)
|
|
4,618
|
|
|
1989
|
|
1 - 40
|
|||||||||
Stonemill Village
|
|
Louisville, KY
|
|
—
|
|
|
|
|
1,169
|
|
|
10,518
|
|
|
—
|
|
|
8,923
|
|
|
1,169
|
|
|
19,441
|
|
|
20,610
|
|
|
(12,906
|
)
|
|
7,704
|
|
|
1985
|
|
1 - 40
|
|||||||||
Crosswinds
|
|
Jackson, MS
|
|
—
|
|
|
|
|
1,535
|
|
|
13,826
|
|
|
—
|
|
|
4,544
|
|
|
1,535
|
|
|
18,370
|
|
|
19,905
|
|
|
(12,072
|
)
|
|
7,833
|
|
|
1989
|
|
1 - 40
|
|||||||||
Pear Orchard
|
|
Jackson, MS
|
|
—
|
|
|
|
|
1,351
|
|
|
12,168
|
|
|
—
|
|
|
8,061
|
|
|
1,351
|
|
|
20,229
|
|
|
21,580
|
|
|
(13,723
|
)
|
|
7,857
|
|
|
1985
|
|
1 - 40
|
|||||||||
Reflection Pointe
|
|
Jackson, MS
|
|
—
|
|
|
|
|
710
|
|
|
8,770
|
|
|
138
|
|
|
8,275
|
|
|
848
|
|
|
17,045
|
|
|
17,893
|
|
|
(11,088
|
)
|
|
6,805
|
|
|
1986
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
||||||||||||||||||||
Lakeshore Landing
|
|
Ridgeland, MS
|
|
—
|
|
|
|
|
676
|
|
|
6,284
|
|
|
—
|
|
|
2,811
|
|
|
676
|
|
|
9,095
|
|
|
9,771
|
|
|
(4,145
|
)
|
|
5,626
|
|
|
1974
|
|
1 - 40
|
|||||||||
Market Station
|
|
Kansas City, MO
|
|
—
|
|
|
|
|
5,814
|
|
|
46,241
|
|
|
—
|
|
|
1,322
|
|
|
5,814
|
|
|
47,563
|
|
|
53,377
|
|
|
(6,925
|
)
|
|
46,452
|
|
|
2010
|
|
1 - 40
|
|||||||||
Residences at Burlington Creek
|
|
Kansas City, MO
|
|
—
|
|
|
|
|
4,000
|
|
|
42,144
|
|
|
—
|
|
|
514
|
|
|
4,000
|
|
|
42,658
|
|
|
46,658
|
|
|
(2,203
|
)
|
|
44,455
|
|
|
2013/14
|
|
1 - 40
|
|||||||||
The Denton
|
|
Kansas City, MO
|
|
—
|
|
|
|
|
750
|
|
|
8,795
|
|
|
—
|
|
|
48
|
|
|
750
|
|
|
8,843
|
|
|
9,593
|
|
|
(225
|
)
|
|
9,368
|
|
|
2014
|
|
1 - 40
|
|||||||||
Colonial Grand at Desert Vista
|
|
North Las Vegas, NV
|
|
—
|
|
|
|
|
4,091
|
|
|
29,826
|
|
|
—
|
|
|
949
|
|
|
4,091
|
|
|
30,775
|
|
|
34,866
|
|
|
(4,535
|
)
|
|
30,331
|
|
|
2009
|
|
1 - 40
|
|||||||||
Colonial Grand at Palm Vista
|
|
North Las Vegas, NV
|
|
—
|
|
|
|
|
4,909
|
|
|
25,643
|
|
|
—
|
|
|
1,537
|
|
|
4,909
|
|
|
27,180
|
|
|
32,089
|
|
|
(4,175
|
)
|
|
27,914
|
|
|
2007
|
|
1 - 40
|
|||||||||
Colonial Village at Beaver Creek
|
|
Apex, NC
|
|
—
|
|
|
|
|
7,491
|
|
|
34,863
|
|
|
—
|
|
|
1,275
|
|
|
7,491
|
|
|
36,138
|
|
|
43,629
|
|
|
(4,968
|
)
|
|
38,661
|
|
|
2007
|
|
1 - 40
|
|||||||||
Hermitage at Beechtree
|
|
Cary, NC
|
|
—
|
|
|
(1)
|
|
900
|
|
|
8,099
|
|
|
—
|
|
|
4,377
|
|
|
900
|
|
|
12,476
|
|
|
13,376
|
|
|
(7,483
|
)
|
|
5,893
|
|
|
1988
|
|
1 - 40
|
|||||||||
Waterford Forest
|
|
Cary, NC
|
|
—
|
|
|
(2)
|
|
4,000
|
|
|
20,250
|
|
|
—
|
|
|
3,221
|
|
|
4,000
|
|
|
23,471
|
|
|
27,471
|
|
|
(9,431
|
)
|
|
18,040
|
|
|
1996
|
|
1 - 40
|
|||||||||
1225 South Church I
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
9,612
|
|
|
22,342
|
|
|
—
|
|
|
24,977
|
|
|
9,612
|
|
|
47,319
|
|
|
56,931
|
|
|
(6,178
|
)
|
|
50,753
|
|
|
2010
|
|
1 - 40
|
|||||||||
Colonial Grand at Ayrsley
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
2,481
|
|
|
52,119
|
|
|
—
|
|
|
12,797
|
|
|
2,481
|
|
|
64,916
|
|
|
67,397
|
|
|
(8,282
|
)
|
|
59,115
|
|
|
2008
|
|
1 - 40
|
|||||||||
Colonial Grand at Beverly Crest
|
|
Charlotte, NC
|
|
16,462
|
|
|
|
|
3,161
|
|
|
24,004
|
|
|
—
|
|
|
2,129
|
|
|
3,161
|
|
|
26,133
|
|
|
29,294
|
|
|
(3,617
|
)
|
|
25,677
|
|
|
1996
|
|
1 - 40
|
|||||||||
Colonial Grand at Legacy Park
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
2,891
|
|
|
28,272
|
|
|
—
|
|
|
1,646
|
|
|
2,891
|
|
|
29,918
|
|
|
32,809
|
|
|
(4,282
|
)
|
|
28,527
|
|
|
2001
|
|
1 - 40
|
|||||||||
Colonial Grand at Mallard Creek
|
|
Charlotte, NC
|
|
14,520
|
|
|
|
|
4,591
|
|
|
27,713
|
|
|
—
|
|
|
959
|
|
|
4,591
|
|
|
28,672
|
|
|
33,263
|
|
|
(4,170
|
)
|
|
29,093
|
|
|
2005
|
|
1 - 40
|
|||||||||
Colonial Grand at Mallard Lake
|
|
Charlotte, NC
|
|
19,942
|
|
|
|
|
3,250
|
|
|
31,389
|
|
|
—
|
|
|
2,327
|
|
|
3,250
|
|
|
33,716
|
|
|
36,966
|
|
|
(4,907
|
)
|
|
32,059
|
|
|
1998
|
|
1 - 40
|
|||||||||
Colonial Grand at University Center
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
1,620
|
|
|
17,499
|
|
|
—
|
|
|
511
|
|
|
1,620
|
|
|
18,010
|
|
|
19,630
|
|
|
(2,437
|
)
|
|
17,193
|
|
|
2005
|
|
1 - 40
|
|||||||||
Colonial Reserve at South End
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
4,628
|
|
|
44,282
|
|
|
—
|
|
|
11,006
|
|
|
4,628
|
|
|
55,288
|
|
|
59,916
|
|
|
(3,868
|
)
|
|
56,048
|
|
|
2013
|
|
1 - 40
|
|||||||||
Colonial Village at Chancellor Park
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
5,311
|
|
|
28,016
|
|
|
—
|
|
|
2,632
|
|
|
5,311
|
|
|
30,648
|
|
|
35,959
|
|
|
(4,161
|
)
|
|
31,798
|
|
|
1999
|
|
1 - 40
|
|||||||||
Colonial Village at South Tryon
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
2,260
|
|
|
19,489
|
|
|
—
|
|
|
1,121
|
|
|
2,260
|
|
|
20,610
|
|
|
22,870
|
|
|
(2,951
|
)
|
|
19,919
|
|
|
2002
|
|
1 - 40
|
|||||||||
Colonial Village at Timber Crest
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
2,901
|
|
|
17,192
|
|
|
—
|
|
|
1,435
|
|
|
2,901
|
|
|
18,627
|
|
|
21,528
|
|
|
(2,454
|
)
|
|
19,074
|
|
|
2000
|
|
1 - 40
|
|||||||||
Enclave
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
1,461
|
|
|
18,984
|
|
|
—
|
|
|
675
|
|
|
1,461
|
|
|
19,659
|
|
|
21,120
|
|
|
(2,366
|
)
|
|
18,754
|
|
|
2008
|
|
1 - 40
|
|||||||||
Post Ballantyne
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
16,249
|
|
|
44,904
|
|
|
—
|
|
|
46
|
|
|
16,249
|
|
|
44,950
|
|
|
61,199
|
|
|
(138
|
)
|
|
61,061
|
|
|
2004
|
|
1 - 40
|
|||||||||
Post Gateway Place
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
17,563
|
|
|
57,552
|
|
|
—
|
|
|
56
|
|
|
17,563
|
|
|
57,608
|
|
|
75,171
|
|
|
(199
|
)
|
|
74,972
|
|
|
2000
|
|
1 - 40
|
|||||||||
Post Park at Phillips Place
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
20,911
|
|
|
65,642
|
|
|
—
|
|
|
116
|
|
|
20,911
|
|
|
65,758
|
|
|
86,669
|
|
|
(215
|
)
|
|
86,454
|
|
|
1996
|
|
1 - 40
|
|||||||||
Post South End
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
18,873
|
|
|
58,912
|
|
|
—
|
|
|
48
|
|
|
18,873
|
|
|
58,960
|
|
|
77,833
|
|
|
(169
|
)
|
|
77,664
|
|
|
2009
|
|
1 - 40
|
|||||||||
Post Uptown Place
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
10,910
|
|
|
30,136
|
|
|
—
|
|
|
28
|
|
|
10,910
|
|
|
30,164
|
|
|
41,074
|
|
|
(99
|
)
|
|
40,975
|
|
|
2000
|
|
1 - 40
|
|||||||||
Colonial Grand at Cornelius
|
|
Cornelius, NC
|
|
—
|
|
|
|
|
4,571
|
|
|
29,151
|
|
|
—
|
|
|
848
|
|
|
4,571
|
|
|
29,999
|
|
|
34,570
|
|
|
(4,455
|
)
|
|
30,115
|
|
|
2009
|
|
1 - 40
|
|||||||||
Colonial Grand at Patterson Place
|
|
Durham, NC
|
|
13,343
|
|
|
|
|
2,590
|
|
|
27,126
|
|
|
—
|
|
|
1,744
|
|
|
2,590
|
|
|
28,870
|
|
|
31,460
|
|
|
(4,023
|
)
|
|
27,437
|
|
|
1997
|
|
1 - 40
|
|||||||||
Colonial Village at Deerfield
|
|
Durham, NC
|
|
—
|
|
|
|
|
3,271
|
|
|
15,609
|
|
|
—
|
|
|
1,016
|
|
|
3,271
|
|
|
16,625
|
|
|
19,896
|
|
|
(2,827
|
)
|
|
17,069
|
|
|
1985
|
|
1 - 40
|
|||||||||
Colonial Grand at Research Park
|
|
Durham, NC
|
|
—
|
|
|
|
|
4,201
|
|
|
37,682
|
|
|
—
|
|
|
1,395
|
|
|
4,201
|
|
|
39,077
|
|
|
43,278
|
|
|
(5,671
|
)
|
|
37,607
|
|
|
2002
|
|
1 - 40
|
|||||||||
Colonial Grand at Huntersville
|
|
Huntersville, NC
|
|
20,376
|
|
|
|
|
4,251
|
|
|
31,948
|
|
|
—
|
|
|
1,300
|
|
|
4,251
|
|
|
33,248
|
|
|
37,499
|
|
|
(4,786
|
)
|
|
32,713
|
|
|
2008
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
||||||||||||||||||||
Colonial Village at Matthews
|
|
Matthews, NC
|
|
—
|
|
|
|
|
3,071
|
|
|
21,830
|
|
|
—
|
|
|
3,339
|
|
|
3,071
|
|
|
25,169
|
|
|
28,240
|
|
|
(3,993
|
)
|
|
24,247
|
|
|
2008
|
|
1 - 40
|
|||||||||
Colonial Grand at Matthews Commons
|
|
Matthews, NC
|
|
—
|
|
|
|
|
3,690
|
|
|
28,536
|
|
|
—
|
|
|
1,481
|
|
|
3,690
|
|
|
30,017
|
|
|
33,707
|
|
|
(4,193
|
)
|
|
29,514
|
|
|
2008
|
|
1 - 40
|
|||||||||
Colonial Grand at Arringdon
|
|
Morrisville, NC
|
|
22,153
|
|
|
|
|
6,401
|
|
|
31,134
|
|
|
—
|
|
|
1,663
|
|
|
6,401
|
|
|
32,797
|
|
|
39,198
|
|
|
(4,680
|
)
|
|
34,518
|
|
|
2003
|
|
1 - 40
|
|||||||||
Colonial Grand at Brier Creek
|
|
Raleigh, NC
|
|
28,856
|
|
|
|
|
7,372
|
|
|
50,202
|
|
|
—
|
|
|
1,257
|
|
|
7,372
|
|
|
51,459
|
|
|
58,831
|
|
|
(7,029
|
)
|
|
51,802
|
|
|
2010
|
|
1 - 40
|
|||||||||
Colonial Grand at Brier Falls
|
|
Raleigh, NC
|
|
—
|
|
|
|
|
6,572
|
|
|
48,910
|
|
|
—
|
|
|
1,075
|
|
|
6,572
|
|
|
49,985
|
|
|
56,557
|
|
|
(6,730
|
)
|
|
49,827
|
|
|
2008
|
|
1 - 40
|
|||||||||
Colonial Grand at Crabtree Valley
|
|
Raleigh, NC
|
|
12,219
|
|
|
|
|
2,241
|
|
|
18,434
|
|
|
—
|
|
|
1,208
|
|
|
2,241
|
|
|
19,642
|
|
|
21,883
|
|
|
(2,581
|
)
|
|
19,302
|
|
|
1997
|
|
1 - 40
|
|||||||||
Hue
|
|
Raleigh, NC
|
|
—
|
|
|
|
|
3,690
|
|
|
29,910
|
|
|
—
|
|
|
2,161
|
|
|
3,690
|
|
|
32,071
|
|
|
35,761
|
|
|
(5,783
|
)
|
|
29,978
|
|
|
2009
|
|
1 - 40
|
|||||||||
Colonial Grand at Trinity Commons
|
|
Raleigh, NC
|
|
27,974
|
|
|
|
|
5,232
|
|
|
45,138
|
|
|
—
|
|
|
2,084
|
|
|
5,232
|
|
|
47,222
|
|
|
52,454
|
|
|
(6,973
|
)
|
|
45,481
|
|
|
2000/02
|
|
1 - 40
|
|||||||||
Post Parkside at Wade
|
|
Raleigh, NC
|
|
—
|
|
|
|
|
7,211
|
|
|
52,064
|
|
|
—
|
|
|
37
|
|
|
7,211
|
|
|
52,101
|
|
|
59,312
|
|
|
(204
|
)
|
|
59,108
|
|
|
2011
|
|
1 - 40
|
|||||||||
Preserve at Brier Creek
|
|
Raleigh, NC
|
|
—
|
|
|
|
|
5,850
|
|
|
21,980
|
|
|
(19
|
)
|
|
24,242
|
|
|
5,831
|
|
|
46,222
|
|
|
52,053
|
|
|
(14,514
|
)
|
|
37,539
|
|
|
2004
|
|
1 - 40
|
|||||||||
Providence at Brier Creek
|
|
Raleigh, NC
|
|
—
|
|
|
|
|
4,695
|
|
|
29,007
|
|
|
—
|
|
|
1,561
|
|
|
4,695
|
|
|
30,568
|
|
|
35,263
|
|
|
(8,939
|
)
|
|
26,324
|
|
|
2007
|
|
1 - 40
|
|||||||||
Tanglewood
|
|
Anderson, SC
|
|
—
|
|
|
|
|
427
|
|
|
3,853
|
|
|
—
|
|
|
2,911
|
|
|
427
|
|
|
6,764
|
|
|
7,191
|
|
|
(4,810
|
)
|
|
2,381
|
|
|
1980
|
|
1 - 40
|
|||||||||
Colonial Grand at Cypress Cove
|
|
Charleston, SC
|
|
—
|
|
|
|
|
3,610
|
|
|
28,645
|
|
|
—
|
|
|
1,464
|
|
|
3,610
|
|
|
30,109
|
|
|
33,719
|
|
|
(4,347
|
)
|
|
29,372
|
|
|
2001
|
|
1 - 40
|
|||||||||
Colonial Village at Hampton Pointe
|
|
Charleston, SC
|
|
—
|
|
|
|
|
3,971
|
|
|
22,790
|
|
|
—
|
|
|
3,112
|
|
|
3,971
|
|
|
25,902
|
|
|
29,873
|
|
|
(3,680
|
)
|
|
26,193
|
|
|
1986
|
|
1 - 40
|
|||||||||
Colonial Grand at Quarterdeck
|
|
Charleston, SC
|
|
—
|
|
|
|
|
920
|
|
|
24,097
|
|
|
—
|
|
|
4,897
|
|
|
920
|
|
|
28,994
|
|
|
29,914
|
|
|
(3,783
|
)
|
|
26,131
|
|
|
1987
|
|
1 - 40
|
|||||||||
Colonial Village at Westchase
|
|
Charleston, SC
|
|
—
|
|
|
|
|
4,571
|
|
|
20,091
|
|
|
—
|
|
|
1,932
|
|
|
4,571
|
|
|
22,023
|
|
|
26,594
|
|
|
(3,634
|
)
|
|
22,960
|
|
|
1985
|
|
1 - 40
|
|||||||||
River's Walk
|
|
Charleston, SC
|
|
—
|
|
|
|
|
5,200
|
|
|
28,682
|
|
|
—
|
|
|
283
|
|
|
5,200
|
|
|
28,965
|
|
|
34,165
|
|
|
(2,314
|
)
|
|
31,851
|
|
|
2013
|
|
1 - 40
|
|||||||||
River's Walk II
|
|
Charleston, SC
|
|
—
|
|
|
|
|
3,631
|
|
|
10,748
|
|
|
—
|
|
|
8
|
|
|
3,631
|
|
|
10,756
|
|
|
14,387
|
|
|
(130
|
)
|
|
14,257
|
|
|
2016
|
|
1 - 40
|
|||||||||
1201 Midtown
|
|
Charleston, SC
|
|
—
|
|
|
|
|
11,929
|
|
|
57,885
|
|
|
—
|
|
|
50
|
|
|
11,929
|
|
|
57,935
|
|
|
69,864
|
|
|
(140
|
)
|
|
69,724
|
|
|
2015
|
|
1 - 40
|
|||||||||
Fairways, The
|
|
Columbia, SC
|
|
—
|
|
|
|
|
910
|
|
|
8,207
|
|
|
—
|
|
|
3,230
|
|
|
910
|
|
|
11,437
|
|
|
12,347
|
|
|
(7,850
|
)
|
|
4,497
|
|
|
1992
|
|
1 - 40
|
|||||||||
Paddock Club Columbia
|
|
Columbia, SC
|
|
—
|
|
|
|
|
1,840
|
|
|
16,560
|
|
|
—
|
|
|
4,123
|
|
|
1,840
|
|
|
20,683
|
|
|
22,523
|
|
|
(12,692
|
)
|
|
9,831
|
|
|
1991
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
|||||||||||||||||||||
Colonial Village at Windsor Place
|
|
Goose Creek, SC
|
|
—
|
|
|
|
|
1,321
|
|
|
14,163
|
|
|
—
|
|
|
1,919
|
|
|
1,321
|
|
|
16,082
|
|
|
17,403
|
|
|
(2,593
|
)
|
|
14,810
|
|
|
1985
|
|
1 - 40
|
||||||||||
Highland Ridge
|
|
Greenville, SC
|
|
—
|
|
|
|
|
482
|
|
|
4,337
|
|
|
—
|
|
|
2,406
|
|
|
482
|
|
|
6,743
|
|
|
7,225
|
|
|
(4,298
|
)
|
|
2,927
|
|
|
1984
|
|
1 - 40
|
||||||||||
Howell Commons
|
|
Greenville, SC
|
|
—
|
|
|
(1)
|
|
1,304
|
|
|
11,740
|
|
|
—
|
|
|
3,263
|
|
|
1,304
|
|
|
15,003
|
|
|
16,307
|
|
|
(9,725
|
)
|
|
6,582
|
|
|
1987
|
|
1 - 40
|
||||||||||
Paddock Club Greenville
|
|
Greenville, SC
|
|
—
|
|
|
(1)
|
|
1,200
|
|
|
10,800
|
|
|
—
|
|
|
1,783
|
|
|
1,200
|
|
|
12,583
|
|
|
13,783
|
|
|
(7,885
|
)
|
|
5,898
|
|
|
1996
|
|
1 - 40
|
||||||||||
Park Haywood
|
|
Greenville, SC
|
|
—
|
|
|
(1)
|
|
325
|
|
|
2,925
|
|
|
35
|
|
|
4,230
|
|
|
360
|
|
|
7,155
|
|
|
7,515
|
|
|
(5,087
|
)
|
|
2,428
|
|
|
1983
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
|||||||||||||||||||||
Spring Creek
|
|
Greenville, SC
|
|
—
|
|
|
|
|
597
|
|
|
5,374
|
|
|
(14
|
)
|
|
2,879
|
|
|
583
|
|
|
8,253
|
|
|
8,836
|
|
|
(5,483
|
)
|
|
3,353
|
|
|
1985
|
|
1 - 40
|
||||||||||
Innovation Apartment Homes
|
|
Greenville, SC
|
|
—
|
|
|
|
|
4,437
|
|
|
52,026
|
|
|
—
|
|
|
171
|
|
|
4,437
|
|
|
52,197
|
|
|
56,634
|
|
|
(444
|
)
|
|
56,190
|
|
|
2015
|
|
1 - 40
|
||||||||||
Runaway Bay
|
|
Mt. Pleasant, SC
|
|
—
|
|
|
|
|
1,085
|
|
|
7,269
|
|
|
12
|
|
|
5,913
|
|
|
1,097
|
|
|
13,182
|
|
|
14,279
|
|
|
(8,096
|
)
|
|
6,183
|
|
|
1988
|
|
1 - 40
|
||||||||||
Colonial Grand at Commerce Park
|
|
North Charleston, SC
|
|
—
|
|
|
|
|
2,780
|
|
|
33,966
|
|
|
—
|
|
|
1,238
|
|
|
2,780
|
|
|
35,204
|
|
|
37,984
|
|
|
(4,877
|
)
|
|
33,107
|
|
|
2008
|
|
1 - 40
|
||||||||||
535 Brookwood
|
|
Simpsonville, SC
|
|
12,610
|
|
|
|
|
1,216
|
|
|
18,666
|
|
|
—
|
|
|
1,057
|
|
|
1,216
|
|
|
19,723
|
|
|
20,939
|
|
|
(4,490
|
)
|
|
16,449
|
|
|
2008
|
|
1 - 40
|
||||||||||
Park Place
|
|
Spartanburg, SC
|
|
—
|
|
|
|
|
723
|
|
|
6,504
|
|
|
—
|
|
|
2,973
|
|
|
723
|
|
|
9,477
|
|
|
10,200
|
|
|
(5,972
|
)
|
|
4,228
|
|
|
1987
|
|
1 - 40
|
||||||||||
Farmington Village
|
|
Summerville, SC
|
|
—
|
|
|
|
|
2,800
|
|
|
26,295
|
|
|
—
|
|
|
1,543
|
|
|
2,800
|
|
|
27,838
|
|
|
30,638
|
|
|
(8,718
|
)
|
|
21,920
|
|
|
2007
|
|
1 - 40
|
||||||||||
Colonial Village at Waters Edge
|
|
Summerville, SC
|
|
—
|
|
|
|
|
2,103
|
|
|
9,187
|
|
|
—
|
|
|
2,949
|
|
|
2,103
|
|
|
12,136
|
|
|
14,239
|
|
|
(2,148
|
)
|
|
12,091
|
|
|
1985
|
|
1 - 40
|
||||||||||
Hamilton Pointe
|
|
Chattanooga, TN
|
|
—
|
|
|
|
|
1,131
|
|
|
10,632
|
|
|
—
|
|
|
4,215
|
|
|
1,131
|
|
|
14,847
|
|
|
15,978
|
|
|
(6,593
|
)
|
|
9,385
|
|
|
1989
|
|
1 - 40
|
||||||||||
Hidden Creek
|
|
Chattanooga, TN
|
|
—
|
|
|
(1)
|
|
972
|
|
|
8,954
|
|
|
—
|
|
|
4,622
|
|
|
972
|
|
|
13,576
|
|
|
14,548
|
|
|
(5,183
|
)
|
|
9,365
|
|
|
1987
|
|
1 - 40
|
||||||||||
Steeplechase
|
|
Chattanooga, TN
|
|
—
|
|
|
|
|
217
|
|
|
1,957
|
|
|
—
|
|
|
3,055
|
|
|
217
|
|
|
5,012
|
|
|
5,229
|
|
|
(3,343
|
)
|
|
1,886
|
|
|
1986
|
|
1 - 40
|
||||||||||
Windridge
|
|
Chattanooga, TN
|
|
—
|
|
|
|
|
817
|
|
|
7,416
|
|
|
—
|
|
|
3,854
|
|
|
817
|
|
|
11,270
|
|
|
12,087
|
|
|
(7,018
|
)
|
|
5,069
|
|
|
1984
|
|
1 - 40
|
||||||||||
Kirby Station
|
|
Memphis, TN
|
|
—
|
|
|
|
|
1,148
|
|
|
10,337
|
|
|
—
|
|
|
9,713
|
|
|
1,148
|
|
|
20,050
|
|
|
21,198
|
|
|
(12,593
|
)
|
|
8,605
|
|
|
1978
|
|
1 - 40
|
||||||||||
Lincoln on the Green
|
|
Memphis, TN
|
|
—
|
|
|
(1)
|
|
1,498
|
|
|
20,483
|
|
|
—
|
|
|
14,800
|
|
|
1,498
|
|
|
35,283
|
|
|
36,781
|
|
|
(23,470
|
)
|
|
13,311
|
|
|
1992
|
|
1 - 40
|
||||||||||
Park Estate
|
|
Memphis, TN
|
|
—
|
|
|
|
|
178
|
|
|
1,141
|
|
|
—
|
|
|
4,690
|
|
|
178
|
|
|
5,831
|
|
|
6,009
|
|
|
(4,515
|
)
|
|
1,494
|
|
|
1974
|
|
1 - 40
|
||||||||||
Reserve at Dexter Lake
|
|
Memphis, TN
|
|
—
|
|
|
|
|
1,260
|
|
|
16,043
|
|
|
2,147
|
|
|
38,978
|
|
|
3,407
|
|
|
55,021
|
|
|
58,428
|
|
|
(23,640
|
)
|
|
34,788
|
|
|
2000
|
|
1 - 40
|
||||||||||
Paddock Club Murfreesboro
|
|
Murfreesboro, TN
|
|
—
|
|
|
|
|
915
|
|
|
14,774
|
|
|
—
|
|
|
2,950
|
|
|
915
|
|
|
17,724
|
|
|
18,639
|
|
|
(8,414
|
)
|
|
10,225
|
|
|
1999
|
|
1 - 40
|
||||||||||
Aventura at Indian Lake Village
|
|
Nashville, TN
|
|
—
|
|
|
|
|
4,950
|
|
|
28,053
|
|
|
—
|
|
|
1,217
|
|
|
4,950
|
|
|
29,270
|
|
|
34,220
|
|
|
(5,466
|
)
|
|
28,754
|
|
|
2010
|
|
1 - 40
|
||||||||||
Avondale at Kennesaw
|
|
Nashville, TN
|
|
17,378
|
|
|
|
|
3,456
|
|
|
22,443
|
|
|
—
|
|
|
1,705
|
|
|
3,456
|
|
|
24,148
|
|
|
27,604
|
|
|
(5,550
|
)
|
|
22,054
|
|
|
2008
|
|
1 - 40
|
||||||||||
Brentwood Downs
|
|
Nashville, TN
|
|
—
|
|
|
|
|
1,193
|
|
|
10,739
|
|
|
(2
|
)
|
|
6,091
|
|
|
1,191
|
|
|
16,830
|
|
|
18,021
|
|
|
(10,992
|
)
|
|
7,029
|
|
|
1986
|
|
1 - 40
|
||||||||||
Colonial Grand at Bellevue
|
|
Nashville, TN
|
|
20,893
|
|
|
|
|
8,622
|
|
|
34,229
|
|
|
—
|
|
|
1,763
|
|
|
8,622
|
|
|
35,992
|
|
|
44,614
|
|
|
(5,451
|
)
|
|
39,163
|
|
|
1996
|
|
1 - 40
|
||||||||||
Colonial Grand at Bellevue (Phase II)
|
|
Nashville, TN
|
|
—
|
|
|
|
|
8,656
|
|
|
29,967
|
|
|
—
|
|
|
64
|
|
|
8,656
|
|
|
30,031
|
|
|
38,687
|
|
|
(1,294
|
)
|
|
37,393
|
|
|
2015
|
|
1 - 40
|
||||||||||
Grand View Nashville
|
|
Nashville, TN
|
|
—
|
|
|
|
|
2,963
|
|
|
33,673
|
|
|
—
|
|
|
6,414
|
|
|
2,963
|
|
|
40,087
|
|
|
43,050
|
|
|
(17,055
|
)
|
|
25,995
|
|
|
2001
|
|
1 - 40
|
||||||||||
Monthaven Park
|
|
Nashville, TN
|
|
—
|
|
|
|
|
2,736
|
|
|
28,902
|
|
|
—
|
|
|
4,821
|
|
|
2,736
|
|
|
33,723
|
|
|
36,459
|
|
|
(14,774
|
)
|
|
21,685
|
|
|
2000
|
|
1 - 40
|
||||||||||
Park at Hermitage
|
|
Nashville, TN
|
|
—
|
|
|
|
|
1,524
|
|
|
14,800
|
|
|
—
|
|
|
8,308
|
|
|
1,524
|
|
|
23,108
|
|
|
24,632
|
|
|
(15,306
|
)
|
|
9,326
|
|
|
1987
|
|
1 - 40
|
||||||||||
Venue at Cool Springs
|
|
Nashville, TN
|
|
—
|
|
|
|
|
6,670
|
|
|
—
|
|
|
—
|
|
|
50,973
|
|
|
6,670
|
|
|
50,973
|
|
|
57,643
|
|
|
(5,770
|
)
|
|
51,873
|
|
|
2012
|
|
1 - 40
|
||||||||||
Verandas at Sam Ridley
|
|
Nashville, TN
|
|
21,388
|
|
|
|
|
3,350
|
|
|
28,308
|
|
|
—
|
|
|
1,541
|
|
|
3,350
|
|
|
29,849
|
|
|
33,199
|
|
|
(6,687
|
)
|
|
26,512
|
|
|
2009
|
|
1 - 40
|
||||||||||
Northwood
|
|
Arlington, TX
|
|
—
|
|
|
|
|
886
|
|
|
8,051
|
|
|
—
|
|
|
2,826
|
|
|
886
|
|
|
10,877
|
|
|
11,763
|
|
|
(4,828
|
)
|
|
6,935
|
|
|
1980
|
|
1 - 40
|
||||||||||
Balcones Woods
|
|
Austin, TX
|
|
—
|
|
|
|
|
1,598
|
|
|
14,398
|
|
|
—
|
|
|
8,516
|
|
|
1,598
|
|
|
22,914
|
|
|
24,512
|
|
|
(14,395
|
)
|
|
10,117
|
|
|
1983
|
|
1 - 40
|
||||||||||
Colonial Grand at Canyon Creek
|
|
Austin, TX
|
|
13,951
|
|
|
|
|
3,621
|
|
|
32,137
|
|
|
—
|
|
|
1,305
|
|
|
3,621
|
|
|
33,442
|
|
|
37,063
|
|
|
(4,854
|
)
|
|
32,209
|
|
|
2008
|
|
1 - 40
|
||||||||||
Colonial Grand at Canyon Ranch
|
|
Austin, TX
|
|
—
|
|
|
|
|
3,778
|
|
|
20,201
|
|
|
—
|
|
|
1,489
|
|
|
3,778
|
|
|
21,690
|
|
|
25,468
|
|
|
(3,477
|
)
|
|
21,991
|
|
|
2003
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
|||||||||||||||||||||
Colonial Grand at Double Creek
|
|
Austin, TX
|
|
—
|
|
|
|
|
3,131
|
|
|
29,375
|
|
|
—
|
|
|
443
|
|
|
3,131
|
|
|
29,818
|
|
|
32,949
|
|
|
(4,408
|
)
|
|
28,541
|
|
|
2013
|
|
1 - 40
|
||||||||||
Colonial Grand at Onion Creek
|
|
Austin, TX
|
|
—
|
|
|
|
|
4,902
|
|
|
33,010
|
|
|
—
|
|
|
1,080
|
|
|
4,902
|
|
|
34,090
|
|
|
38,992
|
|
|
(5,034
|
)
|
|
33,958
|
|
|
2009
|
|
1 - 40
|
||||||||||
Grand Reserve at Sunset Valley
|
|
Austin, TX
|
|
—
|
|
|
|
|
3,150
|
|
|
11,393
|
|
|
—
|
|
|
3,126
|
|
|
3,150
|
|
|
14,519
|
|
|
17,669
|
|
|
(6,067
|
)
|
|
11,602
|
|
|
1996
|
|
1 - 40
|
||||||||||
Colonial Village at Quarry Oaks
|
|
Austin, TX
|
|
30,417
|
|
|
|
|
4,621
|
|
|
34,461
|
|
|
—
|
|
|
4,799
|
|
|
4,621
|
|
|
39,260
|
|
|
43,881
|
|
|
(6,005
|
)
|
|
37,876
|
|
|
1996
|
|
1 - 40
|
||||||||||
Colonial Grand at Wells Branch
|
|
Austin, TX
|
|
—
|
|
|
|
|
3,094
|
|
|
32,283
|
|
|
294
|
|
|
1,084
|
|
|
3,388
|
|
|
33,367
|
|
|
36,755
|
|
|
(4,581
|
)
|
|
32,174
|
|
|
2008
|
|
1 - 40
|
||||||||||
Legacy at Western Oaks
|
|
Austin, TX
|
|
—
|
|
|
|
|
9,100
|
|
|
49,339
|
|
|
—
|
|
|
(1,358
|
)
|
|
9,100
|
|
|
47,981
|
|
|
57,081
|
|
|
(7,921
|
)
|
|
49,160
|
|
|
2001
|
|
1 - 40
|
||||||||||
Post Barton Creek
|
|
Austin, TX
|
|
—
|
|
|
|
|
8,700
|
|
|
21,538
|
|
|
—
|
|
|
28
|
|
|
8,700
|
|
|
21,566
|
|
|
30,266
|
|
|
(80
|
)
|
|
30,186
|
|
|
1998
|
|
1 - 40
|
||||||||||
Post Park Mesa
|
|
Austin, TX
|
|
—
|
|
|
|
|
4,662
|
|
|
19,867
|
|
|
—
|
|
|
15
|
|
|
4,662
|
|
|
19,882
|
|
|
24,544
|
|
|
(64
|
)
|
|
24,480
|
|
|
1992
|
|
1 - 40
|
||||||||||
Post South Lamar
|
|
Austin, TX
|
|
—
|
|
|
|
|
11,565
|
|
|
41,361
|
|
|
—
|
|
|
33
|
|
|
11,565
|
|
|
41,394
|
|
|
52,959
|
|
|
(176
|
)
|
|
52,783
|
|
|
2011
|
|
1 - 40
|
||||||||||
Post West Austin
|
|
Austin, TX
|
|
—
|
|
|
|
|
7,821
|
|
|
48,925
|
|
|
—
|
|
|
37
|
|
|
7,821
|
|
|
48,962
|
|
|
56,783
|
|
|
(203
|
)
|
|
56,580
|
|
|
2009
|
|
1 - 40
|
||||||||||
Silverado
|
|
Austin, TX
|
|
—
|
|
|
|
|
2,900
|
|
|
24,009
|
|
|
—
|
|
|
3,060
|
|
|
2,900
|
|
|
27,069
|
|
|
29,969
|
|
|
(9,956
|
)
|
|
20,013
|
|
|
2003
|
|
1 - 40
|
||||||||||
Stassney Woods
|
|
Austin, TX
|
|
—
|
|
|
|
|
1,621
|
|
|
7,501
|
|
|
—
|
|
|
7,850
|
|
|
1,621
|
|
|
15,351
|
|
|
16,972
|
|
|
(8,978
|
)
|
|
7,994
|
|
|
1985
|
|
1 - 40
|
||||||||||
Travis Station
|
|
Austin, TX
|
|
—
|
|
|
|
|
2,281
|
|
|
6,169
|
|
|
—
|
|
|
7,100
|
|
|
2,281
|
|
|
13,269
|
|
|
15,550
|
|
|
(8,010
|
)
|
|
7,540
|
|
|
1987
|
|
1 - 40
|
||||||||||
Woods, The
|
|
Austin, TX
|
|
—
|
|
|
|
|
1,405
|
|
|
12,769
|
|
|
—
|
|
|
7,173
|
|
|
1,405
|
|
|
19,942
|
|
|
21,347
|
|
|
(8,465
|
)
|
|
12,882
|
|
|
1977
|
|
1 - 40
|
||||||||||
Colonial Village at Shoal Creek
|
|
Bedford, TX
|
|
18,662
|
|
|
|
|
4,982
|
|
|
27,377
|
|
|
—
|
|
|
2,402
|
|
|
4,982
|
|
|
29,779
|
|
|
34,761
|
|
|
(4,597
|
)
|
|
30,164
|
|
|
1996
|
|
1 - 40
|
||||||||||
Colonial Village at Willow Creek
|
|
Bedford, TX
|
|
22,425
|
|
|
|
|
3,109
|
|
|
33,488
|
|
|
—
|
|
|
4,927
|
|
|
3,109
|
|
|
38,415
|
|
|
41,524
|
|
|
(5,661
|
)
|
|
35,863
|
|
|
1996
|
|
1 - 40
|
||||||||||
Colonial Grand at Hebron
|
|
Carrollton, TX
|
|
—
|
|
|
|
|
4,231
|
|
|
42,237
|
|
|
—
|
|
|
742
|
|
|
4,231
|
|
|
42,979
|
|
|
47,210
|
|
|
(5,655
|
)
|
|
41,555
|
|
|
2011
|
|
1 - 40
|
||||||||||
Colonial Grand at Silverado
|
|
Cedar Park, TX
|
|
—
|
|
|
|
|
3,282
|
|
|
24,935
|
|
|
—
|
|
|
930
|
|
|
3,282
|
|
|
25,865
|
|
|
29,147
|
|
|
(3,709
|
)
|
|
25,438
|
|
|
2005
|
|
1 - 40
|
||||||||||
Colonial Grand at Silverado Reserve
|
|
Cedar Park, TX
|
|
—
|
|
|
|
|
3,951
|
|
|
31,705
|
|
|
—
|
|
|
1,263
|
|
|
3,951
|
|
|
32,968
|
|
|
36,919
|
|
|
(4,624
|
)
|
|
32,295
|
|
|
2005
|
|
1 - 40
|
||||||||||
Grand Cypress
|
|
Cypress, TX
|
|
15,824
|
|
|
|
|
3,881
|
|
|
24,267
|
|
|
—
|
|
|
927
|
|
|
3,881
|
|
|
25,194
|
|
|
29,075
|
|
|
(2,642
|
)
|
|
26,433
|
|
|
2008
|
|
1 - 40
|
||||||||||
Courtyards at Campbell
|
|
Dallas, TX
|
|
—
|
|
|
|
|
988
|
|
|
8,893
|
|
|
—
|
|
|
3,476
|
|
|
988
|
|
|
12,369
|
|
|
13,357
|
|
|
(7,562
|
)
|
|
5,795
|
|
|
1986
|
|
1 - 40
|
||||||||||
Deer Run
|
|
Dallas, TX
|
|
—
|
|
|
|
|
1,252
|
|
|
11,271
|
|
|
—
|
|
|
4,383
|
|
|
1,252
|
|
|
15,654
|
|
|
16,906
|
|
|
(9,517
|
)
|
|
7,389
|
|
|
1985
|
|
1 - 40
|
||||||||||
Grand Courtyard
|
|
Dallas, TX
|
|
—
|
|
|
|
|
2,730
|
|
|
22,240
|
|
|
—
|
|
|
2,628
|
|
|
2,730
|
|
|
24,868
|
|
|
27,598
|
|
|
(9,366
|
)
|
|
18,232
|
|
|
2000
|
|
1 - 40
|
||||||||||
Legends at Lowe's Farm
|
|
Dallas, TX
|
|
—
|
|
|
|
|
5,016
|
|
|
41,091
|
|
|
—
|
|
|
1,881
|
|
|
5,016
|
|
|
42,972
|
|
|
47,988
|
|
|
(8,011
|
)
|
|
39,977
|
|
|
2008
|
|
1 - 40
|
||||||||||
Colonial Reserve at Medical District
|
|
Dallas, TX
|
|
—
|
|
|
|
|
4,050
|
|
|
33,779
|
|
|
—
|
|
|
1,331
|
|
|
4,050
|
|
|
35,110
|
|
|
39,160
|
|
|
(4,402
|
)
|
|
34,758
|
|
|
2007
|
|
1 - 40
|
||||||||||
Post Abbey
|
|
Dallas, TX
|
|
—
|
|
|
|
|
2,716
|
|
|
4,377
|
|
|
—
|
|
|
5
|
|
|
2,716
|
|
|
4,382
|
|
|
7,098
|
|
|
(15
|
)
|
|
7,083
|
|
|
1996
|
|
1 - 40
|
||||||||||
Post Addison Circle
|
|
Dallas, TX
|
|
—
|
|
|
|
|
12,333
|
|
|
189,783
|
|
|
—
|
|
|
157
|
|
|
12,333
|
|
|
189,940
|
|
|
202,273
|
|
|
(617
|
)
|
|
201,656
|
|
|
1998-2000
|
|
1 - 40
|
||||||||||
Post Cole's Corner
|
|
Dallas, TX
|
|
—
|
|
|
|
|
13,056
|
|
|
14,409
|
|
|
—
|
|
|
21
|
|
|
13,056
|
|
|
14,430
|
|
|
27,486
|
|
|
(55
|
)
|
|
27,431
|
|
|
1998
|
|
1 - 40
|
||||||||||
Post Eastside
|
|
Dallas, TX
|
|
—
|
|
|
|
|
7,148
|
|
|
58,200
|
|
|
—
|
|
|
46
|
|
|
7,148
|
|
|
58,246
|
|
|
65,394
|
|
|
(179
|
)
|
|
65,215
|
|
|
2008
|
|
1 - 40
|
||||||||||
Post Gallery
|
|
Dallas, TX
|
|
—
|
|
|
|
|
4,399
|
|
|
7,924
|
|
|
—
|
|
|
9
|
|
|
4,399
|
|
|
7,933
|
|
|
12,332
|
|
|
(34
|
)
|
|
12,298
|
|
|
1999
|
|
1 - 40
|
||||||||||
Post Heights
|
|
Dallas, TX
|
|
—
|
|
|
|
|
26,297
|
|
|
37,993
|
|
|
—
|
|
|
42
|
|
|
26,297
|
|
|
38,035
|
|
|
64,332
|
|
|
(137
|
)
|
|
64,195
|
|
|
1998-1999/2009
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
|||||||||||||||||||||
Post Katy Trail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
10,353
|
|
|
32,521
|
|
|
—
|
|
|
33
|
|
|
10,353
|
|
|
32,554
|
|
|
42,907
|
|
|
(94
|
)
|
|
42,813
|
|
|
2010
|
|
1 - 40
|
||||||||||
Post Legacy
|
|
Dallas, TX
|
|
—
|
|
|
|
|
6,588
|
|
|
55,385
|
|
|
—
|
|
|
38
|
|
|
6,588
|
|
|
55,423
|
|
|
62,011
|
|
|
(179
|
)
|
|
61,832
|
|
|
2000
|
|
1 - 40
|
||||||||||
Post Meridian
|
|
Dallas, TX
|
|
—
|
|
|
|
|
8,798
|
|
|
13,680
|
|
|
—
|
|
|
20
|
|
|
8,798
|
|
|
13,700
|
|
|
22,498
|
|
|
(51
|
)
|
|
22,447
|
|
|
1991
|
|
1 - 40
|
||||||||||
Post Sierra at Frisco Bridges
|
|
Dallas, TX
|
|
—
|
|
|
|
|
6,790
|
|
|
32,607
|
|
|
—
|
|
|
26
|
|
|
6,790
|
|
|
32,633
|
|
|
39,423
|
|
|
(138
|
)
|
|
39,285
|
|
|
2009
|
|
1 - 40
|
||||||||||
Post Square
|
|
Dallas, TX
|
|
—
|
|
|
|
|
13,204
|
|
|
24,095
|
|
|
—
|
|
|
27
|
|
|
13,204
|
|
|
24,122
|
|
|
37,326
|
|
|
(74
|
)
|
|
37,252
|
|
|
1996
|
|
1 - 40
|
||||||||||
Post Uptown Village
|
|
Dallas, TX
|
|
—
|
|
|
|
|
35,044
|
|
|
33,276
|
|
|
—
|
|
|
48
|
|
|
35,044
|
|
|
33,324
|
|
|
68,368
|
|
|
(115
|
)
|
|
68,253
|
|
|
1995-2000
|
|
1 - 40
|
||||||||||
Post Vineyard
|
|
Dallas, TX
|
|
—
|
|
|
|
|
7,982
|
|
|
7,486
|
|
|
—
|
|
|
14
|
|
|
7,982
|
|
|
7,500
|
|
|
15,482
|
|
|
(24
|
)
|
|
15,458
|
|
|
1996
|
|
1 - 40
|
||||||||||
Post Vintage
|
|
Dallas, TX
|
|
—
|
|
|
|
|
13,648
|
|
|
8,624
|
|
|
—
|
|
|
14
|
|
|
13,648
|
|
|
8,638
|
|
|
22,286
|
|
|
(31
|
)
|
|
22,255
|
|
|
1993
|
|
1 - 40
|
||||||||||
Post Worthington
|
|
Dallas, TX
|
|
—
|
|
|
|
|
13,740
|
|
|
43,352
|
|
|
—
|
|
|
48
|
|
|
13,740
|
|
|
43,400
|
|
|
57,140
|
|
|
(139
|
)
|
|
57,001
|
|
|
1993/2008
|
|
1 - 40
|
||||||||||
Watermark
|
|
Dallas, TX
|
|
—
|
|
|
(2)
|
|
960
|
|
|
14,438
|
|
|
—
|
|
|
2,253
|
|
|
960
|
|
|
16,691
|
|
|
17,651
|
|
|
(7,161
|
)
|
|
10,490
|
|
|
2002
|
|
1 - 40
|
||||||||||
Colonial Grand at Bear Creek
|
|
Euless, TX
|
|
22,568
|
|
|
|
|
6,453
|
|
|
30,048
|
|
|
—
|
|
|
2,155
|
|
|
6,453
|
|
|
32,203
|
|
|
38,656
|
|
|
(5,161
|
)
|
|
33,495
|
|
|
1998
|
|
1 - 40
|
||||||||||
Colonial Grand at Fairview
|
|
Fairview, TX
|
|
—
|
|
|
|
|
2,171
|
|
|
35,077
|
|
|
—
|
|
|
581
|
|
|
2,171
|
|
|
35,658
|
|
|
37,829
|
|
|
(4,648
|
)
|
|
33,181
|
|
|
2012
|
|
1 - 40
|
||||||||||
La Valencia at Starwood
|
|
Frisco, TX
|
|
20,510
|
|
|
|
|
3,240
|
|
|
26,069
|
|
|
—
|
|
|
1,214
|
|
|
3,240
|
|
|
27,283
|
|
|
30,523
|
|
|
(6,049
|
)
|
|
24,474
|
|
|
2009
|
|
1 - 40
|
||||||||||
Colonial Reserve at Frisco Bridges
|
|
Frisco, TX
|
|
—
|
|
|
|
|
1,968
|
|
|
34,018
|
|
|
—
|
|
|
1,005
|
|
|
1,968
|
|
|
35,023
|
|
|
36,991
|
|
|
(4,489
|
)
|
|
32,502
|
|
|
2013
|
|
1 - 40
|
||||||||||
Colonial Village at Grapevine
|
|
Grapevine, TX
|
|
—
|
|
|
|
|
2,351
|
|
|
29,757
|
|
|
—
|
|
|
3,989
|
|
|
2,351
|
|
|
33,746
|
|
|
36,097
|
|
|
(4,811
|
)
|
|
31,286
|
|
|
1985/1986
|
|
1 - 40
|
||||||||||
Greenwood Forest
|
|
Houston, TX
|
|
—
|
|
|
|
|
3,465
|
|
|
23,482
|
|
|
—
|
|
|
72
|
|
|
3,465
|
|
|
23,554
|
|
|
27,019
|
|
|
(3,071
|
)
|
|
23,948
|
|
|
1994
|
|
1 - 40
|
||||||||||
Legacy Pines
|
|
Houston, TX
|
|
—
|
|
|
(2)
|
|
2,157
|
|
|
19,066
|
|
|
(15
|
)
|
|
3,109
|
|
|
2,142
|
|
|
22,175
|
|
|
24,317
|
|
|
(10,323
|
)
|
|
13,994
|
|
|
1999
|
|
1 - 40
|
||||||||||
Park Place (Houston)
|
|
Houston, TX
|
|
—
|
|
|
|
|
2,061
|
|
|
15,830
|
|
|
—
|
|
|
2,924
|
|
|
2,061
|
|
|
18,754
|
|
|
20,815
|
|
|
(6,667
|
)
|
|
14,148
|
|
|
1996
|
|
1 - 40
|
||||||||||
Post Midtown Square
|
|
Houston, TX
|
|
—
|
|
|
|
|
19,076
|
|
|
89,736
|
|
|
—
|
|
|
92
|
|
|
19,076
|
|
|
89,828
|
|
|
108,904
|
|
|
(319
|
)
|
|
108,585
|
|
|
1999/2013
|
|
1 - 40
|
||||||||||
Post 510
|
|
Houston, TX
|
|
—
|
|
|
|
|
7,241
|
|
|
33,421
|
|
|
—
|
|
|
24
|
|
|
7,241
|
|
|
33,445
|
|
|
40,686
|
|
|
(157
|
)
|
|
40,529
|
|
|
2014
|
|
1 - 40
|
||||||||||
Ranchstone
|
|
Houston, TX
|
|
—
|
|
|
|
|
1,480
|
|
|
14,807
|
|
|
—
|
|
|
2,206
|
|
|
1,480
|
|
|
17,013
|
|
|
18,493
|
|
|
(5,864
|
)
|
|
12,629
|
|
|
1996
|
|
1 - 40
|
||||||||||
Reserve at Woodwind Lakes
|
|
Houston, TX
|
|
—
|
|
|
|
|
1,968
|
|
|
19,928
|
|
|
—
|
|
|
3,029
|
|
|
1,968
|
|
|
22,957
|
|
|
24,925
|
|
|
(8,399
|
)
|
|
16,526
|
|
|
1999
|
|
1 - 40
|
||||||||||
Retreat at Vintage Park
|
|
Houston, TX
|
|
—
|
|
|
|
|
8,211
|
|
|
40,352
|
|
|
—
|
|
|
507
|
|
|
8,211
|
|
|
40,859
|
|
|
49,070
|
|
|
(2,197
|
)
|
|
46,873
|
|
|
2014
|
|
1 - 40
|
||||||||||
Yale at 6th
|
|
Houston, TX
|
|
—
|
|
|
|
|
13,107
|
|
|
62,764
|
|
|
—
|
|
|
169
|
|
|
13,107
|
|
|
62,933
|
|
|
76,040
|
|
|
(599
|
)
|
|
75,441
|
|
|
2015
|
|
1 - 40
|
||||||||||
Cascade at Fall Creek
|
|
Humble, TX
|
|
—
|
|
|
|
|
5,985
|
|
|
40,011
|
|
|
—
|
|
|
1,933
|
|
|
5,985
|
|
|
41,944
|
|
|
47,929
|
|
|
(13,492
|
)
|
|
34,437
|
|
|
2007
|
|
1 - 40
|
||||||||||
Bella Casita
|
|
Irving, TX
|
|
—
|
|
|
(2)
|
|
2,521
|
|
|
26,432
|
|
|
—
|
|
|
1,726
|
|
|
2,521
|
|
|
28,158
|
|
|
30,679
|
|
|
(5,978
|
)
|
|
24,701
|
|
|
2007
|
|
1 - 40
|
||||||||||
Remington Hills
|
|
Irving, TX
|
|
—
|
|
|
|
|
4,390
|
|
|
21,822
|
|
|
—
|
|
|
7,408
|
|
|
4,390
|
|
|
29,230
|
|
|
33,620
|
|
|
(4,049
|
)
|
|
29,571
|
|
|
1984
|
|
1 - 40
|
||||||||||
Colonial Reserve at Las Colinas
|
|
Irving, TX
|
|
—
|
|
|
|
|
3,902
|
|
|
40,691
|
|
|
—
|
|
|
1,225
|
|
|
3,902
|
|
|
41,916
|
|
|
45,818
|
|
|
(5,332
|
)
|
|
40,486
|
|
|
2006
|
|
1 - 40
|
||||||||||
Colonial Grand at Valley Ranch
|
|
Irving, TX
|
|
23,690
|
|
|
|
|
5,072
|
|
|
37,397
|
|
|
—
|
|
|
7,594
|
|
|
5,072
|
|
|
44,991
|
|
|
50,063
|
|
|
(6,544
|
)
|
|
43,519
|
|
|
1997
|
|
1 - 40
|
||||||||||
Colonial Village at Oakbend
|
|
Lewisville, TX
|
|
—
|
|
|
|
|
5,598
|
|
|
28,616
|
|
|
—
|
|
|
2,845
|
|
|
5,598
|
|
|
31,461
|
|
|
37,059
|
|
|
(4,673
|
)
|
|
32,386
|
|
|
1997
|
|
1 - 40
|
||||||||||
Times Square at Craig Ranch
|
|
McKinney, TX
|
|
—
|
|
|
|
|
1,130
|
|
|
28,058
|
|
|
—
|
|
|
3,382
|
|
|
1,130
|
|
|
31,440
|
|
|
32,570
|
|
|
(7,329
|
)
|
|
25,241
|
|
|
2009
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
|||||||||||||||||||||
Venue at Stonebridge Ranch
|
|
McKinney, TX
|
|
14,152
|
|
|
|
|
4,034
|
|
|
19,528
|
|
|
—
|
|
|
503
|
|
|
4,034
|
|
|
20,031
|
|
|
24,065
|
|
|
(2,113
|
)
|
|
21,952
|
|
|
2000
|
|
1 - 40
|
||||||||||
Cityscape at Market Center
|
|
Plano, TX
|
|
—
|
|
|
|
|
8,626
|
|
|
60,407
|
|
|
—
|
|
|
646
|
|
|
8,626
|
|
|
61,053
|
|
|
69,679
|
|
|
(4,101
|
)
|
|
65,578
|
|
|
2013
|
|
1 - 40
|
||||||||||
Cityscape at Market Center II
|
|
Plano, TX
|
|
—
|
|
|
|
|
8,268
|
|
|
50,298
|
|
|
—
|
|
|
507
|
|
|
8,268
|
|
|
50,805
|
|
|
59,073
|
|
|
(1,412
|
)
|
|
57,661
|
|
|
2015
|
|
1 - 40
|
||||||||||
Highwood
|
|
Plano, TX
|
|
—
|
|
|
|
|
864
|
|
|
7,783
|
|
|
—
|
|
|
3,035
|
|
|
864
|
|
|
10,818
|
|
|
11,682
|
|
|
(6,667
|
)
|
|
5,015
|
|
|
1983
|
|
1 - 40
|
||||||||||
Los Rios Park
|
|
Plano, TX
|
|
—
|
|
|
|
|
3,273
|
|
|
28,823
|
|
|
—
|
|
|
5,082
|
|
|
3,273
|
|
|
33,905
|
|
|
37,178
|
|
|
(15,229
|
)
|
|
21,949
|
|
|
2000
|
|
1 - 40
|
||||||||||
Boulder Ridge
|
|
Roanoke, TX
|
|
—
|
|
|
|
|
3,382
|
|
|
26,930
|
|
|
—
|
|
|
5,547
|
|
|
3,382
|
|
|
32,477
|
|
|
35,859
|
|
|
(12,766
|
)
|
|
23,093
|
|
|
1999
|
|
1 - 40
|
||||||||||
Copper Ridge
|
|
Roanoke, TX
|
|
—
|
|
|
|
|
4,166
|
|
|
—
|
|
|
—
|
|
|
21,471
|
|
|
4,166
|
|
|
21,471
|
|
|
25,637
|
|
|
(4,581
|
)
|
|
21,056
|
|
|
2009
|
|
1 - 40
|
||||||||||
Colonial Grand at Ashton Oaks
|
|
Round Rock, TX
|
|
—
|
|
|
|
|
5,511
|
|
|
36,241
|
|
|
—
|
|
|
1,339
|
|
|
5,511
|
|
|
37,580
|
|
|
43,091
|
|
|
(5,364
|
)
|
|
37,727
|
|
|
2009
|
|
1 - 40
|
||||||||||
Colonial Grand at Round Rock
|
|
Round Rock, TX
|
|
23,752
|
|
|
|
|
4,691
|
|
|
45,379
|
|
|
—
|
|
|
1,661
|
|
|
4,691
|
|
|
47,040
|
|
|
51,731
|
|
|
(6,525
|
)
|
|
45,206
|
|
|
1997
|
|
1 - 40
|
||||||||||
Colonial Village at Sierra Vista
|
|
Round Rock, TX
|
|
11,594
|
|
|
|
|
2,561
|
|
|
16,488
|
|
|
—
|
|
|
2,652
|
|
|
2,561
|
|
|
19,140
|
|
|
21,701
|
|
|
(2,857
|
)
|
|
18,844
|
|
|
1999
|
|
1 - 40
|
||||||||||
Alamo Ranch
|
|
San Antonio, TX
|
|
—
|
|
|
|
|
2,380
|
|
|
26,982
|
|
|
—
|
|
|
2,213
|
|
|
2,380
|
|
|
29,195
|
|
|
31,575
|
|
|
(6,200
|
)
|
|
25,375
|
|
|
2009
|
|
1 - 40
|
||||||||||
Bulverde Oaks
|
|
San Antonio, TX
|
|
—
|
|
|
|
|
4,257
|
|
|
36,759
|
|
|
—
|
|
|
788
|
|
|
4,257
|
|
|
37,547
|
|
|
41,804
|
|
|
(2,134
|
)
|
|
39,670
|
|
|
2014
|
|
1 - 40
|
||||||||||
Haven at Blanco
|
|
San Antonio, TX
|
|
—
|
|
|
|
|
5,450
|
|
|
45,958
|
|
|
—
|
|
|
2,227
|
|
|
5,450
|
|
|
48,185
|
|
|
53,635
|
|
|
(7,409
|
)
|
|
46,226
|
|
|
2010
|
|
1 - 40
|
||||||||||
Stone Ranch at Westover Hills
|
|
San Antonio, TX
|
|
18,197
|
|
|
|
|
4,000
|
|
|
24,992
|
|
|
—
|
|
|
2,219
|
|
|
4,000
|
|
|
27,211
|
|
|
31,211
|
|
|
(6,727
|
)
|
|
24,484
|
|
|
2009
|
|
1 - 40
|
||||||||||
Cypresswood Court
|
|
Spring, TX
|
|
—
|
|
|
(2)
|
|
576
|
|
|
5,190
|
|
|
—
|
|
|
3,103
|
|
|
576
|
|
|
8,293
|
|
|
8,869
|
|
|
(5,725
|
)
|
|
3,144
|
|
|
1984
|
|
1 - 40
|
||||||||||
Villages at Kirkwood
|
|
Stafford, TX
|
|
—
|
|
|
|
|
1,918
|
|
|
15,846
|
|
|
—
|
|
|
2,500
|
|
|
1,918
|
|
|
18,346
|
|
|
20,264
|
|
|
(7,725
|
)
|
|
12,539
|
|
|
1996
|
|
1 - 40
|
||||||||||
Green Tree Place
|
|
Woodlands, TX
|
|
—
|
|
|
(2)
|
|
539
|
|
|
4,850
|
|
|
—
|
|
|
3,185
|
|
|
539
|
|
|
8,035
|
|
|
8,574
|
|
|
(5,406
|
)
|
|
3,168
|
|
|
1984
|
|
1 - 40
|
||||||||||
Stonefield Commons
|
|
Charlottesville, VA
|
|
—
|
|
|
|
|
11,044
|
|
|
36,689
|
|
|
—
|
|
|
426
|
|
|
11,044
|
|
|
37,115
|
|
|
48,159
|
|
|
(2,484
|
)
|
|
45,675
|
|
|
2013
|
|
1 - 40
|
||||||||||
Adalay Bay
|
|
Chesapeake, VA
|
|
—
|
|
|
|
|
5,280
|
|
|
31,341
|
|
|
—
|
|
|
2,193
|
|
|
5,280
|
|
|
33,534
|
|
|
38,814
|
|
|
(5,695
|
)
|
|
33,119
|
|
|
2002
|
|
1 - 40
|
||||||||||
Colonial Village at Greenbrier
|
|
Fredericksburg, VA
|
|
—
|
|
|
|
|
4,842
|
|
|
21,677
|
|
|
—
|
|
|
1,048
|
|
|
4,842
|
|
|
22,725
|
|
|
27,567
|
|
|
(3,036
|
)
|
|
24,531
|
|
|
1980
|
|
1 - 40
|
||||||||||
Seasons at Celebrate Virginia I
|
|
Fredericksburg, VA
|
|
—
|
|
|
|
|
14,490
|
|
|
32,083
|
|
|
—
|
|
|
38,736
|
|
|
14,490
|
|
|
70,819
|
|
|
85,309
|
|
|
(8,852
|
)
|
|
76,457
|
|
|
2011
|
|
1 - 40
|
||||||||||
Station Square at Cosner's Corner
|
|
Fredericksburg, VA
|
|
—
|
|
|
|
|
8,580
|
|
|
35,700
|
|
|
—
|
|
|
520
|
|
|
8,580
|
|
|
36,220
|
|
|
44,800
|
|
|
(3,379
|
)
|
|
41,421
|
|
|
2013
|
|
1 - 40
|
||||||||||
Station Square at Cosner's Corner II
|
|
Fredericksburg, VA
|
|
—
|
|
|
|
|
4,245
|
|
|
15,378
|
|
|
—
|
|
|
187
|
|
|
4,245
|
|
|
15,565
|
|
|
19,810
|
|
|
(322
|
)
|
|
19,488
|
|
|
2016
|
|
1 - 40
|
||||||||||
Apartments at Cobblestone Square
|
|
Fredericksburg, VA
|
|
—
|
|
|
|
|
10,990
|
|
|
48,696
|
|
|
—
|
|
|
1,808
|
|
|
10,990
|
|
|
50,504
|
|
|
61,494
|
|
|
(1,540
|
)
|
|
59,954
|
|
|
2012
|
|
1 - 40
|
||||||||||
Colonial Village at Hampton Glen
|
|
Glen Allen, VA
|
|
—
|
|
|
|
|
4,851
|
|
|
21,678
|
|
|
—
|
|
|
1,507
|
|
|
4,851
|
|
|
23,185
|
|
|
28,036
|
|
|
(3,308
|
)
|
|
24,728
|
|
|
1986
|
|
1 - 40
|
||||||||||
Colonial Village at West End
|
|
Glen Allen, VA
|
|
11,425
|
|
|
|
|
4,661
|
|
|
18,908
|
|
|
—
|
|
|
1,888
|
|
|
4,661
|
|
|
20,796
|
|
|
25,457
|
|
|
(2,845
|
)
|
|
22,612
|
|
|
1987
|
|
1 - 40
|
||||||||||
Township
|
|
Hampton, VA
|
|
—
|
|
|
|
|
1,509
|
|
|
8,189
|
|
|
—
|
|
|
7,653
|
|
|
1,509
|
|
|
15,842
|
|
|
17,351
|
|
|
(9,291
|
)
|
|
8,060
|
|
|
1987
|
|
1 - 40
|
||||||||||
Colonial Village at Waterford
|
|
Midlothian, VA
|
|
—
|
|
|
|
|
6,733
|
|
|
29,221
|
|
|
—
|
|
|
2,424
|
|
|
6,733
|
|
|
31,645
|
|
|
38,378
|
|
|
(4,709
|
)
|
|
33,669
|
|
|
1989
|
|
1 - 40
|
||||||||||
Ashley Park
|
|
Richmond, VA
|
|
—
|
|
|
|
|
4,761
|
|
|
13,365
|
|
|
—
|
|
|
1,314
|
|
|
4,761
|
|
|
14,679
|
|
|
19,440
|
|
|
(2,432
|
)
|
|
17,008
|
|
|
1988
|
|
1 - 40
|
||||||||||
Colonial Village at Chase Gayton
|
|
Richmond, VA
|
|
—
|
|
|
|
|
6,021
|
|
|
29,004
|
|
|
—
|
|
|
1,491
|
|
|
6,021
|
|
|
30,495
|
|
|
36,516
|
|
|
(4,533
|
)
|
|
31,983
|
|
|
1984
|
|
1 - 40
|
||||||||||
Hamptons at Hunton Park
|
|
Richmond, VA
|
|
—
|
|
|
|
|
4,930
|
|
|
35,598
|
|
|
—
|
|
|
2,963
|
|
|
4,930
|
|
|
38,561
|
|
|
43,491
|
|
|
(7,722
|
)
|
|
35,769
|
|
|
2003
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
|||||||||||||||||||||
Retreat at West Creek
|
|
Richmond, VA
|
|
—
|
|
|
|
|
7,112
|
|
|
36,136
|
|
|
—
|
|
|
663
|
|
|
7,112
|
|
|
36,799
|
|
|
43,911
|
|
|
(1,509
|
)
|
|
42,402
|
|
|
2015
|
|
1 - 40
|
||||||||||
Radius
|
|
Newport News, VA
|
|
—
|
|
|
|
|
5,040
|
|
|
36,481
|
|
|
—
|
|
|
851
|
|
|
5,040
|
|
|
37,332
|
|
|
42,372
|
|
|
(1,378
|
)
|
|
40,994
|
|
|
2012
|
|
1 - 40
|
||||||||||
Post Carlyle Square
|
|
Washington D.C.
|
|
—
|
|
|
|
|
29,788
|
|
|
154,607
|
|
|
—
|
|
|
114
|
|
|
29,788
|
|
|
154,721
|
|
|
184,509
|
|
|
(480
|
)
|
|
184,029
|
|
|
2006/2013
|
|
1 - 40
|
||||||||||
Post Corners at Trinity Centre
|
|
Washington D.C.
|
|
37,611
|
|
|
|
|
7,679
|
|
|
70,149
|
|
|
—
|
|
|
54
|
|
|
7,679
|
|
|
70,203
|
|
|
77,882
|
|
|
(216
|
)
|
|
77,666
|
|
|
1996
|
|
1 - 40
|
||||||||||
Post Fallsgrove
|
|
Washington D.C.
|
|
—
|
|
|
|
|
17,559
|
|
|
59,010
|
|
|
—
|
|
|
57
|
|
|
17,559
|
|
|
59,067
|
|
|
76,626
|
|
|
(192
|
)
|
|
76,434
|
|
|
2003
|
|
1 - 40
|
||||||||||
Post Park
|
|
Washington D.C.
|
|
—
|
|
|
|
|
5,365
|
|
|
79,970
|
|
|
—
|
|
|
66
|
|
|
5,365
|
|
|
80,036
|
|
|
85,401
|
|
|
(356
|
)
|
|
85,045
|
|
|
2010
|
|
1 - 40
|
||||||||||
Post Pentagon Row
|
|
Washington D.C.
|
|
—
|
|
|
|
|
30,513
|
|
|
125,332
|
|
|
—
|
|
|
95
|
|
|
30,513
|
|
|
125,427
|
|
|
155,940
|
|
|
(409
|
)
|
|
155,531
|
|
|
2001
|
|
1 - 40
|
||||||||||
Post Tysons Corner
|
|
Washington D.C.
|
|
—
|
|
|
|
|
30,838
|
|
|
82,180
|
|
|
—
|
|
|
73
|
|
|
30,838
|
|
|
82,253
|
|
|
113,091
|
|
|
(260
|
)
|
|
112,831
|
|
|
1990
|
|
1 - 40
|
||||||||||
Total Residential Properties
|
|
|
|
1,000,773
|
|
|
|
|
1,705,646
|
|
|
9,579,476
|
|
|
6,248
|
|
|
997,866
|
|
|
1,711,894
|
|
|
10,577,342
|
|
|
12,289,236
|
|
|
(1,653,436
|
)
|
|
10,635,800
|
|
|
|
|
|
||||||||||
Allure at Buckhead
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
867
|
|
|
3,465
|
|
|
—
|
|
|
22
|
|
|
867
|
|
|
3,487
|
|
|
4,354
|
|
|
(542
|
)
|
|
3,812
|
|
|
2012
|
|
1 - 40
|
||||||||||
Highlands of West Village
|
|
Smyrna, GA
|
|
431
|
|
|
|
|
2,500
|
|
|
8,446
|
|
|
—
|
|
|
948
|
|
|
2,500
|
|
|
9,394
|
|
|
11,894
|
|
|
(702
|
)
|
|
11,192
|
|
|
2012
|
|
1 - 40
|
||||||||||
The Denton
|
|
Kansas City, MO
|
|
—
|
|
|
|
|
700
|
|
|
4,439
|
|
|
—
|
|
|
—
|
|
|
700
|
|
|
4,439
|
|
|
5,139
|
|
|
(133
|
)
|
|
5,006
|
|
|
2014
|
|
1 - 40
|
||||||||||
1225 South Church
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
43
|
|
|
199
|
|
|
9
|
|
|
242
|
|
|
52
|
|
|
441
|
|
|
493
|
|
|
(86
|
)
|
|
407
|
|
|
2010
|
|
1 - 40
|
||||||||||
Bella Casita at Las Colinas
|
|
Irving, TX
|
|
—
|
|
|
(2)
|
|
46
|
|
|
186
|
|
|
—
|
|
|
126
|
|
|
46
|
|
|
312
|
|
|
358
|
|
|
(66
|
)
|
|
292
|
|
|
2007
|
|
1 - 40
|
||||||||||
Times Square at Craig Ranch
|
|
McKinney, TX
|
|
—
|
|
|
|
|
253
|
|
|
1,310
|
|
|
—
|
|
|
1,387
|
|
|
253
|
|
|
2,697
|
|
|
2,950
|
|
|
(372
|
)
|
|
2,578
|
|
|
2009
|
|
1 - 40
|
||||||||||
Post Rocky Point
|
|
Tampa, FL
|
|
—
|
|
|
|
|
34
|
|
|
51
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
51
|
|
|
85
|
|
|
—
|
|
|
85
|
|
|
1994-1996
|
|
1 - 40
|
||||||||||
Post Training Facility
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
1,094
|
|
|
969
|
|
|
—
|
|
|
—
|
|
|
1,094
|
|
|
969
|
|
|
2,063
|
|
|
(4
|
)
|
|
2,059
|
|
|
1999
|
|
1 - 40
|
||||||||||
Post Riverside Office
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
9,699
|
|
|
22,145
|
|
|
—
|
|
|
18
|
|
|
9,699
|
|
|
22,163
|
|
|
31,862
|
|
|
(61
|
)
|
|
31,801
|
|
|
1996
|
|
1 - 40
|
||||||||||
Post Riverside Retail
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
890
|
|
|
2,344
|
|
|
—
|
|
|
1
|
|
|
890
|
|
|
2,345
|
|
|
3,235
|
|
|
(5
|
)
|
|
3,230
|
|
|
1996
|
|
1 - 40
|
||||||||||
Post Harbour Place
|
|
Tampa, FL
|
|
—
|
|
|
|
|
387
|
|
|
4,324
|
|
|
—
|
|
|
—
|
|
|
387
|
|
|
4,324
|
|
|
4,711
|
|
|
(9
|
)
|
|
4,702
|
|
|
1997
|
|
1 - 40
|
||||||||||
Post Soho Square Retail
|
|
Tampa, FL
|
|
—
|
|
|
|
|
268
|
|
|
4,039
|
|
|
—
|
|
|
—
|
|
|
268
|
|
|
4,039
|
|
|
4,307
|
|
|
(14
|
)
|
|
4,293
|
|
|
2012
|
|
1 - 40
|
||||||||||
Post Parkside Atlanta Retail
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
427
|
|
|
1,091
|
|
|
—
|
|
|
—
|
|
|
427
|
|
|
1,091
|
|
|
1,518
|
|
|
(2
|
)
|
|
1,516
|
|
|
1999
|
|
1 - 40
|
||||||||||
Post Uptown Place Retail
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
320
|
|
|
1,146
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
1,146
|
|
|
1,466
|
|
|
(3
|
)
|
|
1,463
|
|
|
1998
|
|
1 - 40
|
||||||||||
Post Uptown Leasing Center
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
1,293
|
|
|
1,491
|
|
|
—
|
|
|
—
|
|
|
1,293
|
|
|
1,491
|
|
|
2,784
|
|
|
(3
|
)
|
|
2,781
|
|
|
1998
|
|
1 - 40
|
||||||||||
Post Park Maryland Retail
|
|
Washington DC, MD
|
|
—
|
|
|
|
|
25
|
|
|
137
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
137
|
|
|
162
|
|
|
—
|
|
|
162
|
|
|
2007
|
|
1 - 40
|
||||||||||
Post South End Retail
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
471
|
|
|
1,291
|
|
|
—
|
|
|
—
|
|
|
471
|
|
|
1,291
|
|
|
1,762
|
|
|
(3
|
)
|
|
1,759
|
|
|
2009
|
|
1 - 40
|
||||||||||
Post Gateway Place Retail
|
|
Charlotte, NC
|
|
—
|
|
|
|
|
319
|
|
|
1,433
|
|
|
—
|
|
|
—
|
|
|
319
|
|
|
1,433
|
|
|
1,752
|
|
|
(3
|
)
|
|
1,749
|
|
|
2000
|
|
1 - 40
|
||||||||||
Post Parkside at Wade Retail
|
|
Raleigh, NC
|
|
—
|
|
|
|
|
317
|
|
|
4,559
|
|
|
—
|
|
|
—
|
|
|
317
|
|
|
4,559
|
|
|
4,876
|
|
|
(15
|
)
|
|
4,861
|
|
|
2011
|
|
1 - 40
|
||||||||||
Post Parkside Orlando Retail
|
|
Orlando, FL
|
|
—
|
|
|
|
|
743
|
|
|
11,947
|
|
|
—
|
|
|
1
|
|
|
743
|
|
|
11,948
|
|
|
12,691
|
|
|
(28
|
)
|
|
12,663
|
|
|
1999
|
|
1 - 40
|
||||||||||
Post Carlyle Square Retail
|
|
Washington DC, VA
|
|
—
|
|
|
|
|
1,050
|
|
|
7,945
|
|
|
—
|
|
|
—
|
|
|
1,050
|
|
|
7,945
|
|
|
8,995
|
|
|
(18
|
)
|
|
8,977
|
|
|
2006/2016
|
|
1 - 40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life used to compute depreciation in latest income statement (4)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized subsequent to Acquisition
|
|
Gross Amount carried at December 31, 2016 (3)
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Property
|
|
Location
|
|
Encumbrances
|
|
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Land
|
|
Buildings and Fixtures
|
|
Total
|
|
Accumulated Depreciation
|
|
Net
|
|
Date of Construction
|
|
|||||||||||||||||||||
Post Coles Corner Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
348
|
|
|
717
|
|
|
—
|
|
|
—
|
|
|
348
|
|
|
717
|
|
|
1,065
|
|
|
(2
|
)
|
|
1,063
|
|
|
1998
|
|
1 - 40
|
||||||||||
Post Square Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
1,584
|
|
|
5,994
|
|
|
—
|
|
|
1
|
|
|
1,584
|
|
|
5,995
|
|
|
7,579
|
|
|
(14
|
)
|
|
7,565
|
|
|
1996
|
|
1 - 40
|
||||||||||
Post Worthington Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
108
|
|
|
496
|
|
|
—
|
|
|
1
|
|
|
108
|
|
|
497
|
|
|
605
|
|
|
(1
|
)
|
|
604
|
|
|
1993/2008
|
|
1 - 40
|
||||||||||
Post Heights Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
1,068
|
|
|
3,319
|
|
|
—
|
|
|
—
|
|
|
1,068
|
|
|
3,319
|
|
|
4,387
|
|
|
(8
|
)
|
|
4,379
|
|
|
1997
|
|
1 - 40
|
||||||||||
Post Eastside Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
684
|
|
|
10,665
|
|
|
—
|
|
|
—
|
|
|
684
|
|
|
10,665
|
|
|
11,349
|
|
|
(21
|
)
|
|
11,328
|
|
|
2008
|
|
1 - 40
|
||||||||||
Post Addison Circle Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
449
|
|
|
21,426
|
|
|
—
|
|
|
111
|
|
|
449
|
|
|
21,537
|
|
|
21,986
|
|
|
(50
|
)
|
|
21,936
|
|
|
1998-2000
|
|
1 - 40
|
||||||||||
Post Addison Circle Office
|
|
Dallas, TX
|
|
—
|
|
|
|
|
1,397
|
|
|
4,288
|
|
|
—
|
|
|
5
|
|
|
1,397
|
|
|
4,293
|
|
|
5,690
|
|
|
(13
|
)
|
|
5,677
|
|
|
1998-2000
|
|
1 - 40
|
||||||||||
Post Sierra Frisco Br Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
780
|
|
|
6,605
|
|
|
—
|
|
|
1
|
|
|
780
|
|
|
6,606
|
|
|
7,386
|
|
|
(16
|
)
|
|
7,370
|
|
|
2009
|
|
1 - 40
|
||||||||||
Post Katy Trail Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
466
|
|
|
4,893
|
|
|
—
|
|
|
—
|
|
|
466
|
|
|
4,893
|
|
|
5,359
|
|
|
(11
|
)
|
|
5,348
|
|
|
2010
|
|
1 - 40
|
||||||||||
Post Midtown Square Retail
|
|
Houston, TX
|
|
—
|
|
|
|
|
1,325
|
|
|
16,036
|
|
|
5
|
|
|
17
|
|
|
1,330
|
|
|
16,053
|
|
|
17,383
|
|
|
(36
|
)
|
|
17,347
|
|
|
1999/2013
|
|
1 - 40
|
||||||||||
Rise Condo Devel LP Retail
|
|
Houston, TX
|
|
—
|
|
|
|
|
—
|
|
|
2,284
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,284
|
|
|
2,284
|
|
|
(5
|
)
|
|
2,279
|
|
|
1999/2013
|
|
1 - 40
|
||||||||||
Post Legacy Retail
|
|
Dallas, TX
|
|
—
|
|
|
|
|
150
|
|
|
3,341
|
|
|
—
|
|
|
—
|
|
|
150
|
|
|
3,341
|
|
|
3,491
|
|
|
(7
|
)
|
|
3,484
|
|
|
2000
|
|
1 - 40
|
||||||||||
Post South Lamar Retail
|
|
Austin, TX
|
|
—
|
|
|
|
|
422
|
|
|
3,078
|
|
|
—
|
|
|
1
|
|
|
422
|
|
|
3,079
|
|
|
3,501
|
|
|
(7
|
)
|
|
3,494
|
|
|
2011
|
|
1 - 40
|
||||||||||
Total Commercial Properties
|
|
|
|
431
|
|
|
|
|
30,527
|
|
|
166,099
|
|
|
14
|
|
|
2,882
|
|
|
30,541
|
|
|
168,981
|
|
|
199,522
|
|
|
(2,260
|
)
|
|
197,262
|
|
|
|
|
|
||||||||||
Colonial Promenade Huntsville
|
|
Huntsville, AL
|
|
—
|
|
|
|
|
2,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,000
|
|
|
—
|
|
|
2,000
|
|
|
—
|
|
|
2,000
|
|
|
N/A
|
|
N/A
|
||||||||||
Colonial Grand at Randall Lakes (Phase II)
|
|
Jacksonville, FL
|
|
—
|
|
|
|
|
3,200
|
|
|
—
|
|
|
—
|
|
|
33,725
|
|
|
3,200
|
|
|
33,725
|
|
|
36,925
|
|
|
(123
|
)
|
|
36,802
|
|
|
N/A
|
|
N/A
|
||||||||||
Post Parkside at Wade II
|
|
Raleigh, NC
|
|
—
|
|
|
|
|
9,450
|
|
|
46,350
|
|
|
—
|
|
|
1,848
|
|
|
9,450
|
|
|
48,198
|
|
|
57,648
|
|
|
(143
|
)
|
|
57,505
|
|
|
N/A
|
|
N/A
|
||||||||||
Post Afton Oaks
|
|
Houston, TX
|
|
—
|
|
|
|
|
12,090
|
|
|
68,810
|
|
|
—
|
|
|
1,445
|
|
|
12,090
|
|
|
70,255
|
|
|
82,345
|
|
|
(109
|
)
|
|
82,236
|
|
|
N/A
|
|
N/A
|
||||||||||
Post South Lamar II
|
|
Austin, TX
|
|
—
|
|
|
|
|
9,000
|
|
|
32,800
|
|
|
—
|
|
|
3,307
|
|
|
9,000
|
|
|
36,107
|
|
|
45,107
|
|
|
—
|
|
|
45,107
|
|
|
N/A
|
|
N/A
|
||||||||||
Post Millennium Midtown
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
7,000
|
|
|
44,000
|
|
|
—
|
|
|
8,312
|
|
|
7,000
|
|
|
52,312
|
|
|
59,312
|
|
|
—
|
|
|
59,312
|
|
|
N/A
|
|
N/A
|
||||||||||
Post River North
|
|
Denver, CO
|
|
—
|
|
|
|
|
13,413
|
|
|
26,732
|
|
|
—
|
|
|
3,287
|
|
|
13,413
|
|
|
30,019
|
|
|
43,432
|
|
|
—
|
|
|
43,432
|
|
|
N/A
|
|
N/A
|
||||||||||
Post Centennial Park
|
|
Atlanta, GA
|
|
—
|
|
|
|
|
13,650
|
|
|
10,950
|
|
|
—
|
|
|
2,321
|
|
|
13,650
|
|
|
13,271
|
|
|
26,921
|
|
|
—
|
|
|
26,921
|
|
|
N/A
|
|
N/A
|
||||||||||
The Denton (Phase II)
|
|
Kansas City, MO
|
|
—
|
|
|
|
|
770
|
|
|
—
|
|
|
—
|
|
|
12,806
|
|
|
770
|
|
|
12,806
|
|
|
13,576
|
|
|
—
|
|
|
13,576
|
|
|
N/A
|
|
N/A
|
||||||||||
Retreat at West Creek (Phase II)
|
|
Richmond, VA
|
|
—
|
|
|
|
|
3,000
|
|
|
—
|
|
|
—
|
|
|
10,174
|
|
|
3,000
|
|
|
10,174
|
|
|
13,174
|
|
|
—
|
|
|
13,174
|
|
|
N/A
|
|
N/A
|
||||||||||
Total Active Development Properties
|
|
|
|
—
|
|
|
|
|
73,573
|
|
|
229,642
|
|
|
—
|
|
|
77,225
|
|
|
73,573
|
|
|
306,867
|
|
|
380,440
|
|
|
(375
|
)
|
|
380,065
|
|
|
|
|
|
||||||||||
Total Properties
|
|
|
|
1,001,204
|
|
|
|
|
1,809,746
|
|
|
9,975,217
|
|
|
6,262
|
|
|
1,077,973
|
|
|
1,816,008
|
|
|
11,053,190
|
|
|
12,869,198
|
|
|
(1,656,071
|
)
|
|
11,213,127
|
|
|
|
|
|
||||||||||
Total Land Held for Future Developments
|
|
—
|
|
|
|
|
71,464
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71,464
|
|
|
—
|
|
|
71,464
|
|
|
—
|
|
|
71,464
|
|
|
N/A
|
|
N/A
|
||||||||||||
Corporate Properties
|
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,508
|
|
|
—
|
|
|
31,508
|
|
|
31,508
|
|
|
(18,730
|
)
|
|
12,778
|
|
|
Various
|
|
1-40
|
||||||||||
Total Other
|
|
|
|
|
|
|
71,464
|
|
|
—
|
|
|
—
|
|
|
31,508
|
|
|
71,464
|
|
|
31,508
|
|
|
102,972
|
|
|
(18,730
|
)
|
|
84,242
|
|
|
|
|
|
||||||||||||
Total Real Estate Assets, net of Joint Ventures
|
|
$
|
1,001,204
|
|
|
|
|
$
|
1,881,210
|
|
|
$
|
9,975,217
|
|
|
$
|
6,262
|
|
|
$
|
1,109,481
|
|
|
$
|
1,887,472
|
|
|
$
|
11,084,698
|
|
|
$
|
12,972,170
|
|
|
$
|
(1,674,801
|
)
|
|
$
|
11,297,369
|
|
|
|
|
|
(1)
|
Encumbered by a $160.0 million Fannie Mae facility, with $160.0 million available and outstanding with a variable interest rate of 1.1% on which there exists two interest rate caps totaling $50 million at an average rate of 4.50% at December 31, 2016.
|
(2)
|
Encumbered by a $127 million loan with a fixed interest rate of 5.08% which matures on June 10, 2021.
|
(3)
|
The aggregate cost for Federal income tax purposes was approximately $10.45 billion at December 31, 2016. 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.
|
(4)
|
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 6 months for fair market value of residential leases.
|
Mid-America Apartment Communities, Inc.
|
||||||||||
Mid-America Apartments, L.P.
|
||||||||||
Schedule III
|
||||||||||
Real Estate Investments and Accumulated Depreciation
|
||||||||||
A summary of activity for real estate investments and accumulated depreciation is as follows (dollars in thousands):
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Real estate investments:
|
|
|
|
|
|
|
|
|
|||
Balance at beginning of year
|
$
|
8,215,768
|
|
|
$
|
8,069,395
|
|
|
$
|
7,722,181
|
|
Acquisitions (1)
|
4,961,140
|
|
|
316,151
|
|
|
407,889
|
|
|||
Less: FMV of Leases included in Acquisitions
|
(51,588
|
)
|
|
(4,438
|
)
|
|
(4,968
|
)
|
|||
Improvement and development
|
202,614
|
|
|
165,000
|
|
|
186,043
|
|
|||
Assets held for sale
|
—
|
|
|
—
|
|
|
—
|
|
|||
Disposition of real estate assets (2)
|
(355,764
|
)
|
|
(330,340
|
)
|
|
(241,750
|
)
|
|||
Balance at end of year
|
$
|
12,972,170
|
|
|
$
|
8,215,768
|
|
|
$
|
8,069,395
|
|
|
|
|
|
|
|
||||||
Accumulated depreciation:
|
|
|
|
|
|
|
|
|
|||
Balance at beginning of year
|
$
|
1,499,213
|
|
|
$
|
1,373,678
|
|
|
$
|
1,138,315
|
|
Depreciation
|
314,076
|
|
|
289,177
|
|
|
276,991
|
|
|||
Assets held for sale
|
—
|
|
|
—
|
|
|
—
|
|
|||
Disposition of real estate assets (2)
|
(138,488
|
)
|
|
(163,642
|
)
|
|
(41,628
|
)
|
|||
Balance at end of year
|
$
|
1,674,801
|
|
|
$
|
1,499,213
|
|
|
$
|
1,373,678
|
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations
|
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
150,946
|
|
|
$
|
37,692
|
|
|
$
|
61,204
|
|
Equity in loss (income) of unconsolidated entities
|
|
(241
|
)
|
|
2
|
|
|
(6,009
|
)
|
|
(338
|
)
|
|
223
|
|
|||||
Income tax expense
|
|
1,699
|
|
|
1,673
|
|
|
2,050
|
|
|
893
|
|
|
803
|
|
|||||
Income from continuing operations before equity in loss (income) of unconsolidated entities and income tax expense
|
|
225,860
|
|
|
352,420
|
|
|
146,987
|
|
|
38,247
|
|
|
62,230
|
|
|||||
Add:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distribution of income from investments in unconsolidated entities
|
|
1,999
|
|
|
6
|
|
|
15,964
|
|
|
9,768
|
|
|
12,164
|
|
|||||
Fixed charges, less preferred distribution requirement of consolidated subsidiaries
|
|
132,020
|
|
|
123,999
|
|
|
125,675
|
|
|
81,067
|
|
|
63,807
|
|
|||||
Deduct:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capitalized interest
|
|
2,073
|
|
|
1,655
|
|
|
1,722
|
|
|
2,089
|
|
|
2,318
|
|
|||||
Total Earnings (A)
|
|
$
|
357,806
|
|
|
$
|
474,770
|
|
|
$
|
286,904
|
|
|
$
|
126,993
|
|
|
$
|
135,883
|
|
Fixed charges and preferred dividends:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense
|
|
$
|
129,947
|
|
|
$
|
122,344
|
|
|
$
|
123,953
|
|
|
$
|
78,978
|
|
|
$
|
61,489
|
|
Capitalized interest
|
|
2,073
|
|
|
1,655
|
|
|
1,722
|
|
|
2,089
|
|
|
2,318
|
|
|||||
Total Fixed Charges (B)
|
|
$
|
132,020
|
|
|
$
|
123,999
|
|
|
$
|
125,675
|
|
|
$
|
81,067
|
|
|
$
|
63,807
|
|
Preferred dividends, including redemption costs
|
|
307
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Fixed Charges and Stock Dividends (C)
|
|
$
|
132,327
|
|
|
$
|
123,999
|
|
|
$
|
125,675
|
|
|
$
|
81,067
|
|
|
$
|
63,807
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of Earnings to Fixed Charges (A/B)
|
|
2.7 x
|
|
|
3.8 x
|
|
|
2.3 x
|
|
|
1.6 x
|
|
|
2.1 x
|
|
|||||
Ratio of Earnings to Fixed Charges and Preferred Dividends (A/C)
|
|
2.7 x
|
|
|
3.8 x
|
|
|
2.3 x
|
|
|
1.6 x
|
|
|
2.1 x
|
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations
|
|
$
|
224,402
|
|
|
$
|
350,745
|
|
|
$
|
150,946
|
|
|
$
|
37,692
|
|
|
$
|
61,204
|
|
Equity in loss (income) of unconsolidated entities
|
|
(241
|
)
|
|
2
|
|
|
(6,009
|
)
|
|
(338
|
)
|
|
223
|
|
|||||
Income tax expense
|
|
1,699
|
|
|
1,673
|
|
|
2,050
|
|
|
893
|
|
|
803
|
|
|||||
Income from continuing operations before equity in loss (income) of unconsolidated entities and income tax expense
|
|
225,860
|
|
|
352,420
|
|
|
146,987
|
|
|
38,247
|
|
|
62,230
|
|
|||||
Add:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distribution of income from investments in unconsolidated entities
|
|
1,999
|
|
|
6
|
|
|
15,964
|
|
|
9,768
|
|
|
12,164
|
|
|||||
Fixed charges, less preferred distribution requirement of consolidated subsidiaries
|
|
132,020
|
|
|
123,999
|
|
|
125,675
|
|
|
81,067
|
|
|
63,807
|
|
|||||
Deduct:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capitalized interest
|
|
2,073
|
|
|
1,655
|
|
|
1,722
|
|
|
2,089
|
|
|
2,318
|
|
|||||
Total Earnings (A)
|
|
$
|
357,806
|
|
|
$
|
474,770
|
|
|
$
|
286,904
|
|
|
$
|
126,993
|
|
|
$
|
135,883
|
|
Fixed charges and preferred dividends:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense
|
|
$
|
129,947
|
|
|
$
|
122,344
|
|
|
$
|
123,953
|
|
|
$
|
78,978
|
|
|
$
|
61,489
|
|
Capitalized interest
|
|
2,073
|
|
|
1,655
|
|
|
1,722
|
|
|
2,089
|
|
|
2,318
|
|
|||||
Total Fixed Charges (B)
|
|
$
|
132,020
|
|
|
$
|
123,999
|
|
|
$
|
125,675
|
|
|
$
|
81,067
|
|
|
$
|
63,807
|
|
Preferred dividends, including redemption costs
|
|
307
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Fixed Charges and Stock Dividends (C)
|
|
$
|
132,327
|
|
|
$
|
123,999
|
|
|
$
|
125,675
|
|
|
$
|
81,067
|
|
|
$
|
63,807
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of Earnings to Fixed Charges (A/B)
|
|
2.7 x
|
|
|
3.8 x
|
|
|
2.3 x
|
|
|
1.6 x
|
|
|
2.1 x
|
|
|||||
Ratio of Earnings to Fixed Charges and Preferred Dividends (A/C)
|
|
2.7 x
|
|
|
3.8 x
|
|
|
2.3 x
|
|
|
1.6 x
|
|
|
2.1 x
|
|
(1)
|
Registration Statements (Form S-3 Nos. 33-96852, 333-82526, 333-190028, 333-191243 and 333-208398) of Mid-America Apartment Communities, Inc.,
|
(2)
|
Registration Statement (Form S-3 No. 333-202905) pertaining to the Dividend and Distribution Reinvestment and Share Purchase Plan of Mid-America Apartment Communities, Inc.,
|
(3)
|
Registration Statement (Form S-8 No. 333-123945) pertaining to the Non-Qualified Deferred Compensation Plan for Outside Company Directors of Mid-America Apartment Communities, Inc.,
|
(4)
|
Registration Statement (Form S-8 No. 333-115834) pertaining to the Fourth Amended and Restated 1994 Restricted Stock and Stock Option Plan and the 2004 Stock Plan of Mid-America Apartment Communities, Inc.,
|
(5)
|
Registration Statement (Form S-8 No. 33-91416) pertaining to the 1994 Employee Stock Purchase Plan of Mid-America Apartment Communities, Inc.,
|
(6)
|
Registration Statement (Form S-8 No. 333-191541) pertaining to the Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan, Colonial Properties Trust 2008 Omnibus Incentive Plan and Colonial Properties Trust Third Amended and Restated Shares Option and Restricted Shares Plan,
|
(7)
|
Registration Statement (Form S-8 No. 333-196250) pertaining to the Amended and Restated Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan, and
|
(8)
|
Registration Statement (Form S-8 No. 333-214993) pertaining to the Amended and Restated Post Properties, Inc. 2003 Incentive Stock Plan.
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
February 24, 2017
|
/s/ H. Eric Bolton, Jr.
|
|
|
H. Eric Bolton, Jr.
|
|
|
Chief Executive Officer
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
February 24, 2017
|
/s/ Albert M. Campbell, III
|
|
|
Albert M. Campbell, III
|
|
|
Chief Financial Officer
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
February 24, 2017
|
/s/ H. Eric Bolton, Jr.
|
|
|
H. Eric Bolton, Jr.
|
|
|
Chief Executive Officer of Mid-America Apartment Communities, Inc., general partner of Mid-America Apartments, L.P.
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
February 24, 2017
|
/s/ Albert M. Campbell, III
|
|
|
Albert M. Campbell, III
|
|
|
Chief Financial Officer of Mid-America Apartment Communities, Inc., general partner of Mid-America Apartments, L.P.
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ H. Eric Bolton, Jr.
|
H. Eric Bolton, Jr.
|
Chief Executive Officer
|
February 24, 2017
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ Albert M. Campbell, III
|
Albert M. Campbell, III
|
Chief Financial Officer
|
February 24, 2017
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Operating Partnership.
|
/s/ H. Eric Bolton, Jr.
|
H. Eric Bolton, Jr.
|
Chief Executive Officer of Mid-America Apartment Communities, Inc., general partner of Mid-America Apartments, L.P.
|
February 24, 2017
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Operating Partnership.
|
/s/ Albert M. Campbell, III
|
Albert M. Campbell, III
|
Chief Financial Officer of Mid-America Apartment Communities, Inc., general partner of Mid-America Apartments, L.P.
|
February 24, 2017
|