We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Name | Symbol | Market | Type |
---|---|---|---|
ASYMmetric ETFs Trust Smart Income | NYSE:MORE | NYSE | Exchange Traded Fund |
Price Change | % Change | Price | High Price | Low Price | Open Price | Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 11.99 | 0 | 01:00:00 |
|
Maryland
|
|
20-5383745
|
(State or other Jurisdiction of
|
|
(I.R.S. Employer
|
Incorporation or Organization)
|
|
Identification No.)
|
Title of each class
|
|
Name of each exchange on which registered
|
Common Stock, par value $0.0001 per share
|
|
New York Stock Exchange, LLC
|
|
|
|
|
|
|
|
Large accelerated filer
ý
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
These items are omitted in whole or in part because the Registrant will file a definitive Proxy Statement pursuant to Regulation 14A under the Securities Exchange Act of 1934 with the Securities and Exchange Commission no later than 120 days after
December 31, 2016
, portions of which are incorporated by reference herein.
|
•
|
47
operating multifamily communities (including
one
development in lease up) containing
13,022
residential units in
10
states, all of which are consolidated for financial reporting purposes. Of the
47
operating multifamily communities, 35 are held by CO-JVs.
|
•
|
two
developments of multifamily communities for
656
residential units in
two
states, both of which are consolidated for financial reporting purposes and held by CO-JVs.
|
•
|
two
loan investments for the development of multifamily communities.
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Co-Investment Structure
|
|
Number of Multifamily Communities
|
|
Our Effective
Ownership
|
|
Number of Multifamily Communities
|
|
Our Effective
Ownership
|
||
PGGM CO-JVs (a)
|
|
21
|
|
|
50% to 70%
|
|
23
|
|
|
50% to 70%
|
MW CO-JVs
|
|
14
|
|
|
55%
|
|
14
|
|
|
55%
|
Developer CO-JVs
|
|
2
|
|
|
100%
|
|
2
|
|
|
100%
|
Total CO-JV Multifamily Communities (b)
|
|
37
|
|
|
|
|
39
|
|
|
|
|
(a)
|
As of
December 31, 2016
and
2015
, the PGGM CO-JVs include Developer Partners in
18
multifamily communities.
|
(b)
|
Total investments in multifamily communities were
51
and
56
as of
December 31, 2016
and
2015
, respectively.
|
•
|
a focus on revenue management utilizing rent and occupancy optimization technology platforms;
|
•
|
a brand built on a “Tailored Living” experience, a boutique-style service platform that emphasizes the unique high- end nature of our communities while maintaining individual personality and characteristics of each local market and consistency in quality of resident experience;
|
•
|
a capital improvement strategy that enhances revenues, reduces operating costs and maintains the quality of each community;
|
•
|
employment of business intelligence and performance analytics to measure and monitor key operating metrics; and
|
•
|
a high level of resident satisfaction as measured by third-party benchmarking, reputation management and resident feedback.
|
•
|
Increased total consolidated rental revenue by
17.9%
from
$238.1 million
in
2015
to
$280.7 million
in
2016
, and same store comparable total rental revenues for our multifamily communities by
2.3%
from
$188.9 million
in
2015
to
$193.3 million
in
2016
;
|
•
|
Our investment activity in
2016
:
|
◦
|
Sold two stabilized multifamily communities for a combined sales price of
$122.6 million
, before closing costs, resulting in consolidated gains on sales of real estate of
$43.6 million
;
|
◦
|
Invested
$97.0 million
in our development program, completing construction of
four
developments with
1,103
units;
|
◦
|
Achieved stabilization of five multifamily communities, increasing our total stabilized communities to
43
;
|
•
|
Obtained
$171.7 million
in new permanent mortgage financing and new construction financing with a total commitment of
$104.4 million
;
|
•
|
Declared total distributions of
$50.0 million
, an annual rate of
$0.30
per share (
$0.075
per share on a quarterly basis); and
|
•
|
Reported net income for
2016
of
$7.9 million
, a decrease from
2015
reported net income of
$66.7 million
, where a substantial portion of the decrease related to decreased gains from sales of multifamily communities of
$39.4 million
. Funds from operations (“FFO”) decreased by
9.6%
from
$64.4 million
in
2015
to
$58.2 million
in
2016
. (See Part II, Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations” of this Annual Report on Form 10-K for a discussion regarding FFO, including reconciliations to net income in accordance with U.S. generally accepted accounting principles (“GAAP”)).
|
•
|
changes in general economic or local conditions, including layoffs, plant closings, industry slowdowns, relocations of significant local employers and other events negatively impacting local employment rates and the local economy;
|
•
|
changes in supply of, or demand for, similar or competing communities in an area;
|
•
|
a decline in household formation;
|
•
|
the inability or unwillingness of residents to pay rent increases;
|
•
|
rent control or rent stabilization laws or other housing laws, which could prevent us from raising rents;
|
•
|
changes in interest rates and availability of permanent mortgage funds that may render the sale of a community difficult or unattractive;
|
•
|
the illiquidity of real estate investments generally;
|
•
|
changes in tax, real estate, environmental and zoning laws;
|
•
|
availability of low interest mortgages for single family home buyers;
|
•
|
geopolitical instability;
|
•
|
residents' perceptions of the safety, convenience and attractiveness of our communities and the neighborhoods where they are located; and
|
•
|
our ability to provide adequate management, maintenance and insurance.
|
•
|
We may delay or abandon executing on development and redevelopment opportunities for a number of reasons, including changes in local market rental rates or other operating conditions, unsatisfactory performance by our developer partners or increases in construction or financing costs, and, as a result, we may fail to recover expenses already incurred in exploring these opportunities.
|
•
|
The construction costs of a development or redevelopment community, due to factors such as cost overruns, design changes and timing delays arising from a lack of availability of materials and labor, weather conditions and other factors outside of our control, as well as financing costs, may exceed original estimates.
|
•
|
Occupancy rates and rents at a new development or redevelopment community may fail to meet our original expectations or be sufficient to fully offset the effects of any increased construction or reconstruction costs for a number of reasons beyond our control.
|
•
|
We may incur liabilities from third parties during the development or redevelopment process, including in connection with managing existing improvements on the site prior to tenant terminations and demolition (such as with respect to commercial space) or in connection with providing services to third parties (such as the construction of shared infrastructure or other improvements).
|
•
|
We may not complete construction and leasing of a community on schedule, which may result in increased debt service expenses and construction or renovation costs, and could give prospective residents the right to terminate preconstruction leases for a newly developed project.
|
•
|
We will be subject to risks relating to uncertainties associated with rezoning for development and environmental concerns of governmental entities and/or community groups.
|
•
|
Our developers may fail to control construction costs or to build in conformity with plans, specifications, building codes and timetables, which could necessitate legal action by us to rescind the purchase or the construction contract or to compel performance. Performance may also be affected or delayed by conditions beyond the developer's control.
|
•
|
We may incur additional risks when we make periodic progress payments or other advances to such developers prior to completion of construction.
|
•
|
the election of our board of directors or the removal of any member of our board of directors for cause;
|
•
|
any amendment of our charter, except that our board of directors may amend our charter without stockholder approval to:
|
•
|
change our name;
|
•
|
increase or decrease the aggregate number of our shares;
|
•
|
increase or decrease the number of our shares of any class or series that we have the authority to issue;
|
•
|
classify or reclassify any unissued shares by setting or changing the preferences, conversion or other rights, restrictions, limitations as to distributions, qualifications or terms and conditions of redemption of such shares; and
|
•
|
effect reverse stock splits;
|
•
|
our liquidation and dissolution; and
|
•
|
except as otherwise permitted by law, our being a party to any merger, consolidation, sale or other disposition of substantially all of our assets or similar reorganization.
|
•
|
actual or anticipated variations in our quarterly operating results or distributions;
|
•
|
changes in our funds from operations or earnings estimates;
|
•
|
publication of research reports about us or the real estate industry;
|
•
|
increases in market interest rates that lead our stockholders to demand a higher yield;
|
•
|
changes in market valuations of similar companies;
|
•
|
adverse market reaction to any additional debt we incur or acquisitions we make in the future;
|
•
|
additions or departures of key management personnel;
|
•
|
actions by institutional stockholders;
|
•
|
speculation in the press or investment community;
|
•
|
the general reputation of REITs and the attractiveness of our equity securities in comparison to other equity securities, including securities issued by other real estate-based companies;
|
•
|
investor confidence in the stock and bond markets, generally;
|
•
|
the realization of any of the other risk factors presented in this Annual Report on Form 10-K; and
|
•
|
general market and economic conditions.
|
•
|
Operating Communities:
|
◦
|
Same Store are communities that are stabilized (generally once achieving 90% occupancy) for both the current and prior reporting year.
|
◦
|
Stabilized Non-Comparable are communities that have been stabilized or acquired after January 1, 2015.
|
◦
|
Lease ups are communities that have commenced leasing but have not yet reached stabilization, which may include communities that have some remaining construction.
|
•
|
Developments include communities currently under construction for which leasing activity has not commenced.
|
Classification
|
|
|
Number of Communities
|
|
Number of Units
|
||||
Equity Investments:
|
|
|
|
|
|||||
|
Operating Multifamily Communities:
|
|
|
|
|
||||
|
|
Same Store
|
|
30
|
|
|
8,279
|
|
|
|
|
Stabilized Non-Comparable
|
|
13
|
|
|
3,404
|
|
|
|
|
Lease up (including developments in lease up)
|
|
4
|
|
|
1,339
|
|
|
|
Total Operating Multifamily Communities
|
|
47
|
|
|
13,022
|
|
||
|
|
|
|
|
|
|
|
||
|
Developments:
|
|
|
|
|
||||
|
|
Under development and construction
|
|
2
|
|
|
656
|
|
|
|
|
|
|
|
|
|
|
||
Total Equity Investments in Multifamily Communities
|
|
49
|
|
|
13,678
|
|
|||
|
|
|
|
|
|
|
|
||
Debt Investments:
|
|
|
|
|
|||||
|
Developments
|
|
2
|
|
|
795
|
|
||
|
|
|
|
|
|
|
|
||
Total Equity and Debt Investments
|
|
51
|
|
|
14,473
|
|
|||
|
|
|
|
|
|
|
|
•
|
Colorado — Denver market
|
•
|
Florida — North Florida market (Orlando) and South Florida market (Miami and Fort Lauderdale)
|
•
|
Georgia — Atlanta market
|
•
|
Mid-Atlantic — Washington, DC market and Philadelphia market
|
•
|
Nevada — Las Vegas market
|
•
|
New England — Greater Boston market
|
•
|
Northern California — Greater San Francisco market
|
•
|
Southern California — Greater Los Angeles market and San Diego market
|
•
|
Texas — Austin market, Dallas market and Houston market.
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016
|
|||||||||||
Consolidated Equity Investments
|
|
Location
|
|
Units
|
|
Ownership
%(a)
|
|
Year of
Initial
Investment(b)
|
|
Year of Completion or Most Recent Substantial Development(c)
|
|
Physical
Occupancy
Rate(d)
|
|
Monthly
Rental
Revenue
per Unit(e)
|
|
Total Net
Real Estate
(in millions)(f)
|
|||||||
Operating Multifamily Communities by Geographic Region
|
|
|
|
|
|
|
|
|
|||||||||||||||
Same Store:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Colorado
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
4550 Cherry Creek
|
|
Denver, CO
|
|
288
|
|
|
55
|
%
|
|
2010
|
|
2004
|
|
91
|
%
|
|
$
|
2,137
|
|
|
$
|
62.6
|
|
7166 at Belmar
|
|
Lakewood, CO
|
|
308
|
|
|
55
|
%
|
|
2010
|
|
2008
|
|
94
|
%
|
|
1,636
|
|
|
45.2
|
|
||
Skye 2905
|
|
Denver, CO
|
|
400
|
|
|
100
|
%
|
|
2008
|
|
2010
|
|
93
|
%
|
|
1,844
|
|
|
81.9
|
|
||
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
The District Universal Boulevard
|
|
Orlando, FL
|
|
425
|
|
|
100
|
%
|
|
2010
|
|
2009
|
|
91
|
%
|
|
1,270
|
|
|
50.2
|
|
||
The Franklin Delray
|
|
Delray Beach, FL
|
|
180
|
|
|
55
|
%
|
|
2012
|
|
2013
|
|
94
|
%
|
|
1,866
|
|
|
29.8
|
|
||
Satori
|
|
Fort Lauderdale, FL
|
|
279
|
|
|
55
|
%
|
|
2007
|
|
2010
|
|
95
|
%
|
|
2,243
|
|
|
67.0
|
|
||
Mid-Atlantic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
55 Hundred
|
|
Arlington, VA
|
|
234
|
|
|
55
|
%
|
|
2007
|
|
2010
|
|
94
|
%
|
|
1,862
|
|
|
65.8
|
|
||
Bailey's Crossing
|
|
Alexandria, VA
|
|
414
|
|
|
55
|
%
|
|
2007
|
|
2010
|
|
95
|
%
|
|
1,912
|
|
|
106.1
|
|
||
Burrough's Mill
|
|
Cherry Hill, NJ
|
|
308
|
|
|
55
|
%
|
|
2009
|
|
2004
|
|
93
|
%
|
|
1,624
|
|
|
49.0
|
|
||
The Cameron
|
|
Silver Spring, MD
|
|
325
|
|
|
100
|
%
|
|
2007
|
|
2010
|
|
93
|
%
|
|
2,127
|
|
|
85.7
|
|
||
The Lofts at Park Crest
|
|
McLean, VA
|
|
131
|
|
|
55
|
%
|
|
2010
|
|
2008
|
|
92
|
%
|
|
2,916
|
|
|
36.0
|
|
||
Nevada
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
The Venue
|
|
Clark County, NV
|
|
168
|
|
|
55
|
%
|
|
2008
|
|
2009
|
|
95
|
%
|
|
1,038
|
|
|
20.2
|
|
||
Veritas
|
|
Henderson, NV
|
|
430
|
|
|
100
|
%
|
|
2007
|
|
2011
|
|
97
|
%
|
|
1,124
|
|
|
48.8
|
|
||
New England
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pembroke Woods
|
|
Pembroke, MA
|
|
240
|
|
|
100
|
%
|
|
2012
|
|
2006
|
|
95
|
%
|
|
1,637
|
|
|
36.0
|
|
||
Stone Gate
|
|
Marlborough, MA
|
|
332
|
|
|
100
|
%
|
|
2011
|
|
2007
|
|
95
|
%
|
|
1,635
|
|
|
51.0
|
|
||
West Village
|
|
Mansfield, MA
|
|
200
|
|
|
55
|
%
|
|
2011
|
|
2008
|
|
95
|
%
|
|
1,885
|
|
|
28.2
|
|
||
Northern California
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Acacia on Santa Rosa Creek
|
|
Santa Rosa, CA
|
|
277
|
|
|
55
|
%
|
|
2010
|
|
2003
|
|
95
|
%
|
|
2,013
|
|
|
29.8
|
|
||
Acappella
|
|
San Bruno, CA
|
|
163
|
|
|
100
|
%
|
|
2010
|
|
2010
|
|
95
|
%
|
|
3,215
|
|
|
42.8
|
|
||
Argenta
|
|
San Francisco, CA
|
|
179
|
|
|
55
|
%
|
|
2011
|
|
2008
|
|
96
|
%
|
|
4,087
|
|
|
74.8
|
|
||
Vara
|
|
San Francisco, CA
|
|
202
|
|
|
100
|
%
|
|
2013
|
|
2013
|
|
95
|
%
|
|
3,442
|
|
|
96.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
December 31, 2016 |
||||
Consolidated Equity Investments
|
|
Location
|
|
Units
|
|
Ownership
%(a)
|
|
Year of
Initial
Investment(b)
|
|
Estimated Quarter (“Q”) of
Completion(c)
|
|
Total Net
Real Estate
(in millions)(f)
|
||||
Developments under Construction by Geographic Region
|
|
|
|
|
|
|
|
|
|
|
||||||
Florida
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Caspian Delray Beach
|
|
Delray Beach, FL
|
|
146
|
|
|
55
|
%
|
|
2013
|
|
2Q 2017
|
|
$
|
39.1
|
|
Southern California
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Lucé
|
Huntington Beach, CA
|
|
510
|
|
|
65
|
%
|
|
2014
|
|
3Q 2018
|
|
77.5
|
|
||
Total Developments under Construction
|
|
656
|
|
|
|
|
|
|
|
|
|
116.6
|
|
|||
Total Real Estate, Net
|
|
13,678
|
|
|
|
|
|
|
|
|
|
$
|
3,000.7
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Ownership percentage represents our participation in the distributable operating cash of the multifamily investment. Actual cash distributions may be at different percentages or may vary over time. Each of our investments with our Co-Investment Venture partners may become subject to buy/sell rights with the Co-Investment Venture partners.
|
(b)
|
Year of initial investment represents the year of our initial equity investment in the multifamily community.
|
(c)
|
We consider a multifamily community complete when the community is substantially constructed or renovated and capable of generating all significant revenue sources. Accordingly, the date provided may be different from the completion dates defined in the various contractual agreements or the final issuance of any official regulatory recognition of completion related to each multifamily community. For multifamily communities that have undergone major development or expansion, we provide the most recent date as the year of completion. The weighted average year of completion for operating communities was based upon number of units.
|
(d)
|
Physical occupancy is defined as the number of residential units occupied for Same Store, Stabilized Non-Comparable and Lease Up communities as of
December 31, 2016
, divided by the total number of residential units. Not considered in the physical occupancy rate is rental space designed for other than residential use, which is primarily retail space. As of
December 31, 2016
, our stabilized multifamily communities have approximately
159,000
square feet of leasable retail space which is approximately
1%
of total rentable area. Two large retail spaces are occupied under long-term leases by a national grocer and a national drug store, which make up approximately half of our retail square footage combined; the remaining retail spaces are small, generally 1,000 square feet or less. As of
December 31, 2016
, approximately
73%
of the
159,000
square feet of retail space was occupied. The calculation of total average physical occupancy rates is based upon weighted average number of residential units.
|
(e)
|
Monthly rental revenue per unit has been calculated based on the leases in effect as of
December 31, 2016
for Same Store and Stabilized Non-Comparable communities. Monthly rental revenue per unit includes in-place base rents for the occupied units and the current market rent for vacant residential units, including the effects of any rental concessions and affordable housing payments and subsidies, plus other recurring occupancy related charges for storage, parking, pets, trash, or other recurring resident charges. The monthly rental revenue per unit does not include non-residential rental areas, which are primarily related to retail space, and non-recurring resident charges, such as application fees, termination fees, clubhouse rentals, and late fees. Because monthly rental revenue per unit during lease up is not a meaningful measurement, monthly rental revenue per unit is only presented for Same Store and Stabilized Non-Comparable communities as of
December 31, 2016
.
|
(f)
|
Costs are presented net of accumulated depreciation in accordance with GAAP. For developments, cost represents total costs incurred through
December 31, 2016
without a reduction for depreciation.
|
(g)
|
In 2013, we completed construction of Phase II adding an additional 121 units.
|
(h)
|
Subsequent to December 31, 2016, the multifamily community was sold.
|
(i)
|
For our developments, we transfer costs of a property to land, building and improvements as units are completed and capable of generating operating revenue. As of December 31, 2016, The Alexan was
96%
complete and is expected to be completed in 2017.
|
(a)
|
All of our debt investments are wholly owned.
|
(b)
|
The maturity date may be extended up to one year at the option of the borrower after meeting certain conditions, generally with the receipt of an extension fee of 0.50% of the applicable loan balance.
|
(c)
|
We have the right to acquire the multifamily communities from the borrower subject to the first lien construction loan in the event the borrower decides to sell the community. Absent a default, the borrower has sole discretion related to the disposition of the multifamily community.
|
|
|
2016
|
|
2015
|
||||||||||||
|
|
Sales Price
|
|
Sales Price
|
||||||||||||
|
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
Quarter ended March 31,
|
|
$
|
10.20
|
|
|
$
|
7.67
|
|
|
$
|
10.00
|
|
|
$
|
8.79
|
|
Quarter ended June 30,
|
|
10.54
|
|
|
9.52
|
|
|
9.79
|
|
|
8.96
|
|
||||
Quarter ended September 30,
|
|
10.90
|
|
|
9.76
|
|
|
9.70
|
|
|
9.03
|
|
||||
Quarter ended December 31,
|
|
10.88
|
|
|
9.83
|
|
|
10.25
|
|
|
9.12
|
|
|
|
Total
Distributions
Declared (a)
|
|
Declared
Distributions
Per Share
|
||||
2016
|
|
|
|
|
|
|
||
Fourth Quarter
|
|
$
|
12.5
|
|
|
$
|
0.075
|
|
Third Quarter
|
|
12.5
|
|
|
0.075
|
|
||
Second Quarter
|
|
12.5
|
|
|
0.075
|
|
||
First Quarter
|
|
12.5
|
|
|
0.075
|
|
||
Total
|
|
$
|
50.0
|
|
|
$
|
0.300
|
|
|
|
|
|
|
||||
2015
|
|
|
|
|
|
|
||
Fourth Quarter
|
|
$
|
12.5
|
|
|
$
|
0.075
|
|
Third Quarter
|
|
12.5
|
|
|
0.075
|
|
||
Second Quarter
|
|
12.5
|
|
|
0.075
|
|
||
First Quarter
|
|
12.5
|
|
|
0.075
|
|
||
Total
|
|
$
|
50.0
|
|
|
$
|
0.300
|
|
|
|
Cumulative Return from November 21, 2014 to as of Date
|
|||||||
|
12/31/2014
|
|
|
12/31/2015
|
|
|
12/31/2016
|
|
Monogram Residential Trust, Inc.
|
3.7
|
%
|
|
12.8
|
%
|
|
28.8
|
%
|
S&P 500 Index
|
0.5
|
%
|
|
1.9
|
%
|
|
14.1
|
%
|
Russell 2000 Index
|
3.1
|
%
|
|
(1.4
|
)%
|
|
19.6
|
%
|
MSCI US REIT (RMS) Index
|
4.4
|
%
|
|
7.0
|
%
|
|
16.2
|
%
|
FTSE NAREIT Apartment Index
|
4.0
|
%
|
|
21.1
|
%
|
|
24.6
|
%
|
Plan Category
|
|
Number of securities to be
issued upon exercise of
outstanding options,
warrants and rights (a)
|
|
Weighted-average
exercise price of
outstanding options,
warrants and rights (a)
|
|
Number of securities remaining
available for future issuance
under equity compensation plans
|
|||
Equity compensation plans approved by security holders
|
|
925,264
|
|
|
—
|
|
|
18,827,209
|
|
Equity compensation plans not approved by security holders
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
Total
|
|
925,264
|
|
|
—
|
|
|
18,827,209
|
|
(a)
|
Restricted stock and restricted stock units that were granted to our directors and certain employees and had not been settled as of
December 31, 2016
, are included in the number of securities to be issued upon exercise of outstanding options, warrants and rights but are not reflected in the weighted-average exercise price of outstanding options, warrants and rights as there is no exercise price associated with the restricted stock and restricted stock units.
|
|
|
|
As of December 31,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||
Reporting Classifications:
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated communities
|
|
51
|
|
|
56
|
|
55
|
|
|
54
|
|
|
50
|
|
|
Investments in unconsolidated real estate joint ventures
|
|
—
|
|
|
—
|
|
1
|
|
|
1
|
|
|
1
|
|
|
|
Total investments
|
|
51
|
|
|
56
|
|
56
|
|
|
55
|
|
|
51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment Classifications:
|
|
|
|
|
|
|
|
|
|
|
|||||
Equity investments
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Stabilized communities
|
|
43
|
|
|
40
|
|
34
|
|
|
32
|
|
|
36
|
|
|
Lease up (including developments in lease up)
|
|
4
|
|
|
6
|
|
6
|
|
|
2
|
|
|
—
|
|
|
Development (under development and construction)
|
|
2
|
|
|
5
|
|
11
|
|
|
16
|
|
|
10
|
|
|
Land held for future development
|
|
—
|
|
|
1
|
|
1
|
|
|
1
|
|
|
1
|
|
Total equity investments
|
|
49
|
|
|
52
|
|
52
|
|
|
51
|
|
|
47
|
|
|
Debt investments
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mezzanine loans
|
|
2
|
|
|
4
|
|
4
|
|
|
4
|
|
|
4
|
|
|
Total investments
|
|
51
|
|
|
56
|
|
56
|
|
|
55
|
|
|
51
|
|
|
|
As of December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
74.4
|
|
|
$
|
83.7
|
|
|
$
|
116.4
|
|
|
$
|
319.4
|
|
|
$
|
450.6
|
|
Net operating real estate
|
|
2,880.3
|
|
|
2,768.0
|
|
|
2,143.3
|
|
|
1,975.7
|
|
|
2,054.1
|
|
|||||
Construction in progress, including land
|
|
120.4
|
|
|
333.2
|
|
|
716.9
|
|
|
479.2
|
|
|
151.6
|
|
|||||
Total assets
|
|
3,200.1
|
|
|
3,268.0
|
|
|
3,091.0
|
|
|
2,886.5
|
|
|
2,736.2
|
|
|||||
Debt, net
(a)
|
|
1,530.2
|
|
|
1,506.8
|
|
|
1,179.1
|
|
|
1,027.0
|
|
|
981.1
|
|
|||||
Total liabilities
|
|
1,630.6
|
|
|
1,610.3
|
|
|
1,318.8
|
|
|
1,130.2
|
|
|
1,039.8
|
|
|||||
Redeemable, noncontrolling interests
|
|
29.1
|
|
|
29.1
|
|
|
32.0
|
|
|
22.0
|
|
|
8.6
|
|
|||||
Non-redeemable, noncontrolling interests
|
|
411.3
|
|
|
461.8
|
|
|
540.7
|
|
|
456.2
|
|
|
365.4
|
|
|||||
Total equity attributable to common stockholders
|
|
1,129.1
|
|
|
1,166.7
|
|
|
1,199.5
|
|
|
1,278.1
|
|
|
1,322.5
|
|
|||||
Total equity
|
|
1,540.4
|
|
|
1,628.6
|
|
|
1,740.2
|
|
|
1,734.3
|
|
|
1,687.8
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
(a)
|
As a result of the adoption of the new accounting standard related to debt issuance costs effective January 1, 2016, unamortized debt issuance costs are netted against debt on the consolidated balance sheet. The standard required a retrospective application to all prior periods presented. For further discussion, see Note 2, “Summary of Significant
|
|
|
For the Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Rental revenues
|
|
$
|
280.7
|
|
|
$
|
238.1
|
|
|
$
|
209.0
|
|
|
$
|
190.6
|
|
|
$
|
171.8
|
|
Interest income
|
|
7.1
|
|
|
10.2
|
|
|
10.6
|
|
|
8.5
|
|
|
7.2
|
|
|||||
Depreciation and amortization expenses
|
|
(123.6
|
)
|
|
(102.7
|
)
|
|
(93.3
|
)
|
|
(84.3
|
)
|
|
(97.9
|
)
|
|||||
Interest expense (including amortization of deferred financing costs
|
|
(50.0
|
)
|
|
(34.6
|
)
|
|
(23.9
|
)
|
|
(25.7
|
)
|
|
(33.2
|
)
|
|||||
Gains on sale of real estate
(a)
|
|
43.6
|
|
|
83.0
|
|
|
16.4
|
|
|
50.8
|
|
|
13.3
|
|
|||||
Income (loss) from continuing operations
(a)
|
|
7.9
|
|
|
66.7
|
|
|
0.3
|
|
|
(17.5
|
)
|
|
(40.8
|
)
|
|||||
Net income (loss)
|
|
7.9
|
|
|
66.7
|
|
|
0.3
|
|
|
32.6
|
|
|
(30.2
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations per share
(b)
|
|
0.06
|
|
|
0.44
|
|
|
(0.04
|
)
|
|
(0.08
|
)
|
|
(0.15
|
)
|
|||||
Distributions declared per share
|
|
0.30
|
|
|
0.30
|
|
|
0.34
|
|
|
0.35
|
|
|
0.41
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash provided by operating activities
|
|
106.4
|
|
|
102.6
|
|
|
67.7
|
|
|
76.7
|
|
|
63.4
|
|
|||||
Acquisitions of real estate
|
|
—
|
|
|
(213.5
|
)
|
|
—
|
|
|
(108.0
|
)
|
|
(67.6
|
)
|
|||||
Construction in progress
|
|
(97.0
|
)
|
|
(329.1
|
)
|
|
(474.3
|
)
|
|
(326.0
|
)
|
|
(123.9
|
)
|
|||||
Proceeds from sales of real estate
|
|
121.5
|
|
|
250.3
|
|
|
33.4
|
|
|
205.3
|
|
|
23.9
|
|
|||||
Cash used in investing activities
|
|
(34.6
|
)
|
|
(396.8
|
)
|
|
(454.4
|
)
|
|
(306.6
|
)
|
|
(221.6
|
)
|
|||||
Cash (used in) provided by financing activities
|
|
(81.1
|
)
|
|
261.5
|
|
|
183.7
|
|
|
98.7
|
|
|
(46.6
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Information:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
FFO attributable to common stockholders - NAREIT defined
(c)
|
|
58.2
|
|
|
64.4
|
|
|
44.9
|
|
|
42.0
|
|
|
38.3
|
|
(a)
|
Prior to our adoption of the revised guidance regarding discontinued operations on January 1, 2014, gains on sales of real estate were reported as discontinued operations in our consolidated statements of operations. Since January 1, 2014, we have reported our gains on sales of real estate as continuing operations in our consolidated statements of operations.
|
(b)
|
The per share amount includes income (loss) from continuing operations, net of non-redeemable noncontrolling interests in continuing operations.
|
(c)
|
We believe that funds from operations, or FFO, is helpful as a measure of operating performance. FFO is a non-GAAP performance financial measure. FFO should not be considered as an alternative to net income or other measurements under GAAP as an indicator of our operating performance or to cash flows from operating, investing or financing activities as a measure of liquidity. FFO does not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness. For a description of how we calculate FFO including a discussion of year over year changes and a reconciliation to GAAP net income, see Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Annual Report on Form 10-K.
|
|
|
Number of Communities
|
|
Units Added to Operations
|
|
% of Total Operating Units (a)
|
|||
2017
|
|
1
|
|
|
146
|
|
|
1
|
%
|
2018
|
|
1
|
|
|
510
|
|
|
4
|
%
|
Total
|
|
2
|
|
|
656
|
|
|
5
|
%
|
|
|
|
|
|
|
|
(a)
|
As of
December 31, 2016
, we had
13,022
operating units which includes
four
communities in lease up.
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
Rental revenue
|
|
|
|
|
|
|
||||||
Same Store
|
|
$
|
193.3
|
|
|
$
|
188.9
|
|
|
$
|
4.4
|
|
Stabilized Non-Comparable
|
|
68.3
|
|
|
30.5
|
|
|
37.8
|
|
|||
Lease up
|
|
11.2
|
|
|
0.3
|
|
|
10.9
|
|
|||
Dispositions and other non-lease up developments
|
|
7.9
|
|
|
18.4
|
|
|
(10.5
|
)
|
|||
Total rental revenue
|
|
$
|
280.7
|
|
|
$
|
238.1
|
|
|
$
|
42.6
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
Property operating expenses, including real estate taxes
|
|
|
|
|
|
|
||||||
Same Store
|
|
$
|
67.5
|
|
|
$
|
67.1
|
|
|
$
|
0.4
|
|
Stabilized Non-Comparable
|
|
31.9
|
|
|
17.6
|
|
|
14.3
|
|
|||
Lease up
|
|
10.3
|
|
|
1.9
|
|
|
8.4
|
|
|||
Dispositions and other non-lease up developments
|
|
3.7
|
|
|
7.5
|
|
|
(3.8
|
)
|
|||
Corporate property management expense
|
|
10.3
|
|
|
7.8
|
|
|
2.5
|
|
|||
Total property operating expenses, including real estate taxes
|
|
$
|
123.7
|
|
|
$
|
101.9
|
|
|
$
|
21.8
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
2015
|
|
2014
|
|
$ Change
|
||||||
Rental revenue
|
|
|
|
|
|
|
||||||
Same Store
|
|
$
|
181.1
|
|
|
$
|
173.3
|
|
|
$
|
7.8
|
|
Stabilized Non-Comparable
|
|
44.7
|
|
|
17.9
|
|
|
26.8
|
|
|||
Lease up
|
|
3.3
|
|
|
—
|
|
|
3.3
|
|
|||
Dispositions and other non-lease up developments
|
|
9.0
|
|
|
17.8
|
|
|
(8.8
|
)
|
|||
Total rental revenue
|
|
$
|
238.1
|
|
|
$
|
209.0
|
|
|
$
|
29.1
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
2015
|
|
2014
|
|
$ Change
|
||||||
Property operating expenses, including real estate taxes
|
|
|
|
|
|
|
|
|
||||
Same Store
|
|
$
|
64.5
|
|
|
$
|
61.7
|
|
|
$
|
2.8
|
|
Stabilized Non-Comparable
|
|
20.0
|
|
|
10.4
|
|
|
9.6
|
|
|||
Lease up
|
|
5.6
|
|
|
—
|
|
|
5.6
|
|
|||
Dispositions and other non-lease up developments
|
|
4.0
|
|
|
6.7
|
|
|
(2.7
|
)
|
|||
Corporate property management expense
|
|
7.8
|
|
|
7.0
|
|
|
0.8
|
|
|||
Total property operating expenses, including real estate taxes
|
$
|
101.9
|
|
|
$
|
85.8
|
|
|
$
|
16.1
|
|
|
|
|
|
|
|
|
|
◦
|
An annual interest rate based on the Company’s then current leverage ratio. The current annual interest rate under the credit facility is LIBOR plus
2.50%
.
|
◦
|
Monthly interest-only payments and periodic payment of fees, including unused fees, facility fees, fronting fees, and/or letter of credit issuance fees, are due under the $200 Million Facility.
|
◦
|
The $200 Million Facility matures on
January 14, 2019
, and may be extended for an additional one year term at the Company’s option.
|
◦
|
The Company may increase the size of the credit facility from
$200 million
up to a total of
$400 million
after satisfying certain conditions.
|
◦
|
The $200 Million Facility is primarily supported by equity pledges of wholly-owned subsidiaries of the Company and is secured by (i) a first mortgage lien and an assignment of leases and rents against two wholly owned multifamily communities and any communities later added by the Company and (ii) a first priority perfected assignment of a portion of certain of the Company’s notes receivable.
|
|
|
|
As of December 31, 2016
|
|
For the Year Ended
December 31, 2016 |
||||||||||||||||||
|
|
|
Balance
Outstanding
|
|
Available to Draw
|
|
Interest
Rate
|
|
Average Balance
Outstanding
|
|
Average Interest
Rate (a)
|
|
Maximum Balance
Outstanding
|
||||||||||
$150 Million Facility (b)
|
|
$
|
10.0
|
|
|
$
|
73.3
|
|
|
2.78
|
%
|
|
$
|
37.6
|
|
|
2.54
|
%
|
|
$
|
57.0
|
|
|
$200 Million Facility
|
|
—
|
|
|
200.0
|
|
|
3.27
|
%
|
|
0.3
|
|
|
2.93
|
%
|
|
5.0
|
|
|||||
Total credit facilities payable
|
|
10.0
|
|
|
$
|
273.3
|
|
|
|
|
$
|
37.9
|
|
|
|
|
$
|
62.0
|
|
||||
|
Less: deferred financing costs, net
|
|
(2.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total credit facilities payable, net
|
|
$
|
8.0
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
The average rate is based on month-end interest rates for the period.
|
(b)
|
The $150 Million Facility was retired in February 2017.
|
|
|
Total Carrying
Amount
|
|
Weighted Average
Interest Rate
|
|
Maturity
Dates
|
|
Our Approximate
Share (a)
|
||||
Company Level
|
|
|
|
|
|
|
|
|
|
|
||
Permanent mortgages - fixed interest rate (b)
|
|
$
|
292.6
|
|
|
3.88%
|
|
2018 to 2021
|
|
$
|
292.6
|
|
$150 Million Facility (c)
|
|
10.0
|
|
|
Monthly LIBOR + 2.08%
|
|
2017
|
|
10.0
|
|
||
$200 Million Facility
|
|
—
|
|
|
Monthly LIBOR + 2.50%
|
|
2019
|
|
—
|
|
||
Total Company Level
|
|
302.6
|
|
|
|
|
|
|
302.6
|
|
||
|
|
|
|
|
|
|
|
|
||||
Co-Investment Venture Level - Consolidated:
|
|
|
|
|
|
|
|
|
|
|
||
Permanent mortgages - fixed interest rates
|
|
636.6
|
|
|
3.23%
|
|
2017 to 2023
|
|
366.4
|
|
||
Permanent mortgage - variable interest rate (d)
|
|
35.5
|
|
|
Monthly LIBOR + 1.94%
|
|
2017
|
|
19.6
|
|
||
Construction loans - fixed interest rate (e):
|
|
|
|
|
|
|
|
|
||||
In Construction
|
|
50.9
|
|
|
4.00%
|
|
2018
|
|
25.4
|
|
||
Construction loans - variable interest rates (f):
|
|
|
|
|
|
|
|
|
||||
Operating
|
|
498.5
|
|
|
Monthly LIBOR + 2.08%
|
|
2017 to 2018
|
|
285.4
|
|
||
In Construction
|
|
16.4
|
|
|
Monthly LIBOR + 2.15%
|
|
2019 to 2020
|
|
9.0
|
|
||
Total Co-Investment Venture Level - Consolidated
|
|
1,237.9
|
|
|
|
|
|
|
705.8
|
|
||
Total Company and Co-Investment Venture level
|
|
1,540.5
|
|
|
|
|
|
|
$
|
1,008.4
|
|
|
Plus: Unamortized adjustments from business combinations
|
|
1.0
|
|
|
|
|
|
|
|
|||
Less: deferred financing costs, net
|
|
(11.3
|
)
|
|
|
|
|
|
|
|||
Total all levels
|
|
$
|
1,530.2
|
|
|
|
|
|
|
|
|
(a)
|
Our approximate share for Co-Investment Ventures is calculated based on our participation in distributable operating cash, as applicable. Our approximate share is used in calculating certain of our loan covenants, and accordingly, is used by management, lenders and analysts in measuring and managing our leverage. These amounts are the contractual amounts and exclude unamortized adjustments from business combinations. This effective ownership is indicative of, but may differ over time from, percentages for distributions, contributions or financing requirements. See below at “Non-GAAP Measurements — Our Approximate Share” for a reconciliation of total carrying amount to our approximate share.
|
(b)
|
Includes a mortgage of
$19.9 million
which was repaid in
February 2017
upon the sale of a
149
-unit multifamily community in Dallas, Texas.
|
(c)
|
The $150 Million Facility was retired in February 2017.
|
(d)
|
Includes a
$24.2 million
mortgage loan with
two
one
year extension options.
|
(e)
|
Includes
one
loan with a total commitment of
$53.5 million
and a
two
year extension option. As of
December 31, 2016
, there is
$2.6 million
remaining to draw under the construction loan. We may elect not to fully draw down any unfunded commitment.
|
(f)
|
Includes
thirteen
loans with total commitments of
$621.9 million
. As of
December 31, 2016
, the Company has partially guaranteed
seven
of these loans with total commitments of
$411.1 million
, and as of
December 31, 2016
,
$75.7 million
is recourse to the Company. Our percentage guarantee on each of these loans ranges from
5%
to
25%
. These loans include
one
to
two
year extension options. As of
December 31, 2016
, there is
$107.1 million
remaining to draw under the construction loans. We may elect not to fully draw down any unfunded commitment.
|
Construction Loan Classification of Underlying Multifamily Communities
|
|
Total Commitment
|
|
Total Carrying Amount
|
|
Remaining to Draw
|
|
Our Approximate Share of Remaining to Draw (a)
|
|||||||||
In Construction
|
|
|
$
|
157.9
|
|
|
$
|
67.3
|
|
|
$
|
90.6
|
|
|
$
|
58.0
|
|
Operating
|
|
|
517.5
|
|
|
498.5
|
|
|
19.0
|
|
|
11.4
|
|
||||
Total
|
|
|
$
|
675.4
|
|
|
$
|
565.8
|
|
|
$
|
109.6
|
|
|
$
|
69.4
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Our approximate share is used in calculating certain of our loan covenants, and accordingly, is used by management, lenders and analysts in measuring and managing our leverage. See below at “Non-GAAP Measurements — Our Approximate Share” for an explanation for determining this metric.
|
Years
|
|
|
Company Level
|
|
Consolidated Co-Investment Venture Level
|
|
Total Consolidated
|
|
Our Approximate Share (a)
|
||||||||
2017
|
|
|
$
|
15.8
|
|
|
$
|
310.1
|
|
|
$
|
325.9
|
|
|
$
|
187.7
|
|
2018
|
|
|
153.4
|
|
|
425.0
|
|
|
578.4
|
|
|
395.7
|
|
||||
2019
|
|
|
79.4
|
|
|
158.9
|
|
|
238.3
|
|
|
181.5
|
|
||||
2020
|
|
|
54.0
|
|
|
173.0
|
|
|
227.0
|
|
|
149.2
|
|
||||
2021
|
|
|
—
|
|
|
108.5
|
|
|
108.5
|
|
|
59.7
|
|
||||
Thereafter
|
|
|
—
|
|
|
62.4
|
|
|
62.4
|
|
|
34.6
|
|
||||
|
|
|
|
|
|
|
|
|
|
(a)
|
Our approximate share is used in calculating certain of our loan covenants, and accordingly, is used by management, lenders and analysts in measuring and managing our leverage. See below at “Non-GAAP Measurements — Our Approximate Share.”
|
•
|
Lease up - A multifamily community is considered in lease up when the community has begun leasing. A certificate of occupancy may be obtained as units are completed in phases, and accordingly, lease up may occur prior to final completion of the multifamily community. A multifamily community is considered
|
•
|
Under development and construction - A multifamily community is considered under development and construction once we have signed a general contractor agreement and vertical construction has begun and ends once lease up has started.
|
•
|
Pre-development - A multifamily community is considered in pre-development during finalization of budgets, permits and plans and ends once a general contractor agreement has been signed and vertical construction has commenced. As of
December 31, 2016
, we have no development investments classified as pre-development.
|
Community
|
|
Location
|
|
Our Effective Ownership (a)
|
|
Units
|
|
Total Costs Incurred as of December 31, 2016
|
|
Estimated Quarter (“Q”) of Completion(b)
|
|
Occupancy as of December 31, 2016
|
|||
Lease up:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
The Alexan
|
|
Dallas, TX
|
|
50%
|
|
365
|
|
|
$
|
98.9
|
|
|
1Q 2017
|
|
30%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Under development and construction:
|
|
|
|
|
|
|
|
|
|||||||
Caspian Delray Beach
|
|
Delray Beach, FL
|
|
55%
|
|
146
|
|
|
39.1
|
|
|
2Q 2017
|
|
N/A
|
|
Lucé
|
Huntington Beach, CA
|
|
65%
|
|
510
|
|
|
77.5
|
|
|
3Q 2018
|
|
N/A
|
||
Total development portfolio
|
|
1,021
|
|
|
215.5
|
|
|
|
|
|
|||||
Less: Construction in progress transferred to operating real estate
|
|
|
|
(95.1
|
)
|
|
|
|
|
||||||
Total equity investment per consolidated balance sheet
|
|
|
|
$
|
120.4
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Our effective ownership represents our participation in distributable operating cash and may change over time as certain milestones related to budgets, plans and completion are achieved. This effective ownership is indicative of, but may differ from, percentages for distributions, contributions or financing requirements. All development investments are subject to Developer CO-JV promoted interests.
|
(b)
|
The estimated quarter of completion is primarily based on contractual completion schedules adjusted for reasonably known conditions. The dates may be subject to further adjustment, both accelerations or delays, due to elective changes in the project or conditions beyond our control, such as weather, availability of materials and labor or other force majeure events. The table does not include communities that are classified as completed but may still have retainage and other development true-up costs that have not been paid as of
December 31, 2016
.
|
|
|
Anticipated Sources of Funding
|
||
Construction loan draws under binding loan commitments
|
|
$
|
98.8
|
|
Co-Investment Venture partner contributions
|
|
14.2
|
|
|
Other
|
|
23.2
|
|
|
Total
|
|
$
|
136.2
|
|
|
|
|
Community
|
|
Location
|
|
Units
|
|
Total Commitment
|
|
Amounts Advanced at December 31, 2016
|
|
Fixed Interest Rate
|
|
Maturity Date (a)
|
|||||
Mezzanine loans:
|
|
|
|
|
|
|
|
|
|
|
|||||||
Jefferson at Stonebriar (b)
|
|
Frisco, TX
|
|
424
|
|
$
|
16.7
|
|
|
$
|
16.7
|
|
|
15.0
|
%
|
|
June 2018
|
Jefferson at Riverside (b)
|
|
Irving, TX
|
|
371
|
|
10.4
|
|
|
10.4
|
|
|
15.0
|
%
|
|
June 2018
|
||
Total loans
|
|
|
|
795
|
|
$
|
27.1
|
|
|
$
|
27.1
|
|
|
15.0
|
%
|
|
|
|
(a)
|
The maturity date may be extended up to one year at the option of the borrower after meeting certain conditions, generally with the payment of an extension fee of 0.50% of the applicable loan balance.
|
(b)
|
We have the right to acquire the multifamily communities from the borrower subject to the first lien construction loan in the event the borrower decides to sell the community. Absent a default, the borrower has sole discretion related to the disposition of the multifamily community.
|
|
|
Total
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
||||||||||||||
Mortgage and Construction Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Principal payments (a)
|
|
$
|
1,530.5
|
|
|
$
|
315.9
|
|
|
$
|
578.4
|
|
|
$
|
238.3
|
|
|
$
|
227.0
|
|
|
$
|
108.5
|
|
|
$
|
62.4
|
|
Interest expense
|
|
110.7
|
|
|
46.2
|
|
|
31.9
|
|
|
15.8
|
|
|
10.7
|
|
|
4.3
|
|
|
1.8
|
|
|||||||
|
|
1,641.2
|
|
|
362.1
|
|
|
610.3
|
|
|
254.1
|
|
|
237.7
|
|
|
112.8
|
|
|
64.2
|
|
|||||||
Credit Facilities (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Principal payments
|
|
10.0
|
|
|
10.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Interest expense and fees
|
|
1.9
|
|
|
1.3
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
|
11.9
|
|
|
11.3
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Obligations related to developments (c)
|
|
100.4
|
|
|
100.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Capital expenditures related to multifamily communities
|
|
1.8
|
|
|
1.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Minimum rent payments (d)
|
|
6.3
|
|
|
0.7
|
|
|
0.8
|
|
|
0.8
|
|
|
0.8
|
|
|
0.8
|
|
|
2.4
|
|
|||||||
Developer partner put provisions (e)
|
|
8.6
|
|
|
8.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total contractual obligations
|
|
$
|
1,770.2
|
|
|
$
|
484.9
|
|
|
$
|
611.7
|
|
|
$
|
254.9
|
|
|
$
|
238.5
|
|
|
$
|
113.6
|
|
|
$
|
66.6
|
|
(a)
|
Principal payments presented exclude extension options which range from one to three years. Of the principal payments due in 2017, $152.7 million is available for extension.
|
(b)
|
The principal amounts provided for our credit facilities are based on amounts outstanding under the credit facilities as of
December 31, 2016
, which are currently not due until final maturity of each of the credit facilities. We may from time to time increase the borrowings under the credit facility and accordingly, the contractual principal obligations may increase in future periods. The interest expense and fees for the credit facilities are based on the minimum interest and fees due as of
December 31, 2016
, under the credit facilities. Amounts are included through the current stated maturity date of each of the credit facilities.
|
(c)
|
As of
December 31, 2016
, we have entered into construction and development contracts with
$100.4 million
remaining to be paid. Timing of payment is dependent upon the development schedule and other factors outside of our control. For presentation purposes, we have included the full
$100.4 million
in
2017
; however, some expenditures may not occur until
2018
. We expect to enter into additional construction and development contracts related to our current and future development investments. Not included in this contingency are contingent payments that we do not believe are probable of payment, including the deferred gain related to our 2016 sale of our Renaissance multifamily community.
|
(d)
|
Minimum base rent due for various office space the Company leases.
|
(e)
|
Developer Partner puts of their back end ownership interest include only those that are currently eligible for exercise. The timing of exercise is at the discretion of the Developer Partner and can be put to us at any time during the exercise period. For presentation purposes, we have included amounts that are currently putable as a
2017
obligation; however, the obligation has not been put to us and, if put, could happen in a subsequent period. If not put, the Developer Partner retains its back end ownership interest. Not included in this category are mark to market amounts as they are not considered probable at an estimable amount or date. See discussions below for additional information regarding put and mark to market options.
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Net income (loss) attributable to common stockholders
|
|
$
|
9.5
|
|
|
$
|
73.8
|
|
|
$
|
(6.1
|
)
|
Real estate depreciation and amortization
|
|
123.1
|
|
|
102.2
|
|
|
93.0
|
|
|||
Impairment (a)
|
|
—
|
|
|
3.1
|
|
|
—
|
|
|||
Gains on sales of real estate
|
|
(43.6
|
)
|
|
(83.0
|
)
|
|
(16.2
|
)
|
|||
Gain on involuntary conversion
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|||
Less: noncontrolling interests adjustments
|
|
(30.6
|
)
|
|
(31.7
|
)
|
|
(25.8
|
)
|
|||
FFO attributable to common stockholders - NAREIT defined
|
|
$
|
58.2
|
|
|
$
|
64.4
|
|
|
$
|
44.9
|
|
|
|
|
|
|
|
|
||||||
GAAP weighted average common shares outstanding - basic
|
|
166.8
|
|
|
166.6
|
|
|
168.8
|
|
|||
GAAP weighted average common shares outstanding - diluted
|
|
167.6
|
|
|
167.2
|
|
|
169.0
|
|
|||
|
|
|
|
|
|
|
||||||
Net income (loss) per common share - basic and diluted
|
|
$
|
0.06
|
|
|
$
|
0.44
|
|
|
$
|
(0.04
|
)
|
FFO per common share - basic and diluted
|
|
$
|
0.35
|
|
|
$
|
0.38
|
|
|
$
|
0.27
|
|
|
(a)
|
The impairment related to our sale of a development. The impairment is included in “Acquisition, investment and development expenses” on the consolidated statement of operations.
|
•
|
For the years ended
December 31, 2016
,
2015
and
2014
, we capitalized interest of
$7.7 million
,
$16.5 million
, and
$17.8 million
, respectively, on our real estate developments. These amounts are included as an addition in presenting net income (loss) and FFO attributable to common stockholders.
|
•
|
For the year ended
December 31, 2016
, we incurred
$2.0 million
of expense related to a reduction in workforce, including
$0.5 million
of stock-based compensation. Also for the year ended December 31, 2016, we incurred an expense of
$1.6 million
related to the settlement of a fee dispute. No such expenses were incurred during the years ended
December 31, 2015
and
2014
. These amounts are included as a reduction in presenting net income (loss) and FFO attributable to common stockholders.
|
•
|
For the year ended
December 31, 2015
, we received and recorded income of
$4.5 million
related to disposition fees and promoted interests in connection with the acquisition of interests in seven CO-JVs from PGGM CO-JV.
|
•
|
For the year ended
December 31, 2014
, transition expenses related to our transition to becoming a self-managed, independent company were
$12.7 million
. We did not incur any transition expenses for the years ended
December 31, 2016
and
2015
.
|
•
|
Subsequent to year end, we acquired a multifamily community for
$105 million
, which was funded from sales of operating multifamily communities in December 2016 and February 2017. Because the acquired multifamily community is in lease up (approximately 10% o
ccupied in February 2017), we expect the net effect of these transactions to reduce revenues, operating profits and FFO during the periods until the acquired community is fully leased and stabilized.
|
|
|
|
|
|
December 31, 2016
|
||
Total Debt per Consolidated Balance Sheet
|
|
$
|
1,530.2
|
|
|||
Less: unamortized adjustments from business combinations
|
|
(1.0
|
)
|
||||
Plus: Deferred financing costs, net
|
|
11.3
|
|
||||
Less: Noncontrolling Interests Adjustments
|
|
(532.1
|
)
|
||||
Our approximate share of Company and Co-Investment Venture level debt
|
|
$
|
1,008.4
|
|
•
|
our potential development, redevelopment, acquisition or disposition of communities;
|
•
|
the timing and cost of completion of multifamily communities under construction, reconstruction, development or redevelopment;
|
•
|
the timing of lease up, occupancy and stabilization of multifamily communities;
|
•
|
the anticipated operating performance of our communities;
|
•
|
cost, yield, revenue, and earnings estimates;
|
•
|
our declaration or payment of distributions;
|
•
|
our joint venture activities;
|
•
|
our policies regarding investments, indebtedness, acquisitions, dispositions, financings and other matters;
|
•
|
our qualification as a REIT under the Internal Revenue Code;
|
•
|
the real estate markets in the markets in which our communities are located and in the U.S. in general;
|
•
|
the availability of debt and equity financing;
|
•
|
interest rates;
|
•
|
general economic conditions including the potential impacts from the economic conditions;
|
•
|
trends affecting our financial condition or results of operations; and
|
•
|
changes to U.S. tax laws and regulations in general or specifically related to REITs or real estate.
|
•
|
we may abandon or defer development opportunities for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses;
|
•
|
construction costs of a community may exceed our original estimates;
|
•
|
we may not complete construction and lease up of communities under development or redevelopment on schedule, resulting in increased interest costs and construction costs and a decrease in our expected rental revenues;
|
•
|
we may dispose of multifamily communities due to factors including changes in local market conditions, better net earnings opportunities or capital reallocation, where the redeployment of the capital may result in different earnings prospects;
|
•
|
occupancy rates and market rents may be adversely affected by competition and local economic and market conditions which are beyond our control;
|
•
|
financing may not be available on favorable terms or at all, and our cash flows from operations and access to cost effective capital may be insufficient for the growth of our development program which could limit our pursuit of opportunities;
|
•
|
our cash flows may be insufficient to meet required payments of principal and interest, and we may be unable to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness; and
|
•
|
we may be unsuccessful in managing changes in our portfolio composition.
|
|
|
Increases in Interest Rates
|
||||||||||||||
|
|
2.0%
|
|
1.5%
|
|
1.0%
|
|
0.5%
|
||||||||
Variable rate debt and credit facilities interest expense
|
|
$
|
(11.2
|
)
|
|
$
|
(8.4
|
)
|
|
$
|
(5.6
|
)
|
|
$
|
(2.8
|
)
|
Interest rate caps
|
|
1.0
|
|
|
0.5
|
|
|
—
|
|
|
—
|
|
||||
Cash investments
|
|
1.5
|
|
|
1.1
|
|
|
0.8
|
|
|
0.4
|
|
||||
Total
|
|
$
|
(8.7
|
)
|
|
$
|
(6.8
|
)
|
|
$
|
(4.8
|
)
|
|
$
|
(2.4
|
)
|
(a)
|
List of Documents Filed.
|
(b)
|
Exhibits.
|
(c)
|
Financial Statement Schedules.
|
|
MONOGRAM RESIDENTIAL TRUST, INC.
|
|
|
|
|
|
|
|
Dated: February 28, 2017
|
|
/s/ MARK T. ALFIERI
|
|
|
Mark T. Alfieri
|
|
|
Chief Executive Officer
|
|
|
|
February 28, 2017
|
|
/s/ E. ALAN PATTON
|
|
|
E. Alan Patton
Chairman of the Board and Director
|
|
|
|
February 28, 2017
|
|
/s/ MARK T. ALFIERI
|
|
|
Mark T. Alfieri
Chief Executive Officer, President, Chief Operating Officer and Director (Principal Executive Officer)
|
|
|
|
February 28, 2017
|
|
/s/ DANIEL SWANSTROM, II
|
|
|
Daniel Swanstrom, II
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
|
|
February 28, 2017
|
|
/s/ HOWARD S. GARFIELD
|
|
|
Howard S. Garfield
Senior Vice President - Planning/Treasurer, Chief Accounting Officer and Assistant Secretary (Principal Accounting Officer)
|
|
|
|
February 28, 2017
|
|
/s/ DAVID D. FITCH
|
|
|
David D. Fitch
Director
|
|
|
|
February 28, 2017
|
|
/s/ TAMMY K. JONES
|
|
|
Tammy K. Jones
Director
|
|
|
|
February 28, 2017
|
|
/s/ JONATHAN L. KEMPNER
|
|
|
Jonathan L. Kempner
Director
|
|
|
|
February 28, 2017
|
|
/s/ W. BENJAMIN MORELAND
|
|
|
W. Benjamin Moreland
Director
|
|
|
|
February 28, 2017
|
|
/s/ TIMOTHY J. PIRE
|
|
|
Timothy J. Pire
Director
|
|
|
|
February 28, 2017
|
|
/s/ ROBERT S. AISNER
|
|
|
Robert S. Aisner
Director
|
|
|
|
February 28, 2017
|
|
/s/ MICHAEL D. COHEN
|
|
|
Michael D. Cohen
Director
|
|
|
December 31,
2016 |
|
December 31,
2015 |
||||
Assets
|
|
|
|
|
|
|
||
Real estate
|
|
|
|
|
|
|
||
Land
|
|
$
|
527,944
|
|
|
$
|
497,360
|
|
Buildings and improvements
|
|
2,814,221
|
|
|
2,627,693
|
|
||
Gross operating real estate
|
|
3,342,165
|
|
|
3,125,053
|
|
||
Less accumulated depreciation
|
|
(461,869
|
)
|
|
(357,036
|
)
|
||
Net operating real estate
|
|
2,880,296
|
|
|
2,768,017
|
|
||
Construction in progress, including land
|
|
120,423
|
|
|
333,153
|
|
||
Total real estate, net
|
|
3,000,719
|
|
|
3,101,170
|
|
||
|
|
|
|
|
||||
Cash and cash equivalents
|
|
74,396
|
|
|
83,727
|
|
||
Tax like-kind exchange escrow
|
|
56,762
|
|
|
—
|
|
||
Intangibles, net
|
|
16,977
|
|
|
18,066
|
|
||
Other assets, net
|
|
51,248
|
|
|
64,993
|
|
||
Total assets
|
|
$
|
3,200,102
|
|
|
$
|
3,267,956
|
|
|
|
|
|
|
||||
Liabilities and equity
|
|
|
|
|
|
|
||
Liabilities
|
|
|
|
|
|
|
||
Mortgages and notes payable, net
|
|
$
|
1,522,207
|
|
|
$
|
1,461,349
|
|
Credit facilities payable, net
|
|
8,023
|
|
|
45,495
|
|
||
Construction costs payable
|
|
26,859
|
|
|
36,975
|
|
||
Accounts payable and other liabilities
|
|
32,707
|
|
|
28,922
|
|
||
Deferred revenues and other gains
|
|
22,077
|
|
|
19,451
|
|
||
Distributions payable
|
|
12,512
|
|
|
12,494
|
|
||
Tenant security deposits
|
|
6,205
|
|
|
5,616
|
|
||
Total liabilities
|
|
1,630,590
|
|
|
1,610,302
|
|
||
|
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Redeemable noncontrolling interests
|
|
29,073
|
|
|
29,073
|
|
||
|
|
|
|
|
||||
Equity
|
|
|
|
|
|
|
||
Preferred stock, $0.0001 par value per share; 125,000,000 shares authorized as of December 31, 2016 and 2015, respectively:
|
|
|
|
|
||||
7.0% Series A non-participating, voting, cumulative, convertible preferred stock, liquidation preference $10 per share, 10,000 shares issued and outstanding as of December 31, 2016 and 2015, respectively
|
|
—
|
|
|
—
|
|
||
Common stock, $0.0001 par value per share; 875,000,000 shares authorized, 166,832,722 and 166,611,549 shares issued and outstanding as of December 31, 2016 and 2015, respectively
|
|
17
|
|
|
17
|
|
||
Additional paid-in capital
|
|
1,439,199
|
|
|
1,436,254
|
|
||
Cumulative distributions and net income (loss)
|
|
(310,124
|
)
|
|
(269,523
|
)
|
||
Total equity attributable to common stockholders
|
|
1,129,092
|
|
|
1,166,748
|
|
||
Non-redeemable noncontrolling interests
|
|
411,347
|
|
|
461,833
|
|
||
Total equity
|
|
1,540,439
|
|
|
1,628,581
|
|
||
Total liabilities and equity
|
|
$
|
3,200,102
|
|
|
$
|
3,267,956
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Rental revenues
|
|
$
|
280,740
|
|
|
$
|
238,068
|
|
|
$
|
209,025
|
|
|
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
|
||||||
Property operating expenses
|
|
79,548
|
|
|
67,484
|
|
|
55,940
|
|
|||
Real estate taxes
|
|
44,134
|
|
|
34,443
|
|
|
29,842
|
|
|||
Asset management fees
|
|
—
|
|
|
—
|
|
|
3,843
|
|
|||
General and administrative expenses
|
|
24,109
|
|
|
20,813
|
|
|
15,627
|
|
|||
Settlement expenses with former advisor
|
|
1,600
|
|
|
—
|
|
|
—
|
|
|||
Acquisition, investment and development expenses
|
|
545
|
|
|
4,812
|
|
|
1,180
|
|
|||
Transition expenses
|
|
—
|
|
|
—
|
|
|
12,672
|
|
|||
Interest expense
|
|
43,888
|
|
|
30,351
|
|
|
21,424
|
|
|||
Amortization of deferred financing costs
|
|
6,143
|
|
|
4,280
|
|
|
2,486
|
|
|||
Depreciation and amortization
|
|
123,623
|
|
|
102,726
|
|
|
93,308
|
|
|||
Total expenses
|
|
323,590
|
|
|
264,909
|
|
|
236,322
|
|
|||
|
|
|
|
|
|
|
||||||
Interest income
|
|
7,097
|
|
|
10,172
|
|
|
10,554
|
|
|||
Loss on early extinguishment of debt
|
|
(41
|
)
|
|
—
|
|
|
(230
|
)
|
|||
Equity in income of investments in unconsolidated real estate joint ventures
|
|
—
|
|
|
250
|
|
|
770
|
|
|||
Other income, net
|
|
113
|
|
|
127
|
|
|
63
|
|
|||
Loss from continuing operations before gains on sales of real estate
|
|
(35,681
|
)
|
|
(16,292
|
)
|
|
(16,140
|
)
|
|||
Gains on sales of real estate
|
|
43,604
|
|
|
82,975
|
|
|
16,411
|
|
|||
Net income
|
|
7,923
|
|
|
66,683
|
|
|
271
|
|
|||
|
|
|
|
|
|
|
||||||
Net (income) loss attributable to non-redeemable noncontrolling interests
|
|
1,548
|
|
|
7,112
|
|
|
(6,388
|
)
|
|||
Net income (loss) available to the Company
|
|
9,471
|
|
|
73,795
|
|
|
(6,117
|
)
|
|||
Dividends to preferred stockholders
|
|
(7
|
)
|
|
(7
|
)
|
|
(7
|
)
|
|||
Net income attributable to common stockholders
|
|
$
|
9,464
|
|
|
$
|
73,788
|
|
|
$
|
(6,124
|
)
|
|
|
|
|
|
|
|
||||||
Weighted average number of common shares outstanding - basic
|
|
166,825
|
|
|
166,561
|
|
|
168,793
|
|
|||
Weighted average number of common shares outstanding - diluted
|
|
167,557
|
|
|
167,205
|
|
|
169,029
|
|
|||
|
|
|
|
|
|
|
||||||
Basic and diluted earnings (loss) per common share
|
|
$
|
0.06
|
|
|
$
|
0.44
|
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions
|
|
|
||||||||||||||
|
|
Preferred Stock
|
|
Common Stock
|
|
|
|
|
|
and Net
|
|
|
||||||||||||||||||
|
|
Number
|
|
|
|
Number
|
|
|
|
Additional
|
|
|
|
Income (Loss)
|
|
|
||||||||||||||
|
|
of
|
|
Par
|
|
of
|
|
Par
|
|
Paid-in
|
|
Noncontrolling
|
|
Available to
|
|
Total
|
||||||||||||||
|
|
Shares
|
|
Value
|
|
Shares
|
|
Value
|
|
Capital
|
|
Interests
|
|
the Company
|
|
Equity
|
||||||||||||||
Balance at January 1, 2014
|
|
10
|
|
|
$
|
—
|
|
|
168,320
|
|
|
$
|
17
|
|
|
$
|
1,508,655
|
|
|
$
|
456,205
|
|
|
$
|
(230,554
|
)
|
|
$
|
1,734,323
|
|
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,388
|
|
|
(6,117
|
)
|
|
271
|
|
||||||
Redemptions of common stock
|
|
—
|
|
|
—
|
|
|
(4,002
|
)
|
|
—
|
|
|
(36,294
|
)
|
|
—
|
|
|
—
|
|
|
(36,294
|
)
|
||||||
Sale of noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(842
|
)
|
|
15,008
|
|
|
—
|
|
|
14,166
|
|
||||||
Contributions by noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
111,187
|
|
|
—
|
|
|
111,187
|
|
||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
790
|
|
|
—
|
|
|
—
|
|
|
790
|
|
||||||
Distributions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Common stock - regular ($0.34 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(56,672
|
)
|
|
(56,672
|
)
|
||||||
Noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,041
|
)
|
|
—
|
|
|
(48,041
|
)
|
||||||
Preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
||||||
Stock issued pursuant to distribution reinvestment plan, net
|
|
—
|
|
|
—
|
|
|
2,150
|
|
|
—
|
|
|
20,490
|
|
|
—
|
|
|
—
|
|
|
20,490
|
|
||||||
Balance at December 31, 2014
|
|
10
|
|
|
$
|
—
|
|
|
166,468
|
|
|
$
|
17
|
|
|
$
|
1,492,799
|
|
|
$
|
540,747
|
|
|
$
|
(293,350
|
)
|
|
$
|
1,740,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,112
|
)
|
|
73,795
|
|
|
66,683
|
|
||||||
Acquisition of noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(59,152
|
)
|
|
(60,640
|
)
|
|
—
|
|
|
(119,792
|
)
|
||||||
Contributions by noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37,330
|
|
|
—
|
|
|
37,330
|
|
||||||
Issuance of common and restricted shares, net
|
|
—
|
|
|
—
|
|
|
144
|
|
|
—
|
|
|
(465
|
)
|
|
—
|
|
|
—
|
|
|
(465
|
)
|
||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,072
|
|
|
—
|
|
|
—
|
|
|
3,072
|
|
||||||
Distributions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Common stock - regular ($0.30 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(49,961
|
)
|
|
(49,961
|
)
|
||||||
Noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,492
|
)
|
|
—
|
|
|
(48,492
|
)
|
||||||
Preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
||||||
Balance at December 31, 2015
|
|
10
|
|
|
$
|
—
|
|
|
166,612
|
|
|
$
|
17
|
|
|
$
|
1,436,254
|
|
|
$
|
461,833
|
|
|
$
|
(269,523
|
)
|
|
$
|
1,628,581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,548
|
)
|
|
9,471
|
|
|
7,923
|
|
||||||
Contributions by noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,452
|
|
|
—
|
|
|
12,452
|
|
||||||
Issuance of common and restricted shares, net
|
|
—
|
|
|
—
|
|
|
221
|
|
|
—
|
|
|
(356
|
)
|
|
—
|
|
|
—
|
|
|
(356
|
)
|
||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,320
|
|
|
—
|
|
|
—
|
|
|
3,320
|
|
||||||
Redemption of preferred units
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
(15
|
)
|
|
—
|
|
|
(34
|
)
|
||||||
Distributions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Common stock - regular ($0.30 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(50,041
|
)
|
|
(50,041
|
)
|
||||||
Other related to stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
(24
|
)
|
||||||
Noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(61,375
|
)
|
|
—
|
|
|
(61,375
|
)
|
||||||
Preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
||||||
Balance at December 31, 2016
|
|
10
|
|
|
$
|
—
|
|
|
166,833
|
|
|
$
|
17
|
|
|
$
|
1,439,199
|
|
|
$
|
411,347
|
|
|
$
|
(310,124
|
)
|
|
$
|
1,540,439
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
||||
Net income
|
|
$
|
7,923
|
|
|
$
|
66,683
|
|
|
$
|
271
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
|
|
|
||||
Gains on sales of real estate
|
|
(43,604
|
)
|
|
(82,975
|
)
|
|
(16,411
|
)
|
|||
Settlement expenses with former advisor
|
|
1,600
|
|
|
—
|
|
|
—
|
|
|||
Loss on early extinguishment of debt
|
|
41
|
|
|
—
|
|
|
230
|
|
|||
Impairment related to development
|
|
—
|
|
|
3,128
|
|
|
—
|
|
|||
Equity in income of investment in unconsolidated real estate joint venture
|
|
—
|
|
|
(250
|
)
|
|
(770
|
)
|
|||
Distributions received from investment in unconsolidated real estate joint venture
|
|
—
|
|
|
242
|
|
|
300
|
|
|||
Depreciation
|
|
122,483
|
|
|
99,234
|
|
|
89,113
|
|
|||
Amortization of deferred financing costs and debt premium/discount
|
|
4,258
|
|
|
2,298
|
|
|
(1,462
|
)
|
|||
Amortization of intangibles
|
|
1,088
|
|
|
3,420
|
|
|
4,185
|
|
|||
Amortization of deferred revenues
|
|
(1,458
|
)
|
|
(1,464
|
)
|
|
2,728
|
|
|||
Amortization of stock-based compensation
|
|
3,320
|
|
|
3,072
|
|
|
790
|
|
|||
Other, net
|
|
(420
|
)
|
|
(68
|
)
|
|
366
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
||||
Accounts payable and other liabilities
|
|
5,488
|
|
|
6,270
|
|
|
(3,200
|
)
|
|||
Other assets
|
|
5,683
|
|
|
3,006
|
|
|
(8,420
|
)
|
|||
Cash provided by operating activities
|
|
106,402
|
|
|
102,596
|
|
|
67,720
|
|
|||
|
|
|
|
|
|
|
||||||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
||||
Additions to real estate:
|
|
|
|
|
|
|
|
|
||||
Acquisitions of real estate, including construction in progress of $48.2 million for the year ended December 31, 2015
|
|
—
|
|
|
(213,477
|
)
|
|
—
|
|
|||
Additions to existing real estate
|
|
(9,052
|
)
|
|
(9,697
|
)
|
|
(6,242
|
)
|
|||
Construction in progress, including land
|
|
(97,023
|
)
|
|
(329,060
|
)
|
|
(474,260
|
)
|
|||
Proceeds from sales of real estate, net
|
|
121,544
|
|
|
250,311
|
|
|
33,379
|
|
|||
Acquisitions of noncontrolling interests
|
|
—
|
|
|
(121,559
|
)
|
|
(6,150
|
)
|
|||
Advances on notes receivable
|
|
(17,294
|
)
|
|
(9,877
|
)
|
|
(6,012
|
)
|
|||
Collections on notes receivable
|
|
27,567
|
|
|
37,092
|
|
|
219
|
|
|||
Tax like-kind exchange escrow deposits
|
|
(56,762
|
)
|
|
—
|
|
|
—
|
|
|||
Escrow deposits
|
|
(5,123
|
)
|
|
246
|
|
|
4,688
|
|
|||
Other, net
|
|
1,504
|
|
|
(745
|
)
|
|
(25
|
)
|
|||
Cash used in investing activities
|
|
(34,639
|
)
|
|
(396,766
|
)
|
|
(454,403
|
)
|
|||
|
|
|
|
|
|
|
||||||
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
||||
Mortgage and notes payable proceeds
|
|
236,997
|
|
|
372,184
|
|
|
208,686
|
|
|||
Mortgage and notes payable principal payments
|
|
(179,725
|
)
|
|
(84,733
|
)
|
|
(38,820
|
)
|
|||
Proceeds from credit facilities
|
|
49,000
|
|
|
342,000
|
|
|
—
|
|
|||
Credit facilities payments
|
|
(88,000
|
)
|
|
(306,371
|
)
|
|
—
|
|
|||
Contributions from noncontrolling interests
|
|
12,542
|
|
|
37,330
|
|
|
126,916
|
|
|||
Distributions paid on common stock
|
|
(50,046
|
)
|
|
(49,951
|
)
|
|
(28,718
|
)
|
|||
Distributions paid to noncontrolling interests
|
|
(61,375
|
)
|
|
(48,497
|
)
|
|
(48,041
|
)
|
|||
Dividends paid on preferred stock
|
|
(7
|
)
|
|
(7
|
)
|
|
(7
|
)
|
|||
Redemptions of common stock
|
|
—
|
|
|
—
|
|
|
(36,294
|
)
|
|||
Other, net
|
|
(480
|
)
|
|
(465
|
)
|
|
—
|
|
|||
Cash (used in) provided by financing activities
|
|
(81,094
|
)
|
|
261,490
|
|
|
183,722
|
|
|||
|
|
|
|
|
|
|
||||||
Net change in cash and cash equivalents
|
|
(9,331
|
)
|
|
(32,680
|
)
|
|
(202,961
|
)
|
|||
Cash and cash equivalents at beginning of period
|
|
83,727
|
|
|
116,407
|
|
|
319,368
|
|
|||
Cash and cash equivalents at end of period
|
|
$
|
74,396
|
|
|
$
|
83,727
|
|
|
$
|
116,407
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Co-Investment Structure
|
|
Number of Multifamily Communities
|
|
Our Effective
Ownership
|
|
Number of Multifamily Communities
|
|
Our Effective
Ownership
|
||
PGGM CO-JVs (a)
|
|
21
|
|
|
50% to 70%
|
|
23
|
|
|
50% to 70%
|
MW CO-JVs
|
|
14
|
|
|
55%
|
|
14
|
|
|
55%
|
Developer CO-JVs
|
|
2
|
|
|
100%
|
|
2
|
|
|
100%
|
Total
|
|
37
|
|
|
|
|
39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
As of
December 31, 2016
and
2015
, the PGGM CO-JVs include Developer Partners in
18
multifamily communities.
|
|
|
2015 Acquisitions
|
||
Land
|
|
$
|
23.9
|
|
Building and improvements
|
|
141.7
|
|
|
Accrued liabilities
|
|
(0.4
|
)
|
|
Cash consideration
|
|
$
|
165.2
|
|
|
|
|
|
|
For the Periods to December 31, 2015
|
||
Rental revenues
|
|
$
|
1.4
|
|
Acquisition expenses
|
|
0.6
|
|
|
Depreciation and amortization
|
|
1.8
|
|
|
Net loss attributable to common stockholders
|
|
(2.3
|
)
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Buildings
|
|
Intangibles
|
|
Buildings
|
|
Intangibles
|
||||||||||||||||
|
|
and
|
|
In-Place
|
|
Other
|
|
and
|
|
In-Place
|
|
Other
|
||||||||||||
|
|
Improvements
|
|
Leases
|
|
Contractual
|
|
Improvements
|
|
Leases
|
|
Contractual
|
||||||||||||
Cost
|
|
$
|
2,814.2
|
|
|
$
|
34.1
|
|
|
$
|
18.9
|
|
|
$
|
2,627.7
|
|
|
$
|
37.1
|
|
|
$
|
24.2
|
|
Less: accumulated depreciation and amortization
|
|
(461.9
|
)
|
|
(32.1
|
)
|
|
(3.9
|
)
|
|
(357.0
|
)
|
|
(34.9
|
)
|
|
(8.3
|
)
|
||||||
Net
|
|
$
|
2,352.3
|
|
|
$
|
2.0
|
|
|
$
|
15.0
|
|
|
$
|
2,270.7
|
|
|
$
|
2.2
|
|
|
$
|
15.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anticipated Amortization
|
||
Year
|
|
of Intangibles
|
||
2017
|
|
$
|
1.1
|
|
2018
|
|
0.5
|
|
|
2019
|
|
0.5
|
|
|
2020
|
|
0.4
|
|
|
2021
|
|
0.4
|
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Interest
|
|
$
|
7.7
|
|
|
$
|
16.5
|
|
|
$
|
17.8
|
|
Real estate taxes
|
|
2.2
|
|
|
4.1
|
|
|
4.2
|
|
|||
Direct overhead
|
|
0.5
|
|
|
0.6
|
|
|
0.8
|
|
|
(a)
|
The cash proceeds from the sale are reflected in “Tax like-kind exchange escrow” on the consolidated balance sheet as of
December 31, 2016
. The proceeds are being held in escrow in connection with a 1031 exchange for replacement properties. See Note 18, “Subsequent Events” for additional discussion on the use of the escrow.
|
(b)
|
All cash proceeds from the sale have been collected as of the date of the sale. A portion of the reported gain on sale of real estate has been deferred, reducing the gain by
$2.0 million
, pending assignment of related development and construction agreements to the buyer and our release from these agreements.
|
(c)
|
In May 2015, we recorded an impairment of
$3.1 million
based on the Company’s decision to sell the development at an amount below the carrying value. The impairment, which was primarily due to certain costs capitalized for GAAP not expected to be recovered in a sale, is included in “Acquisition, investment and development expenses” on the consolidated statement of operations. In June 2015, we closed on the sale of the development to a group led by the Developer Partner for net proceeds of
$38.4 million
, the development’s net carrying value at the date of sale.
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Net income from multifamily communities sold
|
|
$
|
45.1
|
|
|
$
|
85.5
|
|
|
$
|
24.6
|
|
Less: net income attributable to noncontrolling interest
|
|
(8.1
|
)
|
|
(0.3
|
)
|
|
(7.5
|
)
|
|||
Net income attributable to common stockholders
|
|
$
|
37.0
|
|
|
$
|
85.2
|
|
|
$
|
17.1
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Total assets
|
|
$
|
2,335.1
|
|
|
$
|
2,378.1
|
|
Net operating real estate
|
|
2,154.6
|
|
|
2,033.3
|
|
||
Construction in progress
|
|
120.8
|
|
|
287.9
|
|
||
|
|
|
|
|
||||
Mortgages and notes payable outstanding (a)
|
|
$
|
1,237.9
|
|
|
$
|
1,173.2
|
|
Plus: unamortized adjustments from business combinations
|
|
0.1
|
|
|
1.0
|
|
||
Less: deferred financing costs, net
|
|
(7.9
|
)
|
|
(9.5
|
)
|
||
Total mortgages and notes payable, net
|
|
$
|
1,230.1
|
|
|
$
|
1,164.7
|
|
|
|
|
|
|
|
(a)
|
Except as noted below, the lenders on the outstanding mortgages and notes payable have no recourse to us.
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Notes receivable, net (a)
|
|
$
|
26.7
|
|
|
$
|
36.5
|
|
Resident, tenant and other receivables
|
|
5.2
|
|
|
12.2
|
|
||
Escrows and restricted cash
|
|
13.7
|
|
|
8.7
|
|
||
Prepaid assets, deposits and other assets
|
|
5.6
|
|
|
7.6
|
|
||
Total other assets
|
|
$
|
51.2
|
|
|
$
|
65.0
|
|
|
(a)
|
Notes receivable include mezzanine loans related to multifamily development projects. As of
December 31, 2016
, the weighted average interest rate is
15.0%
and the remaining years to scheduled maturity is
1.5
years. The borrowers generally have options to prepay prior to maturity or to extend the maturity for
one
to
two
years.
|
|
|
Future Minimum
|
||
Year
|
|
Lease Receipts
|
||
2017
|
|
$
|
3.8
|
|
2018
|
|
3.8
|
|
|
2019
|
|
3.8
|
|
|
2020
|
|
3.7
|
|
|
2021
|
|
3.5
|
|
|
Thereafter
|
|
40.0
|
|
|
Total
|
|
$
|
58.6
|
|
|
|
|
|
|
|
As of December 31, 2016
|
||||||
|
|
December 31,
|
|
December 31,
|
|
Weighted Average
|
|
|
||||
|
|
2016
|
|
2015
|
|
Interest Rates
|
|
Maturity Dates
|
||||
Company level
(a)
|
|
|
|
|
|
|
|
|
|
|
||
Fixed rate mortgages payable
|
|
$
|
292.6
|
|
|
$
|
297.3
|
|
|
3.88%
|
|
2018 to 2021
|
Total Company level
|
|
292.6
|
|
|
297.3
|
|
|
|
|
|
||
Co-Investment Venture level - consolidated
(b)
|
|
|
|
|
|
|
|
|
|
|
||
Fixed rate mortgages payable
|
|
636.6
|
|
|
631.6
|
|
|
3.23%
|
|
2017 to 2023
|
||
Variable rate mortgage payable (c)
|
|
35.5
|
|
|
11.6
|
|
|
Monthly LIBOR + 1.94%
|
|
2017
|
||
Fixed Rate construction loans payable
|
|
|
|
|
|
|
|
|
||||
Operating
|
|
—
|
|
|
29.2
|
|
|
N/A
|
|
N/A
|
||
In Construction (d)
|
|
50.9
|
|
|
44.5
|
|
|
4.00%
|
|
2018
|
||
Variable rate construction loans payable (e)
|
|
|
|
|
|
|
|
|
||||
Operating
|
|
498.5
|
|
|
355.3
|
|
|
Monthly LIBOR + 2.08%
|
|
2017 to 2018
|
||
In Construction
|
|
16.4
|
|
|
101.0
|
|
|
Monthly LIBOR + 2.15%
|
|
2019 to 2020
|
||
Total Co-Investment Venture level - consolidated
|
|
1,237.9
|
|
|
1,173.2
|
|
|
|
|
|
||
Total Company and Co-Investment Venture level
|
|
1,530.5
|
|
|
1,470.5
|
|
|
|
|
|
||
Plus: unamortized adjustments from business combinations
|
|
1.0
|
|
|
2.5
|
|
|
|
|
|
||
Less: deferred financing costs, net
|
|
(9.3
|
)
|
|
(11.7
|
)
|
|
|
|
|
||
Total consolidated mortgages and notes payable
|
|
$
|
1,522.2
|
|
|
$
|
1,461.3
|
|
|
|
|
|
|
(a)
|
Company level debt is defined as debt that is a direct obligation of the Company or one of the Company’s wholly owned subsidiaries.
|
(b)
|
Co-Investment Venture level debt is defined as consolidated debt that is an obligation of the Co-Investment Venture and not an obligation or contingency for us.
|
(c)
|
As of December 31, 2016, includes a
$24.2 million
mortgage loan with
two
one
year extension options.
|
(d)
|
As of
December 31, 2016
, includes
one
loan with a total commitment of
$53.5 million
. The construction loans includes a
two
year extension option. As of
December 31, 2016
, there is
$2.6 million
remaining to draw under the construction loan. We may elect not to fully draw down any unfunded commitment.
|
(e)
|
As of
December 31, 2016
, includes
thirteen
loans with total commitments of
$621.9 million
. As of
December 31, 2016
, the Company has partially guaranteed
seven
of these loans with total commitments of
$411.1 million
, of which
$75.7 million
is recourse to the Company. Our percentage guarantee on each of these loans ranges from
5%
to
25%
. These loans include
one
to
two
year extension options. As of
December 31, 2016
, there is
$107.1 million
remaining to draw under the construction loans. We may elect not to fully draw down any unfunded commitment.
|
|
|
|
|
Co-Investment
|
|
Total
|
||||||
Year
|
|
Company Level
|
|
Venture Level
|
|
Consolidated
|
||||||
2017
|
|
$
|
5.8
|
|
|
$
|
310.1
|
|
|
$
|
315.9
|
|
2018
|
|
153.4
|
|
|
425.0
|
|
|
578.4
|
|
|||
2019
|
|
79.4
|
|
|
158.9
|
|
|
238.3
|
|
|||
2020
|
|
54.0
|
|
|
173.0
|
|
|
227.0
|
|
|||
2021
|
|
—
|
|
|
108.5
|
|
|
108.5
|
|
|||
Thereafter
|
|
—
|
|
|
62.4
|
|
|
62.4
|
|
|||
Total
|
|
$
|
292.6
|
|
|
$
|
1,237.9
|
|
|
1,530.5
|
|
|
Add: unamortized adjustments from business combinations
|
|
|
|
|
|
|
|
1.0
|
|
|||
Less: deferred financing costs, net
|
|
|
|
|
|
(9.3
|
)
|
|||||
Total mortgages and notes payable
|
|
|
|
|
|
|
|
$
|
1,522.2
|
|
|
|
|
Balance Outstanding
|
|
|
|
|
||||||
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
Interest Rate as of December 31, 2016
|
|
Maturity Date
|
||||
$150 Million Facility
|
|
$
|
10.0
|
|
|
$
|
49.0
|
|
|
Monthly LIBOR + 2.08%
|
|
April 1, 2017
|
|
$200 Million Facility
|
|
—
|
|
|
—
|
|
|
Monthly LIBOR + 2.50%
|
|
January 14, 2019
|
|||
Total credit facilities outstanding
|
|
10.0
|
|
|
49.0
|
|
|
|
|
|
|||
Less: deferred financing costs, net
|
|
$
|
(2.0
|
)
|
|
$
|
(3.5
|
)
|
|
|
|
|
|
|
Total credit facilities payable, net
|
|
$
|
8.0
|
|
|
$
|
45.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||
|
|
|
|
Effective
|
|
|
|
Effective
|
||||
|
|
Amount
|
|
NCI %
(a)
|
|
Amount
|
|
NCI %
(a)
|
||||
PGGM Co-Investment Partner
|
|
$
|
295.6
|
|
|
30% to 45%
|
|
$
|
332.0
|
|
|
30% to 45%
|
MW Co-Investment Partner
|
|
109.6
|
|
|
45%
|
|
123.7
|
|
|
45%
|
||
Developer Partners
|
|
4.1
|
|
|
0% to 10%
|
|
4.0
|
|
|
—%
|
||
Subsidiary preferred units
|
|
2.0
|
|
|
(b)
|
|
2.1
|
|
|
(b)
|
||
Total non-redeemable NCI
|
|
$
|
411.3
|
|
|
|
|
$
|
461.8
|
|
|
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Distributions paid to noncontrolling interests:
|
|
|
|
|
|
|||||||
|
Operating activities
|
$
|
26.3
|
|
|
$
|
17.7
|
|
|
$
|
22.5
|
|
|
Investing and financing activities
|
35.1
|
|
|
30.8
|
|
|
25.5
|
|
|||
|
Total
|
$
|
61.4
|
|
|
$
|
48.5
|
|
|
$
|
48.0
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||
|
|
|
|
Effective
|
|
|
|
Effective
|
||||
|
|
Amount
|
|
NCI %
(a)
|
|
Amount
|
|
NCI %
(a)
|
||||
Developer Partners
|
|
$
|
29.1
|
|
|
0% to 10%
|
|
$
|
29.1
|
|
|
0% to 10%
|
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||
|
Units
|
|
Weighted Average Grant Date Fair Value
|
|
Units
|
|
Weighted Average Grant Date Fair Value
|
|
Units
|
|
Weighted Average Grant Date Fair Value
|
|||||||||
Outstanding January 1,
|
549,496
|
|
|
$
|
9.64
|
|
|
248,691
|
|
|
$
|
10.03
|
|
|
—
|
|
|
$
|
—
|
|
Granted
|
424,128
|
|
|
9.30
|
|
|
482,846
|
|
|
9.47
|
|
|
248,691
|
|
|
10.03
|
|
|||
Exercised
|
(151,525
|
)
|
|
9.52
|
|
|
(170,632
|
)
|
|
9.71
|
|
|
—
|
|
|
—
|
|
|||
Forfeited
|
(20,496
|
)
|
|
9.66
|
|
|
(11,409
|
)
|
|
9.64
|
|
|
—
|
|
|
—
|
|
|||
Outstanding December 31,
|
801,603
|
|
|
$
|
9.48
|
|
|
549,496
|
|
|
$
|
9.64
|
|
|
248,691
|
|
|
$
|
10.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Vested restricted stock units
|
152,363
|
|
|
$
|
9.76
|
|
|
64,437
|
|
|
$
|
9.90
|
|
|
11,356
|
|
|
$
|
10.03
|
|
Unvested restricted stock units
|
649,240
|
|
|
$
|
9.42
|
|
|
485,059
|
|
|
$
|
9.61
|
|
|
237,335
|
|
|
$
|
10.03
|
|
|
|
2016
|
|
2015
|
||||||||||
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
||||||
Outstanding January 1,
|
20,868
|
|
|
$
|
9.21
|
|
|
—
|
|
|
$
|
—
|
|
Granted
|
145,845
|
|
|
9.69
|
|
|
25,746
|
|
|
9.21
|
|
||
Exercised
|
(6,414
|
)
|
|
9.21
|
|
|
—
|
|
|
—
|
|
||
Forfeited
|
(36,638
|
)
|
|
9.20
|
|
|
(4,878
|
)
|
|
9.21
|
|
||
Outstanding December 31,
|
123,661
|
|
|
$
|
9.77
|
|
|
20,868
|
|
|
$
|
9.21
|
|
|
|
|
|
|
|
|
|
||||||
Unvested restricted stock
|
123,661
|
|
|
$
|
9.77
|
|
|
20,868
|
|
|
$
|
9.21
|
|
|
|
|
For the Year Ended
December 31, |
||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||
|
|
Declared (a)
|
|
Declared per Share (a)
|
|
Declared (a)
|
|
Declared per Share (a)
|
|
Declared (a)
|
|
Declared per Share (a)
|
||||||||||||
Fourth quarter
|
|
$
|
12.5
|
|
|
$
|
0.075
|
|
|
$
|
12.5
|
|
|
$
|
0.075
|
|
|
$
|
12.5
|
|
|
$
|
0.075
|
|
Third quarter
|
|
12.5
|
|
|
0.075
|
|
|
12.5
|
|
|
0.075
|
|
|
14.9
|
|
|
0.088
|
|
||||||
Second quarter
|
|
12.5
|
|
|
0.075
|
|
|
12.5
|
|
|
0.075
|
|
|
14.7
|
|
|
0.087
|
|
||||||
First quarter
|
|
12.5
|
|
|
0.075
|
|
|
12.5
|
|
|
0.075
|
|
|
14.6
|
|
|
0.086
|
|
||||||
Total
|
|
$
|
50.0
|
|
|
$
|
0.300
|
|
|
$
|
50.0
|
|
|
$
|
0.300
|
|
|
$
|
56.7
|
|
|
$
|
0.336
|
|
|
|
|
|
|
|
|
|
(a)
|
Represents distributions accruing during the period. Beginning with the fourth quarter of 2014, the board of directors authorizes regular distributions to be paid to stockholders of record with respect to a single record date each quarter. Prior to the fourth quarter of 2014, regular distributions accrued on a daily basis at a daily amount of
$0.000958904
(
$0.35
annualized) per share of common stock and were paid in the following month.
|
|
|
2016
|
|
2015
|
|
2014
|
|||
Ordinary income
|
|
55
|
%
|
|
58
|
%
|
|
42
|
%
|
Capital gains
|
|
14
|
%
|
|
23
|
%
|
|
19
|
%
|
Section 1250 recapture capital gains
|
|
7
|
%
|
|
5
|
%
|
|
—
|
%
|
Return of capital
|
|
24
|
%
|
|
14
|
%
|
|
39
|
%
|
Total
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
For the Year ended December 31, 2014
|
||
Special Committee and Company legal and financial advisors
|
|
$
|
0.9
|
|
General transition services:
|
|
|
||
Behringer
|
|
2.9
|
|
|
Other service providers
|
|
2.5
|
|
|
Expenses related to listing on the NYSE
|
|
6.4
|
|
|
Total transition expenses
|
|
$
|
12.7
|
|
For the Year Ended December 31, 2016
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Fair Value
|
|
Gain (Loss)
|
||||||||||
Other assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate caps
|
|
$
|
—
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Fair Value
|
|
Gain (Loss)
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Construction in progress
|
|
$
|
—
|
|
|
$
|
41.2
|
|
|
$
|
—
|
|
|
$
|
41.2
|
|
|
$
|
(3.1
|
)
|
Other Assets
|
|
—
|
|
|
16.6
|
|
|
—
|
|
|
16.6
|
|
|
—
|
|
|||||
|
|
$
|
—
|
|
|
$
|
57.8
|
|
|
$
|
—
|
|
|
$
|
57.8
|
|
|
$
|
(3.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Carrying
|
|
Fair
|
|
Carrying
|
|
Fair
|
||||||||
|
|
Amount
|
|
Value
|
|
Amount
|
|
Value
|
||||||||
Mortgages and notes payable
|
|
$
|
1,531.5
|
|
|
$
|
1,533.8
|
|
|
$
|
1,473.0
|
|
|
$
|
1,473.1
|
|
Less: deferred financing costs, net
|
|
(9.3
|
)
|
|
|
|
(11.7
|
)
|
|
|
||||||
Mortgages and notes payable, net
|
|
$
|
1,522.2
|
|
|
|
|
$
|
1,461.3
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Acquisition and advisory fees
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4.3
|
|
|
Property management fees
|
|
—
|
|
|
—
|
|
|
11.3
|
|
||||
Debt financing fees
|
|
—
|
|
|
0.2
|
|
|
2.4
|
|
||||
Asset management fees
|
|
—
|
|
|
—
|
|
|
3.8
|
|
||||
Administrative expense reimbursements
|
|
—
|
|
|
—
|
|
|
1.0
|
|
||||
Shareholder services (a)
|
|
—
|
|
|
—
|
|
|
2.9
|
|
||||
Settlement expenses (b)
|
|
1.6
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
(a)
|
Includes an early termination payment of
$2.3 million
to Behringer related to our listing on the NYSE. See further discussion in Note 13, “Transition Expenses.”
|
(b)
|
On February10, 2017, the Company and Behringer agreed to settle claims asserted in litigation relating to the payment of certain disputed fees under the terms the Self-Management Transition Agreements. Under the terms of the settlement agreement, the Company paid Behringer approximately
$1.6 million
in consideration for the settlement of the litigation and a full release by both parties from all claims relating to the disputed fees in the Self-Management Transition Agreements. The settlement was expensed for the year ended
December 31, 2016
and as of
December 31, 2016
is included in accounts payable and other liabilities.
|
|
|
|
For the Year Ended
December 31, |
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|||||
Interest paid, net of amounts capitalized of $7.7 million, $16.5 million and $17.8 million in 2016, 2015 and 2014, respectively
|
|
$
|
43.7
|
|
|
$
|
30.1
|
|
|
$
|
20.8
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|||||
Funds deposited in escrow related to a development acquisition
|
|
—
|
|
|
—
|
|
|
1.5
|
|
||||
Transfer of real estate from construction in progress to operating real estate
|
|
290.0
|
|
|
679.4
|
|
|
286.6
|
|
||||
Conversion of investment in unconsolidated real estate joint venture into notes receivable
|
|
—
|
|
|
5.0
|
|
|
0.8
|
|
||||
Stock issued pursuant to our DRIP
|
|
—
|
|
|
—
|
|
|
20.5
|
|
||||
Distributions payable
|
|
12.5
|
|
|
12.5
|
|
|
12.5
|
|
||||
Construction costs and other related payables
|
|
18.1
|
|
|
34.9
|
|
|
92.2
|
|
|
|
2016 Quarters Ended
|
||||||||||||||
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
Rental revenues
|
|
$
|
65,547
|
|
|
$
|
68,551
|
|
|
$
|
72,181
|
|
|
$
|
74,461
|
|
Income (loss) from continuing operations
|
|
$
|
(11,060
|
)
|
|
$
|
(11,927
|
)
|
|
$
|
9,356
|
|
|
$
|
21,554
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
(8,307
|
)
|
|
$
|
(9,218
|
)
|
|
$
|
4,452
|
|
|
$
|
22,537
|
|
Basic weighted average shares outstanding
|
|
166,743
|
|
|
166,800
|
|
|
166,876
|
|
|
166,880
|
|
||||
Diluted weighted average shares outstanding
|
|
166,743
|
|
|
166,800
|
|
|
167,649
|
|
|
167,660
|
|
||||
Basic and diluted earnings (loss) per share
|
|
$
|
(0.05
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
0.03
|
|
|
$
|
0.13
|
|
|
|
2015 Quarters Ended
|
||||||||||||||
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
Rental revenues
|
|
$
|
56,643
|
|
|
$
|
59,105
|
|
|
$
|
59,191
|
|
|
$
|
63,129
|
|
Income (loss) from continuing operations
|
|
$
|
(1,177
|
)
|
|
$
|
44,473
|
|
|
$
|
30,876
|
|
|
$
|
(7,489
|
)
|
Net income (loss) attributable to common stockholders
|
|
$
|
(833
|
)
|
|
$
|
49,196
|
|
|
$
|
31,362
|
|
|
$
|
(5,937
|
)
|
Basic weighted average shares outstanding
|
|
166,509
|
|
|
166,541
|
|
|
166,563
|
|
|
166,628
|
|
||||
Diluted weighted average shares outstanding
|
|
166,509
|
|
|
167,202
|
|
|
167,260
|
|
|
167,247
|
|
||||
Basic and diluted earnings (loss) per share
|
|
$
|
(0.01
|
)
|
|
$
|
0.29
|
|
|
$
|
0.19
|
|
|
$
|
(0.04
|
)
|
Allowance for Doubtful Accounts
|
|
Balance at
Beginning
of Year
|
|
Charged to
Costs and
Expenses
|
|
Charged to
Other
Accounts
|
|
Deductions
|
|
Balance at
End
of Year
|
||||||||||
For the Year Ended December 31, 2016
|
|
$
|
246
|
|
|
$
|
1,100
|
|
|
$
|
—
|
|
|
$
|
883
|
|
|
$
|
463
|
|
For the Year Ended December 31, 2015
|
|
144
|
|
|
746
|
|
|
—
|
|
|
644
|
|
|
246
|
|
|||||
For the Year Ended December 31, 2014
|
|
102
|
|
|
550
|
|
|
—
|
|
|
508
|
|
|
144
|
|
|
|
|
|
Initial Cost
|
|
Costs
Subsequent
to Acquisition/
Construction
|
|
Gross
Amount Carried at December 31, 2016 |
|
|
|
|
|
|
||||||||||||||
Property Name
|
|
Location
|
|
Land
|
|
Buildings and
Improvements
|
|
Accumulated Depreciation (a)
|
|
Year of
Completion/
Acquisition(b)
|
|
Encumbrances(c)
|
||||||||||||||||
4110 Fairmount
|
|
Dallas, TX
|
|
$
|
7,244
|
|
|
$
|
36,150
|
|
|
$
|
196
|
|
|
$
|
43,590
|
|
|
$
|
4,490
|
|
|
2014/2012
|
|
$
|
24,630
|
|
4550 Cherry Creek(d)
|
|
Denver, CO
|
|
7,910
|
|
|
70,184
|
|
|
1,661
|
|
|
79,755
|
|
|
17,146
|
|
|
2004/2011
|
|
39,500
|
|
||||||
55 Hundred(d)
|
|
Arlington, VA
|
|
13,196
|
|
|
67,515
|
|
|
896
|
|
|
81,607
|
|
|
15,840
|
|
|
2010/2011
|
|
40,530
|
|
||||||
7166 at Belmar(d)
|
|
Lakewood, CO
|
|
3,385
|
|
|
52,298
|
|
|
2,125
|
|
|
57,808
|
|
|
12,644
|
|
|
2008/2011
|
|
28,500
|
|
||||||
Acacia on Santa Rosa Creek
|
|
Santa Rosa, CA
|
|
8,100
|
|
|
29,512
|
|
|
2,180
|
|
|
39,792
|
|
|
10,001
|
|
|
2003/2010
|
|
29,000
|
|
||||||
Acappella
|
|
San Bruno, CA
|
|
8,000
|
|
|
46,973
|
|
|
811
|
|
|
55,784
|
|
|
12,947
|
|
|
2010/2010
|
|
29,517
|
|
||||||
The Alexan(f)
|
|
Dallas, Texas
|
|
16,550
|
|
|
78,553
|
|
|
—
|
|
|
95,103
|
|
|
647
|
|
|
N/A /2013
|
|
50,862
|
|
||||||
Allegro(e)
|
|
Addison, TX
|
|
3,900
|
|
|
55,355
|
|
|
1,888
|
|
|
61,143
|
|
|
13,727
|
|
|
2013/2010
|
|
5,888
|
|
||||||
Allusion West University
|
|
Houston, TX
|
|
9,440
|
|
|
31,372
|
|
|
122
|
|
|
40,934
|
|
|
4,146
|
|
|
2014/2012
|
|
20,491
|
|
||||||
Argenta
|
|
San Francisco, CA
|
|
11,100
|
|
|
81,624
|
|
|
1,885
|
|
|
94,609
|
|
|
19,833
|
|
|
2008/2011
|
|
52,000
|
|
||||||
Arpeggio Victory Park
|
|
Dallas, TX
|
|
11,000
|
|
|
47,443
|
|
|
176
|
|
|
58,619
|
|
|
6,042
|
|
|
2014/2012
|
|
28,961
|
|
||||||
Bailey's Crossing(d)
|
|
Alexandria, VA
|
|
22,214
|
|
|
108,145
|
|
|
1,293
|
|
|
131,652
|
|
|
25,578
|
|
|
2010/2011
|
|
76,000
|
|
||||||
Blue Sol
|
|
Costa Mesa, CA
|
|
7,167
|
|
|
30,145
|
|
|
155
|
|
|
37,467
|
|
|
3,079
|
|
|
2014/2013
|
|
—
|
|
||||||
Briar Forest Lofts(d)
|
|
Houston, TX
|
|
4,623
|
|
|
40,155
|
|
|
875
|
|
|
45,653
|
|
|
9,672
|
|
|
2008/2011
|
|
19,833
|
|
||||||
Burrough's Mill(d)
|
|
Cherry Hill, NJ
|
|
10,075
|
|
|
51,869
|
|
|
1,129
|
|
|
63,073
|
|
|
14,053
|
|
|
2004/2011
|
|
24,200
|
|
||||||
Calypso Apartments and Lofts(d)
|
|
Irvine, CA
|
|
13,902
|
|
|
42,730
|
|
|
672
|
|
|
57,304
|
|
|
10,158
|
|
|
2008/2011
|
|
29,500
|
|
||||||
The Cameron
|
|
Silver Spring, MD
|
|
25,191
|
|
|
77,737
|
|
|
774
|
|
|
103,702
|
|
|
17,970
|
|
|
2010/2011
|
|
62,207
|
|
||||||
Cyan on Peachtree
|
|
Atlanta, GA
|
|
9,302
|
|
|
60,180
|
|
|
—
|
|
|
69,482
|
|
|
4,272
|
|
|
2015/2013
|
|
39,114
|
|
||||||
The District Universal Boulevard
|
|
Orlando, FL
|
|
5,161
|
|
|
57,448
|
|
|
1,167
|
|
|
63,776
|
|
|
13,545
|
|
|
2009/2011
|
|
35,946
|
|
||||||
Eclipse(d)
|
|
Houston, TX
|
|
6,927
|
|
|
44,078
|
|
|
603
|
|
|
51,608
|
|
|
10,972
|
|
|
2009/2011
|
|
19,687
|
|
||||||
Ev
|
|
San Diego, CA
|
|
10,400
|
|
|
73,547
|
|
|
293
|
|
|
84,240
|
|
|
4,260
|
|
|
2015/2015
|
|
—
|
|
||||||
Everly
|
|
Wakefield, MA
|
|
6,101
|
|
|
39,503
|
|
|
929
|
|
|
46,533
|
|
|
4,071
|
|
|
2014/2012
|
|
22,982
|
|
||||||
Fitzhugh Urban Flats(d)
|
|
Dallas, TX
|
|
9,394
|
|
|
48,884
|
|
|
1,500
|
|
|
59,778
|
|
|
12,269
|
|
|
2009/2011
|
|
26,372
|
|
||||||
Forty55 Lofts(d)
|
|
Marina del Rey, CA
|
|
11,382
|
|
|
68,966
|
|
|
648
|
|
|
80,996
|
|
|
16,286
|
|
|
2010/2011
|
|
25,500
|
|
||||||
The Franklin Delray
|
|
Delray Beach, FL
|
|
9,065
|
|
|
24,229
|
|
|
121
|
|
|
33,415
|
|
|
3,631
|
|
|
2013/2012
|
|
—
|
|
||||||
The Gallery at NoHo Commons
|
|
Los Angeles, CA
|
|
28,700
|
|
|
78,309
|
|
|
2,693
|
|
|
109,702
|
|
|
25,768
|
|
|
2008/2009
|
|
55,000
|
|
||||||
Grand Reserve(g)
|
|
Dallas, TX
|
|
2,980
|
|
|
29,231
|
|
|
(530
|
)
|
|
31,681
|
|
|
6,114
|
|
|
2009/2012
|
|
19,944
|
|
||||||
The Lofts at Park Crest
|
|
McLean, VA
|
|
—
|
|
|
49,737
|
|
|
675
|
|
|
50,412
|
|
|
14,367
|
|
|
2008/2010
|
|
42,290
|
|
||||||
The Mark
|
|
Boca Raton, FL
|
|
13,520
|
|
|
68,574
|
|
|
175
|
|
|
82,269
|
|
|
3,720
|
|
|
2015/2015
|
|
—
|
|
||||||
The Mile
|
|
Miami, FL
|
|
11,444
|
|
|
38,578
|
|
|
—
|
|
|
50,022
|
|
|
376
|
|
|
2016/2015
|
|
—
|
|
||||||
Muse Museum District
|
|
Houston, TX
|
|
11,533
|
|
|
36,189
|
|
|
668
|
|
|
48,390
|
|
|
4,084
|
|
|
2014/2012
|
|
26,700
|
|
||||||
Nouvelle
|
|
Tysons Corner, VA
|
|
30,515
|
|
|
148,668
|
|
|
—
|
|
|
179,183
|
|
|
7,844
|
|
|
2015/2013
|
|
82,566
|
|
|
|
|
|
Initial Cost
|
|
Costs
Subsequent
to Acquisition/
Construction
|
|
Gross
Amount Carried at December 31, 2016 |
|
|
|
|
|
|
||||||||||||||
Property Name
|
|
Location
|
|
Land
|
|
Buildings and
Improvements
|
|
Accumulated Depreciation (a)
|
|
Year of
Completion/
Acquisition(b)
|
|
Encumbrances(c)
|
||||||||||||||||
OLUME
|
|
San Francisco, CA
|
|
12,906
|
|
|
53,196
|
|
|
—
|
|
|
66,102
|
|
|
1,735
|
|
|
2016/2014
|
|
—
|
|
||||||
Pembroke Woods
|
|
Pembroke, MA
|
|
11,520
|
|
|
29,807
|
|
|
1,369
|
|
|
42,696
|
|
|
6,677
|
|
|
2006/2012
|
|
4,112
|
|
||||||
Point 21
|
|
Denver, CO
|
|
6,453
|
|
|
41,375
|
|
|
174
|
|
|
48,002
|
|
|
3,417
|
|
|
2014/2012
|
|
26,552
|
|
||||||
San Sebastian(d)
|
|
Laguna Woods, CA
|
|
7,841
|
|
|
29,037
|
|
|
378
|
|
|
37,256
|
|
|
7,715
|
|
|
2010/2011
|
|
20,794
|
|
||||||
Satori(d)
|
|
Fort Lauderdale, FL
|
|
8,223
|
|
|
75,126
|
|
|
1,730
|
|
|
85,079
|
|
|
18,053
|
|
|
2010/2011
|
|
51,000
|
|
||||||
SEVEN
|
|
Austin, TX
|
|
6,041
|
|
|
54,551
|
|
|
—
|
|
|
60,592
|
|
|
3,992
|
|
|
2015/2011
|
|
32,483
|
|
||||||
Skye 2905
|
|
Denver, CO
|
|
13,831
|
|
|
87,491
|
|
|
654
|
|
|
101,976
|
|
|
20,091
|
|
|
2010/2011
|
|
54,711
|
|
||||||
SoMa
|
|
Miami, FL
|
|
21,647
|
|
|
80,357
|
|
|
—
|
|
|
102,004
|
|
|
3,593
|
|
|
2016/2013
|
|
56,906
|
|
||||||
Stone Gate
|
|
Marlborough, MA
|
|
8,300
|
|
|
54,634
|
|
|
2,221
|
|
|
65,155
|
|
|
14,175
|
|
|
2007/2011
|
|
33,276
|
|
||||||
Verge
|
|
San Diego, CA
|
|
26,620
|
|
|
100,502
|
|
|
—
|
|
|
127,122
|
|
|
5,178
|
|
|
2016/2013
|
|
60,736
|
|
||||||
Vara
|
|
San Francisco, CA
|
|
20,200
|
|
|
88,500
|
|
|
938
|
|
|
109,638
|
|
|
13,172
|
|
|
2013/2013
|
|
57,000
|
|
||||||
The Venue(d)
|
|
Clark County, NV
|
|
1,520
|
|
|
24,249
|
|
|
338
|
|
|
26,107
|
|
|
5,944
|
|
|
2009/2011
|
|
10,326
|
|
||||||
Veritas(d)
|
|
Henderson, NV
|
|
4,950
|
|
|
55,607
|
|
|
653
|
|
|
61,210
|
|
|
12,430
|
|
|
2011/2012
|
|
33,911
|
|
||||||
West Village
|
|
Mansfield, MA
|
|
5,301
|
|
|
30,068
|
|
|
879
|
|
|
36,248
|
|
|
7,986
|
|
|
2008/2011
|
|
19,232
|
|
||||||
Zinc
|
|
Cambridge, MA
|
|
23,170
|
|
|
160,726
|
|
|
—
|
|
|
183,896
|
|
|
8,159
|
|
|
2015/2012
|
|
105,329
|
|
||||||
|
|
|
|
$
|
527,944
|
|
|
$
|
2,779,107
|
|
|
$
|
35,114
|
|
|
$
|
3,342,165
|
|
|
$
|
461,869
|
|
|
|
|
$
|
1,524,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Each of our communities has a depreciable life of
25
to
35 years
. Improvements have depreciable lives ranging from
3
to
15 years
.
|
(b)
|
For multifamily communities developed by the Company, year of acquisition represents the year of our initial investment in the development.
|
(c)
|
Encumbrances include mortgages and notes payable and the
$150 Million
Facility which had an outstanding balance of
$10.0 million
as of
December 31, 2016
. The
$150 Million
Facility is collateralized by the following communities: Allegro and Pembroke Woods. The
$150 Million
Facility balance was allocated to each community based upon its relative gross real estate amount carried at
December 31, 2016
. Encumbrances related to mortgage loans excludes
$11.2 million
of deferred financing costs and
$1.0 million
of unamortized adjustment from business combinations as of
December 31, 2016
.
|
(d)
|
Community is owned through a Co-Investment Venture. Initial cost is the cost recorded at time of consolidation. Year acquired is the year the property was consolidated.
|
(e)
|
During 2013, we completed development of the second phase of Allegro which added an additional
121
units. Phase I of the community was initially completed in 2010.
|
(f)
|
For our developments, we transfer costs of a community to land, buildings and improvements as units are completed and capable of generating operating revenue. As of
December 31, 2016
, The Alexan was
96%
complete and is expected to be completed in
2017
.
|
(g)
|
Subsequent to
December 31, 2016
, the multifamily community was sold.
|
|
|
For the Year Ended
December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Real Estate:
|
|
|
|
|
|
|
||||||
Balance at beginning of year
|
|
$
|
3,125,053
|
|
|
$
|
2,423,704
|
|
|
$
|
2,170,747
|
|
Additions:
|
|
|
|
|
|
|
||||||
Additions, acquisitions and/or consolidation of joint ventures
|
|
298,904
|
|
|
854,472
|
|
|
292,802
|
|
|||
Deductions:
|
|
|
|
|
|
|
||||||
Sale of real estate property
|
|
(81,792
|
)
|
|
(153,123
|
)
|
|
(39,845
|
)
|
|||
Balance at end of year
|
|
$
|
3,342,165
|
|
|
$
|
3,125,053
|
|
|
$
|
2,423,704
|
|
|
|
|
|
|
|
|
||||||
Accumulated Depreciation:
|
|
|
|
|
|
|
||||||
Balance at beginning of year
|
|
$
|
357,036
|
|
|
$
|
280,400
|
|
|
$
|
195,048
|
|
Depreciation expense
|
|
121,963
|
|
|
98,796
|
|
|
88,806
|
|
|||
Deductions
|
|
(17,130
|
)
|
|
(22,160
|
)
|
|
(3,454
|
)
|
|||
Balance at end of year
|
|
$
|
461,869
|
|
|
$
|
357,036
|
|
|
$
|
280,400
|
|
Mezzanine Loans by Community
|
|
Interest
Rate
|
|
Maturity
Date
|
|
Periodic Payment Terms
|
|
Prior
Liens
|
|
Face Amount
of Note
|
|
Carrying
Amount of Note
|
|
Principal Amount of Loans Subject to Delinquent Principal or Interest
|
|||||||
Jefferson at Stonebriar
|
|
15
|
%
|
|
June 2018
|
|
Principal and interest at maturity
|
|
N/A
|
|
$
|
16,735
|
|
|
$
|
16,493
|
|
|
$
|
—
|
|
Jefferson at Riverside
|
|
15
|
%
|
|
June 2018
|
|
Principal and interest at maturity
|
|
N/A
|
|
10,436
|
|
|
10,256
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
$
|
27,171
|
|
|
$
|
26,749
|
|
|
$
|
—
|
|
|
(a)
|
Excludes
$4.4 million
related to the conversion of an investment in an unconsolidated real estate joint venture into a note receivable that was subsequently repaid in May 2015.
|
Exhibit
Number
|
|
Description
|
|
|
|
3.1
|
|
Fifth Articles of Amendment and Restatement, incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on December 16, 2014
|
3.2
|
|
Articles Supplementary, incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on June 20, 2016
|
3.3
|
|
Seventh Amended and Restated Bylaws, incorporated by reference to Exhibit 3.2 to the Company's Form 8-K filed on December 16, 2014
|
4.1
|
|
Statement regarding Restrictions on Transferability of Shares of Common Stock, incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form 8-A/A filed on December 16, 2014
|
10.1+
|
|
Fourth Amended and Restated Agreement of Limited Partnership of Monogram Residential Master Partnership I LP, dated as of December 20, 2013, incorporated by reference to Exhibit 10.1 to the Company’s Form 10-K filed on March 12, 2014
|
10.2
|
|
Amendment No. 1 to Fourth Amended and Restated Agreement of Limited Partnership of Monogram Residential Master Partnership I LP, dated May 7, 2015, incorporated by reference to Exhibit 10.2 to the Company’s Form 10-Q filed on August 6, 2015
|
10.3
|
|
Letter Agreement, dated December 20, 2013, between Behringer Harvard Multifamily REIT I, Inc., Monogram Residential Master Partnership I LP and Stichting Depositary PGGM Private Real Estate Fund, incorporated by reference to Exhibit 10.2 to the Company’s Form 10-K filed on March 12, 2014
|
10.4†
|
|
Second Amended and Restated Incentive Award Plan, incorporated by reference to Exhibit 10.6 to the Company’s Form 8-K filed on December 16, 2014
|
10.5†
|
|
Form of Restricted Stock Unit Award Agreement (Non-Employee Directors) under the Company’s Second Amended and Restated Incentive Award Plan, incorporated by reference to Exhibit 10.4 to the Company’s Form 10-K filed on March 26, 2015
|
10.6†*
|
|
Form of Restricted Stock Unit Award Agreement (Non-Employee Directors) under the Company’s Second Amended and Restated Incentive Award Plan (with respect to grants made in January 2017)
|
10.7†
|
|
Form of Restricted Stock Unit Award Agreement (Officers) under the Company’s Second Amended and Restated Incentive Award Plan, incorporated by reference to Exhibit 10.5 to the Company’s Form 10-K filed on March 26, 2015
|
10.8†
|
|
Form of Restricted Stock Award Agreement (Employees) under the Company’s Second Amended and Restated Incentive Award Plan, incorporated by reference to Exhibit 10.7 to the Company’s Form 10-K filed on February 26, 2016
|
10.9†
|
|
Form of Restricted Stock Unit Award Agreement Deferral Election Form, incorporated by reference to Exhibit 10.6 to the Company’s Form 10-K filed on March 26, 2015
|
10.10+
|
|
Master Modification Agreement, dated as of July 31, 2013, by and among the Company (formerly known as Behringer Harvard Multifamily REIT I, Inc.), the Operating Partnership (formerly known as Behringer Harvard Multifamily OP I LP), REIT TRS Holding, LLC, Behringer Harvard Multifamily REIT I Services Holdings, LLC, Behringer Harvard Multifamily Advisors I, LLC, Behringer Harvard Multifamily Management Services, LLC and Behringer Harvard Institutional GP LP, incorporated by reference to Exhibit 10.1 to the Company’s Form 10-Q filed on November 7, 2013
|
10.11†
|
|
Severance Agreement, effective as of December 15, 2014, among the Company, the Operating Partnership and Mark T. Alfieri, incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on December 16, 2014
|
10.12†
|
|
Severance Agreement, effective as of December 15, 2014, among the Company, the Operating Partnership and Howard Garfield, incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on December 16, 2014
|
10.13†
|
|
Severance Agreement, effective as of December 15, 2014, among the Company, the Operating Partnership and Ross Odland, incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K filed on December 16, 2014
|
10.14†
|
|
Severance Agreement, effective as of December 15, 2014, among the Company, the Operating Partnership and Daniel J. Rosenberg, incorporated by reference to Exhibit 10.4 to the Company’s Form 8-K filed on December 16, 2014
|
10.15†
|
|
Severance Agreement, effective as of December 15, 2014, among the Company, the Operating Partnership and Margaret Daly, incorporated by reference to Exhibit 10.5 to the Company’s Form 8-K filed on December 16, 2014
|
10.16†
|
|
Severance Agreement, effective as of October 26, 2015, among the Company, the Operating Partnership and Daniel Swanstrom, II, incorporated by reference to Exhibit 10.1 to the Company’s Form 10-Q filed on November 11, 2015
|
10.17†
|
|
Amendment to Severance Agreement, effective as of October 26, 2015, among the Company, the Operating Partnership and Howard Garfield, incorporated by reference to Exhibit 10.2 to the Company’s Form 10-Q filed on November 11, 2015
|
10.18
|
|
Credit Agreement by and among the Behringer Harvard Multifamily OP I LP (the former name of the Company’s operating partnership) and Behringer Harvard Orange, LLC, collectively as borrower, and NorthMarq Capital, LLC, as lender, dated March 26, 2010, incorporated by reference to Exhibit 10.43 to the Company’s Form 10-K filed on March 31, 2010
|
10.19
|
|
Multifamily Revolving Credit Note by Behringer Harvard Multifamily OP I LP (the former name of the Company’s operating partnership) and Behringer Harvard Orange, LLC, as borrower, in favor of NorthMarq Capital, LLC dated March 26, 2010, incorporated by reference to Exhibit 10.44 to the Company’s Form 10-K filed on March 31, 2010
|
10.20
|
|
Multifamily Open-End Mortgage, Assignment of Rents and Security Agreement between Behringer Harvard Orange, LLC, as mortgagor, and NorthMarq Capital, LLC, as mortgagee, dated March 26, 2010, incorporated by reference to Exhibit 10.45 to the Company’s Form 10-K filed on March 31, 2010
|
10.21
|
|
Credit Agreement by and among the Operating Partnership and the lenders thereto, dated January 14, 2015, incorporated by reference to Exhibit 10.21 to the Company’s Form 10-K filed on March 26, 2015
|
10.22
|
|
Contribution Agreement by and among Behringer Harvard Multifamily OP I LP (the former name of the Company’s operating partnership), Monogram Residential Inc., MR Business Trust, Monogram Residential Addison Circle, LLC, Monogram Residential Pembroke, LLC and the additional guarantors thereto, dated January 14, 2015, incorporated by reference to Exhibit 10.22 to the Company’s Form 10-K filed on March 26, 2015
|
10.23
|
|
Unconditional Guaranty of Payment and Performance from the Company, Monogram Residential Inc., MR Business Trust, Monogram Residential Addison Circle, LLC, and Monogram Residential Pembroke, LLC, collectively as guarantor, to KeyBank National Association, as lender, dated January 14, 2015, incorporated by reference to Exhibit 10.23 to the Company’s Form 10-K filed on March 26, 2015
|
10.24†
|
|
Form of Director and Officer Indemnification Agreement, incorporated by reference to Exhibit 10.24 to the Company’s Form 10-K filed on March 26, 2015
|
10.25
|
|
Transaction Agreement by and among Monogram Residential Master Partnership I LP, REIT MP GP, LLC, Stichting Depositary PGGM Private Real Estate Fund and Monogram Residential Waterford Place REIT, LLC, dated May 7, 2015, incorporated by reference to Exhibit 10.1 to the Company’s Form 10-Q filed on August 6, 2015
|
10.26*
|
|
Separation and Consulting Agreement by and among Monogram Residential Trust, Inc., Monogram Residential OP LP and Daniel J. Rosenberg, dated January 24, 2017
|
21.1*
|
|
Subsidiaries of the Company
|
23.1*
|
|
Consent of Deloitte & Touche LLP
|
31.1*
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
31.2*
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1*
|
|
Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002**
|
101*
|
|
The following information from the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations; (iii) Consolidated Statements of Stockholders’ Equity and (iv) Consolidated Statements of Cash Flows
|
1 Year ASYMmetric ETFs Chart |
1 Month ASYMmetric ETFs Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions