EX-99.2 3 a3q14exh992.htm EXHIBIT 99.2 3Q14 Exh 99.2


PORTFOLIO STATISTICS

TOTAL WHOLLY-OWNED MULTIFAMILY PORTFOLIO AT SEPTEMBER 30, 2014 (In apartment units)
 
Proforma Combined Same Store (1)
 
Proforma Combined Non Same Store (1)
 
In Lease-Up
 
Total Operating
 
Current Development Units Delivered
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
Austin, TX
5,542

 
296

 

 
5,838

 

 
5,838

Atlanta, GA
5,284

 
310

 

 
5,594

 

 
5,594

Raleigh/Durham, NC
4,663

 

 

 
4,663

 

 
4,663

Charlotte, NC
4,161

 
487

 
353

 
5,001

 

 
5,001

Dallas, TX
3,723

 
1,574

 

 
5,297

 

 
5,297

Orlando, FL
2,438

 
620

 
594

 
3,652

 

 
3,652

Fort Worth, TX
4,519

 

 

 
4,519

 

 
4,519

Nashville, TN
3,128

 
428

 

 
3,556

 

 
3,556

Tampa, FL
2,644

 
234

 

 
2,878

 

 
2,878

Phoenix, AZ
1,976

 

 

 
1,976

 

 
1,976

Houston, TX
2,281

 
628

 

 
2,909

 

 
2,909

Las Vegas, NV
721

 

 

 
721

 

 
721

South Florida
480

 

 

 
480

 

 
480

Large Markets
41,560

 
4,577

 
947

 
47,084

 

 
47,084

 
 
 
 
 
 
 
 
 
 
 
 
Charleston, SC
2,378

 
270

 

 
2,648

 

 
2,648

Jacksonville, FL
3,202

 

 

 
3,202

 

 
3,202

Savannah, GA
2,219

 

 

 
2,219

 

 
2,219

Richmond, VA
1,668

 

 

 
1,668

 

 
1,668

Memphis, TN
2,268

 

 

 
2,268

 

 
2,268

Birmingham, AL
1,462

 

 

 
1,462

 

 
1,462

San Antonio, TX
1,176

 

 

 
1,176

 

 
1,176

Huntsville, AL
1,380

 

 

 
1,380

 

 
1,380

Little Rock, AR
1,056

 
312

 

 
1,368

 

 
1,368

Norfolk/Hampton/VA Beach, VA
1,033

 

 

 
1,033

 

 
1,033

Greenville, SC
1,748

 

 

 
1,748

 

 
1,748

Other
11,721

 
1,909

 
251

 
13,881

 

 
13,881

Secondary Markets
31,311

 
2,491

 
251

 
34,053

 

 
34,053

Total Multifamily Units
72,871

 
7,068

 
1,198

 
81,137

 

 
81,137


(1) Proforma Combined Same Store discussions include the properties acquired in the merger with Colonial Properties Trust using the same-store designation of those properties prior to the merger.


Supplemental Data S-1




PORTFOLIO STATISTICS (CONTINUED)

TOTAL WHOLLY OWNED MULTIFAMILY COMMUNITY STATISTICS
Dollars in thousands, except Average Effective Rent
 
 
As of September 30, 2014
 
Average Effective Rent for the Three Months Ended September 30, 2014
 
As of September 30, 2014
 
 
Gross Real Assets
 
Percent to Total of Gross Real Assets
 
Physical Occupancy
 
 
Completed Units
 
Total Units
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Austin, TX
 
$
564,612

 
7.3
%
 
96.6
%
 
$
994

 
5,838

 
 
Atlanta, GA
 
$
561,274

 
7.3
%
 
96.4
%
 
$
980

 
5,594

 
 
Raleigh/Durham, NC
 
$
541,427

 
7.0
%
 
96.4
%
 
$
920

 
4,663

 
 
Charlotte, NC
 
$
539,326

 
7.0
%
 
96.3
%
 
$
914

 
4,648

 
 
Dallas, TX
 
$
533,506

 
6.9
%
 
96.1
%
 
$
1,036

 
5,297

 
 
Orlando, FL
 
$
388,917

 
5.1
%
 
97.4
%
 
$
1,053

 
3,058

 
 
Fort Worth, TX
 
$
374,240

 
4.9
%
 
96.6
%
 
$
914

 
4,519

 
 
Nashville, TN
 
$
333,655

 
4.3
%
 
96.7
%
 
$
1,042

 
3,556

 
 
Tampa, FL
 
$
300,279

 
3.9
%
 
97.0
%
 
$
1,022

 
2,878

 
 
Phoenix, AZ
 
$
233,286

 
3.0
%
 
96.7
%
 
$
878

 
1,976

 
 
Houston, TX
 
$
229,225

 
3.0
%
 
96.0
%
 
$
991

 
2,909

 
 
Las Vegas, NV
 
$
65,304

 
0.9
%
 
95.7
%
 
$
776

 
721

 
 
South Florida
 
$
57,156

 
0.7
%
 
95.0
%
 
$
1,435

 
480

 
 
Large Markets
 
$
4,722,207

 
61.3
%
 
96.5
%
 
$
979

 
46,137

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Charleston, SC
 
$
256,044

 
3.3
%
 
95.8
%
 
$
983

 
2,648

 
 
Jacksonville, FL
 
$
244,284

 
3.2
%
 
96.4
%
 
$
910

 
3,202

 
 
Savannah, GA
 
$
221,812

 
2.9
%
 
96.6
%
 
$
946

 
2,219

 
 
Richmond, VA
 
$
184,787

 
2.4
%
 
96.2
%
 
$
928

 
1,668

 
 
Memphis, TN
 
$
145,347

 
1.9
%
 
96.8
%
 
$
841

 
2,268

 
 
Birmingham, AL
 
$
142,454

 
1.8
%
 
94.5
%
 
$
951

 
1,462

 
 
San Antonio, TX
 
$
113,908

 
1.5
%
 
96.3
%
 
$
1,007

 
1,176

 
 
Huntsville, AL
 
$
111,314

 
1.4
%
 
95.2
%
 
$
742

 
1,380

 
 
Little Rock, AR
 
$
111,281

 
1.4
%
 
95.9
%
 
$
881

 
1,368

 
 
Norfolk, Hampton, VA Beach, VA
 
$
96,919

 
1.3
%
 
95.4
%
 
$
967

 
1,033

 
 
Greenville, SC
 
$
94,155

 
1.2
%
 
97.2
%
 
$
724

 
1,748

 
 
All Other Secondary Markets by State (individual markets <1% gross real assets)
 
 
 
 
 
 
Florida
 
$
177,759

 
2.3
%
 
95.8
%
 
$
879

 
2,478

 
 
Georgia
 
$
168,842

 
2.2
%
 
97.6
%
 
$
761

 
2,665

 
 
Virginia
 
$
156,068

 
2.0
%
 
96.7
%
 
$
1,221

 
1,001

 
 
Kentucky
 
$
102,493

 
1.3
%
 
97.0
%
 
$
801

 
1,548

 
 
North Carolina
 
$
99,651

 
1.3
%
 
94.8
%
 
$
693

 
1,562

 
 
Tennessee
 
$
84,940

 
1.1
%
 
94.7
%
 
$
723

 
1,608

 
 
Mississippi
 
$
69,567

 
0.9
%
 
96.8
%
 
$
834

 
1,241

 
 
Alabama
 
$
58,664

 
0.8
%
 
96.7
%
 
$
882

 
628

 
 
Missouri
 
$
52,471

 
0.7
%
 
95.7
%
 
$
1,247

 
323

 
 
South Carolina
 
$
35,203

 
0.5
%
 
95.7
%
 
$
756

 
576

 
 
Secondary Markets
 
$
2,727,963

 
35.4
%
 
96.2
%
 
$
872

 
33,802

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subtotal
$
7,450,170

 
96.7
%
 
96.4
%
 
$
934

 
79,939

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Orlando, FL
Large
$
86,344

 
1.1
%
 
91.2
%
 
$
1,106

 
594

 
594

Charlotte, NC
Large
$
60,814

 
0.8
%
 
98.0
%
 
$
1,128

 
353

 
353

Charlottesville, VA
Secondary
$
47,814

 
0.6
%
 
94.8
%
 
$
1,349

 
251

 
251

Jacksonville, FL
Secondary
$
28,900

 
0.4
%
 
0.0
%
 
$

 

 
294

Nashville, TN
Large
$
27,054

 
0.4
%
 
0.0
%
 
$

 

 
220

Lease-up and Development
$
250,926

 
3.3
%
 
94.0
%
 
$
1,163

 
1,198

 
1,712

 
 
 
 
 
 
 
 
 
 
 
 
 
Total Wholly Owned Multifamily Communities
$
7,701,096

 
100.0
%
 
96.3
%
 
$
937

 
81,137

 
81,651



Supplemental Data S-2




COMPONENTS OF PROPERTY NET OPERATING INCOME FOR MULTIFAMILY PORTFOLIO

 
Apartment
 
Three Months Ended
 
Units
 
9/30/2014

 
9/30/2013

 
Percent Change
Property Revenue
 
 
 
 
 
 
 
Pro Forma Combined Same Store Communities (1)
72,871

 
$
218,354

 
$
210,844

 
3.6
 %
Pro Forma Combined Non-Same Store Communities (1)
7,068

 
26,658

 
23,173

 

Lease up/Development Communities
1,198

 
2,901

 
133

 

Total Property Revenue
81,137

 
$
247,913

 
$
234,150

 

 
 
 
 
 
 
 
 
Property Expenses
 
 
 
 
 
 
 
Pro Forma Combined Same Store Communities (1)
72,871

 
$
87,929

 
$
88,675

 
(0.8
)%
Pro Forma Combined Non-Same Store Communities (1)
7,068

 
10,536

 
9,917

 

Lease up/Development Communities
1,198

 
1,369

 
383

 

Total Property Expenses
81,137

 
$
99,834

 
$
98,975

 

 
 
 
 
 
 
 
 
Property Net Operating Income
 
 
 
 
 
 
 
Pro Forma Combined Same Store Communities (1)
72,871

 
$
130,425

 
$
122,169

 
6.8
 %
Pro Forma Combined Non-Same Store Communities (1)
7,068

 
16,122

 
13,256

 

Lease up/Development Communities
1,198

 
1,532

 
(250
)
 

Total Property Net Operating Income
81,137

 
$
148,079

 
$
135,175

 
9.5
 %

(1) Pro Forma Combined Same Store discussions include the properties acquired in the merger with Colonial Properties Trust
using the same-store designation of those properties prior to the merger.




























Supplemental Data S-3




NOI CONTRIBUTION PERCENTAGE BY REGION

 
 
Average Physical Occupancy
 
Percent of Proforma Combined Same Store (1)
 
September 30, 2014
 
September 30, 2013
Atlanta, GA
7.6
%
 
95.6
%
 
95.2
%
Austin, TX
7.6
%
 
96.4
%
 
95.8
%
Raleigh/Durham, NC
6.9
%
 
95.1
%
 
95.2
%
Fort Worth, TX
6.0
%
 
95.7
%
 
94.8
%
Charlotte, NC
5.9
%
 
96.0
%
 
95.6
%
Dallas, TX
5.4
%
 
95.6
%
 
95.1
%
Nashville, TN
4.9
%
 
96.7
%
 
96.1
%
Tampa, FL
4.1
%
 
96.1
%
 
95.4
%
Orlando, FL
3.9
%
 
95.8
%
 
94.5
%
Houston, TX
3.2
%
 
96.2
%
 
96.4
%
Phoenix, AZ
2.7
%
 
95.7
%
 
93.7
%
South Florida
1.1
%
 
95.2
%
 
94.8
%
Las Vegas, NV
0.9
%
 
95.6
%
 
92.5
%
Large Markets
60.2
%
 
95.9
%
 
95.2
%
 
 
 
 
 
 
Jacksonville, FL
4.3
%
 
95.7
%
 
95.0
%
Charleston, SC
3.4
%
 
96.4
%
 
95.4
%
Savannah, GA
3.2
%
 
96.1
%
 
95.7
%
Memphis, TN
2.5
%
 
94.4
%
 
95.3
%
Richmond, VA
2.5
%
 
96.1
%
 
95.6
%
Birmingham, AL
2.1
%
 
94.6
%
 
95.3
%
Greenville, SC
1.9
%
 
96.2
%
 
95.6
%
San Antonio, TX
1.7
%
 
95.7
%
 
96.2
%
Huntsville, AL
1.6
%
 
94.2
%
 
93.9
%
Norfolk, Hampton, VA Beach, VA
1.5
%
 
94.2
%
 
95.2
%
Little Rock, AR
1.3
%
 
93.9
%
 
95.2
%
Other
13.8
%
 
95.1
%
 
94.2
%
Secondary Markets
39.8
%
 
95.3
%
 
94.9
%
 
 
 
 
 
 
Total Proforma Combined Same Store
100.0
%
 
95.6
%
 
95.1
%

(1) Proforma Combined Same Store discussions include the properties acquired in the merger with Colonial Properties Trust using the same-store designation of those properties prior to the merger.


Supplemental Data S-4




NOI BRIDGE
 
 
 
 
 
 
 
 
 
Dollars in thousands
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2014
 
June 30, 2014
 
September 30, 2013
 
September 30, 2014
 
September 30, 2013
 
 
 
 
 
 
 
 
 
 
NOI
 
 
 
 
 
 
 
 
 
MAA same store
$
75,981

 
$
73,540

 
$
72,026

 
$
223,377

 
$
216,734

Non-same store (1)
72,695

 
72,695

 
8,901

 
219,160

 
26,271

Total NOI
148,676

 
146,235

 
80,927

 
442,537

 
243,005

Held for sale NOI included above
(539
)
 
636

 
(1,360
)
 
(1,502
)
 
(7,378
)
Management fee income
11

 
61

 
146

 
169

 
465

Depreciation and amortization
(70,222
)
 
(69,631
)
 
(32,766
)
 
(229,866
)
 
(97,183
)
Acquisition expense
(13
)
 
(947
)
 

 
(971
)
 
(499
)
Property management expenses
(7,429
)
 
(9,579
)
 
(4,970
)
 
(24,019
)
 
(15,301
)
General and administrative expenses
(6,511
)
 
(5,212
)
 
(3,976
)
 
(16,065
)
 
(10,604
)
Merger related expenses
(331
)
 
(795
)
 
(5,561
)
 
(3,202
)
 
(11,298
)
Integration related expenses
(147
)
 
(3,151
)
 
(35
)
 
(7,140
)
 
(35
)
Interest and other non-property income
85

 
921

 
16

 
1,166

 
86

Interest Expense
(28,251
)
 
(30,163
)
 
(14,923
)
 
(89,090
)
 
(45,657
)
Loss on debt extinguishment
(2,586
)
 

 
(218
)
 
(2,586
)
 
(387
)
Amortization of deferred financing costs
(1,000
)
 
(1,174
)
 
(820
)
 
(3,485
)
 
(2,427
)
Gain on sale of depreciable real estate assets excluded from discontinued operations
36,032

 
3,658

 

 
42,254

 

Net casualty (loss) gain and other settlement proceeds
(126
)
 
(295
)
 

 
(431
)
 
455

Income tax expense
(442
)
 
(523
)
 
(223
)
 
(1,235
)
 
(669
)
(Loss) gain on sale of non-depreciable real estate assets

 
(22
)
 

 
535

 

Gain from real estate joint ventures
3,124

 
2,919

 
60

 
6,019

 
161

Discontinued operations
388

 
448

 
29,759

 
6,731

 
76,355

Net income attributable to noncontrolling interests
(3,743
)
 
(1,773
)
 
(1,772
)
 
(6,364
)
 
(4,536
)
Net income attributable to MAA
$
66,976

 
$
31,613

 
$
44,284

 
$
113,455

 
$
124,553


(1) Non-same store includes legacy-Colonial properties.

Supplemental Data S-5




MULTIFAMILY PROFORMA COMBINED SAME STORE QUARTER OVER QUARTER COMPARISONS
Dollars in thousands, except per unit data
 
Revenues
 
Expenses
 
NOI
 
Revenue per Occupied Unit
 
Effective Rent per Unit
 
Q3 2014
 
Q3 2013
 
% Chg
 
Q3 2014
 
Q3 2013
 
% Chg
 
Q3 2014
 
Q3 2013
 
% Chg
 
Q3 2014
 
Q3 2013
 
% Chg
 
Q3 2014
 
Q3 2013
 
% Chg
Atlanta, GA
$
17,264

 
$
16,220

 
6.4
 %
 
$
7,292

 
$
7,275

 
0.2
 %
 
$
9,972

 
$
8,945

 
11.5
 %
 
$
1,139

 
$
1,075

 
6.0
 %
 
$
980

 
$
919

 
6.6
 %
Austin, TX
18,160

 
17,186

 
5.7
 %
 
8,232

 
8,134

 
1.2
 %
 
9,928

 
9,052

 
9.7
 %
 
1,133

 
1,079

 
5.0
 %
 
988

 
934

 
5.8
 %
Raleigh/Durham, NC
13,909

 
13,714

 
1.4
 %
 
4,862

 
5,098

 
(4.6
)%
 
9,047

 
8,616

 
5.0
 %
 
1,045

 
1,030

 
1.5
 %
 
920

 
909

 
1.2
 %
Fort Worth, TX
13,701

 
13,156

 
4.1
 %
 
5,923

 
6,009

 
(1.4
)%
 
7,778

 
7,147

 
8.8
 %
 
1,056

 
1,024

 
3.1
 %
 
914

 
880

 
3.9
 %
Charlotte, NC
12,033

 
11,630

 
3.5
 %
 
4,313

 
4,599

 
(6.2
)%
 
7,720

 
7,031

 
9.8
 %
 
1,004

 
974

 
3.1
 %
 
881

 
848

 
3.9
 %
Dallas, TX
12,339

 
11,830

 
4.3
 %
 
5,240

 
5,436

 
(3.6
)%
 
7,099

 
6,394

 
11.0
 %
 
1,155

 
1,114

 
3.7
 %
 
1,024

 
992

 
3.2
 %
Nashville, TN
10,137

 
9,556

 
6.1
 %
 
3,686

 
3,609

 
2.1
 %
 
6,451

 
5,947

 
8.5
 %
 
1,117

 
1,060

 
5.4
 %
 
981

 
937

 
4.7
 %
Tampa, FL
8,864

 
8,547

 
3.7
 %
 
3,477

 
3,349

 
3.8
 %
 
5,387

 
5,198

 
3.6
 %
 
1,163

 
1,130

 
2.9
 %
 
1,016

 
986

 
3.0
 %
Orlando, FL
8,100

 
7,744

 
4.6
 %
 
3,072

 
3,286

 
(6.5
)%
 
5,028

 
4,458

 
12.8
 %
 
1,156

 
1,121

 
3.1
 %
 
1,020

 
995

 
2.5
 %
Houston, TX
7,342

 
6,912

 
6.2
 %
 
3,164

 
3,087

 
2.5
 %
 
4,178

 
3,825

 
9.2
 %
 
1,115

 
1,047

 
6.5
 %
 
978

 
924

 
5.8
 %
Phoenix, AZ
5,717

 
5,434

 
5.2
 %
 
2,247

 
2,251

 
(0.2
)%
 
3,470

 
3,183

 
9.0
 %
 
1,007

 
978

 
3.0
 %
 
878

 
839

 
4.6
 %
South Florida
2,131

 
2,049

 
4.0
 %
 
733

 
804

 
(8.8
)%
 
1,398

 
1,245

 
12.3
 %
 
1,554

 
1,501

 
3.5
 %
 
1,435

 
1,421

 
1.0
 %
Las Vegas, NV
1,894

 
1,802

 
5.1
 %
 
780

 
696

 
12.1
 %
 
1,114

 
1,106

 
0.7
 %
 
916

 
901

 
1.7
 %
 
776

 
763

 
1.7
 %
Large Markets
$
131,591

 
$
125,780

 
4.6
 %
 
$
53,021

 
$
53,633

 
(1.1
)%
 
$
78,570

 
$
72,147

 
8.9
 %
 
$
1,101

 
$
1,059

 
4.0
 %
 
$
963

 
$
925

 
4.1
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jacksonville, FL
$
9,108

 
$
8,972

 
1.5
 %
 
$
3,489

 
$
3,544

 
(1.6
)%
 
$
5,619

 
$
5,428

 
3.5
 %
 
$
991

 
$
983

 
0.8
 %
 
$
910

 
$
897

 
1.4
 %
Charleston, SC
7,256

 
7,019

 
3.4
 %
 
2,783

 
2,882

 
(3.4
)%
 
4,473

 
4,137

 
8.1
 %
 
1,055

 
1,031

 
2.3
 %
 
922

 
890

 
3.6
 %
Savannah, GA
6,850

 
6,517

 
5.1
 %
 
2,638

 
2,663

 
(0.9
)%
 
4,212

 
3,854

 
9.3
 %
 
1,071

 
1,023

 
4.7
 %
 
946

 
897

 
5.5
 %
Memphis, TN
6,030

 
6,024

 
0.1
 %
 
2,776

 
2,764

 
0.4
 %
 
3,254

 
3,260

 
(0.2
)%
 
939

 
929

 
1.1
 %
 
841

 
830

 
1.3
 %
Richmond, VA
5,073

 
4,931

 
2.9
 %
 
1,830

 
1,838

 
(0.4
)%
 
3,243

 
3,093

 
4.8
 %
 
1,055

 
1,031

 
2.3
 %
 
928

 
903

 
2.8
 %
Birmingham, AL
4,541

 
4,366

 
4.0
 %
 
1,843

 
1,796

 
2.6
 %
 
2,698

 
2,570

 
5.0
 %
 
1,095

 
1,044

 
4.9
 %
 
951

 
919

 
3.5
 %
Greenville, SC
4,202

 
4,037

 
4.1
 %
 
1,691

 
1,684

 
0.4
 %
 
2,511

 
2,353

 
6.7
 %
 
833

 
805

 
3.5
 %
 
724

 
702

 
3.1
 %
San Antonio, TX
3,783

 
3,754

 
0.8
 %
 
1,595

 
1,718

 
(7.2
)%
 
2,188

 
2,036

 
7.5
 %
 
1,121

 
1,106

 
1.4
 %
 
1,007

 
992

 
1.5
 %
Huntsville, AL
3,424

 
3,432

 
(0.2
)%
 
1,411

 
1,526

 
(7.5
)%
 
2,013

 
1,906

 
5.6
 %
 
878

 
883

 
(0.6
)%
 
742

 
753

 
(1.5
)%
Norfolk/Hampton/VA Beach, VA
3,269

 
3,305

 
(1.1
)%
 
1,352

 
1,318

 
2.6
 %
 
1,917

 
1,987

 
(3.5
)%
 
1,119

 
1,120

 
(0.1
)%
 
967

 
974

 
(0.7
)%
Little Rock, AR
2,735

 
2,741

 
(0.2
)%
 
1,046

 
1,084

 
(3.5
)%
 
1,689

 
1,657

 
1.9
 %
 
919

 
909

 
1.1
 %
 
829

 
827

 
0.2
 %
Other
30,492

 
29,966

 
1.8
 %
 
12,454

 
12,225

 
1.9
 %
 
18,038

 
17,741

 
1.7
 %
 
912

 
905

 
0.8
 %
 
805

 
796

 
1.1
 %
Secondary Markets
$
86,763

 
$
85,064

 
2.0
 %
 
$
34,908

 
$
35,042

 
(0.4
)%
 
$
51,855

 
$
50,022

 
3.7
 %
 
$
969

 
$
955

 
1.5
 %
 
$
857

 
$
842

 
1.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Proforma Combined Same Store
$
218,354

 
$
210,844

 
3.6
 %
 
$
87,929

 
$
88,675

 
(0.8
)%
 
$
130,425

 
$
122,169

 
6.8
 %
 
$
1,045

 
$
1,014

 
3.1
 %
 
$
917

 
$
889

 
3.2
 %








Supplemental Data S-6




MULTIFAMILY PROFORMA COMBINED SAME STORE SEQUENTIAL QUARTER COMPARISONS
Dollars in thousands, except per unit data
 
Revenues
 
Expenses
 
NOI
 
Revenue per Occupied Unit
 
Effective Rent per Unit
 
Q3 2014
 
Q2 2014
 
% Chg
 
Q3 2014
 
Q2 2014
 
% Chg
 
Q3 2014
 
Q2 2014
 
% Chg
 
Q3 2014
 
Q2 2014
 
% Chg
 
Q3 2014
 
Q2 2014
 
% Chg
Atlanta, GA
$
17,264

 
$
16,509

 
4.6
 %
 
$
7,292

 
$
6,978

 
4.5
 %
 
$
9,972

 
$
9,531

 
4.6
 %
 
$
1,139

 
$
1,106

 
3.0
 %
 
$
980

 
$
961

 
2.0
 %
Austin, TX
18,160

 
17,389

 
4.4
 %
 
8,232

 
7,914

 
4.0
 %
 
9,928

 
9,475

 
4.8
 %
 
1,133

 
1,101

 
2.9
 %
 
988

 
966

 
2.3
 %
Raleigh/Durham, NC
13,909

 
13,549

 
2.7
 %
 
4,862

 
4,745

 
2.5
 %
 
9,047

 
8,804

 
2.8
 %
 
1,045

 
1,030

 
1.5
 %
 
920

 
914

 
0.7
 %
Fort Worth, TX
13,701

 
13,417

 
2.1
 %
 
5,923

 
5,711

 
3.7
 %
 
7,778

 
7,706

 
0.9
 %
 
1,056

 
1,038

 
1.7
 %
 
914

 
896

 
2.0
 %
Charlotte, NC
12,033

 
11,818

 
1.8
 %
 
4,313

 
4,232

 
1.9
 %
 
7,720

 
7,586

 
1.8
 %
 
1,004

 
985

 
1.9
 %
 
881

 
868

 
1.5
 %
Dallas, TX
12,339

 
12,034

 
2.5
 %
 
5,240

 
5,031

 
4.2
 %
 
7,099

 
7,003

 
1.4
 %
 
1,155

 
1,131

 
2.1
 %
 
1,024

 
1,007

 
1.7
 %
Nashville, TN
10,137

 
9,849

 
2.9
 %
 
3,686

 
3,462

 
6.5
 %
 
6,451

 
6,387

 
1.0
 %
 
1,117

 
1,090

 
2.5
 %
 
981

 
955

 
2.7
 %
Tampa, FL
8,864

 
8,684

 
2.1
 %
 
3,477

 
3,370

 
3.2
 %
 
5,387

 
5,314

 
1.4
 %
 
1,163

 
1,146

 
1.5
 %
 
1,016

 
999

 
1.7
 %
Orlando, FL
8,100

 
7,900

 
2.5
 %
 
3,072

 
3,119

 
(1.5
)%
 
5,028

 
4,781

 
5.2
 %
 
1,156

 
1,139

 
1.5
 %
 
1,020

 
1,007

 
1.3
 %
Houston, TX
7,342

 
7,151

 
2.7
 %
 
3,164

 
3,071

 
3.0
 %
 
4,178

 
4,080

 
2.4
 %
 
1,115

 
1,084

 
2.9
 %
 
978

 
956

 
2.3
 %
Phoenix, AZ
5,717

 
5,595

 
2.2
 %
 
2,247

 
2,098

 
7.1
 %
 
3,470

 
3,497

 
(0.8
)%
 
1,007

 
1,008

 
(0.1
)%
 
878

 
869

 
1.0
 %
South Florida
2,131

 
2,108

 
1.1
 %
 
733

 
823

 
(10.9
)%
 
1,398

 
1,285

 
8.8
 %
 
1,554

 
1,538

 
1.0
 %
 
1,435

 
1,430

 
0.3
 %
Las Vegas, NV
1,894

 
1,804

 
5.0
 %
 
780

 
677

 
15.2
 %
 
1,114

 
1,127

 
(1.2
)%
 
916

 
907

 
1.0
 %
 
776

 
780

 
(0.5
)%
Large Markets
$
131,591

 
$
127,807

 
3.0
 %
 
$
53,021

 
$
51,231

 
3.5
 %
 
$
78,570

 
$
76,576

 
2.6
 %
 
$
1,101

 
$
1,078

 
2.1
 %
 
$
963

 
$
946

 
1.8
 %
 
 
 
 
 

 
 
 
 
 

 
 
 
 
 

 
 
 
 
 

 
 
 
 
 

Jacksonville, FL
$
9,108

 
$
9,010

 
1.1
 %
 
$
3,489

 
$
3,541

 
(1.5
)%
 
$
5,619

 
$
5,469

 
2.7
 %
 
$
991

 
$
989

 
0.2
 %
 
$
910

 
$
900

 
1.1
 %
Charleston, SC
7,256

 
7,064

 
2.7
 %
 
2,783

 
2,657

 
4.7
 %
 
4,473

 
4,407

 
1.5
 %
 
1,055

 
1,027

 
2.7
 %
 
922

 
901

 
2.3
 %
Savannah, GA
6,850

 
6,697

 
2.3
 %
 
2,638

 
2,582

 
2.2
 %
 
4,212

 
4,115

 
2.4
 %
 
1,071

 
1,043

 
2.7
 %
 
946

 
926

 
2.2
 %
Memphis, TN
6,030

 
6,032

 
0.0
 %
 
2,776

 
2,714

 
2.3
 %
 
3,254

 
3,318

 
(1.9
)%
 
939

 
938

 
0.1
 %
 
841

 
831

 
1.2
 %
Richmond, VA
5,073

 
4,972

 
2.0
 %
 
1,830

 
1,699

 
7.7
 %
 
3,243

 
3,273

 
(0.9
)%
 
1,055

 
1,033

 
2.1
 %
 
928

 
914

 
1.5
 %
Birmingham, AL
4,541

 
4,423

 
2.7
 %
 
1,843

 
1,745

 
5.6
 %
 
2,698

 
2,678

 
0.7
 %
 
1,095

 
1,063

 
3.0
 %
 
951

 
941

 
1.1
 %
Greenville, SC
4,202

 
4,119

 
2.0
 %
 
1,691

 
1,730

 
(2.3
)%
 
2,511

 
2,389

 
5.1
 %
 
833

 
814

 
2.3
 %
 
724

 
710

 
2.0
 %
San Antonio, TX
3,783

 
3,738

 
1.2
 %
 
1,595

 
1,538

 
3.7
 %
 
2,188

 
2,200

 
(0.5
)%
 
1,121

 
1,107

 
1.3
 %
 
1,007

 
991

 
1.6
 %
Huntsville, AL
3,424

 
3,448

 
(0.7
)%
 
1,411

 
1,364

 
3.4
 %
 
2,013

 
2,084

 
(3.4
)%
 
878

 
874

 
0.5
 %
 
742

 
741

 
0.1
 %
Norfolk/Hampton/VA Beach, VA
3,269

 
3,215

 
1.7
 %
 
1,352

 
1,418

 
(4.7
)%
 
1,917

 
1,797

 
6.7
 %
 
1,119

 
1,105

 
1.3
 %
 
967

 
963

 
0.4
 %
Little Rock, AR
2,735

 
2,714

 
0.8
 %
 
1,046

 
1,041

 
0.5
 %
 
1,689

 
1,673

 
1.0
 %
 
919

 
907

 
1.3
 %
 
829

 
823

 
0.7
 %
Other
30,492

 
29,985

 
1.7
 %
 
12,454

 
12,369

 
0.7
 %
 
18,038

 
17,616

 
2.4
 %
 
912

 
900

 
1.3
 %
 
805

 
798

 
0.9
 %
Secondary Markets
$
86,763

 
$
85,417

 
1.6
 %
 
$
34,908

 
$
34,398

 
1.5
 %
 
$
51,855

 
$
51,019

 
1.6
 %
 
$
969

 
$
955

 
1.5
 %
 
$
857

 
$
847

 
1.2
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Proforma Combined Same Store
$
218,354

 
$
213,224

 
2.4
 %
 
$
87,929

 
$
85,629

 
2.7
 %
 
$
130,425

 
$
127,595

 
2.2
 %
 
$
1,045

 
$
1,025

 
2.0
 %
 
$
917

 
$
904

 
1.4
 %






Supplemental Data S-7




MULTIFAMILY PROFORMA COMBINED SAME STORE YEAR TO DATE COMPARISONS
Dollars in thousands, except per unit data
 
Revenues
 
Expenses
 
NOI
 
Revenue per Occupied Unit
 
Effective Rent per Unit
 
Q3 2014
 
Q3 2013
 
% Chg
 
Q3 2014
 
Q3 2013
 
% Chg
 
Q3 2014
 
Q3 2013
 
% Chg
 
Q3 2014
 
Q3 2013
 
% Chg
 
Q3 2014
 
Q3 2013
 
% Chg
Atlanta, GA
$
50,180

 
$
47,755

 
5.1
 %
 
$
21,162

 
$
20,402

 
3.7
 %
 
$
29,018

 
$
27,353

 
6.1
 %
 
$
1,114

 
$
1,086

 
2.6
 %
 
$
961

 
$
907

 
6.0
 %
Austin, TX
52,674

 
50,265

 
4.8
 %
 
23,912

 
22,989

 
4.0
 %
 
28,762

 
27,276

 
5.4
 %
 
1,107

 
1,054

 
5.0
 %
 
969

 
915

 
5.9
 %
Raleigh/Durham, NC
41,011

 
40,647

 
0.9
 %
 
13,950

 
14,314

 
(2.5
)%
 
27,061

 
26,333

 
2.8
 %
 
1,035

 
1,016

 
1.9
 %
 
914

 
895

 
2.1
 %
Fort Worth, TX
40,382

 
38,900

 
3.8
 %
 
17,540

 
16,926

 
3.6
 %
 
22,842

 
21,974

 
4.0
 %
 
1,041

 
1,006

 
3.5
 %
 
898

 
866

 
3.7
 %
Charlotte, NC
35,546

 
34,273

 
3.7
 %
 
12,468

 
12,530

 
(0.5
)%
 
23,078

 
21,743

 
6.1
 %
 
988

 
954

 
3.6
 %
 
868

 
835

 
4.0
 %
Dallas, TX
36,361

 
34,938

 
4.1
 %
 
15,591

 
15,213

 
2.5
 %
 
20,770

 
19,725

 
5.3
 %
 
1,137

 
1,095

 
3.8
 %
 
1,009

 
979

 
3.1
 %
Nashville, TN
29,608

 
28,038

 
5.6
 %
 
10,669

 
10,320

 
3.4
 %
 
18,939

 
17,718

 
6.9
 %
 
1,092

 
1,040

 
5.0
 %
 
959

 
921

 
4.1
 %
Tampa, FL
26,206

 
25,450

 
3.0
 %
 
10,210

 
9,910

 
3.0
 %
 
15,996

 
15,540

 
2.9
 %
 
1,150

 
1,117

 
3.0
 %
 
1,004

 
972

 
3.3
 %
Orlando, FL
23,913

 
23,005

 
3.9
 %
 
9,211

 
8,985

 
2.5
 %
 
14,702

 
14,020

 
4.9
 %
 
1,143

 
1,148

 
(0.4
)%
 
1,009

 
980

 
3.0
 %
Houston, TX
21,510

 
20,312

 
5.9
 %
 
9,395

 
9,025

 
4.1
 %
 
12,115

 
11,287

 
7.3
 %
 
1,090

 
1,031

 
5.7
 %
 
959

 
907

 
5.7
 %
Phoenix, AZ
16,867

 
16,173

 
4.3
 %
 
6,448

 
6,444

 
0.1
 %
 
10,419

 
9,729

 
7.1
 %
 
1,001

 
961

 
4.2
 %
 
869

 
833

 
4.3
 %
South Florida
6,348

 
6,068

 
4.6
 %
 
2,317

 
2,393

 
(3.2
)%
 
4,031

 
3,675

 
9.7
 %
 
1,545

 
1,491

 
3.6
 %
 
1,432

 
1,406

 
1.8
 %
Las Vegas, NV
5,498

 
5,385

 
2.1
 %
 
2,120

 
2,042

 
3.8
 %
 
3,378

 
3,343

 
1.0
 %
 
905

 
884

 
2.4
 %
 
777

 
759

 
2.4
 %
Large Markets
$
386,104

 
$
371,209

 
4.0
 %
 
$
154,993

 
$
151,493

 
2.3
 %
 
$
231,111

 
$
219,716

 
5.2
 %
 
$
1,083

 
$
1,047

 
3.4
 %
 
$
948

 
$
911

 
4.1
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jacksonville, FL
$
27,113

 
$
26,675

 
1.6
 %
 
$
10,395

 
$
10,271

 
1.2
 %
 
$
16,718

 
$
16,404

 
1.9
 %
 
$
988

 
$
968

 
2.1
 %
 
$
905

 
$
882

 
2.6
 %
Charleston, SC
21,254

 
20,586

 
3.2
 %
 
7,996

 
8,080

 
(1.0
)%
 
13,258

 
12,506

 
6.0
 %
 
1,034

 
1,006

 
2.8
 %
 
905

 
873

 
3.7
 %
Savannah, GA
20,086

 
19,337

 
3.9
 %
 
7,498

 
7,267

 
3.2
 %
 
12,588

 
12,070

 
4.3
 %
 
1,048

 
1,012

 
3.6
 %
 
927

 
888

 
4.4
 %
Memphis, TN
18,074

 
18,087

 
(0.1
)%
 
8,173

 
7,648

 
6.9
 %
 
9,901

 
10,439

 
(5.2
)%
 
937

 
927

 
1.1
 %
 
832

 
825

 
0.8
 %
Richmond, VA
14,932

 
14,534

 
2.7
 %
 
5,184

 
5,204

 
(0.4
)%
 
9,748

 
9,330

 
4.5
 %
 
1,037

 
1,016

 
2.1
 %
 
915

 
895

 
2.2
 %
Birmingham, AL
13,379

 
13,043

 
2.6
 %
 
5,242

 
5,167

 
1.5
 %
 
8,137

 
7,876

 
3.3
 %
 
1,071

 
1,040

 
3.0
 %
 
940

 
913

 
3.0
 %
Greenville, SC
12,340

 
11,919

 
3.5
 %
 
5,006

 
4,977

 
0.6
 %
 
7,334

 
6,942

 
5.6
 %
 
820

 
794

 
3.3
 %
 
712

 
690

 
3.2
 %
San Antonio, TX
11,196

 
11,085

 
1.0
 %
 
4,726

 
4,908

 
(3.7
)%
 
6,470

 
6,177

 
4.7
 %
 
1,110

 
1,188

 
(6.6
)%
 
998

 
987

 
1.1
 %
Huntsville, AL
10,314

 
10,266

 
0.5
 %
 
4,092

 
4,204

 
(2.7
)%
 
6,222

 
6,062

 
2.6
 %
 
876

 
877

 
(0.1
)%
 
741

 
747

 
(0.8
)%
Norfolk/Hampton/VA Beach, VA
9,732

 
9,863

 
(1.3
)%
 
3,915

 
3,695

 
6.0
 %
 
5,817

 
6,168

 
(5.7
)%
 
1,112

 
1,110

 
0.2
 %
 
965

 
968

 
(0.3
)%
Little Rock, AR
8,199

 
8,114

 
1.0
 %
 
3,107

 
3,147

 
(1.3
)%
 
5,092

 
4,967

 
2.5
 %
 
912

 
905

 
0.8
 %
 
824

 
826

 
(0.2
)%
Other
90,354

 
89,082

 
1.4
 %
 
36,324

 
35,204

 
3.2
 %
 
54,030

 
53,878

 
0.3
 %
 
904

 
905

 
(0.1
)%
 
799

 
789

 
1.3
 %
Secondary Markets
$
256,973

 
$
252,591

 
1.7
 %
 
$
101,658

 
$
99,772

 
1.9
 %
 
$
155,315

 
$
152,819

 
1.6
 %
 
$
959

 
$
950

 
0.9
 %
 
$
848

 
$
833

 
1.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Proforma Combined Same Store
$
643,077

 
$
623,800

 
3.1
 %
 
$
256,651

 
$
251,265

 
2.1
 %
 
$
386,426

 
$
372,535

 
3.7
 %
 
$
1,030

 
$
1,005

 
2.5
 %
 
$
905

 
$
877

 
3.2
 %



Supplemental Data S-8




DEVELOPMENT, LEASE-UP AND COMMERCIAL
 
 
 
 
 
 
 
 
 
 
Dollars and square feet in thousands
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MULTIFAMILY DEVELOPMENT PIPELINE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Units as of September 30, 2014
 
 
 
Initial
 
 
 
 
 
Development Costs
 
 
 
 
 
 
 
 
 
Start
 
Occupancy
 
Completion
 
Stabilization
 
Total
 
Thru
 
 
 
Location
 
Total
 
Delivered
 
Leased
 
Date
 
Date
 
Date
 
Date
 
Cost
 
Q3 2014
 
After
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
220 Riverside
Jacksonville, FL
 
294

 

 
38

 
4Q12
 
1Q15
 
2Q15
 
1Q16
 
$
42,100

 
$
29,035

 
$
13,065

CG at Bellevue II
Nashville, TN
 
220

 

 

 
3Q13
 
4Q14
 
1Q15
 
3Q15
 
30,750

 
20,175

 
10,575

Total Active
 
 
514

 

 
38

 
 
 
 
 
 
 
 
 
$
72,850

 
$
49,210

 
$
23,640


MULTIFAMILY LEASE-UP COMMUNITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
As of September 30, 2014
 
 
 
 
 
 
 
Total
 
Percent
 
Construction
 
Expected
 
MSA
 
Units
 
Occupied
 
Finished
 
Stabilized
CG at Lake Mary III
Orlando, FL
 
132

 
92.4
%
 
2Q14
 
4Q14
Stonefield Commons
Charlottesville, VA
 
251

 
94.8
%
 
(1) 
 
4Q14
CR at South End
Charlotte, NC
 
353

 
98.0
%
 
2Q14
 
4Q14
CG at Randal Lakes
Orlando, FL
 
462

 
90.9
%
 
1Q14
 
4Q14
Total
 
 
1,198

 
94.0
%
 
 
 
 

(1) Property was acquired while still in lease-up and construction was complete prior to acquisition by MAA.

COMMERCIAL PROPERTIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owned Property
 
Three months ended September 30, 2014
Name
Type
MSA
 
Square Feet
 
Revenue
 
Expense
 
NOI
CP Nord du Lac
Retail
Covington, LA
 
196

 
$
793

 
$
247

 
$
546

CP Craft Farms
Retail
Gulf Shores, AL
 
68

 
221

 
36

 
185

CP Huntsville
Retail
Huntsville, AL
 
23

 
106

 
39

 
67

Land Title Building (1)
Office
Birmingham, AL
 
30

 
43

 
15

 
28

1225 South Church (2)
Retail
Charlotte, NC
 
3

 
11

 
2

 
9

Allure at Buckhead (2)
Retail
Atlanta, GA
 
19

 
87

 
29

 
58

Times Square (2)
Retail
Dallas, TX
 
73

 
72

 
98

 
(26
)
Bella Casita (2)
Retail
Dallas, TX
 
5

 
19

 
5

 
14

Total
 
 
 
417

 
$
1,352

 
$
471

 
$
881


(1) We own a one-third interest in this joint venture property. The revenue, expenses, and NOI presented represent MAA's one-third interest in this joint venure.
(2) Retail component of existing multifamily property that is not included in Same Store Portfolio.

Supplemental Data S-9




2014 ACQUISITION/DISPOSITION ACTIVITY

Multifamily Acquisitions
 
Location
 
Apartment Units
 
Year Built
 
Closing Date
Grand Cypress
 
Houston, Texas
 
312
 
2008
 
January 15, 2014
Venue at Stonebridge Ranch
 
Dallas, Texas
 
250
 
2000
 
January 31, 2014
Stonefield Commons
 
Charlottesville, Virginia
 
251
 
2013
 
June 2, 2014
Cityscape at Market Center
 
Dallas, Texas
 
454
 
2013
 
June 12, 2014
Verandas at Southwood
 
Tallahassee, Florida
 
300
 
2003
 
July 23, 2014
Total Multifamily Acquisitions
 
 
 
1,567
 

 
 

Multifamily Dispositions
 
Location
 
Apartment Units
 
Year Built
 
Closing Date
Willow Creek
 
Columbus, Georgia
 
285
 
1968/71/77
 
January 15, 2014
Colonial Village at North Arlington
 
Fort Worth, Texas
 
240
 
1985
 
June 27, 2014
Colonial Village at Vista Ridge
 
Fort Worth, Texas
 
300
 
1985
 
June 27, 2014
Colonial Village at Inverness
 
Birmingham, Alabama
 
586
 
1986/87/90/97
 
July 10, 2014
Colonial Village at Charleston Place
 
Charlotte, North Carolina
 
214
 
1986
 
July 10, 2014
Greenbrook
 
Memphis, Tennessee
 
1,037
 
1974/78/83/86
 
July 10, 2014
Colonial Village at Ashford Place
 
Mobile, Alabama
 
168
 
1983
 
September 11, 2014
Colonial Village at Huntleigh Woods
 
Mobile, Alabama
 
233
 
1978
 
September 11, 2014
Total Multifamily Dispositions
 
 
 
3,063
 

 
 

Commercial Dispositions
 
Location
 
Square Feet
 
Year Built
 
Closing Date
CC Brookwood Village (Office)
 
Birmingham, Alabama
 
170,000
 
2007
 
March 28, 2014
Brookwood Village (Retail)
 
Birmingham, Alabama
 
413,000
 
1973/91/2000/13
 
March 28, 2014
Total Commercial Dispositions
 
 
 
583,000
 

 
 

Land Dispositions
 
Location
 
Acres
 
Year Built
 
Closing Date
Nord du Lac (1 outparcel)
 
Covington, Louisiana
 
1.7
 
 
 
February 3, 2014
Tutwiler (2 outparcels)
 
Birmingham, Alabama
 
4.6
 
 
 
February 6, 2014
Heathrow (2 outparcels)
 
Orlando, Florida
 
3.9
 
 
 
February 14, 2014
Total Land Dispositions
 
 
 
10.2
 
 
 
 

Joint Venture Multifamily Dispositions
 
Location
 
Apartment Units
 
Year Built
 
Closing Date
Ansley Village
 
Macon, Georgia
 
294
 
2007
 
May 29, 2014
Belterra
 
Fort Worth, Texas
 
288
 
2006
 
September 15, 2014
Total Joint Venture Multifamily Dispositions
 
 
 
582
 
 
 
 


Supplemental Data S-10




DEBT AND DEBT COVENANTS AS OF SEPTEMBER 30, 2014
Dollars in thousands
 
 
 
 
 
 
 
 
 
 
 
SUMMARY OF OUTSTANDING INTEREST RATE MATURITIES
 
 
 
 
 
 
 
Average
 
 
 
 
 
Years
 
 
 
Principal
 
to Rate
 
Effective
 
Balance
 
Maturity
 
Rate
Secured Debt
 
 
 
 
 
Conventional - Fixed Rate or Swapped
$
1,215,496

 
4.8

 
4.1
%
Conventional - Variable Rate - Capped (1) (2)
192,096

 
1.7

 
1.1
%
Tax-free - Variable Rate - Capped (1)
90,415

 
3.4

 
0.9
%
Total Secured Fixed or Hedged Rate Debt
1,498,007

 
4.3

 
3.5
%
Conventional - Variable Rate
56,585

 
0.1

 
0.7
%
Total Secured Debt
1,554,592

 
4.2

 
3.4
%
Unsecured Debt
 
 
 
 
 
Fixed Rate or Swapped
1,875,422

 
5.2

 
4.0
%
Total Unsecured Debt
1,875,422

 
5.2

 
4.0
%
Total Debt
$
3,430,014

 
4.7

 
3.7
%
Total Fixed or Hedged Debt
$
3,373,429

 
4.8

 
3.8
%

(1) 
The effective rate represents the average rate on the underlying variable debt unless the cap rates are reached, which average 4.6% of LIBOR for conventional caps and 6.0% of SIFMA for tax-free caps.
(2) 
Includes $27 million of mortgages with embedded caps at a 7% all-in interest rate.

OTHER SUMMARIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Effective
 
Average Years
 
 
 
 
Percent of
 
Interest
 
to Rate
 
 
Balance
 
Total
 
Rate
 
Maturity
Floating Versus Fixed Rate or Hedged Debt
 
 
 
 
 
 
 
 
Fixed rate or swapped debt
 
$
3,090,918

 
90.1
%
 
4.0
%
 
5.0

Capped debt
 
282,511

 
8.2
%
 
1.0
%
 
2.3

Floating (unhedged) debt
 
56,585

 
1.7
%
 
0.7
%
 
0.1

Total
 
$
3,430,014

 
100.0
%
 
3.7
%
 
4.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Effective
 
Average Years
 
 
 
 
Percent of
 
Interest
 
to Contract
 
 
Balance
 
Total
 
Rate
 
Maturity
Secured Versus Unsecured Debt
 
 
 
 
 
 
 
 
Unsecured Debt
 
$
1,875,422

 
54.7
%
 
4.0
%
 
5.2

Secured Debt
 
1,554,592

 
45.3
%
 
3.4
%
 
5.2

Total
 
$
3,430,014

 
100.0
%
 
3.7
%
 
5.2

 
 
 
 
 
 
 
 
 
 
 
Total
 
Percent of
 
Q3 2014
 
Percent of
 
 
Cost
 
Total
 
NOI
 
Total
Unencumbered Versus Encumbered Assets
 
 
 
 
 
 
 
 
Unencumbered gross assets
 
$
5,317,837

 
67.2
%
 
$
96,842

 
65.1
%
Encumbered gross assets
 
2,589,788

 
32.8
%
 
51,834

 
34.9
%
Total
 
$
7,907,625

 
100.0
%
 
$
148,676

 
100.0
%

Supplemental Data S-11




DEBT AND DEBT COVENANTS AS OF SEPTEMBER 30, 2014 (CONTINUED)
Dollars in thousands
FIXED OR HEDGED INTEREST RATE MATURITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average
 
 
Fixed
 
Interest
 
Total
 
 
 
Interest
 
Total
 
Years to
 
 
Rate
 
Rate
 
Fixed Rate
 
Contract
 
Rate
 
Fixed or
 
Rate
Maturity
 
Debt
 
Swaps
 
Balances
 
Rate
 
Caps
 
Hedged
 
Maturity
2014
 
$

 
$

 
$

 
%
 
$

 
$

 
 
2015
 
252,262

 
75,000

 
327,262

 
5.3
%
 
51,896

 
379,158

 
 
2016
 
115,834

 

 
115,834

 
5.2
%
 
104,480

 
220,314

 
 
2017
 
131,723

 
300,000

 
431,723

 
2.2
%
 
66,495

 
498,218

 
 
2018
 
103,149

 
250,000

 
353,149

 
3.2
%
 
32,945

 
386,094

 
 
Thereafter
 
1,862,950

 

 
1,862,950

 
4.8
%
 
26,695

 
1,889,645

 
 
Total
 
$
2,465,918

 
$
625,000

 
$
3,090,918

 
4.3
%
 
$
282,511

 
$
3,373,429

 
4.8


DEBT MATURITIES OF OUTSTANDING BALANCES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit Facilities
 
 
 
 
 
 
 
 
Fannie Mae Secured
 
Key Bank Unsecured
 
Other Secured
 
Other Unsecured
 
Total
2014
 
$

 
$

 
$

 
$

 
$

2015
 
105,785

 

 
71,960

 
192,015

 
$
369,760

2016
 
80,000

 

 
51,183

 
79,682

 
$
210,865

2017
 
80,000

 

 
63,534

 
318,190

 
$
461,724

2018
 
80,000

 

 
52,263

 
300,909

 
$
433,172

Thereafter
 
91,215

 

 
878,652

 
984,626

 
$
1,954,493

Total
 
$
437,000

 
$

 
$
1,117,592

 
$
1,875,422

 
$
3,430,014


DEBT COVENANT ANALYSIS
 
 
 
 
 
 
 
 
 
 
 
 
 
Public Bond Covenants
 
Required
 
Actual
 
Compliance
Limit on Incurrence of Total Debt
 
60% or less
 
42.5%
 
Yes
Limit on Incurrence of Secured Debt
 
40% or less
 
19.3%
 
Yes
Ratio of Consolidated Income Available for Debt Service/Annual Debt Service Charge
 
1.5:1 or greater for trailing 4 quarters
 
4.42x
 
Yes
Maintenance of Unencumbered Total Asset Value
 
Greater than 150%
 
283.2%
 
Yes


Supplemental Data S-12




EBITDA AND BALANCE SHEET RATIOS
 
 
 
Dollars in thousands
 
 
 
 
Three Months
 
Twelve Months
 
Ended
 
Ended
 
September 30,
 
September 30,
 
2014
 
2014
Consolidated net income
$
70,719

 
$
110,009

Depreciation and amortization
70,222

 
319,662

Interest expense
28,251

 
119,348

Loss on debt extinguishment
2,586

 
3,165

Amortization of deferred financing costs
1,000

 
4,121

Net casualty loss and other settlement proceeds
126

 
1,029

Income tax expense
442

 
1,459

Gain on sale of non-depreciable assets

 
(535
)
Depreciation of discontinued operations

 
202

Net casualty gain after insurance and other settlement proceeds on discontinued operations
(3
)
 
(98
)
Gain on sale of depreciable real estate assets excluded from discontinued operations
(36,032
)
 
(42,254
)
Gain on disposition within unconsolidated entities
(603
)
 
(4,017
)
Loss (gain) on sale of discontinued operations
103

 
(10,313
)
EBITDA
136,811

 
501,778

Acquisition expense
13

 
1,865

Merger related expenses
331

 
24,307

Integration related expenses
147

 
12,207

Recurring EBITDA
$
137,302

 
$
540,157

 
 
 
 
 
Three Months Ended
 
September 30,
 
2014
 
2013
Recurring EBITDA/Debt Service
3.91x
 
3.39x
Fixed Charge Coverage (1)
4.09x
 
4.70x
Total Debt/Total Capitalization (2)
39.7%
 
40.1%
Total Debt/Total Gross Assets
42.4%
 
45.3%
Total Net Debt (3)/Total Gross Assets
41.3%
 
40.8%
Total Net Debt (3)/Recurring EBITDA (4)
6.19x
 
5.82x
Unencumbered Assets/Gross Real Estate Assets
67.2%
 
64.9%

(1) 
Fixed charge coverage represents Recurring EBITDA divided by interest expense adjusted for mark-to-market debt adjustment and any preferred dividends.
(2) 
Total Capitalization equals the number of shares of common stock and units at period end times the closing stock price at period end plus total debt outstanding.
(3) 
Total Net Debt equals Total Debt less cash and cash equivalents.
(4) 
Recurring EBITDA represents the twelve months ended September 30, 2014.


Supplemental Data S-13




2014 GUIDANCE
 
 
 
 
Full Year 2014
Earnings
 
Core FFO per Share - diluted
$4.87 to $4.99
Midpoint
$4.93
Core AFFO per Share - diluted
$4.12 to $4.24
Midpoint
$4.18
 
 
Proforma Combined Same Store Communities:
 
Number of units
72,871
Property revenue growth
3.0% to 3.5%
Property operating expense growth
1.5% to 2.5%
Property NOI growth
4.0% to 4.5%
Real estate tax expense growth
6% to 7%
 
 
Corporate Expenses:
 
General and administrative and property management expenses
$53 to $55 million
Merger and integration expenses
$11.5 to $12.5 million
Acquisition expense
$2.0 to $2.5 million
  Loss on debt extinguishment/modification
$3.0 to $3.5 million
  Income tax expense
$1.5 to $2.0 million
 
 
Transaction/Investment Volume:
 
Acquisition volume (multifamily)
$275 to $375 million
Disposition volume (multifamily)
$158 to $175 million
Commercial / land disposition volume
$125 to $150 million
Development investment
$50 to $60 million
 
 
Debt:
 
Average Interest Rate (excluding mark-to-market debt adjustment)
4.2% to 4.4%
Average Effective Interest Rate
3.4% to 3.6%
Capitalized Interest
$1.5 to $2.0 million
Leverage (Total Net Debt/Total Gross Assets)
42% to 45%
Unencumbered Asset Pool (Percent of Total Gross Assets)
65% to 70%
Mark-to-market adjustment at merger
$90.5 million
Projected amortization of debt mark-to-market
$26 to $27 million

MAA provides guidance on Core FFO per Share but does not forecast net income available for common shareholders per diluted share. It is not possible to reasonably predict the timing and certainty of acquisitions and dispositions that would materially affect depreciation, capital gains or losses, merger and acquisition expenses and net income attributable to noncontrolling interests or to forecast extraordinary items, which, combined, generally represent the difference between net income available for common shareholders and Core FFO.








Supplemental Data S-14




CREDIT RATINGS
 
 
 
 
 
 
 
 
Rating
 
Outlook
Fitch Ratings (1)
BBB
 
Positive
Moody's Investors Service (2)
Baa2
 
Stable
Standard & Poor's Ratings Services (1)
BBB
 
Stable

(1) 
Corporate credit rating assigned to Mid-America Apartment Communities, Inc. and its primary operating partnership, Mid-America Apartments, LP.
(2) 
Corporate credit rating assigned to Mid-America Apartments, LP, the primary operating partnership of Mid-America Apartment Communities, Inc.

COMMON STOCK
 
 
 
 
 
 
 
 
 
 
Stock Symbol:
MAA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exchange Traded:
NYSE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Estimated Future Dates:
Q4 2014
 
Q1 2015
 
Q2 2015
 
Q3 2015
 
 
Earnings release & conference call
Early February
 
Late April
 
Late July
 
Late October
 
 
 
 
 
 
 
 
 
 
 
 
Dividend Information - Common Shares:
Q3 2013
 
Q4 2013
 
Q1 2014
 
Q2 2014
 
Q3 2014
Declaration Date
9/30/2013

 
12/3/2013

 
3/20/2014

 
5/22/2014

 
9/11/2014

Record Date
10/15/2013

 
1/15/2014

 
4/15/2014

 
7/15/2014

 
10/15/2014

Payment Date
10/31/2013

 
1/31/2014

 
4/30/2014

 
7/31/2014

 
10/31/2014

Distributions Per Share
$
0.6950

 
$
0.7300

 
$
0.7300

 
$
0.7300

 
$
0.7300


INVESTOR RELATIONS DATA
 
 
 
 
 
 
 
 
 
 
 
MAA does not send quarterly reports to shareholders, but supplies 10-Q's, Earnings Releases and Supplemental Data upon request.
 
 
 
 
 
 
 
 
 
 
 
For recent press releases, 10-Q's, 10-K's and other information call 866-576-9689 (toll free) or email investor.relations@maac.com. This information, as well as access to MAA's Quarterly Conference Call, is also available on the "For Investors" page of our website at www.maac.com.
 
 
 
 
 
 
 
 
 
 
 
For Questions Contact:
 
 
 
 
 
 
 
 
 
 
Name
 
Title
 
Tim Argo
 
Senior Vice President, Director of Finance
 
Jennifer Patrick
 
Investor Relations


Supplemental Data S-15