01.05.2017 22:30:00

Preferred Apartment Communities, Inc. Reports Results for First Quarter 2017

ATLANTA, May 1, 2017 /PRNewswire/ -- Preferred Apartment Communities, Inc. (NYSE: APTS) ("we", "our", the "Company" or "Preferred Apartment Communities") today reported results for the quarter ended March 31, 2017. Unless otherwise indicated, all per share results are reported based on the basic weighted average shares of Common Stock and Class A Units of the Company's operating partnership ("Class A Units") outstanding.

"Our associates and properties all performed exceptionally well during the first quarter, giving us superb results," said John A. Williams, Preferred Apartment Communities' Chairman and Chief Executive Officer.

Acquisitions of Properties

  • During the first quarter 2017, we acquired the following properties:

 













Property


Location


Type


Units


Beds














Regents on University


Tempe, AZ


Student housing property


225


640



Broadstone at Citrus Village


Tampa, FL


Multifamily community


296


n/a



Retreat at Greystone


Birmingham, AL


Multifamily community


312


n/a



Founders Village


Williamsburg, VA


Multifamily community


247


n/a









1,080


























 

Sales of Properties

  • During the first quarter 2017, we sold our Sandstone Creek and Ashford Park multifamily communities located in Kansas City, Kansas and Atlanta, Georgia, respectively, and collected aggregate gross proceeds of $113.6 million. We realized an average annualized return on these two properties of approximately 19.1%.

Financial Highlights

Our operating results are presented below.











Three months ended March 31,






2017


2016


% change











Revenues

$

66,561,335



$

41,735,781



59.5

%











Per share data:








Net income (loss) (1)

$

0.54



$

(0.49)














FFO (2)

$

0.35



$

0.17



105.9

%











Core FFO (2)

$

0.36



$

0.30



20.0

%











Dividends (3)

$

0.22



$

0.1925



14.3

%










(1) Per weighted average share of Common Stock outstanding for the periods indicated.
(2) FFO and Core FFO are presented per weighted average share of Common Stock and Class A Unit in our Operating Partnership outstanding for the periods indicated.
(3)  Per share of Common Stock and Class A Unit outstanding.

Net income per share for the three months ended March 31, 2017 reflects a realized gain on the sale of Sandstone Creek and Ashford Park of approximately $30.7 million, or $1.14 per share. Funds from operations ("FFO") in 2016 reflect acquisition-related costs of approximately $2.8 million. In 2017, the majority of these type of costs are deferred and amortized over the life of the acquired assets. Core Funds From Operations Attributable to Common Stockholders and Unitholders ("Core FFO") excludes acquisition costs and certain other costs not representative of our ongoing operations.

Real Estate Assets


Owned as of
March 31, 2017


Potential additions
from purchase
options in real estate
loan investment
portfolio(1)


Potential total

Multifamily communities:






Properties

25


14


39

Units

8,132


3,861


11,993

Grocery-anchored shopping centers:






Properties

31


1


32

Gross leasable area (square feet)

3,295,491


212,800

(2)

3,508,291

Student housing properties:






Properties

2


8


10

Units

444


1,874


2,318

Beds

1,319


5,693


7,012

Office buildings:






Properties

3



3

Rentable square feet

1,093,832



1,093,832







(1) We evaluate each project individually and we make no assurance that we will acquire any of the underlying properties from our real estate loan investment portfolio.

(2) Square footage represents area covered by our purchase options and excludes 123,590 square feet owned by the grocery anchor.

 

  • Our net income per share of $0.54 for the three months ended March 31, 2017 was driven by an aggregate realized gain on the sale of Sandstone Creek and Ashford Park of approximately $30.7 million, or $1.14 per share. The proceeds from one of the properties sold were deposited into a 1031 exchange account to be used for the acquisition of multiple assets in the future. Utilization of a 1031 exchange allowed us to defer the tax liability on the sale of this asset and more efficiently redeploy our capital. All of the proceeds were redeployed by the end of April 2017.
  • For the first quarter 2017, our Core FFO payout ratio to our Common Stockholders and Unitholders was approximately 61.7% and our AFFO payout ratio to Common Stockholders and Unitholders was approximately 83.4%. (1)
  • For the first quarter 2017, our Core FFO payout ratio (before the deduction of preferred dividends) to our Series A Preferred Stockholders was approximately 59.0% and our AFFO payout ratio (before the deduction of preferred dividends) to our Series A Preferred Stockholders was approximately 66.0%. (1)
  • As of March 31, 2017, our total assets were approximately $2.5 billion compared to approximately $1.5 billion as of March 31, 2016, an increase of approximately $1.0 billion, or approximately 65.6%. This growth was driven primarily by the net addition of 25 real estate properties and an increase of approximately $79.0 million of the funded amount of our real estate loan investment portfolio since March 31, 2016.
  • As of March 31, 2017, the average age of our multifamily communities was approximately 6.9 years, which we believe is among the youngest in the multifamily REIT industry.
  • At March 31, 2017, our leverage, as measured by the ratio of our debt to the undepreciated book value of our total assets, was approximately 57.3%.
  • Cash flow from operations for the quarter ended March 31, 2017 was approximately $18.3 million, an increase of approximately $4.9 million, or 36.5%, compared to approximately $13.4 million for the quarter ended March 31, 2016.

(1) We calculate the Core FFO and AFFO payout ratios to Common Stockholders and Unitholders as the ratio of Common Stock dividends and distributions to Unitholders to Core FFO or AFFO, respectively. We calculate the Core FFO and AFFO payout ratios to Series A Preferred Stockholders as the ratio of Preferred Stock dividends to the sum of Preferred Stock dividends and Core FFO or AFFO, respectively. Since our operations resulted in a net loss from continuing operations for the periods presented, a payout ratio based on net loss is not calculable. See Definitions of Non-GAAP Measures on page S-14.

Subsequent to Quarter End

  • On April 17, 2017, we declared a quarterly dividend on our Common Stock of $0.235 per share, payable on July 14, 2017 to stockholders of record on June 15, 2017. This is an increase of $0.015 per share or approximately 6.8% over the quarterly dividend of $0.22 per share paid to common stockholders for the first quarter 2017. This also represents an annualized dividend growth rate of 14.8% since our first dividend following our IPO in April 2011.
  • On April 20, 2017, we closed on a loan investment of up to approximately $31.5 million to acquire a 6.5 acre site located in San Jose, California that is currently zoned to provide for up to 551 multifamily units and approximately 37,000 square feet of commercial space.
  • On April 21, 2017 we closed on the acquisition of a 80,018 square foot grocery-anchored shopping center located in Atlanta, Georgia.
  • On April 26, 2017 we closed on the acquisition of a 242-unit multifamily community located in Louisville, Kentucky.

Same Store Operations

The following table presents the percentage change in same store multifamily gross revenues, operating expenses and net operating income for the first quarter 2017 versus 2016. Our same store property operating results exclude any properties that are not comparable for the periods presented. See page S-13 of our Supplemental Financial Data Report for more details on our same store results.











Year over year growth




three months ended March 31, 2017 versus 2016




Total Revenues


Operating Expenses


Net Operating Income











Multifamily

1.4

%


(2.4)

%


5.0

%





















Capital Markets Activities

On February 14, 2017, we closed our existing $900 million offering of Units (the "$900 Million Follow-on Offering"), with each Unit consisting of one share of our Series A Redeemable Preferred Stock and one Warrant to purchase up to 20 shares of our Common Stock, after a successful capital raise of $900 million. On the same day, our registration statement on Form S-3 (Registration No. 333-211924) (the "$1.5 Billion Follow-On Registration Statement") was declared effective by the Securities and Exchange Commission (the "SEC"). This $1.5 Billion Follow-On Registration Statement allows us to offer up to a maximum of 1,500,000 Units, with each Unit consisting of one share of Series A Redeemable Preferred Stock and one Warrant to purchase up to 20 shares of Common Stock (the "$1.5 Billion Unit Offering"). The price per Unit is $1,000, subject to adjustment if a participating broker-dealer reduces its commission. The Units are being offered by our affiliate, Preferred Capital Securities, LLC ("PCS"), on a "reasonable best efforts" basis and we intend to invest substantially all the net proceeds of the $1.5 Billion Unit Offering in connection with the acquisition of multifamily communities, other real estate-related investments and general working capital purposes.

During the first quarter 2017, we issued and sold an aggregate of 76,717 Units from the $900 Million Follow-on Offering and the $1.5 Billion Unit Offering, resulting in gross proceeds of approximately $76.6 million. In addition, during the first quarter 2017, we issued approximately 336,000 shares of Common Stock pursuant to the exercise of warrants issued under our Series A Preferred Stock offerings, resulting in aggregate gross proceeds of approximately $3.8 million.

Our registration statement on Form S-3 (Registration No. 333-214531) (the "mShares Registration Statement") allows us to offer up to a maximum of 500,000 shares of Series M Redeemable Preferred Stock ("mShares"), par value $0.01 per share (the "mShares Offering").  The mShares are being offered by PCS on a "reasonable best efforts" basis. The price per share is $1,000. We intend to invest substantially all the net proceeds of the mShares Offering in connection with the acquisition of multifamily communities, other real estate-related investments and general working capital purposes. During the first quarter 2017, we issued and sold 1,635 mShares resulting in gross proceeds of approximately $1.6 million.

Sales from our offering of up to $150 million of Common Stock from time to time in an "at the market" offering (the "2016 ATM Offering") were immaterial for the first quarter 2017.

Dividends

Quarterly Dividends on Common Stock and Class A OP Units

On February 2, 2017, we declared a quarterly dividend on our Common Stock of $0.22 per share for the first quarter 2017. This represents a 14.3% increase in our common stock dividend from our first quarter 2016 common stock dividend of $0.1925 per share, and an annualized dividend growth rate of 13.3% since June 30, 2011, the first quarter end following our initial public offering in April 2011. The first quarter dividend was paid on April 14, 2017 to all stockholders of record on March 15, 2017. In conjunction with the Common Stock dividend, the Company's operating partnership declared a distribution on its Class A Units of $0.22 per unit for the first quarter 2017, which was paid on April 14, 2017 to all Class A Unit holders of record as of March 15, 2017.

Monthly Dividends on Series A Redeemable Preferred Stock

We declared and paid monthly dividends of $5.00 per share on our Series A Redeemable Preferred Stock, which totaled approximately $14.4 million for the quarter ended March 31, 2017 and represents a 6% annual yield.

Conference Call and Supplemental Data

Preferred Apartment Communities will hold its quarterly conference call on Tuesday, May 2, 2017 at 11:00 a.m. Eastern Time to discuss its first quarter 2017 results. To participate in the conference call, please dial in to the following:

Live Conference Call Details
Domestic Dial-in Number: 1-(844) 890-1791
International Dial-in Number: 1-(412) 380-7408
Company: Preferred Apartment Communities, Inc.
Date: Tuesday, May 2, 2017
Time: 11:00 a.m. Eastern Time (8:00 a.m. Pacific Time)

The live broadcast of Preferred Apartment Communities' first quarter conference call will be available online, on a listen-only basis, at the company's website, www.pacapts.com, under "Investors" and then click on the "Upcoming Events" link. A replay of the call will be archived on Preferred Apartment Communities' website under Investors/Audio Archive.

 

2017 Guidance:

Net income (loss) per shareWe are actively adding properties and real estate loan investments to our real estate portfolio and the specific timing of the closing of acquisitions is difficult to predict. Effective January 1, 2017, we adopted Accounting Standard Update 2017-01, which requires acquisition costs for asset acquisitions (which we believe our contemplated future acquisitions will be) to be capitalized and amortized rather than expensed as incurred, as was the case under previous guidance. Such activity by nature can cause material variation in our reported depreciation and amortization expense and interest income. Since net income (loss) per share is calculated net of depreciation and amortization expense, our net income (loss) results can fluctuate widely. For this reason, we are unable to reasonably forecast this measure or provide a reconciliation of our projected Core FFO per share to this measure.

Core FFO per share  -   We currently project Core FFO to be in the range of $1.40 - $1.48 per share for the full year 2017.

Revenue - We currently project total revenues to be in the range of $285 million - $315 million for the full year 2017.

Core FFO, AFFO and FFO are all calculated after deductions for all preferred stock dividends. A reconciliation of net income (loss) attributable to common stockholders to Core FFO, AFFO and FFO appears on page S-3 of the attached report, as well as on the Company's website and is available using the following link:

http://investors.pacapts.com/download/1Q17_Earnings_and_Supplemental_Data.pdf

Forward-Looking Statements

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995:  Estimates of future earnings, guidance, goals and performance are, by definition, and certain other statements in this Supplemental Financial Data Report may constitute, "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance, achievements or transactions to be materially different from the results, guidance, goals, performance, achievements or transactions expressed or implied by the forward-looking statements.  Factors that impact such forward-looking statements include, among others, our business and investment strategy; legislative or regulatory actions; the state of the U.S. economy generally or in specific geographic areas; economic trends and economic recoveries; our ability to obtain and maintain debt or equity financing; financing and advance rates for our target assets; our leverage level; changes in the values of our assets; availability of attractive investment opportunities in our target markets; our ability to maintain our qualification as a real estate investment trust, or REIT, for U.S. federal income tax purposes; our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended; availability of quality personnel; our understanding of our competition and market trends in our industry; and interest rates, real estate values, the debt securities markets and the general economy.

Except as otherwise required by the federal securities laws, we assume no liability to update the information in this Supplemental Financial Data Report.

We refer you to the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2016 that was filed with the Securities and Exchange Commission, or SEC, on March 1, 2017, which discuss various factors that could adversely affect our financial results. Such risk factors and information may be updated or supplemented by our Form 10-Q and Form 8-K filings and other documents filed from time to time with the SEC.

Additional Information

The SEC has declared effective the registration statement (including prospectus) filed by the Company for each of the offerings to which this communication may relate.  Before you invest, you should read the final prospectus, and any prospectus supplements, forming a part of the registration statement and other documents the Company has filed with the SEC for more complete information about the Company and the offering to which this communication may relate.  In particular, you should carefully read the risk factors described in the final prospectus and in any related prospectus supplement and in the documents incorporated by reference in the final prospectus and any related prospectus supplement to which this communication may relate. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov.  Alternatively, the Company or its dealer manager, Preferred Capital Securities, LLC, with respect to the mShares Offering and the $1.5 Billion Unit Offering, and JonesTrading Institutional Services LLC, with respect to the 2016 ATM Offering, will arrange to send you a prospectus if you request it by calling Leonard A. Silverstein at (770) 818-4100, 3284 Northside Parkway NW, Suite 150, Atlanta, Georgia 30327.

The prospectus for the 2016 ATM Offering, dated July 18, 2016, including a base prospectus, dated May 17, 2016, can be accessed through the following link:

https://www.sec.gov/Archives/edgar/data/1481832/000148183216000152/atmprospectus.htm

The final prospectus for the mShares Offering, dated January 19, 2017, can be accessed through the following link:

https://www.sec.gov/Archives/edgar/data/1481832/000148183217000008/a424prospectus-mshares1.htm

The final prospectus for the $1.5 Billion Unit Offering, dated March 16, 2017, can be accessed through the following link:

https://www.sec.gov/Archives/edgar/data/1481832/000148183217000061/a424prospectus-15bseriesar.htm

 

FIRST QUARTER 2017
SUPPLEMENTAL FINANCIAL DATA

 

 

Preferred Apartment Communities, Inc.

Consolidated Statements of Operations

(Unaudited)



Three months ended March 31,



2017


2016

Revenues:





Rental revenues


$

45,363,521



$

28,255,599


Other property revenues


8,436,111



3,760,083


Interest income on loans and notes receivable


7,947,811



6,942,159


Interest income from related parties


4,813,892



2,777,940


Total revenues


66,561,335



41,735,781







Operating expenses:





Property operating and maintenance


6,538,639



4,021,362


Property salary and benefits reimbursement to related party

3,028,350



2,363,463


Property management fees

1,901,783



1,228,021


Real estate taxes


7,903,801



5,173,441


General and administrative


1,505,510



919,952


Equity compensation to directors and executives

873,102



610,425


Depreciation and amortization


24,826,189



15,346,726


Acquisition and pursuit costs

9,002



2,763,585


Asset management fees to related party


4,512,514



2,766,086


Insurance, professional fees, and other expenses


1,291,404



1,306,981







Total operating expenses


52,390,294



36,500,042


Contingent asset management and general and administrative expense fees

(175,082)



(269,601)







Net operating expenses


52,215,212



36,230,441


Operating income


14,346,123



5,505,340


Interest expense


15,008,703



8,894,830







Net loss before gain on sale of real estate


(662,580)



(3,389,490)







Gain on sale of real estate


30,724,060









Net income (loss)


30,061,480



(3,389,490)


Consolidated net (income) loss attributable to non-controlling interests

(999,066)



88,561







Net income (loss) attributable to the Company


29,062,414



(3,300,929)







Dividends declared to Series A preferred stockholders


(14,386,047)



(7,881,735)


Earnings attributable to unvested restricted stock


(1,705)



(1,451)







Net income (loss) attributable to common stockholders


$

14,674,662



$

(11,184,115)







Net income (loss) per share of Common Stock available to common stockholders,




basic and diluted


$

0.54



$

(0.49)







Dividends per share declared on Common Stock


$

0.22



$

0.1925


Weighted average number of shares of Common Stock outstanding,




basic and diluted


26,936,266



22,983,741


 

 

Reconciliation of FFO, Core FFO, and AFFO

to Net Income (Loss) Attributable to Common Stockholders (A)







Three months ended March 31,






2017


2016









Net income (loss) attributable to common stockholders (See note 1)

$

14,674,662



$

(11,184,115)










Less:

Income (loss) attributable to non-controlling interests (See note 2)

999,066



(88,561)



Gain on sale of real estate


(30,724,060)




Add:

Depreciation of real estate assets


18,131,536



11,083,625



Amortization of acquired real estate intangible assets and deferred leasing costs

6,531,960



4,138,750










FFO

9,613,164



3,949,699










Add:

Acquisition and pursuit costs



9,002



2,763,585



Loan cost amortization on acquisition term note (See note 3)

26,938



79,833



Amortization of loan coordination fees paid to the Manager (See note 4)

355,550



107,844



Costs incurred from extension of management agreement with advisor (See note 5)



111,613










Core FFO

10,004,654



7,012,574










Add:

Non-cash equity compensation to directors and executives

873,102



610,425



Amortization of loan closing costs (See note 6)


797,698



503,530



Depreciation/amortization of non-real estate assets


162,693



124,351



Net loan fees received (See note 7)




701,369



Accrued interest income received (See note 8)


2,524,032



4,208,906


Less:

Non-cash loan interest income (See note 7)


(4,298,502)



(3,238,910)



Cash paid for loan closing costs



(4,234)



Amortization of acquired real estate intangible liabilities (See note 9)

(1,816,630)



(494,232)



Normally recurring capital expenditures and leasing costs (See note 10)

(845,915)



(487,912)










AFFO

$

7,401,132



$

8,935,867










Common Stock dividends and distributions to Unitholders declared:





Common Stock dividends



$

5,970,658



$

4,435,489



Distributions to Unitholders (See note 2)


198,742



117,395



Total




$

6,169,400



$

4,552,884










Common Stock dividends and Unitholder distributions per share


$

0.22



$

0.1925










FFO per weighted average basic share of Common Stock and Unit outstanding

$

0.35



$

0.17


Core FFO per weighted average basic share of Common Stock and Unit outstanding

$

0.36



$

0.30


AFFO per weighted average basic share of Common Stock and Unit outstanding

$

0.27



$

0.38






Weighted average shares of Common Stock and Units outstanding: (A)





Basic:








Common Stock



26,936,266



22,983,741



Class A Units




925,976



616,632



Common Stock and Class A Units


27,862,242



23,600,373











Diluted Common Stock and Class A Units (B)


28,785,670



24,192,250










Actual shares of Common Stock outstanding, including 7,749 and 7,536 unvested shares




 of restricted Common Stock at March 31, 2017 and 2016, respectively

27,193,122



23,070,562


Actual Class A Units outstanding



903,371



886,520



Total




28,096,493



23,957,082










(A) Units and Unitholders refer to Class A Units in our Operating Partnership, or Class A Units, and holders of Class A Units, respectively. Unitholders include recipients of awards of Class B Units in our Operating Partnership, or Class B Units, for annual service which became vested and earned and automatically converted to Class A Units. Unitholders also include the entity that contributed the Wade Green grocery-anchored shopping center. The Class A Units collectively represent an approximate 3.32% weighted average non-controlling interest in the Operating Partnership for the three-month period ended March 31, 2017.


(B) Since our Core FFO and AFFO results are positive for the periods reflected above, we are presenting recalculated diluted weighted average shares of Common Stock and Class A Units for these periods for purposes of this table, which includes the dilutive effect of common stock equivalents from grants of the Class B Units, warrants included in units of Series A Preferred Stock issued, as well as annual grants of restricted Common Stock. The weighted average shares of Common Stock outstanding presented on the Consolidated Statements of Operations are the same for basic and diluted for any period for which we recorded a net loss available to common stockholders.

 

See Notes to Reconciliation of FFO, Core FFO and AFFO to Net Loss Attributable to Common Stockholders on page S-4.

Notes to Reconciliation of FFO, Core FFO and AFFO to Net Income (Loss) Attributable to Common Stockholders

  • Rental and other property revenues and expenses for the three-month period ended March 31, 2017 include activity for the three multifamily communities and one student housing property acquired during the first quarter 2017 only from their respective dates of acquisition. In addition, the first quarter 2017 period includes a full quarter of activity for the three multifamily communities, 16 grocery-anchored shopping centers, one student housing property and three office buildings acquired during the last three quarters of 2016. Rental and other property revenues and expenses for the three-month period ended March 31, 2016 include activity for the three multifamily communities and one grocery-anchored shopping center only from their respective dates of acquisition during the first quarter 2016.
  • Non-controlling interests in our Operating Partnership consisted of a total of 903,371 Class A Units as of March 31, 2017. Included in this total are 419,228 Class A Units which were granted as partial consideration to the seller in conjunction with the seller's contribution to us on February 29, 2016 of the Wade Green grocery-anchored shopping center. The remaining Class A units were awarded primarily to our key executive officers. The Class A Units are apportioned a percentage of our financial results as non-controlling interests. The weighted average ownership percentage of these holders of Class A Units was calculated to be 3.32% and 2.61% for the three-month periods ended March 31, 2017 and 2016, respectively.
  • We incurred loan closing costs for the acquisition of the Village at Baldwin Park multifamily community during the first quarter 2016 on our $35 million acquisition term loan facility, or 2016 Term Loan, and on our $11 million term note. These costs were deferred and are being amortized over the lives of the two instruments. The amortization expense of these deferred costs is an additive adjustment in the calculation of Core FFO.
  • We pay loan coordination fees to Preferred Apartment Advisors, LLC, our Manager, related to obtaining mortgage financing for acquired properties. Loan coordination fees were introduced to replace acquisition fees and to more accurately reflect the administrative effort involved in arranging debt financing for acquired properties. The portion of the loan coordination fees attributable to the financing are amortized over the lives of the respective mortgage loans, and this non-cash amortization expense is an addition to FFO in the calculation of Core FFO. At March 31, 2017, aggregate unamortized loan coordination fees were approximately $10.3 million, which will be amortized over a weighted average remaining loan life of approximately 9.5 years.
  • We incurred legal costs pertaining to the extension of our management agreement with our Manager. The three-year extension was effective as of June 3, 2016. Such costs are an additive adjustment to FFO in our calculation of Core FFO.
  • We incur loan closing costs on our existing mortgage loans, which are secured on a property-by-property basis by each of our acquired real estate assets, and also for occasional amendments to our $150 million syndicated revolving line of credit with Key Bank National Association, or our Revolving Line of Credit. These loan closing costs are also amortized over the lives of the respective loans and the Revolving Line of Credit, and this non-cash amortization expense is an addition to Core FFO in the calculation of AFFO. Neither we nor the Operating Partnership have any recourse liability in connection with any of the mortgage loans, nor do we have any cross-collateralization arrangements with respect to the assets securing the mortgage loans, other than security interests in 49% of the equity interests of the subsidiaries owning such assets, granted in connection with our Revolving Line of Credit, which provides for full recourse liability. At March 31, 2017, aggregate unamortized loan costs were approximately $25.7 million, which will be amortized over a weighted average remaining loan life of approximately 7.9 years.
  • We receive loan fees in conjunction with the origination of certain real estate loan investments. These fees are then recognized as revenue over the lives of the applicable loans as adjustments of yield using the effective interest method.  The total fees received in excess of amortization income, after the payment of acquisition fees to our Manager are additive adjustments in the calculation of AFFO. Correspondingly, the non-cash income recognized under the effective interest method is a deduction in the calculation of AFFO. We also accrue over the lives of certain loans additional interest amounts that become due to us at the time of repayment of the loan or refinancing of the property, or when the property is sold to a third party. This non-cash income is deducted from Core FFO in the calculation of AFFO.
  • The Company records deferred interest revenue on certain of its real estate loans. These adjustments reflect the receipt during the periods presented of interest income which was earned and accrued prior to those periods presented on various real estate loans.
  • This adjustment reflects straight-line rent adjustments and the reversal of the non-cash amortization of below-market and above-market lease intangibles, which were recognized in conjunction with the Company's acquisitions and which are amortized over the estimated average remaining lease terms from the acquisition date for multifamily communities and over the remaining lease terms for grocery-anchored shopping center assets. At March 31, 2017, the balance of unamortized below-market lease intangibles was approximately $28.7 million, which will be recognized over a weighted average remaining lease period of approximately 9.3 years.
  • We deduct from Core FFO normally recurring capital expenditures that are necessary to maintain our assets' revenue streams in the calculation of AFFO. No adjustment is made in the calculation of AFFO for nonrecurring capital expenditures, which totaled $1,853,419 and $1,593,847 for the three-month periods ended March 31, 2017 and 2016, respectively. This adjustment also deducts from Core FFO capitalized amounts for third party costs during the period to originate or renew leases in our grocery-anchored shopping centers.
  • See Definitions of Non-GAAP Measures beginning on page S-14.

     

     

    Preferred Apartment Communities, Inc.


    Consolidated Balance Sheets


    (Unaudited)






    March 31, 2017


    December 31, 2016


    Assets






    Real estate





    Land


    $

    307,665,224



    $

    299,547,501



    Building and improvements

    1,590,022,871



    1,513,293,760


    (1)

    Tenant improvements

    30,906,412



    23,642,361


    (1)

    Furniture, fixtures, and equipment

    143,692,656



    126,357,742



    Construction in progress

    5,539,735



    2,645,634



    Gross real estate

    2,077,826,898



    1,965,486,998



    Less: accumulated depreciation

    (110,332,373)



    (103,814,894)



    Net real estate

    1,967,494,525



    1,861,672,104



    Real estate loan investments, net of deferred fee income

    195,348,980



    201,855,604



    Real estate loan investments to related parties, net

    144,077,171



    130,905,464



    Total real estate and real estate loan investments, net

    2,306,920,676



    2,194,433,172









    Cash and cash equivalents

    13,365,130



    12,321,787



    Restricted cash

    53,448,631



    55,392,984



    Notes receivable

    16,787,881



    15,499,699



    Note receivable and revolving line of credit due from related party

    22,107,866



    22,115,976



    Accrued interest receivable on real estate loans

    23,440,710



    21,894,549



    Acquired intangible assets, net of amortization

    80,480,916



    79,156,400



    Deferred loan costs on Revolving Line of Credit, net of amortization

    1,927,264



    1,768,779



    Deferred offering costs

    3,881,476



    2,677,023



    Tenant receivables and other assets

    22,068,792



    15,572,233









    Total assets

    $

    2,544,429,342



    $

    2,420,832,602









    Liabilities and equity





    Liabilities





    Mortgage notes payable, principal amount

    $

    1,395,287,423



    $

    1,327,878,112



    Less: deferred loan costs, net of amortization

    (23,671,268)



    (22,007,641)



    Mortgage notes payable, net of deferred loan costs

    1,371,616,155



    1,305,870,471



    Revolving line of credit

    97,000,000



    127,500,000



    Term note payable

    11,000,000



    11,000,000



    Less: deferred loan costs, net of amortization

    (13,157)



    (40,095)



    Term note payable, net of deferred loan costs

    10,986,843



    10,959,905



    Real estate loan investment participation obligation

    18,295,509



    20,761,819



    Deferred revenue

    9,256,887





    Accounts payable and accrued expenses

    20,299,035



    20,814,910



    Accrued interest payable

    3,387,559



    3,541,640



    Dividends and partnership distributions payable

    10,859,650



    10,159,629



    Acquired below market lease intangibles, net of amortization

    28,694,320



    29,774,033



    Security deposits and other liabilities

    6,772,416



    6,189,033



    Total liabilities

    1,577,168,374



    1,535,571,440









    Commitments and contingencies











    Equity






    Stockholder's equity





    Series A Redeemable Preferred Stock, $0.01 par value per share; 3,050,000





    shares authorized; 1,001,572 and 924,855 shares issued; 987,329 and 914,422





    shares outstanding at March 31, 2017 and December 31, 2016, respectively

    9,873



    9,144



    Series M Redeemable Preferred Stock, $0.01 par value per share; 500,000





    shares authorized; 1,635 and 0 shares issued and outstanding







    at March 31, 2017 and December 31, 2016, respectively

    16





    Common Stock, $0.01 par value per share; 400,066,666 shares authorized;





    27,185,373 and 26,498,192 shares issued and outstanding at







    March 31, 2017 and December 31, 2016, respectively

    271,854



    264,982



    Additional paid-in capital

    960,681,007



    906,737,470



    Accumulated earnings (deficit)

    5,830,771



    (23,231,643)



    Total stockholders' equity

    966,793,521



    883,779,953



    Non-controlling interest

    467,447



    1,481,209



    Total equity

    967,260,968



    885,261,162









    Total liabilities and equity

    $

    2,544,429,342



    $

    2,420,832,602



    (1) In the Company's Annual Report on Form 10-K for the year ended December 31, 2016, the Company reported an amount of tenant improvements on its acquisition of the Three Ravinia office building that should have been classified as building and improvements. Adjusted amounts are shown here.

     

     

    Preferred Apartment Communities, Inc.

    Consolidated Statements of Cash Flows

    (Unaudited)




    Three months ended March 31,



    2017


    2016

    Operating activities:





    Net income (loss )


    $

    30,061,480



    $

    (3,389,490)


    Reconciliation of net income (loss) to net cash provided by operating activities:




    Depreciation expense


    18,287,611



    11,203,056


    Amortization expense


    6,538,578



    4,143,670


    Amortization of above and below market leases

    (797,582)



    (265,410)


    Deferred fee income amortization

    (284,064)



    (264,197)


    Deferred loan cost amortization

    1,180,186



    691,207


    (Increase) in accrued interest income on real estate loans

    (1,546,162)



    1,075,458


    Equity compensation to executives, directors and consultants

    873,102



    610,425


    Other


    186,912



    (4,616)


    Gain on sale of real estate


    (30,724,060)




    Changes in operating assets and liabilities:




    (Increase) in tenant receivables and other assets

    (1,965,423)



    (86,020)


    (Increase) in tenant lease incentives

    (2,912,500)




    Increase in accounts payable and accrued expenses

    (716,461)



    (1,267,380)


    Increase in accrued interest payable

    (63,808)



    721,170


    Increase in prepaid rents

    150,096



    113,055


    Increase in security deposits and other liabilities

    8,686



    109,187


    Net cash provided by operating activities

    18,276,591



    13,390,115







    Investing activities:





    Investment in real estate loans


    (16,271,909)



    (56,970,287)


    Repayments of real estate loans


    9,866,000



    27,695,229


    Notes receivable issued


    (1,263,292)



    (3,870,191)


    Notes receivable repaid




    9,505,081


    Note receivable issued to and draws on line of credit by related party

    (7,650,000)



    (12,382,910)


    Repayments of line of credit by related party

    7,553,568



    5,508,066


    Origination fees received on real estate loans



    1,403,422


    Origination fees paid on real estate loans



    (701,369)


    Acquisition of properties


    (138,467,592)



    (220,850,440)


    Disposition of properties, net


    77,793,170




    Additions to real estate assets - improvements

    (3,680,079)



    (1,461,711)


    Deposits paid on acquisitions


    (1,837,695)



    (2,644,056)


    Decrease in restricted cash

    4,449,837



    1,808,375


    Net cash used in investing activities

    (69,507,992)



    (252,960,791)







    Financing activities:





    Proceeds from mortgage notes payable

    104,300,000



    151,640,000


    Payment for mortgage extinguishment

    (67,140,689)



    (2,185,191)


    Payments for deposits and other mortgage loan costs

    (3,398,718)



    (3,716,469)


    Proceeds from real estate loan participants

    81,632



    67,066


    Payments to real estate loan participants

    (2,466,500)




    Proceeds from lines of credit


    37,500,000



    87,500,000


    Payments on lines of credit


    (68,000,000)



    (105,000,000)


    Proceeds from term loan




    35,000,000


    Repayment of the term loan




    (5,000,000)


    Proceeds from sales of Units, net of offering costs and redemptions

    68,986,692



    90,090,574


    Proceeds from sales of Common Stock

    186,119




    Proceeds from exercises of warrants

    4,248,574



    5,548,468


    Common stock dividends paid


    (5,740,616)



    (4,314,999)


    Preferred stock dividends paid


    (13,960,568)



    (7,391,620)


    Distributions to non-controlling interests

    (194,957)



    (53,241)


    Payments for deferred offering costs

    (2,126,225)



    (350,012)


    Net cash provided by financing activities

    52,274,744



    241,834,576






    Net increase (decrease) in cash and cash equivalents

    1,043,343



    2,263,900


    Cash and cash equivalents, beginning of year

    12,321,787



    2,439,605


    Cash and cash equivalents, end of year

    $

    13,365,130



    $

    4,703,505


     

    Real Estate Loan Investments

    The following table presents our portfolio of real estate loan investments. The loan balance column lists the drawn amount of each loan as of March 31, 2017. We hold options, but not obligations, to purchase certain of the properties which are partially financed by our real estate loan investments. The option purchase prices are negotiated at the time of the loan closing and are to be calculated based upon market cap rates at the time of exercise of the purchase option, less a discount ranging from between 15 and 60 basis points, depending on the loan.




    Total units
    upon


    Loan balance at
    March 31,


    Total loan


    Purchase option window

    Project/Property

    Location


    completion (1)


    2017 (2)


     commitments


    Begin


    End













    Multifamily communities:










    Encore

    Atlanta, GA


    340



    $

    10,958,200



    $

    10,958,200



    1/8/2018


    5/8/2018

    Encore Capital

    Atlanta, GA




    6,933,429



    9,758,200



    N/A


    N/A

    Palisades

    Northern VA


    304



    16,541,073



    17,270,000



    3/1/2018


    7/31/2018

    Fusion

    Irvine, CA


    280



    50,514,711



    59,052,583



    1/1/2018


    4/1/2018

    Green Park

    Atlanta, GA


    310



    13,464,372



    13,464,372



    11/1/2017


    2/28/2018

    Summit Crossing III

    Atlanta, GA


    172



    7,246,400



    7,246,400



    8/1/2017


    11/30/2017

    Overture

    Tampa, FL


    180



    6,254,823



    6,920,000



    1/1/2018


    5/1/2018

    Aldridge at Town Village

    Atlanta, GA


    300



    10,884,275



    10,975,000



    11/1/2017


    2/28/2018

    Bishop Street

    Atlanta, GA


    232



    11,383,876



    12,693,457



    10/1/2018


    12/31/2018

    Hidden River

    Tampa, FL


    300



    4,734,960



    4,734,960



    9/1/2018


    12/31/2018

    Hidden River Capital

    Tampa, FL




    4,725,266



    5,380,000



    N/A


    N/A

    CityPark II

    Charlotte, NC


    200



    3,364,800



    3,364,800



    5/1/2018


    8/31/2018

    CityPark II Capital

    Charlotte, NC




    3,396,856



    3,916,000



    N/A


    N/A

    Park 35 on Clairmont

    Birmingham, AL


    271



    20,219,632



    21,060,160



    S + 90 days (3)


    S + 150 days (3)

    Fort Myers

    Fort Myers, FL


    224



    3,765,396



    4,000,000



    N/A


    N/A

    Wiregrass

    Tampa, FL


    392



    5,253,571



    14,975,853



    S + 90 days (3)


    S + 150 days (3)

    Wiregrass Capital

    Tampa, FL




    3,338,073



    3,744,147



    N/A


    N/A

    360 Forsyth

    Atlanta, GA


    356



    2,622,520



    3,225,000



    N/A


    N/A













    Student housing properties:












    Haven West

    Atlanta, GA


    160



    6,784,167



    6,940,795



    N/A


    N/A

    Haven 12

    Starkville, MS


    152



    5,815,849



    6,116,384



    9/1/2017


    11/30/2017

    Stadium Village

    Atlanta, GA


    198



    13,329,868



    13,424,995



    9/1/2017


    11/30/2017

    18 Nineteen

    Lubbock, TX


    217



    15,584,017



    15,598,352



    10/1/2017


    12/31/2017

    Haven South

    Waco, TX


    250



    15,418,199



    15,455,668



    10/1/2017


    12/31/2017

    Haven46

    Tampa, FL


    158



    9,369,251



    9,819,662



    11/1/2018


    1/31/2019

    Haven Northgate

    College Station, TX


    427



    53,811,320



    64,678,549



    10/1/2018


    12/31/2018

    Lubbock II

    Lubbock, TX


    140



    8,967,201



    9,357,171



    11/1/2018


    1/31/2019

    Haven Charlotte

    Charlotte, NC


    332



    196,763



    19,581,593



    12/1/2019


    2/28/2020

    Haven Charlotte Member

    Charlotte, NC




    7,240,278



    8,201,170



    N/A


    N/A













    New Market Properties:












    Dawson Marketplace

    Atlanta, GA




    12,857,005



    12,857,005



    12/16/2017


    12/15/2018













    Other:












    Crescent Avenue

    Atlanta, GA




    6,000,000



    6,000,000



    N/A


    N/A
















    5,895



    340,976,151



    $

    400,770,476






    Unamortized loan origination fees




    (1,550,000)








    Carrying amount





    $

    339,426,151




















    (1) We evaluate each project individually and we make no assurance that we will acquire any of the underlying properties from our real estate loan investment portfolio.

    (2) Loan balances presented are principal amounts due.

    (3) The option period window begins and ends at the number of days indicated beyond the achievement of a 93% stabilization rate by the underlying property.

     

    Multifamily Communities









    Three months ended
    March 31, 2017


    Property


    Location


    Number
    of units


    Average unit
    size (sq. ft.)


    Average
    physical
    occupancy


    Average
    rent per
    unit














    Lake Cameron


    Raleigh, NC


    328



    940



    94.8

    %


    $

    951



    McNeil Ranch


    Austin, TX


    192



    1,071



    92.7

    %


    $

    1,242



    Avenues at Cypress


    Houston, TX


    240



    1,166



    94.8

    %


    $

    1,388



    Avenues at Northpointe


    Houston, TX


    280



    1,154



    93.5

    %


    $

    1,310



    Stoneridge Farms at the Hunt Club


    Nashville, TN


    364



    1,153



    92.2

    %


    $

    1,058



    Vineyards


    Houston, TX


    369



    1,122



    91.7

    %


    $

    1,119



    Aster at Lely Resort


    Naples, FL


    308



    979



    94.2

    %


    $

    1,380



    Venue at Lakewood Ranch


    Sarasota, FL


    237



    1,001



    95.3

    %


    $

    1,556



    Citi Lakes


    Orlando, FL


    346



    984



    92.2

    %


    $

    1,333



    Lenox Portfolio


    Nashville, TN


    474



    886



    96.6

    %


    $

    1,170















    Total/Avg PAC Same Store




    3,138





    94

    %
















    Stone Rise


    Philadelphia, PA


    216



    1,079



    93.6

    %


    $

    1,438



    Enclave at Vista Ridge


    Dallas, TX


    300



    1,079



    94.4

    %


    $

    1,164



    Summit Crossing


    Atlanta, GA


    485



    1,053



    96.0

    %


    $

    1,109



    CityPark View


    Charlotte, NC


    284



    948





    $

    1,078



    Avenues at Creekside


    San Antonio, TX


    395



    974





    $

    1,114



    Stone Creek


    Houston, TX


    246



    852



    94.7

    %


    $

    1,026



    Overton Rise


    Atlanta, GA


    294



    1,018



    93.6

    %


    $

    1,433



    Crosstown Walk


    Tampa, FL


    342



    980





    $

    1,208



    525 Avalon Park


    Orlando, FL


    487



    1,394





    $

    1,316



    Sorrel


    Jacksonville, FL


    290



    1,048



    94.0

    %


    $

    1,219



    Retreat at Greystone


    Birmingham, AL


    312



    1,100





    n/a



    Broadstone at Citrus Village


    Tampa, FL


    296



    980





    n/a



    Founders Village


    Williamsburg, VA


    247



    1,070





    n/a















    Value-add project:












    Village at Baldwin Park


    Orlando, FL


    528



    1,069





    $

    1,490



















    4,722





















    Joint venture:












    City Vista


    Pittsburgh, PA


    272



    1,023





    $

    1,334















    Total PAC Non-Same Store




    4,994









    Stabilized occupancy








    94.1

    %

    (1)



    Student housing communities:










    Average
    rent per
    bed


    North by Northwest


    Tallahassee, FL


    219


    (2)

    1,137



    99.7

    %


    $

    715



    Regents on University


    Tempe, AZ


    225


    (2)

    1,296































    Total All PAC units




    8,576





















    (1) Excludes average occupancy for student housing communities.


    (2) North by Northwest has 679 beds and Regents on University has 640 beds.

     

    For the three-month period ended March 31, 2017, our average physical occupancy was 94.1%. We calculate average physical occupancy for quarterly periods as the average number of occupied units on the 20th day of each of the trailing four months from the reporting period end date. For the three-month period ended March 31, 2017, our average economic occupancy was 94%. We define average economic occupancy as market rent reduced by vacancy losses, expressed as a percentage. All of our multifamily properties are included in these calculations except for properties which are not yet stabilized (which we define as properties having first achieved 93% physical occupancy), properties which are owned for less than the entire reporting period and properties which are undergoing significant capital projects or are adding additional phases (Summit Crossing, Stone Creek, Village at Baldwin Park, 525 Avalon Park and CityPark View). We also exclude properties which are currently being marketed for sale (Stone Rise and Enclave at Vista Ridge).

    Capital Expenditures

    We regularly incur capital expenditures related to our owned properties. Capital expenditures may be nonrecurring and discretionary, as part of a strategic plan intended to increase a property's value and corresponding revenue-generating ability, or may be normally recurring and necessary to maintain the income streams and present value of a property. Certain capital expenditures may be budgeted and reserved for upon acquiring a property as initial expenditures necessary to bring a property up to our standards or to add features or amenities that we believe make the property a compelling value to prospective residents or retail tenants in its individual market. These budgeted nonrecurring capital expenditures in connection with an acquisition are funded from the capital source(s) for the acquisition and are not dependent upon subsequent property operating cash flows for funding.

    Excluded from these deductions are capital expenditures made in our office and retail portfolios (i) to lease space to "first generation" tenants (i.e. leasing capital for existing vacancies and known move-outs at the time of acquisition), (ii) to bring recently acquired properties up to our Class A ownership standards (and which amounts were underwritten into the total investment at the time of acquisition), (iii) property re-developments and repositionings, (iv) building improvements that are recoverable from future operating cost savings, and (v) capital incurred within 12 months prior to the disposition date for any properties sold. The addition of the "first generation" capital expenditures category has impacted the analysis of our retail-related tenant improvements and leasing costs, which were solely included under recurring capital expenditures in prior reporting periods.

    For the three-month period ended March 31, 2017, our capital expenditures were as follows:



    Nonrecurring capital expenditures


    Recurring capital
    expenditures





    Budgeted at
    acquisition


    Other


    Total



    Total












    Multifamily Communities:











    Summit Crossing


    $



    $



    $



    $

    27,066



    $

    27,066


    Stone Rise








    11,043



    11,043


    Ashford Park




    19,800



    19,800



    11,208



    31,008


    McNeil Ranch




    3,245



    3,245



    13,708



    16,953


    Lake Cameron




    35,000



    35,000



    50,414



    85,414


    Stoneridge Farms at the Hunt Club




    9,408



    9,408



    41,173



    50,581


    Vineyards




    3,798



    3,798



    45,140



    48,938


    Enclave




    14,983



    14,983



    49,385



    64,368


    Sandstone








    5,938



    5,938


    Cypress




    9,643



    9,643



    25,570



    35,213


    Northpointe




    6,383



    6,383



    30,693



    37,076


    Lakewood Ranch








    8,395



    8,395


    Aster at Lely








    12,404



    12,404


    CityPark View




    22,099



    22,099



    2,094



    24,193


    Avenues at Creekside








    32,470



    32,470


    Citilakes




    1,599



    1,599



    24,704



    26,303


    Stone Creek








    20,119



    20,119


    Lenox Portfolio


    175,974



    20,818



    196,792



    29,211



    226,003


    Village at Baldwin Park


    552,980





    552,980



    33,911



    586,891


    Crosstown Walk




    26,757



    26,757



    8,436



    35,193


    Overton Rise


    10,568



    10,000



    20,568



    13,621



    34,189


    525 Avalon Park








    58,152



    58,152


    City Vista




    9,634



    9,634



    2,645



    12,279


    Sorrel


    229,543





    229,543



    5,543



    235,086


    Citrus Village


    18,152





    18,152



    4,415



    22,567


    Retreat at Greystone


    10,500





    10,500





    10,500















    997,717



    193,167



    1,190,884



    567,458



    1,758,342














































    Capital expenditures, continued


    Nonrecurring/first generation capital expenditures


    Recurring / second
    generation capital
    expenditures





    Budgeted at
    acquisition


    Other


    Total



    Total

    Grocery-anchored shopping centers:











    Woodstock Crossing




    2,625



    2,625





    2,625


    Parkway Town Centre




    13,812



    13,812





    13,812


    Spring Hill Plaza








    17,522



    17,522


    Deltona Landings




    9,358



    9,358





    9,358


    Sweetgrass Corner








    116,942



    116,942


    Salem Cove








    16,687



    16,687


    Independence Square




    1,295



    1,295



    5,144



    6,439


    Summit Point




    3,346



    3,346





    3,346


    The Overlook at Hamilton Place








    5,700



    5,700


    Wade Green Village




    3,645



    3,645



    9,487



    13,132


    Anderson Central




    1,880



    1,880



    1,626



    3,506


    East Gate Shopping Center




    4,190



    4,190





    4,190


    Fairview Market




    9,290



    9,290



    7,041



    16,331


    Fury's Ferry




    43,420



    43,420



    19,466



    62,886


    Rosewood Shopping Center








    1,990



    1,990


    The Market at Victory Village








    2,800



    2,800


    Lakeland Plaza




    21,309



    21,309



    28,364



    49,673


    Cherokee Plaza




    16,270



    16,270



    14,327



    30,597


    Oak Park Village




    1,937



    1,937





    1,937


    Sandy Plains Exchange




    2,115



    2,115





    2,115


    University Palms








    2,076



    2,076


    Shoppes of Parkland




    49,070



    49,070



    6,763



    55,833


    Champions Village




    170,017



    170,017





    170,017

















    353,579



    353,579



    255,935



    609,514













    Student Housing:











    North by Northwest


    308,956





    308,956



    21,490



    330,446


    Regents on University








    1,032



    1,032













    Office Buildings:











    2nd Generation Leasing Capital











    2nd Generation Building Capital

































    Total


    $

    1,306,673



    $

    546,746



    $

    1,853,419



    $

    845,915



    $

    2,699,334


     

    Grocery-Anchored Shopping Center Portfolio

    As of March 31, 2017, our grocery-anchored shopping center portfolio consisted of the following properties:

    Property name

    Location


    Year built


    GLA (1)


    Percent
    leased


    Grocery anchor
    tenant











    Woodstock Crossing

     Atlanta, GA


    1994


    66,122



    92.6

    %


     Kroger

    Cherokee Plaza

     Atlanta, GA


    1958


    102,864



    100.0

    %


    Kroger

    Lakeland Plaza

     Atlanta, GA


    1990


    301,711



    95.2

    %


    Sprouts

    Powder Springs

     Atlanta, GA


    1999


    77,853



    92.8

    %


     Publix

    Royal Lakes Marketplace

     Atlanta, GA


    2008


    119,493



    84.4

    %


     Kroger

    Sandy Plains Exchange

     Atlanta, GA


    1997


    72,784



    93.2

    %


    Publix

    Summit Point

     Atlanta, GA


    2004


    111,970



    81.5

    %


     Publix

    Thompson Bridge Commons

     Atlanta, GA


    2001


    92,587



    97.3

    %


    Kroger

    Wade Green Village

     Atlanta, GA


    1993


    74,978



    89.7

    %


     Publix

    East Gate Shopping Center

     Augusta, GA


    1995


    75,716



    89.5

    %


     Publix

    Fury's Ferry

     Augusta, GA


    1996


    70,458



    100.0

    %


     Publix

    Parkway Centre

     Columbus, GA


    1999


    53,088



    97.4

    %


     Publix

    Spring Hill Plaza

     Nashville, TN


    2005


    61,570



    100.0

    %


     Publix

    Parkway Town Centre

     Nashville, TN


    2005


    65,587



    100.0

    %


     Publix

    Salem Cove

     Nashville, TN


    2010


    62,356



    97.8

    %


     Publix

    The Market at Victory Village

     Nashville, TN


    2007


    71,300



    98.5

    %


     Publix

    The Overlook at Hamilton Place

     Chattanooga, TN


    1992


    213,095



    93.6

    %


     The Fresh Market

    Shoppes of Parkland

     Miami-Ft. Lauderdale, FL


    2000


    145,720



    98.3

    %


    BJ's Wholesale Club

    Barclay Crossing

     Tampa, FL


    1998


    54,958



    100.0

    %


     Publix

    Deltona Landings

     Orlando, FL


    1999


    59,966



    100.0

    %


     Publix

    University Palms

     Orlando, FL


    1993


    99,172



    98.4

    %


    Publix

    Champions Village

     Houston, TX


    1973


    383,093



    78.9

    %


    Randalls

    Kingwood Glen

     Houston, TX


    1998


    103,397



    100.0

    %


     Kroger

    Independence Square

     Dallas, TX


    1977


    140,218



    88.7

    %


     Tom Thumb

    Oak Park Village

     San Antonio, TX


    1970


    64,287



    100.0

    %


    H.E.B.

    Sweetgrass Corner

     Charleston, SC


    1999


    89,124



    98.6

    %


     Bi-Lo

    Anderson Central

     Greenville Spartanburg, SC


    1999


    223,211



    97.1

    %


     Walmart

    Fairview Market

     Greenville Spartanburg, SC


    1998


    53,888



    97.4

    %


     Publix

    Rosewood Shopping Center

     Columbia, SC


    2002


    36,887



    90.2

    %


     Publix

    Heritage Station

     Raleigh, NC


    2004


    72,946



    100.0

    %


    Harris Teeter

    Southgate Village

     Birmingham, AL


    1988


    75,092



    100.0

    %


     Publix
















    3,295,491



    93.4

    %




    (1) Gross leasable area, or GLA, represents the total amount of property square footage that can be leased to tenants.

     

    As of March 31, 2017, our grocery-anchored shopping center portfolio was 93.4% leased. We define percent leased as the percentage of gross leasable area that is leased, including noncancelable lease agreements that have been signed which have not yet commenced.

    Details regarding lease expirations (assuming no exercises of tenant renewal options) within our grocery-anchored shopping center portfolio as of March 31, 2017 were:


    Total grocery-anchored shopping center portfolio


    Number of leases


    Leased GLA


    Percent of leased
    GLA







    Month to month

    9


    23,901



    0.8

    %

    2017

    52


    104,616



    3.4

    %

    2018

    89


    338,808



    11.0

    %

    2019

    77


    639,376



    20.8

    %

    2020

    69


    386,862



    12.6

    %

    2021

    67


    340,938



    11.1

    %

    2022

    36


    159,966



    5.2

    %

    2023

    6


    23,839



    0.8

    %

    2024

    14


    317,813



    10.3

    %

    2025

    14


    212,072



    6.9

    %

    2026

    5


    70,661



    2.3

    %

    2027+

    18


    458,179



    14.8

    %








    456


    3,077,031



    100.0

    %

     

    The Company's Quarterly Report on Form 10-Q for the first quarter 2017 will present statements of operations by reportable segment within the Results of Operations section of Management's Discussion and Analysis of Financial Condition and Results of Operations. Included in this disclosure will be revenues and specifically identifiable expenses of New Market Properties, LLC.

    Office Building Portfolio

    As of March 31, 2017, our office building portfolio consisted of the following properties:

    Property Name


    Location


    GLA


    Percent leased

    Three Ravinia


    Atlanta, GA


    813,746



    98.4

    %

    Brookwood


    Birmingham, AL


    169,489



    100.0

    %

    Galleria 75


    Atlanta, GA


    110,597



    88.0

    %





    1,093,832



    97.6

    %

    The Company's office building portfolio includes the following significant tenants:




    Square footage


    Percentage of
    total SF


    Annual base rent

    InterContinental Hotels Group

    491,408



    44.9

    %


    $

    11,055,116


    State Farm Mutual Automobile Insurance Company

    183,168



    16.7

    %


    $

    3,205,579


    Access Insurance Holdings Inc

    77,518



    7.1

    %


    $

    1,042,629


    Southern Natural Gas Company

    63,113



    5.8

    %


    $

    2,040,303


    Surgical Care Affiliates

    47,870



    4.4

    %


    $

    1,381,249





    863,077



    78.9

    %











    Total office square footage

    1,093,832






     

    The Company's leased square footage of its office building portfolio expires according to the following schedule:

    Office Building portfolio





    Percent of

    Year of lease
    expiration


    Rentable square


    rented


    feet


    square feet

    2017


    40,098



    3.8

    %

    2018


    26,740



    2.6

    %

    2019


    13,044



    1.2

    %

    2020


    91,615



    8.7

    %

    2021


    215,742



    20.5

    %

    2022


    7,030



    0.7

    %

    2023


    34,441



    3.3

    %

    2024


    19,147



    1.8

    %

    2025


    47,870



    4.6

    %

    2026




    %

    2027+


    554,521



    52.8

    %



    1,050,248



    100.00

    %

     

    Multifamily Same Store Financial Data

    The following chart presents same store operating results for the Company's multifamily communities that have been owned for at least 15 full months, enabling comparisons of the current year reporting period to the prior year comparative period. The Company excludes the same store operating results of properties for which construction of adjacent phases have commenced (the Company holds real estate loans partially supporting additional phases of the CityPark View and Summit Crossing multifamily communities, which are excluded as well).  For the periods presented, same store operating results consist of the operating results of the following multifamily communities:

    Stoneridge Farms at Hunt Club


    Lake Cameron

    Vineyards


    Aster at Lely

    McNeil Ranch


    Venue at Lakewood Ranch

    Avenues at Cypress


    Lenox Portfolio

    Avenues at Northpointe


    Citi Lakes

    Same store net operating income is a non-GAAP measure that is most directly comparable to net income (loss), with a reconciliation following below.

    Same Store Net Operating Income












    Three months ended:







    3/31/2017


    3/31/16


    $ change


    % change

    Revenues:









    Rental revenues


    $

    11,049,371



    $

    10,897,845



    $

    151,526



    1.4

    %

    Other property revenues


    1,158,547



    1,137,611



    20,936



    1.8

    %

    Total revenues


    12,207,918



    12,035,456



    172,462



    1.4

    %










    Operating expenses:









    Property operating and maintenance


    1,560,491



    1,599,207



    (38,716)



    (2.4)

    %

    Payroll


    1,065,204



    1,070,668



    (5,464)



    (0.5)

    %

    Property management fees


    485,923



    482,228



    3,695



    0.8

    %

    Real estate taxes


    2,019,758



    2,149,716



    (129,958)



    (6.0)

    %

    Other


    554,513



    522,879



    31,634



    6.0

    %

    Total operating expenses


    5,685,889



    5,824,698



    (138,809)



    (2.4)

    %










    Same store net operating income


    $

    6,522,029



    $

    6,210,758



    $

    311,271



    5.0

    %

     

     

    Reconciliation of Same Store Net Operating Income (NOI) to Net Income (Loss)








    Three months ended:



    3/31/2017


    3/31/16






    Same store net operating income


    $

    6,522,029



    $

    6,210,758


    Add:





    Non-same-store property revenues


    41,591,714



    19,980,227


    Less:





    Non-same-store property operating expenses

    15,625,379



    8,254,922







    Property net operating income


    32,488,364



    17,936,063


    Add:





    Interest revenue on notes receivable


    7,947,811



    6,942,159


    Interest revenue on related party notes receivable


    4,813,892



    2,777,940


    Less:





    Equity stock compensation


    873,102



    610,425


    Depreciation and amortization


    24,826,189



    15,346,726


    Interest expense


    15,008,703



    8,894,830


    Acquisition costs


    9,002



    2,763,585


    Management fees


    4,512,514



    2,766,086


    Insurance, professional fees and other

    858,219



    933,601


    Gain on sale of real estate


    30,724,060




    Contingent asset management and general and administrative expense fees


    (175,082)



    (269,601)







    Net income (loss)


    $

    30,061,480



    $

    (3,389,490)


     

    Definitions of Non-GAAP Measures

    Funds From Operations Attributable to Common Stockholders and Unitholders ("FFO")

    Analysts, managers and investors make certain adjustments to reported net income amounts under U.S. GAAP in order to better assess these vehicles' operating results. FFO is one of the most commonly utilized Non-GAAP measures currently in practice. In its 2002 "White Paper on Funds From Operations," which was most recently revised in 2012, the National Association of Real Estate Investment Trusts, or NAREIT, standardized the definition of how Net income/loss should be adjusted to arrive at FFO, in the interests of uniformity and comparability.

    The NAREIT definition of FFO (and the one reported by the Company) is:

    Net income/loss:

    • excluding impairment charges on and gains/losses from sales of depreciable property;
    • plus depreciation and amortization of real estate assets and deferred leasing costs; and
    • after adjustments for the Company's proportionate share of unconsolidated partnerships and joint ventures. 

    Not all companies necessarily utilize the standardized NAREIT definition of FFO, so caution should be taken in comparing the Company's reported FFO results to those of other companies. The Company's FFO results are comparable to the FFO results of other companies that follow the NAREIT definition of FFO and report these figures on that basis. The Company believes FFO is useful to investors as a supplemental gauge of our operating results.  FFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders.

    Core Funds From Operations Attributable to Common Stockholders and Unitholders ("Core FFO")

    Core FFO makes certain adjustments to FFO, which are either not likely to occur on a regular basis or are otherwise not representative of the Company's ongoing operating performance. For example, the Company incurs substantial costs related to property acquisitions, which, prior to 2017, were required to be recognized as expenses when they were incurred. The Company added back any such acquisition and pursuit costs, including costs incurred in connection with obtaining short term debt financing for acquisitions and beginning January 1, 2016, amortization of loan coordination fees to FFO in its calculation of Core FFO since such costs are not representative of our operating results. The Company also adds back any costs incurred related to the extension of our management agreement with our Manager, realized losses on debt extinguishment and any non-cash dividends in this calculation. Core FFO figures reported by us may not be comparable to those Core FFO figures reported by other companies.

    We utilize Core FFO as a measure of the operating performance of our portfolio of real estate assets.  We believe Core FFO is useful to investors as a supplemental gauge of our operating performance and is useful in comparing our operating performance with other real estate companies that are not as involved in ongoing acquisition activities. Core FFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders.

    Adjusted Funds From Operations Attributable to Common Stockholders and Unitholders ("AFFO")

    AFFO makes further adjustments to Core FFO results in order to arrive at a more refined measure of operating and financial performance. There is no industry standard definition of AFFO and practice is divergent across the industry. The Company calculates AFFO as:

    Core FFO, plus:

    • non-cash equity compensation to directors and executives;
    • amortization of loan closing costs, excluding costs incurred in connection with obtaining short term financing related to acquisitions;
    • depreciation and amortization of non-real estate assets;
    • net loan fees received; and
    • accrued interest income received;

    Less:

    • non-cash loan interest income;
    • cash paid for pursuit costs on abandoned acquisitions;
    • cash paid for loan closing costs;
    • amortization of acquired real estate intangible liabilities; and
    • normally-recurring capital expenditures and capitalized retail direct leasing costs.

    AFFO figures reported by us may not be comparable to those AFFO figures reported by other companies.  We utilize AFFO as another measure of the operating performance of our portfolio of real estate assets.  We believe AFFO is useful to investors as a supplemental gauge of our operating performance and is useful in comparing our operating performance with other real estate companies.  AFFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders.  FFO, Core FFO, and AFFO are not considered measures of liquidity and are not alternatives to measures calculated under GAAP.

    Same Store Net Operating Income (NOI)

    The Company uses same store net operating income as an operational metric for properties the Company has owned for at least 15 full months, enabling comparisons of those properties' operating results between the current reporting period and the prior year comparative period. The Company defines net operating income as rental and other property revenues, less total property and maintenance expenses, property management fees, real estate taxes, general and administrative expenses, and property insurance. The Company believes that net operating income is an important supplemental measure of operating performance for REITs because it provides measures of core operations, rather than factoring in depreciation and amortization, financing costs, acquisition costs, and other corporate expenses. Net operating income is a widely utilized measure of comparative operating performance in the REIT industry, but is not a substitute for the most comparable GAAP-compliant measure, net income/loss.

    About Preferred Apartment Communities, Inc.         

    Preferred Apartment Communities, Inc. (NYSE: APTS), or the Company, is a Maryland corporation formed primarily to acquire and operate multifamily properties in select targeted markets throughout the United States. As part of our business strategy, we may enter into forward purchase contracts or purchase options for to-be-built multifamily communities and we may make real estate related loans, provide deposit arrangements, or provide performance assurances, as may be necessary or appropriate, in connection with the construction of multifamily communities and other properties.  As a secondary strategy, we also may acquire or originate senior mortgage loans, subordinate loans or real estate loans secured by interests in multifamily properties, membership or partnership interests in multifamily properties and other multifamily related assets and invest a lesser portion of our assets in other real estate related investments, including other income-producing property types, senior mortgage loans, subordinate loans or real estate loans secured by interests in other income-producing property types, or membership or partnership interests in other income-producing property types as determined by Preferred Apartment Advisors, LLC, or our Manager, as appropriate for us. At March 31, 2017, the Company was the approximate 96.8% owner of Preferred Apartment Communities Operating Partnership, L.P., or the Operating Partnership. We elected to be taxed as a real estate investment trust under the Internal Revenue Code of 1986, as amended, commencing with our tax year ended December 31, 2011.

    To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/preferred-apartment-communities-inc-reports-results-for-first-quarter-2017-300448457.html

    SOURCE Preferred Apartment Communities, Inc.

    Nachrichten zu Preferred Apartment Communities Incmehr Nachrichten

    Keine Nachrichten verfügbar.

    Analysen zu Preferred Apartment Communities Incmehr Analysen

    Eintrag hinzufügen
    Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
    Es ist ein Fehler aufgetreten!