DENVER--(BUSINESS WIRE)--UDR, Inc. (NYSE:UDR):
Fourth Quarter 2013 Highlights:
- Funds from Operations (“FFO”) per share was $0.36, FFO as Adjusted per share was $0.35, and AFFO per share was $0.30.
- Year-over-year same-store revenue and net operating income (“NOI”) growth for the quarter were 4.5 percent and 5.4 percent, respectively.
- Completed three development communities containing 1,122 homes at an estimated aggregate pro rata cost of $275 million. The communities are located in Huntington Beach, CA, San Diego, CA and Addison, TX.
- Sold $132 million of non-core communities. Exited the Sacramento market.
- Announced the formation of a $318 million, 51%/49% development partnership with MetLife in San Francisco and a participating debt financing arrangement for a $108 million development in Denver.
Full-Year 2013 Highlights:
- FFO, FFO as Adjusted and AFFO per share were $1.44, $1.39 and $1.23, respectively.
- Same-store revenue and NOI growth were 4.9 percent and 6.0 percent, respectively.
- Completed four development communities containing 1,377 homes at an estimated aggregate pro rata cost of $400 million. The communities are located in Huntington Beach, CA, San Diego, CA, Addison, TX and Washington, D.C.
- Expanded the MetLife relationship with the formation of a 50%/50% partnership for a portion of the Company’s Vitruvian Park® master plan community in Addison, TX in addition to the previously mentioned development partnership in San Francisco.
- Declared dividend per share increased to $0.94 (+7% year-over-year).
| Q4 2013 | Q4 2012 | FY 2013 | FY 2012 | |||||||||
| FFO per share | $0.36 | $0.30 | $1.44 | $1.40 | ||||||||
| Gain on sale of TRS property/marketable securities | (0.010) | - | (0.010) | (0.031) | ||||||||
| Hurricane-related (recoveries)/charges, net | - | 0.035 | (0.037) | 0.037 | ||||||||
| Reversal of deferred tax valuation allowance | - | 0.005 | - | (0.085) | ||||||||
| Other | - | 0.004 | - | 0.024 | ||||||||
| FFO as Adjusted per share | $0.35 | $0.35 | $1.39 | $1.35 | ||||||||
| Recurring capital expenditures | (0.044) | (0.036) | (0.162) | (0.167) | ||||||||
| AFFO per share | $0.30 | $0.31 | $1.23 | $1.18 |
|
A reconciliation of FFO, FFO as Adjusted and AFFO to GAAP Net Income attributable to UDR, Inc. can be found on Attachment 2 of the Company’s fourth quarter Supplemental Financial Information. |
Operations
Same-store NOI increased 5.4 percent year-over-year in the fourth quarter of 2013 while same-store revenue increased 4.5 percent during the same period. Same-store physical occupancy was 96.2 percent as compared to 95.9 percent in the prior year period. Same-store expenses increased 2.4 percent driven by an increase in personnel, administrative, marketing and insurance costs. The annualized rate of turnover decreased 220 basis points to 45.7 percent.
|
Summary of Same-Store Results Fourth Quarter 2013 versus Fourth Quarter 2012 |
||||||||||||
| Region |
Revenue |
Expense |
NOI |
% of Same- |
Same-Store |
Number of |
||||||
| West | 5.7% | 4.1% | 6.3% | 39.7% | 95.8% | 12,111 | ||||||
| Mid-Atlantic | 2.1% | 2.9% | 1.8% | 26.0% | 96.0% | 9,578 | ||||||
| Southeast | 5.2% | (1.1)% | 8.6% | 17.4% | 96.7% | 9,515 | ||||||
| Northeast | 4.2% | 0.3% | 5.6% | 9.7% | 96.3% | 1,879 | ||||||
| Southwest | 5.9% | 4.3% | 7.0% | 7.2% | 96.6% | 3,998 | ||||||
| Total | 4.5% | 2.4% | 5.4% | 100.0% | 96.2% | 37,081 | ||||||
| (1) | Based on Q4 2013 NOI. | ||
| (2) | Average same-store occupancy for the quarter. | ||
| (3) | During the fourth quarter, 37,081 apartment homes, or approximately 90 percent of 41,250 total consolidated apartment homes (versus 52,949 apartment homes inclusive of joint ventures and development pipeline homes upon completion), were classified as same-store. The Company defines QTD same-store as all multifamily communities owned and stabilized for at least five consecutive quarters as of the beginning of the most recent quarter. | ||
Sequentially, the Company’s same-store NOI increased by 2.9 percent on revenue growth of 0.5 percent and a 4.8 percent decrease in expenses during the fourth quarter of 2013.
For the twelve months ended December 31, 2013, the Company’s same-store revenue increased 4.9 percent as compared to the prior year period while expenses increased 2.6 percent, resulting in a same-store NOI increase of 6.0 percent. Year-over-year occupancy increased by 20 basis points to 96.0 percent.
|
Summary of Same-Store Results Full-Year 2013 versus Full-Year 2012 |
||||||||||||
| Region |
Revenue |
Expense |
NOI |
% of Same- |
Same-Store |
Number of |
||||||
| West | 5.6% | 1.9% | 7.2% | 39.1% | 95.5% | 11,703 | ||||||
| Mid-Atlantic | 2.8% | 2.9% | 2.8% | 27.2% | 96.2% | 9,578 | ||||||
| Southeast | 5.2% | 2.9% | 6.5% | 17.8% | 96.3% | 9,515 | ||||||
| Northeast | 6.6% | 4.2% | 7.6% | 10.0% | 96.5% | 1,879 | ||||||
| Southwest | 6.5% | 2.8% | 9.0% | 5.9% | 96.5% | 3,115 | ||||||
| Total | 4.9% | 2.6% | 6.0% | 100.0% | 96.0% | 35,790 | ||||||
| (1) | Based on YTD 2013 NOI. | ||
| (2) | Average same-store occupancy for YTD 2013. | ||
| (3) | During the twelve months ended December 31, 2013, 35,790 apartment homes, or approximately 87 percent of 41,250 total consolidated apartment homes, were classified as same-store. The Company defines YTD same-store as all multifamily communities owned and stabilized for at least nine consecutive quarters as of the beginning of the most recent year. | ||
Development and Redevelopment Activity
In the fourth quarter, the Company completed three development communities containing 1,122 apartment homes in Huntington Beach, CA, San Diego, CA and Addison, TX. The Company’s share of the aggregated estimated cost of the communities totaled $275 million.
As of year-end 2013, the Company’s development pipeline totaled $1.2 billion, of which 64 percent had been funded. Of the remaining $970 million in development left to complete, $480 million is expected to be completed in 2014, $325 million in 2015 and the remainder in 2016.
During the fourth quarter, the Company completed the redevelopment of 155 homes at an aggregated cost of $16.5 million at its Rivergate and 27 Seventy Five Mesa Verde projects. The scope of the redevelopments at both projects changed in the quarter. The budget for our Rivergate project in Manhattan expanded due to the identification of further revenue generating opportunities, while we tabled for the foreseeable future additional home interior renovations at our 27 Seventy Five Mesa Verde project in Orange County due to lower than expected demand in that particular submarket.
Transactional Activity
On December 5, 2013, the Company announced the disposition of three non-core communities. The sales closed in mid-December for $132 million at a weighted average cap rate of 6.0 percent.
- The Company exited the non-core Sacramento market with the sale of two communities that averaged 31 years in age for total proceeds of $81.1 million.
- The Company disposed of its recently developed Lodge at Stoughton community for $51.0 million. The community was a 95%/5% joint venture with a third-party. At its 95 percent ownership interest, proceeds to the Company totaled approximately $48.5 million.
At the time of sale, the three dispositions’ weighted average occupancy and revenue per occupied home were 95.3 percent and $1,082, respectively. Additional details can be found in the Company’s press release issued on December 5, 2013 on its website at www.udr.com.
During the fourth quarter, the Company consolidated its 95%/5% development joint ventures 13th and Market in San Diego, CA and Domain College Park in Metro Washington, D.C. The consolidation was due to the Company becoming the managing partner of each of the joint ventures.
Following year-end, the Company,
- Acquired the land for the development of Pacific City, a 516 home community located in Huntington Beach, CA for $78 million. The site has immediate access to the Pacific Coast Highway and is only three blocks from the Huntington Beach pier.
- Sold its non-core Presidio at Rancho del Oro community located in North County San Diego for $48.7 million. The 27 year old property had average revenue per occupied home of $1,485 in the fourth quarter and was sold at a 5.4 percent cap rate.
Joint Venture/Partnership Investment Activity
As previously announced, the Company formed a 51%/49% development partnership with MetLife to construct a luxury, for-rent high-rise on its 399 Fremont land parcel in San Francisco. The building is projected to cost $318 million, include 447 homes and is located adjacent to the Company’s existing operating community, 388 Beale. The development broke ground in January 2014.
In addition, the Company entered into a participating debt financing arrangement with a third-party developer to fund the construction of a $108 million, 218 home luxury apartment community located in the Cherry Creek neighborhood of Denver. The Company will provide up to $92 million of financing for the project, has a substantial third-party equity cushion in front of its participating loan, is paid 6.5 percent interest on the outstanding loan balance and will receive 50 percent of any upside to cost at subsequent purchase of the community by the Company or sale to a third-party. The project broke ground in December 2013.
Additional details can be found in the Company’s press release issued on December 5, 2013 on its website at www.udr.com.
Balance Sheet
At December 31, 2013, the Company had $930 million in availability through a combination of cash and undrawn capacity on its credit facilities.
The Company’s total indebtedness at December 31, 2013 was $3.5 billion. The Company ended the year with fixed-rate debt representing 89 percent of its total debt, a total blended interest rate of 4.3 percent and a weighted average maturity of 4.4 years. The Company’s leverage was 39.2 percent versus 38.8 percent a year ago, net debt-to-EBITDA was 7.0 times, flat with a year ago, and fixed charge coverage was 3.1x versus 3.0x a year ago.
Dividend
As previously announced, the Company’s Board of Directors declared a regular quarterly dividend on its common stock for the fourth quarter of 2013 in the amount of $0.235 per share. The dividend was paid in cash on January 31, 2014 to UDR common stock shareholders of record as of January 10, 2014. The fourth quarter 2013 dividend represented the 165th consecutive quarterly dividend paid by the Company on its common stock.
In conjunction with this release, the Company declared a 2014 annualized dividend per share of $1.04, an 11 percent increase versus 2013.
Outlook
For the first quarter of 2014, the Company has established the following guidance ranges:
- FFO per share: $0.34 to $0.36
- FFO as Adjusted per share: $0.33 to $0.35
- AFFO per share: $0.30 to $0.32
For the full-year 2014, the Company has established the following guidance ranges:
- FFO per share: $1.47 to $1.53
- FFO as Adjusted per share: $1.47 to $1.53
- AFFO per share: $1.30 to $1.36
- Declared Dividend per share: $1.04
For the full-year 2014, the primary same-store growth assumptions are:
- Revenue: 3.50% to 4.25%
- Expense: 2.75% to 3.25%
- Net operating income: 3.75% to 5.00%
- Physical occupancy: 96.0%
Additional assumptions for the Company’s first quarter and full-year 2014 guidance can be found on Attachment 15 of the Company’s fourth quarter Supplemental Financial Information.
Supplemental Information
The Company offers Supplemental Financial Information that provides details on the financial position and operating results of the Company which is available on the Company's website at www.udr.com.
Conference Call and Webcast Information
UDR will host a webcast and conference call at 1:00 p.m. EST on February 4, 2014 to discuss fourth quarter and full-year results as well as an update to its Three-Year Strategic Plan. The webcast will be available on UDR's website at www.udr.com. To listen to a live broadcast, access the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.
To participate in the teleconference dial 800-762-8779 for domestic and 480-629-9645 for international and provide the following conference ID number: 4659587.
A replay of the conference call will be available through March 4, 2014, by dialing 800-406-7325 for domestic and 303-590-3030 for international and entering the confirmation number, 4659587, when prompted for the pass code.
A replay of the call will be available for 30 days on UDR's website at www.udr.com.
Full Text of the Earnings Report and Supplemental Data
Internet -- The full text of the earnings report and Supplemental Financial Information will be available on the Company’s website at www.udr.com.
Mail -- For those without Internet access, the fourth quarter 2013 earnings report and Supplemental Financial Information will be available by mail or fax, on request. To receive a copy, please call UDR Investor Relations at 720-348-7762.
|
Attachment 16(B) |
| UDR, Inc. |
| Definitions and Reconciliations |
| December 31, 2013 |
| (Unaudited) |
| Funds From Operations ("FFO"): The Company defines FFO as net income (computed in accordance with GAAP), excluding impairment write-downs of depreciable real estate or of investments in non-consolidated investees that are driven by measurable decreases in the fair value of depreciable real estate held by the investee, gains (or losses) from sales of depreciable property, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. This definition conforms with the National Association of Real Estate Investment Trust's definition issued in April 2002. In the computation of diluted FFO, OP units, unvested restricted stock, stock options, and the shares of Series E Cumulative Convertible Preferred Stock are dilutive; therefore, they are included in the diluted share count. |
| Activities of our taxable REIT subsidiary (TRS), RE3, include development and land entitlement. From time to time, we develop and subsequently sell a TRS property which results in a short-term use of funds that produces a profit that differs from the traditional long-term investment in real estate for REITs. We believe that the inclusion of these TRS gains in FFO is consistent with the standards established by NAREIT as the short-term investment is incidental to our main business. TRS gains on sales, net of taxes, are defined as net sales proceeds less a tax provision and the gross investment basis of the asset before accumulated depreciation. |
| Management considers FFO a useful metric for investors as the Company uses FFO in evaluating property acquisitions and its operating performance and believes that FFO should be considered along with, but not as an alternative to, net income and cash flow as a measure of the Company's activities in accordance with GAAP. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of funds available to fund our cash needs. A reconciliation from net income attributable to UDR, Inc. to FFO is provided on Attachment 2. |
| Held For Disposition Communities: The Company defines Held for Disposition Communities as those communities that were held for sale as of the end of the most recent quarter. |
| Interest Coverage Ratio: The Company defines Interest Coverage Ratio as net income, excluding the impact of interest expense, real estate depreciation and amortization of wholly owned and joint venture communities, other depreciation and amortization, noncontrolling interests, net gain on the sale of depreciable property, RE3 income tax, divided by total interest. |
| Management considers interest coverage ratio a useful metric for investors as it provides ratings agencies, investors and lending partners with a widely-used measure of the Company’s ability to service its debt obligations as well as compare leverage against that of its peer REITs. A reconciliation of the components that comprise interest coverage ratio is provided on Attachment 4(C) of the Company's quarterly supplemental disclosure. |
| Joint Venture Reconciliation at UDR's Weighted Average Pro-Rata Ownership Interest | ||||||||
| In thousands | 4Q 2013 | YTD 2013 | ||||||
| Income/(loss) from unconsolidated entities | $ | 5,666 | $ | (415 | ) | |||
| Management fee | 980 | 3,647 | ||||||
| Interest expense | 7,359 | 27,056 | ||||||
| Depreciation | 9,491 | 34,953 | ||||||
| General and administrative | 273 | 495 | ||||||
| Other income/expense | 328 | 781 | ||||||
| NOI from sold and newly consolidated properties | (621 | ) | (2,400 | ) | ||||
| Gain on sale | (8,331 | ) | (8,331 | ) | ||||
| Total Joint Venture NOI at UDR's Pro-Rata Ownership Interest | $ | 15,145 | $ | 55,786 | ||||
| JV Return on Equity ("ROE"): The Company defines JV ROE as the pro rata share of property NOI plus property and asset management fee revenue less interest expense, divided by the average of beginning and ending equity capital for the quarter. |
| Management considers ROE a useful metric for investors as it provides a widely used measure of how well the Company is investing its capital on a leveraged basis. |
| JV Return on Invested Capital ("ROIC"): The Company defines JV ROIC as the pro rata share of property NOI plus property and asset management fee revenue divided by the average of beginning and ending invested capital for the quarter. |
| Management considers ROIC a useful metric for investors as it provides a widely used measure of how well the Company is investing its capital on an unleveraged basis. |
| Net Debt to EBITDA: The Company defines net debt to EBITDA as total debt net of cash and cash equivalents divided by EBITDA. EBITDA is defined as net income, excluding the impact of interest expense, real estate depreciation and amortization of wholly owned and other joint venture communities, other depreciation and amortization, noncontrolling interests, net gain on the sale of depreciable property, and RE3 income tax. |
| Management considers net debt to EBITDA a useful metric for investors as it provides ratings agencies, investors and lending partners with a widely-used measure of the Company’s ability to service its debt obligations as well as compare leverage against that of its peer REITs. A reconciliation between net income and EBITDA is provided on Attachment 4(C) of the Company's quarterly supplemental disclosure. |
| Net Operating Income (“NOI”): The Company defines NOI as rental income less direct property rental expenses. Rental income represents gross market rent less adjustments for concessions, vacancy loss and bad debt. Rental expenses include real estate taxes, insurance, personnel, utilities, repairs and maintenance, administrative and marketing. Excluded from NOI is property management expense which is calculated as 2.75% of property revenue to cover the regional supervision and accounting costs related to consolidated property operations, and land rent. |
| Management considers NOI a useful metric for investors as it is a more meaningful representation of a community’s continuing operating performance than net income as it is prior to corporate-level expense allocations, general and administrative costs, capital structure and depreciation and amortization and is a widely used input, along with capitalization rates, in the determination of real estate valuations. A reconciliation from net income attributable to UDR, Inc. to NOI is provided below. |
| In thousands | 4Q 2013 | 3Q 2013 | 2Q 2013 | 1Q 2013 | 4Q 2012 | YTD 2013 | YTD 2012 | ||||||||||||||||||||||
| Net income/(loss) attributable to UDR, Inc. | $ | 36,700 | $ | 3,188 | $ | 5,192 | $ | (268 | ) | $ | (12,300 | ) | $ | 44,812 | $ | 212,177 | |||||||||||||
| Property management | 5,233 | 5,168 | 5,123 | 5,004 | 4,954 | 20,528 | 19,378 | ||||||||||||||||||||||
| Other operating expenses | 1,925 | 1,776 | 1,799 | 1,636 | 1,457 | 7,136 | 5,718 | ||||||||||||||||||||||
| Real estate depreciation and amortization | 88,301 | 83,738 | 84,595 | 82,898 | 82,917 | 339,532 | 341,926 | ||||||||||||||||||||||
| Interest expense | 33,360 | 30,939 | 30,803 | 30,981 | 30,660 | 126,083 | 138,792 | ||||||||||||||||||||||
| Hurricane-related (recoveries)/charges, net | - | (6,460 | ) | (2,772 | ) | (3,021 | ) | 8,495 | (12,253 | ) | 8,495 | ||||||||||||||||||
| General and administrative | 11,532 | 11,364 | 9,866 | 9,476 | 10,653 | 42,238 | 43,792 | ||||||||||||||||||||||
| Tax provision/(benefit), net (includes valuation adjustment) | 15 | (2,658 | ) | (2,683 | ) | (1,973 | ) | (1,628 | ) | (7,299 | ) | (30,282 | ) | ||||||||||||||||
| Income/(loss) from unconsolidated entities | (5,666 | ) | 3,794 | (515 | ) | 2,802 | 2,757 | 415 | 8,579 | ||||||||||||||||||||
| Interest and other income, net | (1,328 | ) | (829 | ) | (1,446 | ) | (1,016 | ) | (1,089 | ) | (4,619 | ) | (3,524 | ) | |||||||||||||||
| Joint venture management and other fees | (3,095 | ) | (3,207 | ) | (3,217 | ) | (2,923 | ) | (2,885 | ) | (12,442 | ) | (11,911 | ) | |||||||||||||||
| Other depreciation and amortization | 3,281 | 1,176 | 1,138 | 1,146 | 1,092 | 6,741 | 4,105 | ||||||||||||||||||||||
| Income from discontinued operations, net of tax | (41,376 | ) | (884 | ) | (829 | ) | (853 | ) | (1,017 | ) | (43,942 | ) | (266,608 | ) | |||||||||||||||
| Net income/(loss) attributable to noncontrolling interests | 1,302 | 47 | 162 | (41 | ) | (655 | ) | 1,470 | 8,126 | ||||||||||||||||||||
| Total consolidated NOI | $ | 130,184 | $ | 127,152 | $ | 127,216 | $ | 123,848 | $ | 123,411 | $ | 508,400 | $ | 478,763 | |||||||||||||||
Forward Looking Statements
Certain statements made in this press release may constitute “forward-looking statements.” Words such as “expects,” “intends,” “believes,” “anticipates,” “plans,” “likely,” “will,” “seeks,” “estimates” and variations of such words and similar expressions are intended to identify such forward-looking statements. Forward-looking statements, by their nature, involve estimates, projections, goals, forecasts and assumptions and are subject to risks and uncertainties that could cause actual results or outcomes to differ materially from those expressed in a forward-looking statement, due to a number of factors, which include, but are not limited to, unfavorable changes in the apartment market, changing economic conditions, the impact of inflation/deflation on rental rates and property operating expenses, expectations concerning availability of capital and the stabilization of the capital markets, the impact of competition and competitive pricing, acquisitions, developments and redevelopments not achieving anticipated results, delays in completing developments, redevelopments and lease-ups on schedule, expectations on job growth, home affordability and demand/supply ratio for multifamily housing, expectations concerning development and redevelopment activities, expectations on occupancy levels, expectations concerning the joint ventures with third parties, expectations that automation will help grow net operating income, expectations on annualized net operating income and other risk factors discussed in documents filed by the Company with the Securities and Exchange Commission from time to time, including the Company's Annual Report on Form 10-K and the Company's Quarterly Reports on Form 10-Q. Actual results may differ materially from those described in the forward-looking statements. These forward-looking statements and such risks, uncertainties and other factors speak only as of the date of this press release, and the Company expressly disclaims any obligation or undertaking to update or revise any forward-looking statement contained herein, to reflect any change in the Company's expectations with regard thereto, or any other change in events, conditions or circumstances on which any such statement is based, except to the extent otherwise required under the U.S. securities laws.
This press release and these forward-looking statements include UDR’s analysis and conclusions and reflect UDR’s judgment as of the date of these materials. UDR assumes no obligation to revise or update to reflect future events or circumstances.
About UDR, Inc.
UDR, Inc. (NYSE:UDR), an S&P 400 company, is a leading multifamily real estate investment trust with a demonstrated performance history of delivering superior and dependable returns by successfully managing, buying, selling, developing and redeveloping attractive real estate properties in targeted U.S. markets. As of December 31, 2013, UDR owned or had an ownership position in 52,949 apartment homes including 1,790 homes under development. For over 41 years, UDR has delivered long-term value to shareholders, the best standard of service to residents and the highest quality experience for associates. Additional information can be found on the Company's website at www.udr.com.
| Attachment 1 | ||||||||||||||||
| UDR, Inc. | ||||||||||||||||
| Consolidated Statements of Operations (1) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| In thousands, except per share amounts | 2013 | 2012 | 2013 | 2012 | ||||||||||||
| REVENUES: | ||||||||||||||||
| Rental income (2) | $ | 190,321 | $ | 180,149 | $ | 746,484 | $ | 704,701 | ||||||||
| Joint venture management and other fees | 3,095 | 2,885 | 12,442 | 11,911 | ||||||||||||
| Total revenues | 193,416 | 183,034 | 758,926 | 716,612 | ||||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Property operating and maintenance | 36,660 | 34,928 | 144,319 | 139,784 | ||||||||||||
| Real estate taxes and insurance | 23,477 | 21,810 | 93,765 | 86,154 | ||||||||||||
| Property management | 5,233 | 4,954 | 20,528 | 19,378 | ||||||||||||
| Other operating expenses | 1,925 | 1,457 | 7,136 | 5,718 | ||||||||||||
| Real estate depreciation and amortization | 88,301 | 82,917 | 339,532 | 341,926 | ||||||||||||
| Acquisition costs | - | 528 | - | 2,336 | ||||||||||||
| General and administrative | 11,532 | 10,125 | 42,238 | 41,456 | ||||||||||||
| Hurricane-related (recoveries)/charges, net | - | 8,495 | (12,253 | ) | 8,495 | |||||||||||
| Other depreciation and amortization | 3,281 | 1,092 | 6,741 | 4,105 | ||||||||||||
| Total operating expenses | 170,409 | 166,306 | 642,006 | 649,352 | ||||||||||||
| Operating income | 23,007 | 16,728 | 116,920 | 67,260 | ||||||||||||
| Income/(loss) from unconsolidated entities (3) | 5,666 | (2,757 | ) | (415 | ) | (8,579 | ) | |||||||||
| Interest expense | (33,360 | ) | (30,660 | ) | (125,905 | ) | (139,069 | ) | ||||||||
| Other debt (charges)/benefits, net (4) | - | - | (178 | ) | 277 | |||||||||||
| Total interest expense | (33,360 | ) | (30,660 | ) | (126,083 | ) | (138,792 | ) | ||||||||
| Interest and other income/(expense), net | 1,328 | 1,089 | 4,619 | 3,524 | ||||||||||||
| Income/(loss) before income taxes and discontinued operations | (3,359 | ) | (15,600 | ) | (4,959 | ) | (76,587 | ) | ||||||||
| Tax benefit/(provision), net (3) | (15 | ) | 2,974 | 7,299 | 8,752 | |||||||||||
| Tax valuation allowance for RE3 (5) | - | (1,346 | ) | - | 21,530 | |||||||||||
| Income/(loss) from continuing operations | (3,374 | ) | (13,972 | ) | 2,340 | (46,305 | ) | |||||||||
| Income/(loss) from discontinued operations, net of tax | 41,376 | 1,017 | 43,942 | 266,608 | ||||||||||||
| Net income/(loss) | 38,002 | (12,955 | ) | 46,282 | 220,303 | |||||||||||
| Net (income)/loss attributable to redeemable noncontrolling interests in the OP | (1,332 | ) | 658 | (1,530 | ) | (7,986 | ) | |||||||||
| Net (income)/loss attributable to noncontrolling interests | 30 | (3 | ) | 60 | (140 | ) | ||||||||||
| Net income/(loss) attributable to UDR, Inc. | 36,700 | (12,300 | ) | 44,812 | 212,177 | |||||||||||
| Distributions to preferred stockholders - Series E (Convertible) | (931 | ) | (931 | ) | (3,724 | ) | (3,724 | ) | ||||||||
| Distributions to preferred stockholders - Series G | - | - | - | (2,286 | ) | |||||||||||
| Premium on preferred stock redemptions, net | - | - | - | (2,791 | ) | |||||||||||
| Net income/(loss) attributable to common stockholders | $ | 35,769 | $ | (13,231 | ) | $ | 41,088 | $ | 203,376 | |||||||
| Income/(loss) per weighted average common share - basic: | ||||||||||||||||
| Income/(loss) from continuing operations attributable to common stockholders | ($0.02 | ) | ($0.06 | ) | ($0.01 | ) | ($0.22 | ) | ||||||||
| Income/(loss) from discontinued operations attributable to common stockholders | $ | 0.16 | $ | 0.00 | $ | 0.17 | $ | 1.07 | ||||||||
| Net income/(loss) attributable to common stockholders | $ | 0.14 | ($0.05 | ) | $ | 0.16 | $ | 0.85 | ||||||||
| Income/(loss) per weighted average common share - diluted: | ||||||||||||||||
| Income/(loss) from continuing operations attributable to common stockholders | ($0.02 | ) | ($0.06 | ) | ($0.01 | ) | ($0.22 | ) | ||||||||
| Income/(loss) from discontinued operations attributable to common stockholders | $ | 0.16 | $ | 0.00 | $ | 0.17 | $ | 1.07 | ||||||||
| Net income/(loss) attributable to common stockholders | $ | 0.14 | ($0.05 | ) | $ | 0.16 | $ | 0.85 | ||||||||
| Common distributions declared per share | $ | 0.235 | $ | 0.220 | $ | 0.940 | $ | 0.880 | ||||||||
| Weighted average number of common shares outstanding - basic | 249,987 | 249,809 | 249,969 | 238,851 | ||||||||||||
| Weighted average number of common shares outstanding - diluted | 249,987 | 249,809 | 249,969 | 238,851 | ||||||||||||
| (1) See Attachment 16 for definitions and other terms. |
| (2) The twelve months ended December 31, 2013 is impacted by $3.4 million of lost rent due to business interruption related to Hurricane Sandy. |
| (3) During 4Q 2013, the Company sold its interest in the Lodge at Stoughton community and recognized a gross GAAP gain of $8.3 million, which was recorded as Income/(loss) from unconsolidated entities, and related tax expense of $3.0 million, which was recorded as tax benefit/(provision), net. |
| (4) Includes prepayment penalties, write-off of deferred financing costs and unamortized discounts/premiums on early debt extinguishment. |
| (5) The net tax benefit from the one-time reversal of a valuation allowance from the Company's taxable REIT subsidiary ("TRS"). |
| Attachment 2 | ||||||||||||||||
| UDR, Inc. | ||||||||||||||||
| Funds From Operations (1) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| In thousands, except per share amounts | 2013 | 2012 | 2013 | 2012 | ||||||||||||
| Net income/(loss) attributable to UDR, Inc. | $ | 36,700 | $ | (12,300 | ) | $ | 44,812 | $ | 212,177 | |||||||
| Distributions to preferred stockholders | (931 | ) | (931 | ) | (3,724 | ) | (6,010 | ) | ||||||||
| Real estate depreciation and amortization, including discontinued operations | 88,651 | 83,456 | 341,490 | 350,400 | ||||||||||||
| Noncontrolling interests | 1,302 | (655 | ) | 1,470 | 8,126 | |||||||||||
| Real estate depreciation and amortization on unconsolidated joint ventures (2) | 7,718 | 9,897 | 33,180 | 32,531 | ||||||||||||
| Net (gain)/loss on the sale of depreciable property in discontinued operations, excluding TRS | (40,450 | ) | (156 | ) | (40,450 | ) | (243,805 | ) | ||||||||
| Premium on preferred stock redemptions, net | - | - | - | (2,791 | ) | |||||||||||
| Funds from operations ("FFO") - basic | $ | 92,990 | $ | 79,311 | $ | 376,778 | $ | 350,628 | ||||||||
| Distributions to preferred stockholders - Series E (Convertible) | 931 | 931 | 3,724 | 3,724 | ||||||||||||
| FFO, diluted (3) | $ | 93,921 | $ | 80,242 | $ | 380,502 | $ | 354,352 | ||||||||
| FFO per common share, basic | $ | 0.36 | $ | 0.31 | $ | 1.45 | $ | 1.41 | ||||||||
| FFO per common share, diluted | $ | 0.36 | $ | 0.30 | $ | 1.44 | $ | 1.40 | ||||||||
| Weighted average number of common shares and OP Units outstanding - basic | 259,310 | 259,211 | 259,306 | 248,262 | ||||||||||||
|
Weighted average number of common shares, OP Units, and common stock equivalents outstanding - diluted |
263,908 | 263,529 | 263,926 | 252,659 | ||||||||||||
| Impact of adjustments to FFO: | ||||||||||||||||
| Acquisition-related costs (including joint ventures) | $ | - | $ | 550 | $ | - | $ | 2,762 | ||||||||
| Joint venture financing and acquisition fees | - | - | (254 | ) | - | |||||||||||
| Costs/(benefit) associated with debt extinguishment and tender offer | - | - | 178 | (277 | ) | |||||||||||
| Redemption of preferred stock | - | - | - | 2,791 | ||||||||||||
| Gain on sale of TRS property/marketable securities (3) | (2,651 | ) | - | (2,651 | ) | (7,749 | ) | |||||||||
| Severance costs and other restructuring expense | - | 484 | - | 733 | ||||||||||||
| Reversal of deferred tax valuation allowance (4) | - | 1,346 | - | (21,530 | ) | |||||||||||
| Hurricane-related (recoveries)/charges, net (5) | - | 9,262 | (9,665 | ) | 9,262 | |||||||||||
| $ | (2,651 | ) | $ | 11,642 | $ | (12,392 | ) | $ | (14,008 | ) | ||||||
| FFO as Adjusted, diluted (3) | $ | 91,270 | $ | 91,884 | $ | 368,110 | $ | 340,344 | ||||||||
| FFO as Adjusted per common share, diluted | $ | 0.35 | $ | 0.35 | $ | 1.39 | $ | 1.35 | ||||||||
| Recurring capital expenditures | (11,732 | ) | (9,389 | ) | (42,707 | ) | (42,249 | ) | ||||||||
| AFFO | $ | 79,538 | $ | 82,495 | $ | 325,403 | $ | 298,095 | ||||||||
| AFFO per common share, diluted | $ | 0.30 | $ | 0.31 | $ | 1.23 | $ | 1.18 | ||||||||
| (1) See Attachment 16 for definitions and other terms. |
| (2) Real estate depreciation on unconsolidated joint ventures excludes the portion of the GAAP gain (discussed in Note 3 of Attachment 1) related to depreciation, net of tax, in order to accurately reflect the FFO gain of the transaction. |
| (3) $2.7 million of the net gain on the sale of our interest in the unconsolidated joint venture (discussed in Note 3 of Attachment 1) is included in FFO and excluded from FFO as Adjusted as it was a gain on a development asset, which is incidental to our main business. The $2.7 million FFO gain represents the net sales proceeds less a tax provision and the gross investment basis of the asset before accumulated depreciation. |
| (4) During 2012, the tax benefit related to the reversal of a deferred tax valuation allowance was excluded from FFO and FFO as Adjusted. In order to be consistent with the FFO definition per NAREIT, we have modified our presentation to leave this benefit in 2012 FFO, and removed this benefit when computing FFO as Adjusted. As a result, 2012 YTD diluted FFO increased by $0.09 per share, and 2012 YTD FFO as Adjusted was unchanged. |
| (5) Adjustment primarily represents the portion of Hurricane Sandy insurance recoveries in 2013 that relate to the $9.3 million in charges added back to FFO as Adjusted in 4Q 2012. The $2.6 million difference between the $12.3 million hurricane-related recoveries reflected on the Consolidated Statements of Operations for the twelve months ended December 31, 2013 and the $9.7 million adjustment above represents the amount of 2013 business interruption recoveries during 2013. The business interruption insurance recoveries for the twelve months ended December 31, 2013 are offset by lost rental revenues from the business interruption in 2013. |
| Attachment 3 | ||||||||
| UDR, Inc. | ||||||||
| Consolidated Balance Sheets | ||||||||
| December 31, | December 31, | |||||||
| In thousands, except share and per share amounts | 2013 | 2012 | ||||||
| (unaudited) | (unaudited) | |||||||
| ASSETS | ||||||||
| Real estate owned: | ||||||||
| Real estate held for investment | $ | 7,723,844 | $ | 7,475,771 | ||||
| Less: accumulated depreciation | (2,200,815 | ) | (1,884,039 | ) | ||||
| Real estate held for investment, net | 5,523,029 | 5,591,732 | ||||||
|
Real estate under development (net of accumulated depreciation of $1,411 and $1,253) |
466,002 | 489,795 | ||||||
|
Real estate sold or held for disposition (net of accumulated depreciation of $6,568 and $39,390) |
10,152 | 49,619 | ||||||
| Total real estate owned, net of accumulated depreciation | 5,999,183 | 6,131,146 | ||||||
| Cash and cash equivalents | 30,249 | 12,115 | ||||||
| Restricted cash | 22,796 | 23,561 | ||||||
| Deferred financing costs, net | 26,924 | 24,990 | ||||||
| Notes receivable, net | 83,033 | 64,006 | ||||||
| Investment in and advances to unconsolidated joint ventures, net | 507,655 | 477,631 | ||||||
| Other assets | 137,882 | 125,654 | ||||||
| Total assets | $ | 6,807,722 | $ | 6,859,103 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities: | ||||||||
| Secured debt | $ | 1,442,077 | $ | 1,430,135 | ||||
| Unsecured debt | 2,081,626 | 1,979,198 | ||||||
| Real estate taxes payable | 13,847 | 14,076 | ||||||
| Accrued interest payable | 32,279 | 30,937 | ||||||
| Security deposits and prepaid rent | 27,203 | 25,025 | ||||||
| Distributions payable | 61,907 | 57,915 | ||||||
| Accounts payable, accrued expenses, and other liabilities | 118,682 | 104,567 | ||||||
| Total liabilities | 3,777,621 | 3,641,853 | ||||||
| Redeemable noncontrolling interests in the operating partnership | 217,597 | 223,418 | ||||||
| Equity: | ||||||||
| Preferred stock, no par value; 50,000,000 shares authorized | ||||||||
|
2,803,812 shares of 8.00% Series E Cumulative Convertible issued and outstanding (2,803,812 shares at December 31, 2012) |
46,571 | 46,571 | ||||||
| Common stock, $0.01 par value; 350,000,000 shares authorized | ||||||||
| 250,749,665 shares issued and outstanding (250,139,408 shares at December 31, 2012) | 2,507 | 2,501 | ||||||
| Additional paid-in capital | 4,109,765 | 4,098,882 | ||||||
| Distributions in excess of net income | (1,342,070 | ) | (1,143,781 | ) | ||||
| Accumulated other comprehensive income/(loss), net | (5,125 | ) | (11,257 | ) | ||||
| Total stockholders' equity | 2,811,648 | 2,992,916 | ||||||
| Noncontrolling interests | 856 | 916 | ||||||
| Total equity | 2,812,504 | 2,993,832 | ||||||
| Total liabilities and equity | $ | 6,807,722 | $ | 6,859,103 | ||||
| Attachment 4(C) | ||||||||||||
| UDR, Inc. | ||||||||||||
| Selected Financial Information (1) | ||||||||||||
| (Unaudited) | ||||||||||||
| Quarter Ended | ||||||||||||
| Coverage Ratios | December 31, 2013 | |||||||||||
| Net income/(loss) attributable to UDR, Inc. | $ | 36,700 | ||||||||||
| Adjustments (includes continuing and discontinued operations): | ||||||||||||
| Interest expense | 33,360 | |||||||||||
| Real estate depreciation and amortization | 88,651 | |||||||||||
| Real estate depreciation and amortization on unconsolidated joint ventures | 10,347 | |||||||||||
| Other depreciation and amortization | 3,281 | |||||||||||
| Noncontrolling interests | 1,302 | |||||||||||
| Income tax expense/(benefit) | 15 | |||||||||||
| EBITDA | $ | 173,656 | ||||||||||
| Gain on sale of interest in unconsolidated joint venture | (8,331 | ) | ||||||||||
| Net gain on the sale and impairments of depreciable property | (40,450 | ) | ||||||||||
| EBITDA - adjusted for non-recurring items | $ | 124,875 | ||||||||||
| Annualized EBITDA - adjusted for non-recurring items | $ | 499,500 | ||||||||||
| Interest expense | $ | 33,360 | ||||||||||
| Capitalized interest expense | 6,173 | |||||||||||
| Total interest | $ | 39,533 | ||||||||||
| Preferred dividends | $ | 931 | ||||||||||
| Total debt | $ | 3,523,703 | ||||||||||
| Cash | 30,249 | |||||||||||
| Net debt | $ | 3,493,454 | ||||||||||
| Interest Coverage Ratio | 4.39x | |||||||||||
| Fixed Charge Coverage Ratio | 4.29x | |||||||||||
| Interest Coverage Ratio - adjusted for non-recurring items | 3.16x | |||||||||||
| Fixed Charge Coverage Ratio - adjusted for non-recurring items | 3.09x | |||||||||||
| Net Debt-to-EBITDA, adjusted for non-recurring items | 7.0x | |||||||||||
| Debt Covenant Overview | ||||||||||||
| Unsecured Line of Credit Covenants (2) | Required | Actual | Compliance | |||||||||
| Maximum Leverage Ratio | ≤60.0% | 40.6% | Yes | |||||||||
| Minimum Fixed Charge Coverage Ratio | ≥1.5 | 2.7 | Yes | |||||||||
| Maximum Secured Debt Ratio | ≤40.0% | 20.2% | Yes | |||||||||
| Minimum Unencumbered Pool Leverage Ratio | ≥150.0% | 309.5% | Yes | |||||||||
| Senior Unsecured Note Covenants (3) | Required | Actual | Compliance | |||||||||
| Debt as a percentage of Total Assets | ≤60.0% | 39.2% | Yes | |||||||||
| Consolidated Income Available for Debt Service to Annual Service Charge | ≥1.5 | 3.1 | Yes | |||||||||
| Secured Debt as a percentage of Total Assets | ≤40.0% | 16.0% | Yes | |||||||||
| Total Unencumbered Assets to Unsecured Debt | ≥150.0% | 315.6% | Yes | |||||||||
| Securities Ratings | Debt | Preferred | Outlook | |||||||||
| Moody's Investors Service | Baa2 | Baa3 | Positive | |||||||||
| Standard & Poor's | BBB | BB+ | Stable | |||||||||
| (1) See Attachment 16 for definitions and other terms. |
| (2) As defined in our Credit Agreement dated October 25, 2011 as amended June 6, 2013. |
| (3) As defined in our indenture dated November 1, 1995 as amended, supplemented or modified from time to time. |
| Attachment 16(D) | ||
| UDR, Inc. | ||
| Definitions and Reconciliations | ||
| December 31, 2013 | ||
| (Unaudited) | ||
| All guidance is based on current expectations of future economic conditions and the judgment of the Company's management team. The following reconciles from GAAP net income/(loss) per share for full year 2014 and first quarter of 2014 to forecasted FFO, FFO as Adjusted and AFFO per share: | ||
| Full Year 2014 | ||||||||
| Low | High | |||||||
| Forecasted earnings per diluted share | $ | 0.04 | $ | 0.10 | ||||
| Conversion from GAAP share count | (0.08 | ) | (0.08 | ) | ||||
| Depreciation | 1.51 | 1.51 | ||||||
| Noncontrolling Interests | (0.01 | ) | (0.01 | ) | ||||
| Preferred Dividends | 0.01 | 0.01 | ||||||
| Forecasted FFO per diluted share | $ | 1.47 | $ | 1.53 | ||||
| TRS gains from asset sales | (0.01 | ) | (0.01 | ) | ||||
| Acquisition costs | 0.01 | 0.01 | ||||||
| Forecasted FFO as Adjusted per diluted share | $ | 1.47 | $ | 1.53 | ||||
| Recurring capital expenditures | (0.17 | ) | (0.17 | ) | ||||
| Forecasted AFFO per diluted share | $ | 1.30 | $ | 1.36 | ||||
| 1Q 2014 | ||||||||
| Low | High | |||||||
| Forecasted earnings per diluted share | $ | (0.02 | ) | $ | 0.00 | |||
| Conversion from GAAP share count | (0.02 | ) | (0.02 | ) | ||||
| Depreciation | 0.38 | 0.38 | ||||||
| Noncontrolling Interests | (0.00 | ) | (0.00 | ) | ||||
| Preferred Dividends | 0.00 | 0.00 | ||||||
| Forecasted FFO per diluted share | $ | 0.34 | $ | 0.36 | ||||
| TRS gains from asset sales | (0.01 | ) | (0.01 | ) | ||||
| Acquisition costs | - | - | ||||||
| Forecasted FFO as Adjusted per diluted share | $ | 0.33 | $ | 0.35 | ||||
| Recurring capital expenditures | (0.03 | ) | (0.03 | ) | ||||
| Forecasted AFFO per diluted share | $ | 0.30 | $ | 0.32 | ||||
