Mid-America Apartment Communities Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Mid-America Apartment Communities Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2015-03-31 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-06-30 | 2012-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net income | 110,875,000 | 186,406,000 | 171,074,000 | 118,230,000 | 104,662,000 | 147,610,000 | 164,868,000 | 113,732,000 | 149,657,000 | 139,574,000 | 198,936,000 | 125,703,000 | 216,560,000 | 113,577,000 | 190,916,000 | 87,047,000 | 223,875,000 | 48,864,000 | 86,299,000 | 62,036,000 | 77,728,000 | 37,952,000 | 155,060,000 | 81,459,000 | 64,141,000 | 65,958,000 | 63,517,000 | 54,704,000 | 61,981,000 | 50,820,000 | 128,007,000 | 118,958,000 | 50,155,000 | 43,416,000 | -22,485,751 | 6,193,000 | 8,644,000 | 7,679,000 | 11,900,000 | 9,118,000 | 11,324,000 | 5,630,000 | 5,892,000 | 5,126,000 | 4,326,000 | |||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 153,688,000 | 152,520,000 | 151,060,000 | 146,907,000 | 145,177,000 | 143,258,000 | 141,060,000 | 146,863,000 | 139,176,000 | 138,758,000 | 138,592,000 | 137,023,000 | 134,403,000 | 133,986,000 | 135,737,000 | 134,766,000 | 132,092,000 | 131,820,000 | 129,740,000 | 127,833,000 | 127,448,000 | 126,657,000 | 125,580,000 | 124,944,000 | 124,184,000 | 123,082,000 | 121,772,000 | 124,702,000 | 123,160,000 | 121,361,000 | 119,593,000 | 118,075,000 | 126,790,000 | 130,082,000 | 74,034,000 | 70,630,000 | 91,469,000 | 33,922,000 | 33,999,000 | 34,237,000 | 32,792,000 | 31,549,000 | ||||||||||||||
(gain) loss on sale of depreciable real estate assets | 69,000 | -71,911,000 | -15,000 | 313,000 | -80,001,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on embedded derivative in preferred shares | -1,693,000 | 410,000 | 9,286,000 | -13,092,000 | -4,435,000 | 10,743,000 | -1,342,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 3,466,000 | 5,261,000 | 3,393,000 | 3,123,000 | 3,404,000 | 5,869,000 | 3,403,000 | 3,543,000 | 3,175,000 | 5,578,000 | 4,183,000 | 3,875,000 | 4,100,000 | 6,640,000 | 3,861,000 | 3,592,000 | 3,843,000 | 5,369,000 | 1,797,000 | 4,382,000 | 2,862,000 | 5,288,000 | 2,104,000 | 3,313,000 | 3,452,000 | 4,785,000 | 2,567,000 | 2,890,000 | 2,963,000 | 4,024,000 | 2,139,000 | 2,813,000 | 2,600,000 | 3,018,000 | 1,289,000 | 1,097,000 | 948,000 | 558,000 | 541,000 | 630,000 | 417,000 | 814,000 | 68,000 | 193,000 | 297,000 | 363,000 | 401,000 | 245,000 | ||||||||
amortization of debt issuance costs, discounts and premiums | 1,626,000 | 1,616,000 | 1,468,000 | 1,513,000 | 1,526,000 | 1,529,000 | 1,372,000 | 1,501,000 | 1,519,000 | 1,517,000 | 1,517,000 | 1,529,000 | 1,508,000 | 1,510,000 | 1,510,000 | 1,468,000 | 1,330,000 | 1,344,000 | 1,365,000 | 1,305,000 | 1,133,000 | 1,157,000 | ||||||||||||||||||||||||||||||||||
gain on investments | 397,000 | -810,000 | 648,000 | 6,067,000 | 8,197,000 | 20,860,000 | 10,233,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net change in operating accounts and other operating activities | 85,021,000 | -76,874,000 | -32,791,000 | 31,893,000 | 84,434,000 | -79,747,000 | -21,678,000 | 34,662,000 | 55,513,000 | -63,637,000 | -26,075,000 | 67,086,000 | 17,338,000 | -74,405,000 | 6,876,000 | 67,348,000 | 36,095,000 | -54,394,000 | -21,927,000 | 61,442,000 | 31,542,000 | -38,495,000 | ||||||||||||||||||||||||||||||||||
net cash from operating activities | 353,449,000 | 196,618,000 | 239,127,000 | 309,538,000 | 349,370,000 | 200,257,000 | 264,931,000 | 318,173,000 | 335,773,000 | 218,310,000 | 251,164,000 | 343,408,000 | 284,284,000 | 179,623,000 | 216,717,000 | 280,932,000 | 249,207,000 | 148,111,000 | 180,064,000 | 254,270,000 | 229,013,000 | 160,602,000 | 159,882,000 | 253,071,000 | 213,789,000 | 154,678,000 | 133,236,000 | 237,051,000 | 211,301,000 | 152,704,000 | 105,405,000 | 231,320,000 | 183,772,000 | 138,016,000 | 100,857,000 | 110,573,000 | 113,832,000 | 59,395,000 | 67,265,000 | 42,117,000 | 63,024,000 | 37,840,000 | 32,204,000 | 38,740,000 | 20,107,000 | 16,623,000 | 39,002,000 | 21,535,000 | ||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of real estate and other assets | -111,967,000 | -97,258,000 | -91,826,000 | -20,000 | -211,003,000 | 0 | 0 | -12,450,000 | -18,800,000 | -235,390,000 | -12,006,000 | -5,232,000 | 0 | 0 | -51,961,000 | 0 | 0 | -5,004,000 | -82,246,000 | -3,264,000 | -6,001,000 | -13,595,000 | -16,831,000 | -2,226,000 | -72,291,000 | -957,000 | 0 | -62,817,000 | -48,685,000 | -116,938,000 | -49,450,000 | 5,000 | -57,310,000 | -32,561,000 | -53,376,000 | -83,510,000 | -25,948,000 | -56,265,000 | ||||||||||||||||||
capital improvements and other | -88,905,000 | -72,636,000 | -86,516,000 | -94,081,000 | -89,674,000 | -52,101,000 | -80,155,000 | -86,726,000 | -98,721,000 | -75,622,000 | -76,955,000 | -86,372,000 | -94,637,000 | -38,212,000 | ||||||||||||||||||||||||||||||||||||||||||
development costs | -79,136,000 | -66,222,000 | -58,672,000 | -144,108,000 | -65,596,000 | -45,512,000 | -47,007,000 | -47,027,000 | -51,267,000 | -52,851,000 | -47,862,000 | -39,626,000 | -41,856,000 | -42,780,000 | ||||||||||||||||||||||||||||||||||||||||||
distributions from real estate joint venture | 43,000 | 60,000 | 124,000 | 100,000 | 152,000 | 34,000 | 257,000 | 95,000 | 14,000 | 91,000 | 77,000 | |||||||||||||||||||||||||||||||||||||||||||||
contributions to affiliates | -3,750,000 | -3,675,000 | -1,000,000 | -750,000 | -374,000 | -750,000 | -9,131,000 | -1,875,000 | -4,380,000 | -1,250,000 | -2,749,000 | -1,800,000 | -1,800,000 | -7,500,000 | -2,698,000 | -857,000 | -1,899,000 | -1,725,000 | -825,000 | -900,000 | -891,000 | -1,800,000 | ||||||||||||||||||||||||||||||||||
proceeds from sale of marketable equity securities | 3,246,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from real estate asset dispositions | 0 | 81,128,000 | -2,000 | -76,000 | 0 | 3,024,000 | 154,664,000 | 626,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from insurance recoveries | -8,000 | 11,131,000 | 3,801,000 | 5,271,000 | 265,000 | -16,000 | -68,000 | 764,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -176,917,000 | -61,405,000 | -173,911,000 | -321,760,000 | -236,816,000 | -93,012,000 | -346,721,000 | -135,720,000 | -154,436,000 | -138,385,000 | 9,377,000 | -356,818,000 | 25,737,000 | -83,532,000 | 16,069,000 | -137,117,000 | -20,039,000 | -112,499,000 | -191,579,000 | -95,317,000 | -107,846,000 | -89,989,000 | -7,592,000 | -89,855,000 | -87,942,000 | -52,884,000 | -78,592,000 | -66,396,000 | -174,697,000 | -46,665,000 | -51,119,000 | -42,937,000 | -98,704,000 | -90,675,000 | -32,176,000 | -165,001,000 | 12,264,000 | -23,136,000 | -19,988,000 | -51,241,000 | -79,197,000 | -34,042,000 | -53,814,000 | -39,273,000 | -992,000 | -94,899,000 | -38,515,000 | -60,274,000 | ||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from (payments of) commercial paper | 5,000,000 | 60,000,000 | -105,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable | 347,095,000 | 0 | 397,984,000 | 346,567,000 | 0 | 0 | 299,286,000 | 269,568,000 | 0 | 490,435,000 | 472,018,000 | 0 | 0 | 0 | 395,836,000 | 344,000 | 100,000,000 | 50,000,000 | 14,607,000 | 0 | 13,235,000 | |||||||||||||||||||||||||||||||||||
principal payments on notes payable | 0 | 0 | -350,000,000 | -3,131,000 | -368,000 | -362,000 | -358,000 | -125,352,000 | -348,000 | -343,000 | -336,000 | -347,336,000 | -327,000 | -119,154,000 | -886,000 | -436,739,000 | -1,743,000 | -1,740,000 | -188,984,000 | -164,963,000 | -301,825,000 | -1,847,000 | -532,371,000 | -302,617,000 | -2,580,000 | -41,042,000 | -68,504,000 | -166,889,000 | -159,293,000 | -18,871,000 | -17,472,000 | -212,966,000 | -17,986,000 | -5,896,000 | -1,429,000 | -1,370,000 | -950,000 | -807,000 | -694,000 | -775,000 | -10,558,000 | -452,000 | -15,052,000 | -13,685,000 | ||||||||||||
payment of deferred financing costs | -3,167,000 | 0 | -3,700,000 | -3,450,000 | -43,000 | -18,000 | -21,000 | -4,165,000 | -2,744,000 | -2,482,000 | -4,343,000 | -4,705,000 | -2,319,000 | -270,000 | -3,000 | -98,000 | -172,000 | -3,250,000 | -145,000 | -2,229,000 | -306,000 | -120,000 | -600,000 | -1,397,000 | -170,000 | -752,000 | -546,000 | -299,000 | -931,000 | -974,000 | ||||||||||||||||||||||||||
distributions to noncontrolling interests | -4,637,000 | -4,660,000 | -4,521,000 | -4,548,000 | -4,570,000 | -4,621,000 | -4,405,000 | -4,418,000 | -4,419,000 | -4,429,000 | -3,959,000 | -4,003,000 | -3,481,000 | -3,484,000 | -3,488,000 | -3,707,000 | -4,143,000 | -4,159,000 | -4,250,000 | -3,867,000 | -4,059,000 | -4,067,000 | -4,126,000 | -3,927,000 | -3,939,000 | -3,947,000 | -3,793,000 | -3,601,000 | -3,820,000 | -3,865,000 | -3,655,000 | -3,667,000 | -3,665,000 | -3,667,000 | -3,223,000 | -3,072,000 | -3,086,000 | -1,183,000 | -1,187,000 | -1,204,000 | -1,279,000 | -1,280,000 | ||||||||||||||
dividends paid on common shares | -177,177,000 | -177,107,000 | -171,815,000 | -171,781,000 | -171,734,000 | -171,570,000 | -163,363,000 | -163,348,000 | -163,323,000 | -161,683,000 | -144,347,000 | -144,298,000 | -125,528,000 | -125,432,000 | -118,017,000 | -117,793,000 | -117,349,000 | -117,242,000 | -114,372,000 | -114,365,000 | -114,348,000 | -114,270,000 | -109,504,000 | -109,481,000 | -109,434,000 | -109,324,000 | -105,015,000 | -104,991,000 | -104,967,000 | -104,876,000 | -98,853,000 | -98,839,000 | -98,811,000 | -98,791,000 | -57,840,000 | -54,753,000 | -54,661,000 | -29,699,000 | -29,697,000 | -29,418,000 | -27,009,000 | -25,723,000 | -15,331,000 | -15,390,000 | -15,176,000 | -14,316,000 | -14,973,000 | -11,646,000 | ||||||||
dividends paid on preferred shares | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -922,000 | -3,491,000 | -3,490,000 | -3,491,000 | -3,491,000 | -3,491,000 | -3,490,000 | ||||||||||||||||
proceeds from issuances of common shares | 354,000 | 375,000 | 275,000 | 339,000 | 313,000 | 303,000 | 327,000 | 352,000 | 314,000 | 204,077,000 | 97,000 | 52,000 | 237,000 | 199,000 | 550,000 | 224,000 | 716,000 | 67,000 | 8,000 | 348,000 | 227,000 | 70,000 | 2,910,000 | 22,058,000 | 13,000 | 120,135,000 | ||||||||||||||||||||||||||||||
net change in other financing activities | -488,000 | -206,000 | 539,000 | 2,695,000 | -2,501,000 | -567,000 | 666,000 | 626,000 | -4,911,000 | -1,660,000 | 1,605,000 | 310,000 | -10,664,000 | -814,000 | 4,072,000 | -9,041,000 | -1,798,000 | 625,000 | 2,992,000 | 507,000 | -3,517,000 | -1,108,000 | 12,563,000 | 989,000 | 913,000 | 1,230,000 | ||||||||||||||||||||||||||||||
net cash from financing activities | -177,870,000 | -122,520,000 | -72,516,000 | -217,000 | -104,130,000 | -94,260,000 | -38,456,000 | -170,841,000 | -173,629,000 | 15,021,000 | -253,024,000 | -154,738,000 | -160,943,000 | -154,065,000 | -143,709,000 | -145,298,000 | -229,539,000 | -27,852,000 | 19,541,000 | -166,958,000 | -134,620,000 | -92,107,000 | -124,431,000 | -178,218,000 | -127,550,000 | -94,080,000 | -82,371,000 | -152,058,000 | -57,911,000 | -112,796,000 | -91,387,000 | -180,191,000 | -79,368,000 | -46,918,000 | -75,751,000 | -41,155,000 | -93,528,000 | 136,054,000 | -46,709,000 | 8,273,000 | -3,312,000 | -19,289,000 | 74,599,000 | -194,000 | 35,748,000 | |||||||||||
net increase in cash, cash equivalents and restricted cash | -1,338,000 | 12,693,000 | -7,300,000 | -12,439,000 | 8,424,000 | 12,985,000 | -120,246,000 | 11,612,000 | 7,708,000 | 94,946,000 | 7,517,000 | -168,148,000 | 149,078,000 | -57,974,000 | 89,077,000 | -1,483,000 | -371,000 | 7,760,000 | -13,453,000 | -21,494,000 | -1,703,000 | 7,714,000 | -27,727,000 | |||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 56,761,000 | 0 | 0 | 0 | 55,091,000 | 0 | 0 | 0 | 61,071,000 | 0 | 0 | 0 | 130,598,000 | 0 | 0 | 0 | 35,615,000 | 0 | 0 | 0 | 70,541,000 | 0 | 0 | 0 | 51,673,000 | 0 | 0 | 0 | 88,867,000 | ||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | -1,338,000 | 69,454,000 | -7,300,000 | -12,439,000 | 8,424,000 | 68,076,000 | -120,246,000 | 11,612,000 | 7,708,000 | 156,017,000 | 7,517,000 | -168,148,000 | 149,078,000 | 72,624,000 | 89,077,000 | -1,483,000 | -371,000 | 43,375,000 | 8,026,000 | -8,005,000 | -13,453,000 | 49,047,000 | 27,859,000 | -15,002,000 | -1,703,000 | 59,387,000 | -27,727,000 | 18,597,000 | -21,307,000 | 82,110,000 | ||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash at period end: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | -1,294,000 | 55,776,000 | 44,623,000 | -11,880,000 | 13,529,000 | -27,096,000 | 59,706,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -44,000 | 13,678,000 | 14,764,000 | -15,847,000 | 5,068,000 | 5,789,000 | 22,404,000 | -4,726,000 | -3,319,000 | 5,465,000 | 7,391,000 | 4,535,000 | 16,783,000 | -112,000 | -438,000 | 159,000 | -105,000 | 207,000 | -946,000 | -64,000 | 60,000 | -600,000 | -184,000 | 873,000 | ||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | -1,338,000 | 69,454,000 | 59,387,000 | -27,727,000 | 18,597,000 | -21,307,000 | 82,110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
supplemental information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 35,303,000 | 52,393,000 | 18,322,000 | 73,395,000 | 23,567,000 | 62,983,000 | 24,889,000 | 43,022,000 | 43,754,000 | 55,196,000 | 24,785,000 | 27,017,000 | 45,410,000 | 30,408,000 | 14,924,000 | 17,210,000 | 16,400,000 | 13,530,000 | 16,911,000 | 13,922,000 | 14,450,000 | 12,682,000 | -47,159,278 | 15,889,000 | 15,340,000 | 15,994,000 | 16,618,000 | 16,806,000 | 17,003,000 | 15,930,000 | 15,937,000 | 17,052,000 | 14,128,000 | |||||||||||||||||||||||
income taxes paid | 59,000 | -196,000 | 76,000 | 148,000 | 2,522,000 | 110,000 | 30,000 | 2,216,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions on common shares/units declared and accrued | 67,000 | 181,765,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued construction in progress | 7,139,000 | 34,599,000 | 15,155,000 | -10,895,000 | -2,633,000 | 7,469,000 | 14,640,000 | -7,935,000 | -3,573,000 | -2,450,000 | 21,810,000 | 8,392,000 | -1,513,000 | 9,971,000 | -2,936,000 | 0 | 7,126,000 | -3,209,000 | 10,027,000 | -2,052,000 | -1,459,000 | 5,987,000 | ||||||||||||||||||||||||||||||||||
interest capitalized | 5,048,000 | 5,105,000 | 388,000 | 407,000 | 357,000 | 488,000 | 795,000 | 1,354,000 | 1,657,000 | 2,207,000 | 2,020,000 | 474,000 | 337,000 | 513,000 | 246,000 | 424,000 | 448,000 | 651,000 | 638,000 | 64,000 | 47,000 | 62,000 | -595,174 | 268,000 | 214,000 | 114,000 | 200,000 | 256,000 | 264,000 | |||||||||||||||||||||||||||
conversion of op units to shares of common stock | 5,609,000 | 759,000 | 336,000 | 161,000 | 1,164,000 | 338,000 | 2,780,000 | 469,000 | 868,000 | 98,000 | 167,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of non-depreciable real estate assets | 0 | 0 | 0 | -54,000 | 0 | -431,000 | -355,000 | -23,000 | -609,000 | -29,000 | -1,366,000 | -5,000 | 376,000 | -2,787,000 | 0 | -297,000 | -8,963,000 | -662,000 | -959,000 | -2,761,000 | -150,000 | 21,000 | 6,000 | |||||||||||||||||||||||||||||||||
gain on consolidation of third-party development | -206,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on investments | -5,172,000 | -3,704,000 | 6,547,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of markable equity securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments of) proceeds from commercial paper | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of noncontrolling interests | 0 | 0 | 0 | -43,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
the following table provides a reconciliation of cash, cash equivalents and restricted cash to amounts reported within the consolidated balance sheets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions on common shares/ units declared and accrued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of depreciable real estate assets | 1,000 | -2,000 | 29,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on embedded derivative in preferred shares | -13,168,000 | 15,108,000 | 27,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments of commercial paper | 174,000,000 | 81,000,000 | -260,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of depreciable real estate assets | 23,000 | 2,000 | 1,000 | 75,000 | -82,799,000 | 1,000 | 18,000 | 23,000 | -68,341,000 | -58,844,000 | -274,000 | 73,000 | ||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on embedded derivative in preferred shares | -11,896,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investments | 1,024,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance recoveries | 927,000 | 5,710,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 65,000,000 | 50,000,000 | 130,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving credit facility | -65,000,000 | -150,000,000 | -30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from commercial paper | 20,000,000 | -130,000,000 | -167,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from real estate asset dispositions and insurance recoveries | 10,097,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from unconsolidated limited partnerships, net of distributions received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of real estate assets | 141,657,000 | 4,478,000 | 160,858,000 | 898,000 | 897,000 | 2,618,000 | 135,000 | 525,000 | 158,830,000 | 1,344,000 | 758,000 | 13,882,000 | 1,064,000 | 2,767,000 | 10,291,000 | 5,860,000 | 97,389,000 | 88,489,000 | 52,770,000 | 32,513,000 | 93,127,000 | 45,694,000 | 73,013,000 | 76,000 | 22,098,000 | 29,035,000 | 14,651,000 | 13,181,000 | 597,000 | 950,000 | 288,000 | 801,000 | ||||||||||||||||||||||||
capital improvements, development and other | -140,829,000 | -134,033,000 | -113,511,000 | -138,758,000 | -96,333,000 | -107,240,000 | -84,610,000 | -83,427,000 | -86,316,000 | -80,140,000 | -53,214,000 | -62,195,000 | -66,187,000 | -74,558,000 | -51,775,000 | |||||||||||||||||||||||||||||||||||||||||
net payments on commercial paper | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of non-depreciable real estate assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of non-depreciable real estate assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from real estate joint ventures | 114,000 | 142,000 | 123,000 | 142,000 | 181,000 | 141,000 | 43,000 | 221,000 | 6,000 | 2,676,000 | 8,865,000 | 114,000 | 3,233,000 | 4,964,000 | 10,320,000 | 459,000 | 0 | 0 | 9,855,000 | 71,000 | ||||||||||||||||||||||||||||||||||||
net proceeds from (repayments of) commercial paper | 213,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from lines of credit | 0 | 20,000,000 | 400,000,000 | 145,000,000 | 760,000,000 | 425,000,000 | 205,000,000 | 150,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of lines of credit | 0 | -20,000,000 | -475,000,000 | -610,000,000 | -670,000,000 | -165,000,000 | -545,000,000 | -110,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments of) proceeds from commercial paper | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -21,307,000 | -6,757,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of commercial paper | -70,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discounts, premiums and issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in operating accounts and other | 43,117,000 | 20,588,000 | -31,944,000 | -53,304,000 | 57,040,000 | 27,360,000 | -21,782,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt premium and debt issuance costs | 1,721,000 | 1,747,000 | -672,000 | -1,349,000 | -1,400,000 | -1,569,000 | -1,775,000 | -2,012,000 | -2,876,000 | -3,147,000 | ||||||||||||||||||||||||||||||||||||||||||||||
the following table provides a reconciliation of cash, cash equivalents and restricted cash to amounts reported within the condensed consolidated balance sheets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mark-to-market adjustment on derivative instruments | 3,633,000 | -14,392,000 | 3,359,000 | 5,960,000 | -1,363,000 | 5,771,000 | 5,278,000 | 14,000 | 6,743,000 | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition of post properties, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -9,000 | 0 | 0 | -2,912,000 | 0 | 0 | -48,000 | -4,734,000 | -937,000 | -51,000 | -285,000 | -9,000 | 0 | -673,000 | -225,000 | -1,415,000 | ||||||||||||||||||||||||||||||||||||||||
debt prepayment and extinguishment costs | -57,000 | 0 | 0 | -3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 0 | 291,000 | 0 | 625,000 | 0 | 0 | 7,769,000 | 1,775,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
fair value adjustment on debt assumed from the post properties merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan assumption from the post properties merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase price for the post properties merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to affiliates, including joint ventures | -750,000 | 0 | -750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
return (funding) of escrow for future acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in credit lines | 80,000,000 | 90,000,000 | -410,000,000 | 80,000,000 | 3,885,000 | -163,247,000 | -17,936,000 | 175,000,000 | -17,000,000 | 19,000,000 | -73,262,000 | -158,802,000 | 41,316,000 | 13,166,000 | -1,594,000 | 61,715,000 | -40,256,000 | 41,915,000 | ||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -37,101,000 | 8,192,000 | 5,700,000 | 423,000 | -7,070,000 | 32,568,000 | -15,491,000 | -2,083,000 | 830,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 33,536,000 | 25,401,000 | 0 | 89,333,000 | 0 | 0 | 9,075,000 | 0 | 57,317,000 | 0 | 0 | 9,426,000 | 0 | 0 | 17,192,000 | 0 | 0 | 5,545,000 | 0 | 0 | 14,064,000 | 9,133,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -37,101,000 | 8,192,000 | 5,700,000 | 33,959,000 | 18,331,000 | -95,583,000 | 121,901,000 | 172,313,000 | 568,000 | 8,224,000 | -19,485,000 | 41,826,000 | 10,409,000 | -41,586,000 | 47,666,000 | 33,692,000 | 2,918,000 | 7,059,000 | -251,000 | -2,083,000 | 6,375,000 | -3,677,000 | 293,000 | 11,073,000 | 6,009,000 | |||||||||||||||||||||||||||||||
retail revenue accretion | -96,000 | -98,000 | -98,000 | -29,000 | -6,000 | -6,000 | -9,000 | -10,000 | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||
redeemable stock expense | 159,000 | 87,000 | 243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from investments in real estate joint ventures | -335,000 | -329,000 | -357,000 | -2,902,000 | 24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | -832,000 | -3,797,000 | -124,000 | 0 | 169,000 | -20,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
derivative interest credit | -5,234,000 | -513,000 | -3,551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of forward swaps | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty gain and other settlement proceeds | -564,000 | 296,000 | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -187,000 | -6,252,000 | 175,000 | 2,441,000 | 5,470,000 | 5,664,000 | -4,435,000 | 290,000 | -3,466,000 | -2,508,000 | 2,445,000 | -4,703,000 | 2,811,000 | 2,668,000 | -8,909,000 | 2,761,000 | -20,000 | |||||||||||||||||||||||||||||||||||||||
accounts payable | 3,297,000 | 632,000 | 1,376,000 | -431,000 | 123,000 | 106,000 | -3,150,000 | 4,441,000 | 1,086,000 | 1,588,000 | 1,910,000 | 1,282,000 | -1,061,000 | -1,063,000 | -5,350,000 | 3,489,000 | -615,000 | |||||||||||||||||||||||||||||||||||||||
accrued expenses and other | 61,484,000 | 21,990,000 | -39,121,000 | -16,060,000 | 4,059,000 | -3,465,000 | 15,190,000 | 10,746,000 | -12,985,000 | 13,876,000 | -14,994,000 | 6,794,000 | 9,320,000 | -9,094,000 | 5,303,000 | 7,087,000 | -4,513,000 | |||||||||||||||||||||||||||||||||||||||
security deposits | -642,000 | 331,000 | 475,000 | 465,000 | 286,000 | 240,000 | -54,000 | 116,000 | 161,000 | 223,000 | 82,000 | 126,000 | 285,000 | 367,000 | 289,000 | 338,000 | 442,000 | |||||||||||||||||||||||||||||||||||||||
normal capital improvements | -31,140,000 | -35,040,000 | -15,850,000 | -16,499,000 | -32,674,000 | -10,502,000 | -12,918,000 | -13,793,000 | -8,701,000 | |||||||||||||||||||||||||||||||||||||||||||||||
construction capital and other improvements | -1,718,000 | -2,126,000 | -3,327,000 | -3,153,000 | -1,577,000 | -1,843,000 | -1,736,000 | -1,561,000 | -576,000 | |||||||||||||||||||||||||||||||||||||||||||||||
renovations to existing real estate assets | -16,383,000 | -12,978,000 | -7,331,000 | -5,150,000 | -4,545,000 | -1,356,000 | -3,504,000 | -2,925,000 | -2,187,000 | -3,962,000 | -2,934,000 | -3,188,000 | -2,691,000 | -2,018,000 | ||||||||||||||||||||||||||||||||||||||||||
development | -32,810,000 | -49,890,000 | -59,830,000 | -5,034,000 | -13,114,000 | -16,279,000 | -5,313,000 | -8,576,000 | -12,240,000 | -15,847,000 | -26,745,000 | -1,821,000 | -3,740,000 | -6,210,000 | ||||||||||||||||||||||||||||||||||||||||||
contributions to joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
return of escrow for future acquisitions | -47,668,000 | 0 | 58,259,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty loss and other settlement proceeds | 91,000 | 19,000 | 0 | 58,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net income | 64,677,000 | 33,386,000 | 15,714,000 | 46,056,000 | 61,028,000 | 22,005,000 | 29,472,000 | 25,068,000 | 6,878,000 | 10,718,000 | 11,845,000 | |||||||||||||||||||||||||||||||||||||||||||||
(gain) income from investments in real estate joint ventures | -17,000 | -60,000 | -47,000 | -54,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 2,787,000 | 71,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to real estate joint ventures | 0 | -167,000 | -16,000 | -22,000 | -51,000 | -28,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
funding of escrow for future acquisitions | -31,342,000 | -10,298,000 | -21,585,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable stock issued | 189,000 | 362,000 | 145,000 | 158,000 | 218,000 | 159,000 | 169,000 | 116,000 | 164,000 | 92,000 | 92,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of debt premium | -5,197,000 | -7,246,000 | -7,402,000 | -443,000 | -280,000 | -225,000 | -226,000 | -90,000 | -510,000 | -509,000 | -509,000 | -477,000 | -465,000 | -465,000 | ||||||||||||||||||||||||||||||||||||||||||
derivative interest (credit) expense | -473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of depreciable real estate assets excluded from discontinued operations | -30,228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | 0 | -5,481,000 | -28,788,000 | -12,953,000 | -9,500,000 | -5,714,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
(funding) return of escrow for future acquisitions | -6,431,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of units to shares of common stock | 46,000 | 55,000 | 744,000 | 106,000 | 1,000 | 443,000 | 2,488,000 | 28,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
marked-to-market adjustment on derivative instruments | -1,659,000 | -667,000 | 2,300,000 | 1,451,000 | 15,820,000 | 4,096,000 | 757,000 | 4,084,000 | -5,132,000 | 17,509,000 | 5,852,000 | 2,757,293 | -4,794,000 | 27,556,000 | -25,580,000 | -16,166,000 | 9,871,000 | -2,926,000 | -13,634,000 | 7,088,000 | 10,417,000 | 11,301,000 | ||||||||||||||||||||||||||||||||||
fair value adjustment on debt assumed | 0 | 1,651,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loan assumption | 0 | 31,692,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative interest expense | -25,000 | 427,000 | 343,000 | 217,000 | 267,000 | 194,000 | 164,000 | -332,000 | 68,000 | 30,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 568,000 | -851,000 | -3,677,000 | 293,000 | -2,991,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of non-depreciable assets | -557,000 | -29,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of depreciable assets | -2,564,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of escrow for exchange acquisitions | -45,478,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt assumed | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of non-depreciable assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty (gain) loss and other settlement proceeds | -435,000 | -16,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investments in real estate joint ventures | 67,000 | 31,000 | 0 | 51,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on debt extinguishment | 550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of redeemable stock to liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
improvements to existing real estate assets | -12,221,000 | -10,052,000 | -10,700,000 | -3,216,000 | -12,410,000 | -12,915,000 | -4,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty loss (gains) and other settlement proceeds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on properties contributed to joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of escrow for future principal payments on notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of deferred financing costs | 22,573,000 | 21,682,000 | 21,849,000 | 20,132,000 | 19,860,000 | 19,415,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty (gains) loss and other settlement proceeds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common shares and units | 1,329,000 | 7,197,000 | 14,586,000 | 18,257,000 | 74,508,000 | 13,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of units to share of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of units to common shares | -198,764 | 6,000 | 194,000 | 84,000 | 52,000 | 20,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of redeemable stock to liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of redeemable stock from equity and redeemable stock to liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued to employee stock ownership plan | 218,000 | 218,000 | 222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation expense/redeemable stock issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ineffectiveness of derivative contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of non-depreciable assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on disposition within real estate joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of redeemable stock from equity to liabilities | -476,518 | 2,000 | 3,000 | 472,000 | 3,000 | 2,000 | 440,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in operating partnership income | 1,034,000 | 763,000 | 1,038,000 | 375,000 | 408,000 | 413,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
incentive fees from real estate joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to unitholders | -1,600,000 | -1,506,000 | -1,506,000 | -1,422,000 | 1,000 | -2,991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of preferred stock from equity to liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations before asset impairment, settlement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and gain on sale | 12,000 | -161,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition within real estate joint ventures | -1,000 | 0 | -5,387,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive fee from real estate joint ventures | 0 | 0 | -1,019,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on insurance and other settlement proceeds | 197,000 | -332,000 | -510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used by) provided by financing activities | -1,550,000 | -18,285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations before asset impairment, settlement proceeds and gain on sale | -265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of restricted common shares | -25,000 | 16,000 | 23,000 | 404,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from discontinued operations before asset impairment, settlement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from investments in real estate joint ventures | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative interest income | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on insurance and other settlement proceeds on discontinued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gain) loss on insurance and other settlement proceeds | 54,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) income from investments in unconsolidated entities | 84,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value adjustment on derivative instruments | 2,277,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of unearned stock compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of real estate joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extraordinary items | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on dispositions and insurance settlement proceeds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
construction of units in progress and future development | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note issued to real estate joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from isssuance of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of debt related to property acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of units for common shares |
We provide you with 20 years of cash flow statements for Mid-America Apartment Communities stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Mid-America Apartment Communities stock. Explore the full financial landscape of Mid-America Apartment Communities stock with our expertly curated income statements.
The information provided in this report about Mid-America Apartment Communities stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.