Mid-America Apartment Communities, Inc(NYSE:MAA)

MAA, an S&P 500 company, is a real estate investment trust, or REIT, focused on delivering full-cycle and superior investment performance for shareholders through the ownership, management, acquisition, development and redevelopment of quality apartment communities in the Southeast, Southwest, and M...
Website: http://www.maac.com
Founded: 1977
Full Time Employees: 2,476
Sector: Real Estate
Industry: REIT-Residential
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-11-05 | 2009-08-06 | 2009-06-30 | 2009-05-07 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-09-30 | 2003-12-31 | 2002-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental and other property revenues | 553,725,000 | 554,373,000 | 549,902,000 | 549,295,000 | 549,832,000 | 551,126,000 | 546,435,000 | 543,622,000 | 542,247,000 | 542,042,000 | 535,146,000 | 529,033,000 | 527,965,000 | 520,783,000 | 495,040,000 | 476,078,000 | 463,575,000 | 452,575,000 | 436,927,000 | 425,005,000 | 423,661,000 | 423,199,000 | 413,026,000 | 418,098,000 | 416,817,000 | 415,632,000 | 407,390,000 | 401,178,000 | 398,148,000 | 397,108,000 | 390,073,000 | 386,017,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses, excluding real estate taxes and insurance | 127,613,000 | 137,235,000 | 132,465,000 | 124,955,000 | 123,848,000 | 134,475,000 | 126,213,000 | 118,199,000 | 113,672,000 | 122,660,000 | 116,604,000 | 108,604,000 | 106,594,000 | 117,390,000 | 110,007,000 | 101,117,000 | 100,164,000 | 106,412,000 | 101,751,000 | 95,961,000 | 95,935,000 | 105,108,000 | 95,555,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate taxes and insurance | 77,959,000 | 78,829,000 | 82,189,000 | 76,398,000 | 81,085,000 | 77,086,000 | 79,583,000 | 79,603,000 | 78,110,000 | 76,563,000 | 77,729,000 | 74,199,000 | 74,580,000 | 74,033,000 | 71,670,000 | 68,303,000 | 66,934,000 | 66,426,000 | 67,010,000 | 66,507,000 | 64,079,000 | 64,706,000 | 61,916,000 | 61,804,000 | 58,618,000 | 59,220,000 | 57,970,000 | 59,584,000 | 55,450,000 | 57,037,000 | 55,750,000 | 55,256,000 | 51,808,000 | 52,597,000 | 54,163,000 | 53,973,000 | 34,282,000 | 34,729,000 | 35,172,000 | 31,699,000 | 32,805,000 | 33,192,000 | 30,918,000 | 30,686,000 | 31,131,000 | 16,811,000 | 16,094,000 | 15,987,000 | 14,595,000 | 14,420,000 | 13,886,000 | 12,955,000 | 12,968,000 | 12,562,000 | 12,498,000 | 11,563,000 | 11,068,000 | 11,321,000 | 11,898,000 | 11,161,000 | 11,368,000 | 11,059,000 | 11,059,000 | 11,984,000 | 11,984,000 | 11,657,000 | 11,235,000 | 11,726,000 | 11,441,000 | 43,342,564 | 10,436 | 11,624,000 | 11,098,000 | 10,720,000 | 10,653,000 | 9,950,000 | 9,641,000 | 9,428,000 | ||
depreciation and amortization | 161,870,000 | 156,650,000 | 153,521,000 | 152,350,000 | 150,852,000 | 146,722,000 | 145,022,000 | 143,020,000 | 140,888,000 | 146,702,000 | 138,972,000 | 138,501,000 | 138,237,000 | 136,879,000 | 134,144,000 | 133,738,000 | 135,495,000 | 134,611,000 | 131,824,000 | 131,503,000 | 129,585,000 | 127,679,000 | 127,190,000 | 126,388,000 | 125,426,000 | 124,684,000 | 123,944,000 | 122,789,000 | 121,541,000 | 124,549,000 | 122,925,000 | 120,744,000 | 119,423,000 | 117,928,000 | 126,360,000 | 129,997,000 | 76,959,000 | 75,742,000 | 75,127,000 | 73,098,000 | 74,396,000 | 73,112,000 | 70,222,000 | 69,631,000 | 90,013,000 | 33,000,000 | 32,730,000 | 33,433,000 | 31,984,000 | 31,549,000 | 30,643,000 | 30,633,000 | 29,343,000 | |||||||||||||||||||||||||||
total property operating expenses | 367,442,000 | 372,714,000 | 368,175,000 | 353,703,000 | 355,785,000 | 358,283,000 | 350,818,000 | 340,822,000 | 332,670,000 | 345,925,000 | 333,305,000 | 321,304,000 | 319,411,000 | 328,302,000 | 315,821,000 | 303,158,000 | 302,593,000 | 307,449,000 | 300,585,000 | 293,971,000 | 289,599,000 | 297,493,000 | 284,661,000 | 279,560,000 | 275,213,000 | 284,223,000 | 278,086,000 | 272,166,000 | 268,255,000 | 279,289,000 | 271,655,000 | 265,148,000 | 259,733,000 | 267,107,000 | 272,329,000 | 271,270,000 | 183,605,000 | 178,697,000 | 176,008,000 | 174,697,000 | 175,252,000 | 173,506,000 | 170,855,000 | 167,253,000 | 187,376,000 | 89,153,000 | 86,482,000 | 86,210,000 | 84,816,000 | 82,457,000 | 80,485,000 | 78,504,000 | 80,261,000 | 75,434,000 | 73,341,000 | 72,852,000 | 71,606,000 | 67,595,000 | 66,631,000 | 65,722,000 | 65,575,000 | 62,611,000 | 62,611,000 | 61,816,000 | 61,816,000 | 63,651,000 | 63,360,000 | 61,100,000 | 59,884,000 | 231,119,814 | 59,186 | 57,204,000 | 55,943,000 | 56,835,000 | 54,724,000 | 52,183,000 | 50,430,000 | 51,481,000 | ||
property management expenses | 22,461,000 | 18,183,000 | 17,511,000 | 20,578,000 | 17,579,000 | 17,265,000 | 17,201,000 | 19,995,000 | 17,467,000 | 16,298,000 | 16,091,000 | 17,928,000 | 17,034,000 | 16,262,000 | 15,630,000 | 16,537,000 | 15,210,000 | 13,831,000 | 13,752,000 | 12,939,000 | 13,236,000 | 12,691,000 | 11,730,000 | 14,643,000 | 13,816,000 | 13,899,000 | 13,454,000 | 13,842,000 | 12,054,000 | 11,303,000 | 11,396,000 | 12,880,000 | 11,581,000 | 10,281,000 | 10,745,000 | 10,981,000 | 7,908,000 | 8,310,000 | 9,004,000 | 7,628,000 | 6,986,000 | 8,493,000 | 7,429,000 | 9,579,000 | 7,011,000 | 5,193,000 | 5,446,000 | 5,331,000 | 5,460,000 | 5,570,000 | 5,454,000 | 5,458,000 | 4,904,000 | 5,194,000 | 5,144,000 | 4,732,000 | 4,547,000 | 4,479,000 | 4,277,000 | 4,469,000 | 4,007,000 | 4,503,000 | 4,503,000 | 4,241,000 | 4,241,000 | 3,924,000 | 4,230,000 | 4,387,000 | 4,258,000 | 17,913,643 | 4,357 | 4,431,000 | 4,449,000 | 3,486,000 | 3,616,000 | 3,464,000 | 2,511,000 | 2,749,000 | ||
general and administrative expenses | 16,716,000 | 12,525,000 | 12,813,000 | 15,619,000 | 14,072,000 | 12,728,000 | 12,671,000 | 17,045,000 | 15,249,000 | 13,524,000 | 13,882,000 | 15,923,000 | 14,742,000 | 12,188,000 | 15,580,000 | 16,323,000 | 14,121,000 | 12,670,000 | 13,114,000 | 12,979,000 | 11,677,000 | 11,360,000 | 10,557,000 | 13,264,000 | 10,885,000 | 11,485,000 | 10,598,000 | 13,153,000 | 9,063,000 | 6,380,000 | 9,211,000 | 10,132,000 | 9,459,000 | 8,361,000 | 9,534,000 | 12,840,000 | 6,661,000 | 7,014,000 | 6,582,000 | 5,879,000 | 6,657,000 | 6,566,000 | 6,511,000 | 5,212,000 | 4,342,000 | 3,976,000 | 3,389,000 | 3,239,000 | 3,527,000 | 3,462,000 | 3,447,000 | 4,078,000 | 3,996,000 | 5,439,000 | 4,610,000 | 3,476,000 | 2,957,000 | 3,110,000 | 2,811,000 | 3,014,000 | 3,163,000 | 2,686,000 | 2,686,000 | 2,459,000 | 2,459,000 | 3,090,000 | 2,996,000 | 2,831,000 | 2,920,000 | 10,805,599 | 2,401 | 2,882,000 | 2,930,000 | 3,178,000 | 2,665,000 | 2,682,000 | 3,361,000 | 2,329,000 | ||
interest expense | 51,409,000 | 46,277,000 | 45,111,000 | 45,161,000 | 44,192,000 | 42,726,000 | 41,265,000 | 40,361,000 | 38,579,000 | 36,651,000 | 36,723,000 | 37,281,000 | 38,084,000 | 38,637,000 | 38,905,000 | 39,121,000 | 39,108,000 | 39,234,000 | 38,867,000 | 39,672,000 | 40,952,000 | 41,010,000 | 42,118,000 | 43,482,000 | 43,698,000 | 44,513,000 | 45,936,000 | 45,700,000 | 302,734,000 | -44,650,000 | -43,585,000 | -40,905,000 | -39,746,000 | -39,940,000 | -38,481,000 | -36,584,000 | -32,168,000 | -32,039,000 | -32,211,000 | -29,342,000 | -29,528,000 | -29,931,000 | -28,251,000 | -30,163,000 | -30,676,000 | -14,941,000 | -15,271,000 | -15,716,000 | -14,698,000 | -14,270,000 | -14,350,000 | -14,997,000 | -15,487,000 | -14,149,000 | -13,990,000 | -14,514,000 | -13,598,000 | -13,993,000 | -13,891,000 | -14,022,000 | -14,371,000 | -14,472,000 | -14,472,000 | -14,229,000 | -14,229,000 | -15,826,000 | -15,004,000 | -15,145,000 | -16,334,000 | -64,435,853 | -16,147 | -16,034,000 | -16,014,000 | -16,473,000 | -15,505,000 | -15,833,000 | -15,803,000 | -15,332,000 | ||
gain on sale of depreciable real estate assets | -20,164,000 | -131,965,000 | 60,000 | -23,000 | 2,000 | 68,341,000 | 58,844,000 | 274,000 | -73,000 | 47,749,000 | 68,000 | 755,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-operating income | -16,005,000 | -834,000 | -23,526,000 | -3,467,000 | 495,000 | -20,060,000 | -4,775,000 | -11,499,000 | 374,000 | 8,032,000 | -2,341,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income tax expense | 131,866,000 | 103,421,000 | 110,945,000 | 186,979,000 | 105,213,000 | 148,923,000 | 111,756,000 | 198,410,000 | 89,592,000 | 225,595,000 | 49,531,000 | 86,746,000 | 62,273,000 | 78,610,000 | 38,212,000 | 155,498,000 | 82,572,000 | 64,388,000 | 66,202,000 | 63,726,000 | 54,918,000 | 62,195,000 | 50,962,000 | 128,367,000 | 119,264,000 | 50,444,000 | 43,710,000 | 89,360,000 | 48,188,000 | 45,968,000 | 97,341,000 | 144,294,000 | 64,735,000 | 67,649,000 | 26,906,000 | 6,992,000 | ||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -5,521,000 | -1,766,000 | -600,000 | -1,038,000 | -1,020,000 | -1,795,000 | -7,790,000 | -2,803,000 | -2,045,000 | -999,000 | -795,000 | -665,000 | -1,200,000 | -667,000 | -882,000 | -1,491,000 | -682,000 | -641,000 | -785,000 | -616,000 | -570,000 | -640,000 | -709,000 | -641,000 | -618,000 | -651,000 | -454,000 | -457,000 | -288,000 | -512,000 | -398,000 | -510,000 | -442,000 | -523,000 | -270,000 | |||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before real estate joint venture activity | 126,345,000 | 101,655,000 | 110,345,000 | 185,941,000 | 170,528,000 | 117,776,000 | 104,193,000 | 147,128,000 | 164,352,000 | 113,285,000 | 149,275,000 | 139,189,000 | 198,486,000 | 125,362,000 | 216,151,000 | 113,198,000 | 190,620,000 | 86,789,000 | 223,550,000 | 48,532,000 | 85,951,000 | 61,608,000 | 77,410,000 | 37,545,000 | 154,616,000 | 81,081,000 | 63,706,000 | 65,561,000 | 62,941,000 | 54,302,000 | 61,625,000 | 50,322,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
income from real estate joint venture | 266,000 | 389,000 | 530,000 | 465,000 | 546,000 | 454,000 | 469,000 | 482,000 | 516,000 | 447,000 | 382,000 | 385,000 | 450,000 | 341,000 | 409,000 | 379,000 | 296,000 | 258,000 | 325,000 | 332,000 | 348,000 | 428,000 | 318,000 | 407,000 | 444,000 | 378,000 | 435,000 | 397,000 | 576,000 | 402,000 | 356,000 | 498,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net income | 126,611,000 | 102,044,000 | 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 | 7,733,000 | 6,193,000 | 8,644,000 | 7,679,000 | 39,934,100 | 11,900 | 9,118,000 | 11,324,000 | 4,297,000 | 5,630,000 | 5,892,000 | 5,126,000 | 3,615,000 | |||||||||||||||||||||||||||||||
yoy | -25.99% | -13.69% | 5.94% | 26.28% | 3.76% | 3.95% | -30.07% | 5.76% | -17.13% | -9.52% | -30.89% | 22.89% | 4.20% | 44.41% | -3.27% | 132.43% | 121.23% | 40.32% | 188.02% | 28.75% | -44.34% | -23.84% | 21.18% | -42.46% | 144.12% | 48.91% | 3.48% | 29.79% | -50.38% | -54.01% | 23.58% | 17.05% | -80.64% | 51942.02% | -5.20% | -32.19% | 829.35% | -99.79% | 54.75% | 120.91% | 18.87% | |||||||||||||||||||||||||||||||||||||||
qoq | 24.07% | -7.96% | -40.52% | 8.96% | 44.70% | 12.96% | -29.10% | -10.47% | 44.96% | -24.00% | 7.22% | -29.84% | 58.26% | -41.95% | 90.67% | -40.51% | 119.33% | -61.12% | 358.16% | -43.38% | 39.11% | -20.19% | 104.81% | -75.52% | 90.35% | 27.00% | -2.75% | 3.84% | 16.11% | -11.74% | 21.96% | -60.30% | 7.61% | 137.18% | 15.52% | 24.87% | -28.35% | 12.57% | -80.77% | 335480.67% | -99.87% | -19.48% | 163.53% | -23.68% | -4.45% | 14.94% | 41.80% | |||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | 2,252,000 | 2,506,000 | 2,748,000 | 4,733,000 | 4,428,000 | 3,035,000 | 2,709,000 | 3,861,000 | 4,392,000 | 3,000,000 | 3,969,000 | 3,664,000 | 5,315,000 | 3,392,000 | 5,858,000 | 2,775,000 | 5,275,000 | 2,568,000 | 7,397,000 | 1,671,000 | 2,957,000 | 2,126,000 | 2,666,000 | 1,304,000 | 5,471,000 | 2,814,000 | 2,224,000 | 2,298,000 | 2,235,000 | 1,913,000 | 2,174,000 | 1,801,000 | 4,557,000 | 4,249,000 | 1,840,000 | 1,511,000 | 4,627,000 | 2,486,000 | 2,395,000 | 5,094,000 | 7,574,000 | 3,410,000 | 3,743,000 | 1,773,000 | 848,000 | 1,772,000 | 1,939,000 | 825,000 | 1,212,000 | 1,312,000 | 1,178,000 | 1,187,000 | 660,000 | 252,000 | 311,000 | 225,000 | 224,000 | 228,000 | 437,000 | 474,000 | 260,000 | 570,000 | 570,000 | 706,000 | 706,000 | |||||||||||||||
net income available for shareholders | 124,359,000 | 99,538,000 | 108,127,000 | 181,673,000 | 166,646,000 | 115,195,000 | 101,953,000 | 143,749,000 | 160,476,000 | 110,732,000 | 145,688,000 | 135,910,000 | 193,621,000 | 122,311,000 | 210,702,000 | 110,802,000 | 185,641,000 | 84,479,000 | 216,478,000 | 47,193,000 | 83,342,000 | 59,910,000 | 75,062,000 | 36,648,000 | 149,589,000 | 78,645,000 | 61,917,000 | 63,660,000 | 61,282,000 | 52,791,000 | 59,807,000 | 49,019,000 | 123,450,000 | 114,709,000 | 48,315,000 | 41,905,000 | ||||||||||||||||||||||||||||||||||||||||||||
dividends to maa series i preferred shareholders | 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 | 922,000 | 922,000 | ||||||||||||||||||||||||||||||||||||||||||||
net income available for maa common shareholders | 123,437,000 | 98,616,000 | 107,205,000 | 180,751,000 | 165,724,000 | 114,273,000 | 101,031,000 | 142,827,000 | 159,554,000 | 109,810,000 | 144,766,000 | 134,988,000 | 192,699,000 | 121,389,000 | 209,780,000 | 109,880,000 | 184,719,000 | 83,557,000 | 215,556,000 | 46,271,000 | 82,420,000 | 58,988,000 | 74,140,000 | 35,726,000 | 148,667,000 | 77,723,000 | 60,995,000 | 62,738,000 | 60,360,000 | 51,869,000 | 58,885,000 | 48,097,000 | 122,528,000 | 113,787,000 | 47,393,000 | 40,983,000 | 84,279,000 | 45,144,000 | 43,413,000 | 91,734,000 | 136,299,000 | 61,267,000 | 66,976,000 | 31,613,000 | 14,866,000 | 44,284,000 | 59,089,000 | 21,180,000 | ||||||||||||||||||||||||||||||||
earnings per common share - basic: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share - diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of depreciable real estate assets | 69,000 | -71,911,000 | -55,028,000 | 23,000 | 2,000 | 15,250 | 75,000 | 1,000 | -15,000 | -32,990,750 | 1,000 | 1,000 | -33,628,750 | 313,000 | -134,828,000 | 1,750 | -20,000 | -2,000 | 29,000 | -246,750 | -1,000,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-operating expense | 1,253,000 | -4,722,000 | 949,000 | 1,678,000 | 19,244,000 | -991,500 | 16,493,000 | -16,992,000 | 23,465,000 | 1,718,000 | 28,325,000 | -10,795,000 | -3,639,250 | -10,344,000 | -20,126,000 | 15,913,000 | 3,411,750 | -242,000 | -14,643,000 | 28,532,000 | -935,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of non-depreciable real estate assets | -54,000 | -431,000 | -355,000 | -23,000 | -609,000 | -170,000 | -29,000 | -1,366,000 | -2,787,000 | -297,000 | -8,963,000 | -8,402,000 | 959,000 | 2,761,000 | 150,000 | -21,000 | -6,000 | 48,000 | 543,000 | 1,627,000 | 172,000 | -22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income tax benefit | 172,283,000 | 118,446,000 | 165,500,000 | 113,076,000 | 152,136,000 | 140,133,000 | 198,028,000 | 124,106,000 | 213,099,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -1,755,000 | -670,000 | -1,148,000 | 209,000 | -2,861,000 | -944,000 | 458,000 | 1,256,000 | 3,052,000 | 1,442,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of non-depreciable real estate assets | -32,000 | -5,000 | 376,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expense, excluding real estate taxes and insurance | 91,368,000 | 91,169,000 | 100,319,000 | 96,172,000 | 89,793,000 | 91,264,000 | 97,703,000 | 92,980,000 | 89,148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger and integration related expenses | 609,000 | 1,878,000 | 2,826,000 | 3,799,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before non-operating items | 71,825,250 | 98,258,000 | 94,985,000 | 94,058,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income available for common shareholders | 350 | 460 | 520 | 420 | 1,080 | 1,000 | 420 | 360 | 1,120 | 600 | 580 | 1,220 | 1,810 | 810 | 890 | 420 | 200 | 1,040 | 1,380 | 500 | 740 | 28,160,000 | 23,890,000 | 18,758,000 | 13,791,000 | 7,428,000 | 8,844,000 | 6,940,000 | 3,544,000 | 1,383,000 | 6,196,000 | 6,090,000 | 3,402,000 | 6,931,000 | 6,931,000 | 7,923,000 | 7,923,000 | 4,517,000 | 2,977,000 | 5,427,000 | 4,463,000 | 25,660,591 | 8,409 | 5,628,000 | 7,833,000 | 807,000 | 2,139,000 | 2,401,000 | 1,636,000 | 125,000 | ||||||||||||||||||||||||||||||
dividends declared per common share | 691.875 | 922.5 | 922.5 | 922.5 | 922.5 | 870 | 870 | 870 | 820 | 820 | 820 | 770 | 770 | 770 | 730 | 730 | 730 | 0.695 | 0.695 | 0.695 | 0.66 | 0.66 | 0.66 | 0.66 | 0.628 | 0.628 | 0.628 | 0.628 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 0.615 | 1.825 | 0.605 | 0.605 | 0.605 | 0.605 | 0.595 | 0.595 | 1.19 | |||||||||||||||||||||||||||||||
operating revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental revenues | 266,157,000 | 357,619,000 | 355,832,000 | 351,177,000 | 254,161,000 | 249,326,000 | 245,665,000 | 239,670,000 | 236,165,000 | 234,199,000 | 225,789,000 | 222,610,000 | 220,988,000 | 125,522,000 | 123,204,000 | 122,711,000 | 116,968,000 | 113,783,000 | 109,617,000 | 106,299,000 | 105,913,000 | 100,924,000 | 97,881,000 | 95,348,000 | 92,842,000 | 91,049,000 | 90,308,000 | 88,098,000 | 89,903,000 | 89,723,000 | 89,723,000 | 89,284,000 | 89,284,000 | 90,280,000 | 89,047,000 | 88,608,000 | 87,929,000 | 337,062,828 | 86,172 | 82,875,000 | 81,212,000 | 81,128,000 | 79,132,000 | 76,842,000 | 75,045,000 | 72,703,000 | ||||||||||||||||||||||||||||||||||
other property revenues | 20,405,250 | 26,931,000 | 26,959,000 | 27,731,000 | 22,737,000 | 22,910,000 | 23,351,000 | 22,328,000 | 22,726,000 | 23,612,000 | 22,981,000 | 21,883,000 | 22,402,000 | 10,772,000 | 10,766,000 | 10,479,000 | 9,933,000 | 9,930,000 | 9,745,000 | 9,261,000 | 9,649,000 | 9,302,000 | 9,234,000 | 8,929,000 | 8,356,000 | 7,697,000 | 7,020,000 | 7,801,000 | 4,543,000 | 4,647,000 | 4,647,000 | 4,252,000 | 4,252,000 | 4,499,000 | 4,368,000 | 4,165,000 | 4,187,000 | 15,770,008 | 3,992 | 3,904,000 | 3,745,000 | 3,707,000 | 3,564,000 | 3,470,000 | 3,549,000 | 2,401,000 | ||||||||||||||||||||||||||||||||||
total operating revenues | 286,562,250 | 384,550,000 | 382,791,000 | 378,908,000 | 276,898,000 | 272,236,000 | 269,016,000 | 261,998,000 | 258,891,000 | 257,811,000 | 248,781,000 | 244,554,000 | 243,487,000 | 136,440,000 | 134,112,000 | 133,367,000 | 127,110,000 | 123,922,000 | 119,631,000 | 115,826,000 | 115,827,000 | 110,489,000 | 107,338,000 | 104,480,000 | 101,384,000 | 98,901,000 | 97,464,000 | 95,987,000 | 94,524,000 | 94,433,000 | 94,433,000 | 93,600,000 | 93,600,000 | 94,838,000 | 93,473,000 | 92,834,000 | 92,144,000 | 352,866,836 | 90,164 | 86,779,000 | 84,991,000 | 84,888,000 | 82,749,000 | 80,364,000 | 78,646,000 | 75,155,000 | ||||||||||||||||||||||||||||||||||
property operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
personnel | 25,913,750 | 35,640,000 | 34,642,000 | 33,373,000 | 27,236,000 | 25,858,000 | 25,197,000 | 26,500,000 | 25,872,000 | 25,653,000 | 26,355,000 | 25,183,000 | 24,909,000 | 15,085,000 | 14,735,000 | 14,682,000 | 14,714,000 | 14,322,000 | 14,500,000 | 13,739,000 | 14,195,000 | 13,581,000 | 13,165,000 | 13,252,000 | 13,036,000 | 12,717,000 | 12,358,000 | 12,063,000 | 12,244,000 | 11,962,000 | 11,962,000 | 11,364,000 | 11,364,000 | 11,669,000 | 11,972,000 | 11,578,000 | 11,248,000 | 42,426,048 | 10,952 | 10,099,000 | 9,723,000 | 9,792,000 | 9,774,000 | 9,437,000 | 9,108,000 | 9,322,000 | ||||||||||||||||||||||||||||||||||
building repairs and maintenance | 8,571,750 | 12,663,000 | 11,811,000 | 9,813,000 | 9,377,000 | 7,680,000 | 6,099,000 | 8,793,000 | 7,778,000 | 6,622,000 | 8,703,000 | 7,184,000 | 6,399,000 | 4,595,000 | 3,953,000 | 3,335,000 | 4,503,000 | 4,014,000 | 3,928,000 | 3,882,000 | 4,733,000 | 3,809,000 | 3,356,000 | 3,787,000 | 4,375,000 | 3,661,000 | 3,327,000 | 3,752,000 | 4,310,000 | 3,287,000 | 3,287,000 | 2,812,000 | 2,812,000 | 3,215,000 | 4,138,000 | 3,548,000 | 3,113,000 | 13,266,403 | 3,597 | 3,188,000 | 3,056,000 | 3,335,000 | 3,354,000 | 2,947,000 | 2,470,000 | 3,236,000 | ||||||||||||||||||||||||||||||||||
utilities | 21,149,750 | 30,175,000 | 27,527,000 | 26,897,000 | 24,690,000 | 22,244,000 | 22,136,000 | 23,769,000 | 21,596,000 | 22,028,000 | 14,874,000 | 13,182,000 | 13,478,000 | 7,580,000 | 6,974,000 | 6,867,000 | 7,658,000 | 6,933,000 | 6,344,000 | 6,688,000 | 7,579,000 | 6,372,000 | 6,168,000 | 6,506,000 | 6,671,000 | 5,671,000 | 5,599,000 | 5,460,000 | 6,135,000 | 5,231,000 | 5,231,000 | 5,508,000 | 5,508,000 | 5,746,000 | 6,162,000 | 5,050,000 | 5,164,000 | 20,340,351 | 5,649 | 4,761,000 | 4,787,000 | 4,978,000 | 5,468,000 | 4,573,000 | 4,720,000 | 4,465,000 | ||||||||||||||||||||||||||||||||||
landscaping | 4,594,000 | 4,809,000 | 7,045,000 | 6,522,000 | 4,021,000 | 5,673,000 | 5,321,000 | 3,900,000 | 5,687,000 | 5,392,000 | 4,002,000 | 5,981,000 | 5,408,000 | 2,922,000 | 2,898,000 | 3,041,000 | 2,781,000 | 2,760,000 | 2,905,000 | 2,652,000 | 2,771,000 | 2,702,000 | 2,701,000 | 2,535,000 | 2,561,000 | 2,518,000 | 2,515,000 | 2,303,000 | 2,451,000 | 2,490,000 | 2,490,000 | 2,304,000 | 2,304,000 | 2,332,000 | 2,277,000 | 2,420,000 | 2,443,000 | 9,262,598 | 2,402 | 2,296,000 | 2,272,000 | 2,220,000 | 2,207,000 | 2,132,000 | 2,113,000 | 2,073,000 | ||||||||||||||||||||||||||||||||||
other operating | 8,692,750 | 13,295,000 | 10,781,000 | 10,695,000 | 7,040,000 | 6,771,000 | 6,956,000 | 6,938,000 | 7,118,000 | 7,507,000 | 15,781,000 | 15,406,000 | 16,038,000 | 9,160,000 | 9,098,000 | 8,865,000 | 8,581,000 | 8,459,000 | 8,279,000 | 7,955,000 | 8,672,000 | 8,387,000 | 7,712,000 | 7,634,000 | 7,429,000 | 6,764,000 | 5,854,000 | 6,280,000 | 5,154,000 | 4,764,000 | 4,764,000 | 4,259,000 | 4,259,000 | 5,237,000 | 5,018,000 | 4,358,000 | 4,207,000 | 16,330,809 | 4,191 | 4,128,000 | 3,719,000 | 4,301,000 | 3,655,000 | 3,629,000 | 3,448,000 | 3,781,000 | ||||||||||||||||||||||||||||||||||
acquisition expenses | 1,033,000 | 1,343,000 | 865,000 | 988,000 | 592,000 | 1,520,000 | 219,000 | 1,061,000 | 989,000 | 486,000 | -24,000 | 811,000 | 30,000 | 107,000 | 107,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger related expenses | 994,250 | 128,000 | 978,000 | 2,871,000 | 331,000 | 795,000 | 2,076,000 | 5,561,000 | 5,737,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
integration related expenses | 2,630,250 | 4,002,000 | 3,229,000 | 3,290,000 | 147,000 | 3,151,000 | 3,842,000 | 35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before non-operating items | 64,575,750 | 94,671,000 | 85,976,000 | 77,656,000 | 73,790,000 | 77,794,000 | 76,709,000 | 73,138,000 | 68,837,000 | 68,907,000 | 63,495,000 | 57,617,000 | 38,829,000 | 32,522,000 | 32,569,000 | 38,577,000 | 31,964,000 | 31,568,000 | 30,879,000 | 26,798,000 | 26,074,000 | 22,902,000 | 24,024,000 | 22,359,000 | 21,285,000 | 23,231,000 | 23,769,000 | 21,971,000 | 21,749,000 | 24,526,000 | 24,526,000 | 25,084,000 | 25,084,000 | 24,173,000 | 22,887,000 | 24,516,000 | 25,082,000 | 93,027,780 | 24,220 | 22,262,000 | 21,669,000 | 21,389,000 | 21,744,000 | 22,035,000 | 22,344,000 | 18,596,000 | ||||||||||||||||||||||||||||||||||
interest and other non-property income | 1,908,000 | 4,303,000 | 650,000 | 2,679,000 | 64,000 | 62,000 | 32,000 | -179,000 | 29,000 | -157,000 | 85,000 | 921,000 | 160,000 | 16,000 | 23,000 | 47,000 | 89,000 | 112,000 | 108,000 | 117,000 | 108,000 | 114,000 | 235,000 | 219,000 | 217,000 | 86,000 | 315,000 | 76,000 | 161,000 | 68,000 | 68,000 | 80,000 | 80,000 | 170,000 | 115,000 | 116,000 | 108,000 | 195,996 | 4 | 51,000 | 94,000 | 179,000 | 162,000 | 215,000 | 117,000 | 70,000 | ||||||||||||||||||||||||||||||||||
gain on debt extinguishment | 792,000 | 828,000 | 2,217,000 | 123,000 | 3,000 | -15,000 | 20,000 | 3,000 | 3,000 | 12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty gain after insurance and other settlement proceeds | 58,250 | 564,000 | -240,000 | -75,000 | 1,760,000 | -5,000 | 510,000 | -126,000 | -295,000 | -10,000 | 439,000 | 16,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before joint venture activity | 127,658,000 | 118,623,000 | 49,826,000 | 43,059,000 | 88,906,000 | 47,731,000 | 45,680,000 | 96,829,000 | 143,896,000 | 64,225,000 | 67,207,000 | 26,383,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from real estate joint ventures | 349,000 | 335,000 | 329,000 | 357,000 | -101,000 | 128,000 | -1,000 | -23,000 | 19,000 | 3,124,000 | 2,919,000 | -24,000 | 60,000 | 47,000 | 54,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty loss after insurance and other settlement proceeds | -91,000 | -947,000 | -19,000 | -22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger-related expenses | 3,901,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net income | 88,906,000 | 47,630,000 | 45,808,000 | 96,828,000 | 143,873,000 | 64,677,000 | 70,719,000 | 33,386,000 | 15,714,000 | 46,056,000 | 61,028,000 | 22,005,000 | 32,078,000 | 29,472,000 | 25,068,000 | 19,945,000 | 14,451,000 | 7,680,000 | 9,155,000 | 7,165,000 | 6,973,000 | 6,888,000 | 9,849,000 | 9,780,000 | 6,878,000 | 10,718,000 | 10,718,000 | 11,845,000 | 11,845,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition expense | 421,000 | 713,000 | 656,000 | 1,159,000 | 339,000 | 13,000 | 947,000 | 11,000 | 489,000 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total property revenues | 261,998,000 | 258,891,000 | 257,811,000 | 248,770,000 | 244,493,000 | 243,390,000 | 136,294,000 | 133,970,000 | 133,190,000 | 126,901,000 | 123,713,000 | 119,362,000 | 115,560,000 | 115,562,000 | 110,226,000 | 107,115,000 | 104,277,000 | 101,198,000 | 98,746,000 | 97,328,000 | 95,899,000 | 94,446,000 | 94,370,000 | 94,370,000 | 93,536,000 | 93,536,000 | 94,779,000 | 93,415,000 | 92,773,000 | 92,116,000 | 352,832,836 | 90,164 | 86,779,000 | 84,957,000 | 84,835,000 | 82,696,000 | 80,312,000 | 78,594,000 | 75,104,000 | |||||||||||||||||||||||||||||||||||||||||
management fee income | 11,000 | 61,000 | 97,000 | 146,000 | 142,000 | 177,000 | 209,000 | 209,000 | 269,000 | 266,000 | 265,000 | 263,000 | 223,000 | 203,000 | 186,000 | 155,000 | 136,000 | 88,000 | 78,000 | 63,000 | 63,000 | 64,000 | 64,000 | 59,000 | 58,000 | 61,000 | 28,000 | 34,053 | -53 | 34,000 | 53,000 | 53,000 | 52,000 | 52,000 | 51,000 | |||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | -5,000 | -3,000 | -3,376,000 | -644,000 | -63,000 | -48,000 | -141,000 | -141,000 | -122,929 | -71 | -52,000 | -1,000 | -550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | -887,000 | -905,000 | -917,000 | -1,000,000 | -1,174,000 | -1,311,000 | -820,000 | -803,000 | -804,000 | -971,000 | -869,000 | -771,000 | -756,000 | -724,000 | -707,000 | -715,000 | -709,000 | -675,000 | -648,000 | -595,000 | -593,000 | -587,000 | -588,000 | -588,000 | -606,000 | -606,000 | -607,000 | -586,000 | -486,000 | -628,000 | -2,406,386 | -614 | -574,000 | -561,000 | -528,000 | -519,000 | -504,000 | -485,000 | -462,000 | |||||||||||||||||||||||||||||||||||||||||
gain on sale of depreciable real estate assets excluded from discontinued operations | 54,621,000 | 105,182,000 | 30,228,000 | 36,032,000 | 3,658,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 96,828,000 | 143,873,000 | 64,244,000 | 70,331,000 | 29,302,000 | 6,698,000 | 16,619,000 | 17,004,000 | 22,005,000 | 16,338,000 | 16,458,000 | 15,851,000 | 11,444,000 | 9,515,000 | 7,669,000 | 7,165,000 | 6,973,000 | 6,890,000 | 9,849,000 | 7,555,000 | 6,554,000 | 9,237,000 | 9,237,000 | 9,992,000 | 9,992,000 | 7,393,000 | 5,683,000 | 8,705,000 | 7,738,000 | 30,221,809 | 6,191 | 5,397,000 | 11,059,000 | 4,125,000 | 5,469,000 | 5,694,000 | 5,126,000 | 3,615,000 | ||||||||||||||||||||||||||||||||||||||||||
discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations before gain on sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty gain after insurance and other settlement proceeds on discontinued operations | 3,000 | -1,000 | 99,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | -103,000 | 5,481,000 | 28,788,000 | 43,121,000 | 16,092,000 | 12,953,000 | 9,500,000 | 7,872,000 | 4,927,000 | -2,000 | 1,155,000 | 1,155,000 | 1,432,000 | 1,432,000 | 1,428.5 | 5,714 | 3,443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations available for common shareholders | 1,220 | 1,810 | 810 | 890 | 420 | 120 | 380 | 380 | 500 | 360 | 370 | 370 | 170 | 240 | 250 | 6,940,000 | 3,544,000 | 1,385,000 | 6,196,000 | 3,865,000 | 3,078,000 | 5,450,000 | 5,450,000 | 6,070,000 | 6,070,000 | 3,003,750 | 2,467,000 | 5,488,000 | 4,522,000 | 15,948,300 | 2,700 | 1,907,000 | 7,568,000 | 635,000 | 1,978,000 | 2,203,000 | 1,636,000 | 125,000 | ||||||||||||||||||||||||||||||||||||||||||
discontinued property operations | 80 | 660 | 1,000 | 380 | 320 | 230 | 230 | 130 | 2,000 | -2,225,000 | -324,000 | -1,481,000 | -1,481,000 | -1,853,000 | -1,853,000 | -340,000 | -510,000 | 61,000 | 59,000 | -9,712,291 | -5,709 | -3,721,000 | -265,000 | -172,000 | -161,000 | -198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty loss after insurance and other settlement proceeds on discontinued operations | -1,000 | -2,000 | -4,000 | -2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations before gain on sale | 433,000 | 488,000 | 449,000 | 416,000 | 650,000 | 907,000 | -451,000 | 63,000 | -158,000 | 176,000 | 311,000 | 326,000 | 326,000 | 421,000 | 421,000 | 340,000 | 510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment/modification | -2,586,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before gain on sale of properties | 29,750,000 | 12,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before gain from real estate joint ventures | 6,722,000 | 16,559,000 | 16,957,000 | 21,951,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of depreciable assets excluded from discontinued operations | 2,564,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of non-depreciable assets | 557,000 | 48,000 | -3,000 | 7.25 | 29 | 226,000 | 18,000 | 32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment/modification | -218,000 | -169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share - diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of non-depreciable assets | -1,500 | -6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before loss from real estate joint ventures | 16,410,000 | 16,525,000 | 15,882,000 | 6,704,500 | 9,622,000 | 9,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from real estate joint ventures | -72,000 | -67,000 | -31,000 | 38,855,000 | -107,000 | 7,847,000 | -245,000 | 6,605,750 | 6,842,000 | 9,393,000 | 10,188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income available for maa and common shareholders | 30,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment on discontinued operations | -71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to maa | 28,160,000 | 23,890,000 | 18,758,000 | 13,791,000 | 7,428,000 | 8,844,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition (credit) expenses | -634,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment | -324,000 | -1,590,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty loss and other settlement proceeds | -4,000 | 285,000 | -109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty loss on insurance and other settlement proceeds on discontinued operations | -54,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty gains and other settlement proceeds | 73,000 | -286,000 | -265,000 | -148,000 | -144,000 | -144,000 | 340,000 | -1,131,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on properties contributed to joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations before loss on sale | 19,500 | 9,000 | 11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on insurance and other settlement proceeds on discontinued operations | -1,750 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred dividend distributions | 629,000 | 2,704,000 | 3,216,000 | 3,216,000 | 3,216,000 | 3,217,000 | 3,217,000 | 3,216,000 | 3,216,000 | 3,216,000 | 3,216,000 | 3,217,000 | 3,216,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums and original issuance costs associated with the redemption of preferred stock | 2,576,000 | 2,573,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 28,021,000 | 27,741,000 | 27,575,000 | 26,466,000 | 24,943,000 | 25,080,000 | 24,703,000 | 23,913,000 | 23,818,000 | 23,818,000 | 23,585,000 | 23,585,000 | 23,795,000 | 22,558,000 | 22,420,000 | 22,268,000 | 86,151,041 | 21,959 | 21,108,000 | 21,288,000 | 21,489,000 | 19,613,000 | 19,515,000 | 18,930,000 | 19,176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on insurance and other settlement proceeds on | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of discontinued operations | -59,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums and original issuance costs associated with the | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
available for common shareholders | 200 | 0.128 | 0.11 | 0.2 | 0.2 | 0.21 | 0.21 | 0.15 | 0.09 | 0.2 | 0.18 | 0.52 | 0.11 | 0.07 | 0.063 | 0.08 | 0.09 | 0.07 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty gains (loss) and other settlement proceeds | -649,000 | 350,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income from real estate joint ventures | 6,142,000 | 7,255,000 | 7,188,000 | 10,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from real estate joint ventures | -214,000 | -282,000 | -298,000 | -276,000 | 9,393,000 | 10,188,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to mid-america apartment communities, inc. | 6,940,000 | 6,749,000 | 6,660,000 | 9,412,000 | 9,306,000 | 6,618,000 | 10,148,000 | 10,148,000 | 11,139,000 | 11,139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 31,856,000 | 33,312,000 | 30,628,000 | 29,130,000 | 28,341,000 | 28,105,000 | 28,105,000 | 28,085,000 | 28,085,000 | 26,943,000 | 25,296,000 | 23,474,000 | 21,548,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of dilutive securities | 20,000 | 101,000 | 108,000 | 74,000 | 1,000 | 77,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 837,000 | 33,413,000 | 30,736,000 | 29,204,000 | 156,000 | 28,441,000 | 28,184,000 | 28,184,000 | 28,165,000 | 28,165,000 | 361,000 | 27,562,000 | 26,727,000 | 25,756,000 | 25,436,486 | 25,514 | 25,464,000 | 25,289,000 | 373,000 | 24,215,000 | 23,374,000 | 22,366,000 | 21,844,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share - basic: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty gain and other settlement proceeds | 102,000 | 527,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain (loss) on sale of non-depreciable assets | 250 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain (loss) on sale of discontinued operations | 650,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 28,364,000 | 27,474,000 | 26,599,000 | 25,628,000 | 25,362 | 25,288,000 | 25,087,000 | 23,990,000 | 23,152,000 | 22,134,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of dilutive stock options | 79,000 | 79,000 | 80,000 | 80,000 | -12,000 | 88,000 | 128,000 | 128,000 | 165,848 | 152 | 176,000 | 202,000 | -2,000 | 225,000 | 222,000 | 232,000 | 296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 837,000 | 33,413,000 | 30,736,000 | 29,204,000 | 156,000 | 28,441,000 | 28,184,000 | 28,184,000 | 28,165,000 | 28,165,000 | 361,000 | 27,562,000 | 26,727,000 | 25,756,000 | 25,436,486 | 25,514 | 25,464,000 | 25,289,000 | 373,000 | 24,215,000 | 23,374,000 | 22,366,000 | 21,844,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive fees from real estate joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before minority interest and | 9,417,000 | 8,353,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in real estate joint ventures | 8,137,000 | 6,278,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in operating partnership income | -456,000 | -321,000 | -513,000 | -532,000 | -3,508,966 | -1,034 | -763,000 | -1,038,000 | -394,000 | -375,000 | -408,000 | -413,000 | -91,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) income from real estate joint ventures | -139,000 | -274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains (loss) on sale of discontinued operations | -30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gains on insurance and other settlement proceeds | 416,000 | 128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) gains from real estate joint ventures | -199,000 | -83,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) gains on sale of discontinued operations | -61,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations before | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from investments in real estate joint ventures | -51,000 | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive fee from real estate joint ventures | 1,019,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on insurance and other settlement proceeds | -49.25 | -197 | 332,000 | 510,000 | -87,000 | -54,000 | 225,000 | 874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on dispositions within real estate joint ventures | 0.25 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) income from discontinued operations before | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred dividend distribution | 872.75 | 3,491 | 3,490,000 | 3,491,000 | 3,490,000 | 3,491,000 | 3,491,000 | 3,490,000 | 3,490,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment, settlement proceeds and gain on sale | 278,000 | 109,250 | 161,000 | 198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition within real estate joint ventures | 5,387,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations before asset impairment, settlement proceeds and gain on sale | 265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the company declared and paid 0.595 per common share during the three months ended march 31, 2006. during that same period the company also declared an additional 0.595 per common share that was not paid until april 29, 2006. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain (loss) on debt extinguishment | -137,750 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) income from investments in real estate joint ventures | -33,750 | -16,000 | -35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the company declared and paid 1.785 per common share during the nine months ended september 30, 2006. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during this same period the company also declared an additional 0.595 per common share that will not be paid until october 31, 2006. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the company declared and paid 1.755 per common share during the nine months ended september 30, 2005. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during this same period the company also declared an additional 0.595 per common share that was not paid until october 31, 2005. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from discontinued operations before | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the company declared and paid 1.19 per common share during the six months ended june 30, 2006. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during this same period the company also declared an additional 0.595 per common share that will not be paid until july 31, 2006. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) income from investments in unconsolidated entities | -84,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations before | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investments in unconsolidated entities | -52,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive fee from unconsolidated entity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition within unconsolidated entities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on insurance and other settlement proceeds on |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-11-05 | 2009-09-30 | 2009-08-06 | 2009-06-30 | 2009-05-07 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-09-30 | 2005-06-30 | 2003-12-31 | 2002-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land | 2,157,019,000 | 2,112,192,000 | 2,105,602,000 | 2,096,912,000 | 2,096,912,000 | 2,085,464,000 | 2,050,760,000 | 2,031,406,000 | 2,031,403,000 | 2,008,523,000 | 2,008,523,000 | 2,008,523,000 | 2,008,364,000 | 1,991,472,000 | 1,971,660,000 | 1,978,661,000 | 1,977,813,000 | 1,977,813,000 | 1,987,412,000 | 1,955,627,000 | 1,929,181,000 | 1,909,343,000 | 1,910,655,000 | 1,910,637,000 | 1,905,757,000 | 1,898,509,000 | 1,883,960,000 | 1,878,209,000 | 1,868,828,000 | 1,868,828,000 | 1,868,828,000 | 1,836,417,000 | 1,836,417,000 | 1,828,637,000 | 1,821,016,000 | 1,825,223,000 | 943,320,000 | 943,179,000 | 931,667,000 | 913,045,000 | 904,504,000 | 889,912,000 | 872,786,000 | 877,368,000 | 862,833,000 | 394,848,000 | 396,734,000 | 389,839,000 | 388,007,000 | 358,429,000 | 337,220,000 | 333,846,000 | 320,055,000 | 312,384,000 | 291,695,000 | 288,890,000 | 270,980,000 | 258,394,000 | 251,051,000 | 255,425,000 | 243,147,000 | 243,147,000 | 243,119,000 | 243,119,000 | 240,445,000 | 240,445,000 | 240,426,000 | 239,786,000 | 222,669,000 | 217,974,000 | 214,743,000 | 214,748,000 | 209,146,000 | 205,663,000 | 206,635,000 | 204,569,000 | 190,862,000 | 189,150,000 | 177,472,000 | 170,103,000 | 142,416,000 | 124,130,000 |
buildings and improvements and other | 15,052,435,000 | 14,746,047,000 | 14,468,733,000 | 14,286,757,000 | 14,160,799,000 | 13,956,601,000 | 13,846,434,000 | 13,623,207,000 | 13,515,949,000 | 13,252,746,000 | 13,076,345,000 | 12,924,101,000 | 12,841,947,000 | 12,787,864,000 | 12,613,378,000 | 12,589,537,000 | 12,454,439,000 | 12,369,733,000 | 12,246,988,000 | 12,176,205,000 | 12,065,244,000 | 12,037,042,000 | 11,960,028,000 | 11,897,869,000 | 11,841,978,000 | 11,825,934,000 | 11,775,716,000 | 11,730,705,000 | 11,670,216,000 | 11,636,424,000 | 11,555,677,000 | 11,363,738,000 | 11,281,504,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
development and capital improvements in progress | 369,883,000 | 449,390,000 | 484,955,000 | 485,254,000 | 470,282,000 | 499,619,000 | 391,366,000 | 380,087,000 | 385,405,000 | 338,864,000 | 394,798,000 | 391,439,000 | 332,035,000 | 297,416,000 | 267,691,000 | 215,055,000 | 247,970,000 | 236,339,000 | 295,645,000 | 295,933,000 | 283,477,000 | 220,685,000 | 196,824,000 | 158,893,000 | 116,424,000 | 101,469,000 | 97,526,000 | 57,396,000 | 59,506,000 | 53,739,000 | 68,784,000 | 93,089,000 | 116,833,000 | 156,938,000 | 258,047,000 | 242,286,000 | 51,277,000 | 53,509,000 | 49,476,000 | 44,645,000 | 69,975,000 | 71,119,000 | 59,161,000 | 84,502,000 | 103,100,000 | 31,595,000 | 47,662,000 | 51,625,000 | 61,801,000 | 75,552,000 | ||||||||||||||||||||||||||||||||
real estate assets: - sum | 17,579,337,000 | 17,307,629,000 | 17,059,290,000 | 16,868,923,000 | 16,727,993,000 | 16,541,684,000 | 16,288,560,000 | 16,034,700,000 | 15,600,133,000 | 15,479,666,000 | 15,324,063,000 | 15,182,346,000 | 15,076,752,000 | 14,852,729,000 | 14,783,253,000 | 14,680,222,000 | 14,583,885,000 | 14,530,045,000 | 14,427,765,000 | 14,167,070,000 | 14,067,507,000 | 13,967,399,000 | 13,825,912,000 | 13,757,202,000 | 13,666,310,000 | 13,558,991,000 | 13,493,289,000 | 13,293,244,000 | 13,126,477,000 | 13,043,221,000 | 13,011,232,000 | 8,390,461,000 | 8,338,727,000 | 8,216,012,000 | 8,023,538,000 | 7,895,149,000 | 7,723,008,000 | 7,736,150,000 | 7,771,607,000 | 7,635,008,000 | 3,776,330,000 | 3,782,190,000 | 3,766,004,000 | 3,679,391,000 | 3,495,269,000 | 3,371,414,000 | 3,359,095,000 | 3,240,997,000 | 3,163,619,000 | 2,998,358,000 | 2,948,529,000 | 2,865,209,000 | 2,672,232,000 | 2,704,835,000 | 2,588,803,000 | 2,575,133,000 | 2,544,475,000 | 2,529,297,000 | 2,505,749,000 | 2,430,293,000 | 2,371,315,000 | 2,327,611,000 | 2,315,192,000 | 2,249,311,000 | 2,202,070,000 | 2,200,160,000 | 2,153,233,000 | 2,055,353,000 | 2,030,795,000 | 1,961,108,000 | 1,897,433,000 | 1,670,417,000 | 1,452,362,000 | |||||||||
less: accumulated depreciation | -6,074,082,000 | -5,787,596,000 | -5,631,399,000 | -5,478,208,000 | -5,327,584,000 | -5,217,893,000 | -5,149,781,000 | -5,006,226,000 | -4,864,690,000 | -4,725,099,000 | -4,579,117,000 | -4,440,520,000 | -4,302,747,000 | -4,180,694,000 | -4,089,694,000 | -3,981,778,000 | -3,848,161,000 | -3,722,917,000 | -3,625,627,000 | -3,544,517,000 | -3,415,105,000 | -3,316,710,000 | -3,206,943,000 | -3,080,449,000 | -2,955,253,000 | -2,906,677,000 | -2,791,606,000 | -2,668,708,000 | -2,549,287,000 | -2,439,418,000 | -2,316,195,000 | -2,194,915,000 | -2,075,071,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
undeveloped land | 73,359,000 | 73,359,000 | 73,359,000 | 73,359,000 | 73,359,000 | 73,861,000 | 73,861,000 | 73,861,000 | 73,861,000 | 73,861,000 | 73,861,000 | 73,861,000 | 64,312,000 | 64,312,000 | 41,298,000 | 29,279,000 | 24,015,000 | 29,115,000 | 35,050,000 | 34,548,000 | 60,993,000 | 34,548,000 | 34,548,000 | 34,548,000 | 34,548,000 | 41,149,000 | 58,257,000 | 58,257,000 | 58,257,000 | 31,849,000 | 41,149,000 | 50,198,000 | 57,285,000 | 57,285,000 | 64,790,000 | 71,464,000 | 40,514,000 | 40,514,000 | 43,034,000 | 51,779,000 | 52,629,000 | 47,242,000 | 58,700,000 | 59,195,000 | 59,191,000 | |||||||||||||||||||||||||||||||||||||
investment in real estate joint venture | 41,578,000 | 41,870,000 | 41,662,000 | 41,790,000 | 41,650,000 | 41,693,000 | 41,753,000 | 41,877,000 | 41,977,000 | 42,290,000 | 42,347,000 | 42,333,000 | 42,290,000 | 42,442,000 | 42,476,000 | 42,732,000 | 42,827,000 | 42,842,000 | 42,933,000 | 43,211,000 | 43,325,000 | 43,467,000 | 43,590,000 | 43,686,000 | 43,674,000 | 43,816,000 | 43,997,000 | 44,138,000 | 44,181,000 | 44,619,000 | 44,770,000 | 45,000,000 | 44,956,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
real estate assets | 11,620,192,000 | 11,635,262,000 | 11,542,912,000 | 11,505,864,000 | 11,515,418,000 | 11,439,345,000 | 11,254,393,000 | 11,144,212,000 | 11,183,905,000 | 10,991,185,000 | 11,016,757,000 | 10,999,737,000 | 10,986,201,000 | 11,002,812,000 | 10,846,809,000 | 10,873,486,000 | 10,898,903,000 | 10,932,925,000 | 10,982,401,000 | 10,961,007,000 | 10,967,115,000 | 10,928,375,000 | 10,938,702,000 | 10,965,184,000 | 10,987,128,000 | 11,004,200,000 | 11,067,850,000 | 11,099,997,000 | 11,151,701,000 | 11,196,041,000 | 11,263,013,000 | 11,193,527,000 | 11,261,924,000 | 11,279,059,000 | 11,344,375,000 | 11,371,148,000 | 6,759,821,000 | 6,759,790,000 | 6,714,366,000 | 6,675,575,000 | 6,683,457,000 | 6,687,578,000 | 6,516,541,000 | 6,583,828,000 | 6,513,985,000 | 2,723,808,000 | 2,746,897,000 | 2,716,270,000 | 2,698,112,000 | 2,519,706,000 | 2,417,265,000 | 2,423,808,000 | 2,329,781,000 | 2,253,435,000 | 2,109,186,000 | 2,085,640,000 | 2,027,587,000 | 1,936,344,000 | 1,883,201,000 | 1,935,221,000 | 1,851,331,000 | 1,720,553,000 | 1,685,369,000 | 1,652,042,000 | 1,669,539,000 | 1,643,677,000 | 1,564,008,000 | 1,551,629,000 | 1,519,639,000 | 1,351,849,000 | 1,192,223,000 | |||||||||||
cash and cash equivalents | 71,529,000 | 32,249,000 | 54,482,000 | 55,776,000 | 43,018,000 | 50,232,000 | 62,831,000 | 54,601,000 | 41,314,000 | 161,897,000 | 150,155,000 | 142,411,000 | 38,659,000 | 38,996,000 | 60,568,000 | 60,371,000 | 54,302,000 | 29,811,000 | 31,881,000 | 32,620,000 | 25,198,000 | 18,407,000 | 19,667,000 | 34,508,000 | 20,476,000 | 25,826,000 | 40,972,000 | 44,623,000 | 34,259,000 | 46,139,000 | 32,610,000 | 59,706,000 | 10,750,000 | 47,851,000 | 39,659,000 | 33,959,000 | 27,817,000 | 26,279,000 | 28,184,000 | 44,876,000 | 30,030,000 | 18,331,000 | 87,766,000 | 26,318,000 | 121,901,000 | 181,105,000 | 8,792,000 | 8,224,000 | 13,422,000 | 22,341,000 | 41,826,000 | 57,317,000 | 24,254,000 | 12,838,000 | 47,222,000 | 45,942,000 | 100,091,000 | 25,245,000 | 32,329,000 | 13,819,000 | 16,489,000 | 16,489,000 | 6,080,000 | 6,080,000 | 47,666,000 | 47,666,000 | 9,426,000 | 43,669,000 | 9,977,000 | 7,059,000 | 17,192,000 | 4,041,000 | 4,292,000 | 6,375,000 | 5,545,000 | 7,689,000 | 11,366,000 | 11,073,000 | 10,093,000 | 6,616,000 | 10,152,000 | 10,594,000 |
restricted cash | 13,336,000 | 13,683,000 | 13,634,000 | 13,678,000 | 13,743,000 | 13,829,000 | 13,669,000 | 13,475,000 | 13,777,000 | 13,440,000 | 13,570,000 | 13,606,000 | 22,412,000 | 14,558,000 | 161,134,000 | 12,253,000 | 76,296,000 | 11,710,000 | 11,123,000 | 10,755,000 | 10,417,000 | 9,182,000 | 15,927,000 | 14,539,000 | 50,065,000 | 16,856,000 | 16,712,000 | 14,764,000 | 17,414,000 | 33,261,000 | 28,193,000 | 22,404,000 | 78,117,000 | 80,253,000 | 27,859,000 | 24,540,000 | 31,037,000 | 25,131,000 | 21,640,000 | 89,321,000 | 53,406,000 | 26,951,000 | 59,786,000 | 64,683,000 | 37,876,000 | 58,579,000 | 12,989,000 | 649,000 | 1,299,000 | 1,038,000 | 22,740,000 | 1,362,000 | 12,946,000 | 1,627,000 | 1,377,000 | 1,514,000 | 2,426,000 | 730,000 | 844,000 | 561,000 | 1,101,000 | 1,101,000 | 687,000 | 687,000 | 763,000 | 763,000 | 414,000 | 4,274,000 | 3,833,000 | 3,521,000 | 3,724,000 | 5,095,000 | 4,149,000 | 4,085,000 | 4,145,000 | 5,186,000 | 4,586,000 | 4,402,000 | 8,282,000 | 7,266,000 | 10,728,000 | 7,463,000 |
other assets | 262,382,000 | 245,391,000 | 224,569,000 | 236,639,000 | 232,426,000 | 237,525,000 | 231,974,000 | 258,444,000 | 245,507,000 | 215,800,000 | 210,688,000 | 196,557,000 | 193,893,000 | 215,347,000 | 211,890,000 | 252,965,000 | 255,681,000 | 237,245,000 | 216,715,000 | 187,996,000 | 192,061,000 | 172,740,000 | 157,017,000 | 141,746,000 | 172,781,000 | 178,352,000 | 149,296,000 | 144,378,000 | 120,407,000 | 134,246,000 | 122,563,000 | 135,039,000 | 135,807,000 | 120,493,000 | 116,705,000 | 124,134,000 | 56,771,000 | 51,987,000 | 57,208,000 | 64,061,000 | 62,149,000 | 50,863,000 | 62,996,000 | 51,789,000 | 57,356,000 | 47,030,000 | 43,060,000 | 32,770,000 | 33,484,000 | 28,542,000 | 26,167,000 | 29,195,000 | 26,806,000 | 21,752,000 | 26,506,000 | 25,133,000 | 22,519,000 | 17,961,000 | 21,642,000 | 19,731,000 | 19,311,000 | 19,311,000 | 14,508,000 | 14,508,000 | 13,610,000 | 13,610,000 | 16,840,000 | 24,084,000 | 20,554,000 | 18,730,000 | 23,028,000 | 31,164,000 | 38,445,000 | 33,938,000 | 38,865,000 | 38,730,000 | 22,645,000 | 29,580,000 | 16,432,000 | 10,914,000 | 14,857,000 | 18,891,000 |
assets held for sale | 27,063,000 | 7,764,000 | 15,321,000 | 66,514,000 | 42,441,000 | 22,520,000 | 9,300,000 | 750,000 | 6,700,000 | 5,321,000 | 5,315,000 | 31,366,000 | 64,265,000 | 175,292,000 | 35,734,000 | 34,135,000 | 34,135,000 | 5,881,000 | 10,160,000 | 8,496,000 | 5,855,000 | 18,793,000 | 19,000 | 13,193,000 | 13,193,000 | 13,085,000 | 13,085,000 | 14,379,000 | 14,379,000 | 24,157,000 | 29,366,000 | 8,573,000 | 16,550,000 | 7,468,000 | 7,435,000 | 7,328,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total assets | 11,994,502,000 | 11,926,585,000 | 11,835,597,000 | 11,811,957,000 | 11,812,369,000 | 11,756,252,000 | 11,562,867,000 | 11,470,732,000 | 11,484,503,000 | 11,382,322,000 | 11,391,170,000 | 11,352,311,000 | 11,241,165,000 | 11,338,227,000 | 11,280,401,000 | 11,199,075,000 | 11,285,182,000 | 11,254,132,000 | 11,242,120,000 | 11,192,378,000 | 11,194,791,000 | 11,128,704,000 | 11,131,313,000 | 11,155,977,000 | 11,230,450,000 | 11,247,754,000 | 11,274,830,000 | 11,303,762,000 | 11,323,781,000 | 11,418,987,000 | 11,447,129,000 | 11,417,376,000 | 11,491,919,000 | 11,532,801,000 | 11,534,129,000 | 11,559,699,000 | 6,881,313,000 | 6,869,381,000 | 6,827,921,000 | 6,887,341,000 | 6,843,413,000 | 6,799,682,000 | 6,783,014,000 | 6,783,121,000 | 6,785,663,000 | 3,028,257,000 | 2,834,217,000 | 2,775,008,000 | 2,775,835,000 | 2,599,088,000 | 2,527,410,000 | 2,530,468,000 | 2,412,027,000 | 2,313,521,000 | 2,201,747,000 | 2,176,048,000 | 2,189,851,000 | 1,998,044,000 | 1,955,991,000 | 1,986,826,000 | 1,921,955,000 | 1,783,822,000 | 1,761,108,000 | 1,733,113,000 | 1,746,646,000 | 1,723,483,000 | 1,630,919,000 | 1,617,244,000 | 1,575,168,000 | 1,406,533,000 | 1,239,467,000 | |||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unsecured notes payable | 5,296,096,000 | 4,836,998,000 | 4,687,813,000 | 4,681,868,000 | 4,620,690,000 | 4,515,733,000 | 4,340,660,000 | 4,264,290,000 | 4,180,084,000 | 4,034,153,000 | 4,033,091,000 | 4,032,000,000 | 4,050,910,000 | 4,154,820,000 | 4,153,650,000 | 4,172,513,000 | 4,151,375,000 | 4,175,256,000 | 4,187,292,000 | 4,291,332,000 | 4,077,373,000 | 3,939,425,000 | 3,849,784,000 | 3,859,040,000 | 3,828,201,000 | 3,830,708,000 | 3,879,526,000 | 3,886,236,000 | 4,053,302,000 | 3,582,624,000 | 3,621,824,000 | 3,566,664,000 | 3,525,765,000 | 3,382,861,000 | 3,443,056,000 | 3,260,686,000 | 2,195,989,000 | 2,246,227,000 | 2,196,214,000 | 2,051,481,000 | 2,028,451,000 | 2,050,424,000 | 1,875,422,000 | 1,912,399,000 | 1,677,898,000 | 810,000,000 | 585,000,000 | 577,000,000 | 514,000,000 | 363,000,000 | 187,000,000 | 135,000,000 | 135,000,000 | |||||||||||||||||||||||||||||
secured notes payable | 360,424,000 | 360,361,000 | 360,330,000 | 360,298,000 | 360,267,000 | 360,235,000 | 360,204,000 | 360,173,000 | 360,141,000 | 360,110,000 | 363,302,000 | 363,650,000 | 363,993,000 | 364,331,000 | 364,664,000 | 364,992,000 | 365,315,000 | 365,631,000 | 365,945,000 | 366,253,000 | 485,339,000 | 486,169,000 | 622,824,000 | 624,653,000 | 626,397,000 | 645,406,000 | 660,463,000 | 661,862,000 | 475,026,000 | 921,399,000 | 926,811,000 | 932,187,000 | 976,292,000 | 1,109,973,000 | 1,129,996,000 | 1,296,498,000 | 1,238,168,000 | 1,243,198,000 | 1,247,749,000 | 1,373,654,000 | 1,413,793,000 | 1,429,069,000 | 1,554,592,000 | 1,563,014,000 | 1,785,161,000 | 1,050,202,000 | 1,106,541,000 | 1,114,253,000 | 1,192,258,000 | 1,226,421,000 | 1,353,056,000 | 1,514,755,000 | 1,452,889,000 | |||||||||||||||||||||||||||||
accrued expenses and other liabilities | 629,486,000 | 714,924,000 | 697,054,000 | 611,896,000 | 683,748,000 | 726,172,000 | 655,984,000 | 569,790,000 | 645,156,000 | 666,437,000 | 623,714,000 | 566,075,000 | 615,843,000 | 647,176,000 | 571,568,000 | 531,351,000 | 584,400,000 | 598,592,000 | 546,524,000 | 497,432,000 | 528,274,000 | 570,014,000 | 473,795,000 | 445,452,000 | 472,262,000 | 521,374,000 | 450,212,000 | 419,320,000 | 413,850,000 | 473,803,000 | 409,604,000 | 390,380,000 | 405,560,000 | 439,662,000 | 381,232,000 | 368,785,000 | 259,965,000 | 218,658,000 | 206,781,000 | 243,711,000 | 215,134,000 | 195,222,000 | 238,849,000 | 201,997,000 | 197,997,000 | 109,282,000 | 96,284,000 | 86,436,000 | 101,075,000 | 89,941,000 | 79,437,000 | 91,718,000 | 93,379,000 | 82,451,000 | 72,332,000 | 73,999,000 | 80,030,000 | 67,608,000 | 65,355,000 | 69,528,000 | 76,459,000 | 76,459,000 | 67,568,000 | 67,568,000 | 63,380,000 | 63,380,000 | 66,982,000 | 96,731,000 | 85,499,000 | 102,522,000 | 77,252,000 | 72,927,000 | 63,882,000 | 53,455,000 | 57,919,000 | 50,827,000 | 29,012,000 | 28,352,000 | 50,828,000 | 44,402,000 | 54,547,000 | 55,372,000 |
total liabilities | 6,286,006,000 | 5,912,283,000 | 5,745,197,000 | 5,654,062,000 | 5,664,705,000 | 5,602,140,000 | 5,356,848,000 | 5,194,253,000 | 5,185,381,000 | 5,060,700,000 | 5,020,107,000 | 4,961,725,000 | 5,030,746,000 | 5,166,327,000 | 5,089,882,000 | 5,068,856,000 | 5,101,090,000 | 5,139,479,000 | 5,099,761,000 | 5,155,017,000 | 5,090,986,000 | 4,995,608,000 | 4,946,403,000 | 4,929,145,000 | 4,926,860,000 | 4,997,488,000 | 4,990,201,000 | 4,967,418,000 | 4,942,178,000 | 4,977,826,000 | 4,958,239,000 | 4,889,231,000 | 4,907,617,000 | 4,971,371,000 | 4,991,479,000 | 4,963,735,000 | 3,724,373,000 | 3,739,693,000 | 3,683,275,000 | 3,708,754,000 | 3,694,830,000 | 3,739,976,000 | 3,702,054,000 | 3,720,512,000 | 3,703,689,000 | 1,993,197,000 | 1,816,899,000 | 1,807,504,000 | 1,845,830,000 | 1,728,428,000 | 1,659,246,000 | 1,782,969,000 | 1,729,940,000 | 1,669,079,000 | 1,574,725,000 | 1,631,656,000 | 1,701,000,000 | 1,497,240,000 | 1,486,779,000 | 1,530,798,000 | 1,477,533,000 | 1,351,424,000 | 1,268,679,000 | 1,247,205,000 | 1,264,980,000 | 1,261,433,000 | 1,167,732,000 | 1,218,932,000 | ||||||||||||||
redeemable common stock | 18,186,000 | 20,223,000 | 21,135,000 | 24,425,000 | 22,230,000 | 22,518,000 | 19,787,000 | 19,089,000 | 19,167,000 | 18,033,000 | 20,991,000 | 19,590,000 | 20,671,000 | 20,145,000 | 22,403,000 | 26,857,000 | 30,185,000 | 24,323,000 | 21,692,000 | 17,828,000 | 15,397,000 | 13,841,000 | 13,333,000 | 11,267,000 | 14,131,000 | 13,656,000 | 12,103,000 | 11,045,000 | 9,414,000 | 9,607,000 | 9,410,000 | 7,782,000 | 10,408,000 | 10,804,000 | 10,408,000 | 9,132,000 | ||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value per share... | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 31,000 | 62,000 | 62,000 | |||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value per share... | 1,161,000 | 1,168,000 | 1,168,000 | 1,166,000 | 1,166,000 | 1,166,000 | 1,166,000 | 1,168,000 | 1,168,000 | 1,168,000 | 1,168,000 | 1,167,000 | 1,152,000 | 1,152,000 | 1,152,000 | 1,151,000 | 1,151,000 | 1,149,000 | 1,147,000 | 1,142,000 | 1,141,000 | 1,140,000 | 1,140,000 | 1,140,000 | 1,140,000 | 1,138,000 | 1,138,000 | 1,137,000 | 1,136,000 | 1,136,000 | 1,136,000 | 1,135,000 | 1,134,000 | 1,134,000 | 1,134,000 | 1,134,000 | 754,000 | 754,000 | 754,000 | 754,000 | 754,000 | 753,000 | 752,000 | 751,000 | 749,000 | 427,000 | 427,000 | 426,000 | 419,000 | 410,000 | 409,000 | 378,000 | 365,000 | 348,000 | 338,000 | 322,000 | 296,000 | 290,000 | ||||||||||||||||||||||||
additional paid-in capital | 7,331,507,000 | 7,435,697,000 | 7,431,627,000 | 7,422,913,000 | 7,417,453,000 | 7,413,674,000 | 7,409,258,000 | 7,406,189,000 | 7,399,921,000 | 7,410,109,000 | 7,405,572,000 | 7,408,307,000 | 7,202,834,000 | 7,196,504,000 | 7,191,920,000 | 7,198,474,000 | 7,230,956,000 | 7,216,885,000 | 7,201,885,000 | 7,182,771,000 | 7,176,793,000 | 7,173,391,000 | 7,168,886,000 | 7,170,148,000 | 7,166,073,000 | 7,149,889,000 | 7,146,076,000 | 7,141,544,000 | 7,138,170,000 | 7,135,479,000 | 7,130,902,000 | 7,127,740,000 | 7,121,112,000 | 7,117,829,000 | 7,114,079,000 | 7,111,445,000 | 3,632,013,000 | 3,630,094,000 | 3,627,707,000 | 3,623,834,000 | 3,622,323,000 | 3,619,976,000 | 3,616,847,000 | 3,613,221,000 | 3,604,117,000 | 1,562,211,000 | 1,569,090,000 | 1,565,755,000 | 1,520,250,000 | 1,494,172,000 | 1,491,183,000 | 1,375,623,000 | 1,310,469,000 | 1,264,853,000 | 1,230,470,000 | 1,142,023,000 | 1,085,697,000 | 1,074,147,000 | 1,017,163,000 | 988,642,000 | 979,260,000 | 979,260,000 | 955,267,000 | 955,267,000 | 954,807,000 | 954,807,000 | 954,127,000 | 947,923,000 | 920,762,000 | 853,334,000 | 832,511,000 | 827,466,000 | 835,930,000 | 828,828,000 | 815,941,000 | 782,249,000 | 757,581,000 | 691,429,000 | 662,868,000 | 654,320,000 | 622,406,000 | 558,479,000 |
accumulated distributions in excess of net income | -1,787,111,000 | -1,612,912,000 | -1,535,340,000 | -1,467,858,000 | -1,469,557,000 | -1,458,816,000 | -1,398,993,000 | -1,326,654,000 | -1,298,263,000 | -1,285,428,000 | -1,235,118,000 | -1,216,325,000 | -1,188,854,000 | -1,219,599,000 | -1,199,216,000 | -1,268,827,000 | -1,255,807,000 | -1,309,511,000 | -1,272,694,000 | -1,367,347,000 | -1,294,182,000 | -1,258,072,000 | -1,202,536,000 | -1,160,944,000 | -1,085,479,000 | -1,119,714,000 | -1,086,665,000 | -1,037,268,000 | -989,263,000 | -940,773,000 | -887,672,000 | -840,642,000 | -784,500,000 | -802,835,000 | -817,616,000 | -765,749,000 | -647,390,000 | -670,954,000 | -653,756,000 | -614,500,000 | -647,413,000 | -726,062,000 | -705,022,000 | -717,642,000 | -694,150,000 | -567,662,000 | -582,884,000 | -612,128,000 | -596,027,000 | -624,304,000 | -625,266,000 | -621,833,000 | -614,762,000 | -605,316,000 | -589,191,000 | -575,021,000 | -559,610,000 | -541,725,000 | -523,298,000 | -510,993,000 | -499,040,000 | -499,040,000 | -484,312,000 | -484,312,000 | -473,661,000 | -473,661,000 | -464,617,000 | -452,420,000 | -438,251,000 | -426,789,000 | -414,966,000 | -403,481,000 | -396,652,000 | -387,020,000 | -378,090,000 | -363,717,000 | -351,269,000 | -339,311,000 | -314,459,000 | -289,036,000 | -232,224,000 | |
accumulated other comprehensive loss | -4,928,000 | -5,692,000 | -6,110,000 | -6,522,000 | -6,940,000 | -7,359,000 | -7,775,000 | -8,263,000 | -8,764,000 | -9,244,000 | -9,514,000 | -9,791,000 | -10,052,000 | -10,321,000 | -10,591,000 | -10,860,000 | -11,132,000 | -11,384,000 | -11,632,000 | -11,859,000 | -12,128,000 | -12,396,000 | -12,665,000 | -12,934,000 | -13,178,000 | -14,870,000 | -9,092,000 | -3,300,000 | -2,045,000 | -4,150,000 | -3,976,000 | -6,306,000 | -2,453,000 | -12,429,000 | -25,448,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total maa shareholders’ equity | 5,540,638,000 | 5,818,270,000 | 5,891,354,000 | 5,949,708,000 | 5,942,131,000 | 5,948,674,000 | 6,003,665,000 | 6,072,449,000 | 6,094,071,000 | 6,116,614,000 | 6,162,117,000 | 6,183,367,000 | 6,005,089,000 | 5,967,745,000 | 5,983,274,000 | 5,919,947,000 | 5,965,177,000 | 5,897,148,000 | 5,918,715,000 | 5,804,716,000 | 5,871,633,000 | 5,904,072,000 | 5,954,834,000 | 5,997,419,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests - op units | 138,537,000 | 145,165,000 | 147,439,000 | 154,810,000 | 155,409,000 | 155,562,000 | 157,905,000 | 161,909,000 | 163,128,000 | 163,950,000 | 165,626,000 | 166,309,000 | 163,595,000 | 164,230,000 | 165,062,000 | 163,566,000 | 165,116,000 | 173,366,000 | 185,340,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total company’s shareholders’ equity | 5,679,175,000 | 5,963,435,000 | 6,038,793,000 | 6,104,518,000 | 6,097,540,000 | 6,104,236,000 | 6,161,570,000 | 6,234,358,000 | 6,257,199,000 | 6,280,564,000 | 6,327,743,000 | 6,349,676,000 | 6,168,684,000 | 6,131,975,000 | 6,148,336,000 | 6,083,513,000 | 6,130,293,000 | 6,070,514,000 | 6,104,055,000 | 6,009,052,000 | 6,078,560,000 | 6,112,144,000 | 6,164,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests - consolidated real estate entities | 11,135,000 | 30,644,000 | 30,472,000 | 28,952,000 | 27,894,000 | 27,358,000 | 24,662,000 | 23,032,000 | 22,756,000 | 23,025,000 | 22,329,000 | 21,320,000 | 21,064,000 | 19,780,000 | 19,780,000 | 19,849,000 | 23,614,000 | 19,816,000 | 16,612,000 | 10,481,000 | 9,848,000 | 7,111,000 | 6,849,000 | 6,648,000 | 6,247,000 | 6,611,000 | 5,656,000 | 5,166,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 5,690,310,000 | 5,994,079,000 | 6,069,265,000 | 6,133,470,000 | 6,125,434,000 | 6,131,594,000 | 6,186,232,000 | 6,257,390,000 | 6,279,955,000 | 6,303,589,000 | 6,350,072,000 | 6,370,996,000 | 6,189,748,000 | 6,151,755,000 | 6,168,116,000 | 6,103,362,000 | 6,153,907,000 | 6,090,330,000 | 6,120,667,000 | 6,019,533,000 | 6,088,408,000 | 6,119,255,000 | 6,171,577,000 | 6,215,565,000 | 6,289,459,000 | 6,236,610,000 | 6,272,526,000 | 6,325,299,000 | 6,372,189,000 | 6,431,554,000 | 6,479,480,000 | 6,520,363,000 | 6,573,894,000 | 6,550,626,000 | 6,532,242,000 | 6,586,832,000 | 3,147,582,000 | 3,119,319,000 | 3,135,233,000 | 3,171,321,000 | 3,142,285,000 | 3,053,397,000 | 3,075,932,000 | 3,057,202,000 | 3,077,146,000 | 1,030,021,000 | 1,011,797,000 | 962,313,000 | 925,372,000 | 865,963,000 | 863,718,000 | 743,462,000 | 678,299,000 | 640,300,000 | 623,268,000 | 540,628,000 | 485,483,000 | 497,904,000 | 466,407,000 | 453,226,000 | ||||||||||||||||||||||
total liabilities and equity | 11,994,502,000 | 11,926,585,000 | 11,835,597,000 | 11,811,957,000 | 11,812,369,000 | 11,756,252,000 | 11,562,867,000 | 11,470,732,000 | 11,484,503,000 | 11,382,322,000 | 11,391,170,000 | 11,352,311,000 | 11,241,165,000 | 11,338,227,000 | 11,280,401,000 | 11,199,075,000 | 11,285,182,000 | 11,254,132,000 | 11,242,120,000 | 11,192,378,000 | 11,194,791,000 | 11,128,704,000 | 11,131,313,000 | 11,155,977,000 | 11,230,450,000 | 11,247,754,000 | 11,274,830,000 | 11,303,762,000 | 11,323,781,000 | 11,418,987,000 | 11,447,129,000 | 11,417,376,000 | 11,491,919,000 | 11,532,801,000 | 11,534,129,000 | 11,559,699,000 | 6,881,313,000 | 6,869,381,000 | 6,827,921,000 | 6,887,341,000 | 6,843,413,000 | 6,799,682,000 | 6,783,014,000 | 6,783,121,000 | 6,785,663,000 | 3,028,257,000 | 2,834,217,000 | 2,775,008,000 | 2,775,835,000 | 2,599,088,000 | 2,527,410,000 | 2,530,468,000 | 2,412,027,000 | 2,313,521,000 | 2,201,747,000 | 2,176,048,000 | 2,189,851,000 | 1,998,044,000 | 1,955,991,000 | 1,986,826,000 | ||||||||||||||||||||||
noncontrolling interests - operating partnership units | 204,336,000 | 206,927,000 | 208,072,000 | 209,894,000 | 211,498,000 | 214,647,000 | 213,547,000 | 215,404,000 | 218,011,000 | 220,043,000 | 221,841,000 | 224,813,000 | 226,815,000 | 231,393,000 | 231,595,000 | 233,464,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total company's shareholders’ equity | 6,208,917,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total maa shareholders' equity | 6,068,565,000 | 6,016,452,000 | 6,051,466,000 | 6,102,122,000 | 6,149,840,000 | 6,207,407,000 | 6,252,361,000 | 6,291,242,000 | 6,339,912,000 | 6,316,927,000 | 6,298,341,000 | 6,351,062,000 | 2,983,332,000 | 2,955,744,000 | 2,970,729,000 | 3,003,782,000 | 2,976,616,000 | 2,892,214,000 | 2,912,973,000 | 2,894,935,000 | 2,913,407,000 | 990,377,000 | 980,297,000 | 932,184,000 | 894,175,000 | 839,387,000 | 834,526,000 | 718,331,000 | 654,501,000 | 617,640,000 | 600,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total company's shareholders' equity | 6,283,212,000 | 6,229,999,000 | 6,266,870,000 | 6,320,133,000 | 6,369,883,000 | 6,429,248,000 | 6,477,174,000 | 6,518,057,000 | 6,571,588,000 | 6,548,320,000 | 6,529,936,000 | 6,584,526,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -212,000 | 11,556,000 | 7,986,000 | 3,000,000 | 2,157,000 | 790,000 | 735,000 | 4,223,000 | 952,000 | 396,000 | -1,395,000 | 2,691,000 | -56,836,000 | -50,713,000 | -47,435,000 | -55,090,000 | -55,090,000 | -50,218,000 | -50,218,000 | -67,754,000 | -67,754,000 | -77,708,000 | -19,629,000 | -14,932,000 | -42,488,000 | -16,908,000 | 1,676,000 | 17,842,000 | 7,971,000 | 10,897,000 | 10,999,000 | 24,633,000 | 17,545,000 | 1,292,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest - consolidated real estate entity | 2,306,000 | 2,306,000 | 2,306,000 | 2,306,000 | 2,306,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest - operating partnership units | 231,676,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings and improvements | 10,801,863,000 | 10,641,003,000 | 10,636,260,000 | 7,142,278,000 | 7,096,432,000 | 6,999,815,000 | 6,842,089,000 | 6,705,727,000 | 6,558,169,000 | 6,595,550,000 | 6,602,860,000 | 6,467,714,000 | 3,247,874,000 | 3,237,281,000 | 3,223,326,000 | 3,133,211,000 | 2,966,313,000 | 2,865,981,000 | 2,879,289,000 | 2,794,902,000 | 2,733,279,000 | 2,601,033,000 | 2,564,887,000 | 2,509,193,000 | 2,410,202,000 | 2,337,178,000 | 2,364,918,000 | 2,262,685,000 | 2,262,685,000 | 2,250,935,000 | 2,250,935,000 | 2,223,728,000 | 2,223,728,000 | 2,198,063,000 | 2,167,951,000 | 2,113,992,000 | 2,074,804,000 | 2,044,380,000 | 2,023,609,000 | 1,961,618,000 | 1,917,577,000 | 1,921,462,000 | 1,888,083,000 | 1,813,395,000 | 1,793,119,000 | 1,735,162,000 | 1,681,448,000 | 1,481,854,000 | 1,290,478,000 | |||||||||||||||||||||||||||||||||
furniture, fixtures and equipment | 339,039,000 | 323,155,000 | 307,463,000 | 253,586,000 | 245,607,000 | 235,054,000 | 223,759,000 | 214,943,000 | 203,808,000 | 208,653,000 | 206,877,000 | 201,361,000 | 102,013,000 | 100,513,000 | 101,214,000 | 96,372,000 | 94,975,000 | 93,919,000 | 92,170,000 | 90,708,000 | 86,519,000 | 85,142,000 | 83,251,000 | 81,301,000 | 78,577,000 | 75,851,000 | 73,975,000 | 72,585,000 | 72,585,000 | 70,511,000 | 70,511,000 | 68,157,000 | 68,157,000 | 65,540,000 | 62,658,000 | 60,694,000 | 58,350,000 | 55,602,000 | 53,111,000 | 51,376,000 | 52,714,000 | 51,374,000 | 50,032,000 | 48,115,000 | 47,499,000 | 45,407,000 | 44,021,000 | 38,812,000 | 34,531,000 | |||||||||||||||||||||||||||||||||
less accumulated depreciation | -1,967,481,000 | -1,851,913,000 | -1,768,527,000 | -1,680,431,000 | -1,628,891,000 | -1,554,195,000 | -1,410,155,000 | -1,338,726,000 | -1,268,103,000 | -1,288,374,000 | -1,258,554,000 | -1,191,115,000 | -1,068,873,000 | -1,051,801,000 | -1,059,563,000 | -995,479,000 | -990,936,000 | -980,036,000 | -961,724,000 | -937,989,000 | -937,334,000 | -917,126,000 | -889,841,000 | -862,662,000 | -836,933,000 | -812,614,000 | -788,260,000 | -763,949,000 | -763,949,000 | -740,383,000 | -740,383,000 | -717,115,000 | -717,115,000 | -694,054,000 | -667,867,000 | -660,053,000 | -638,039,000 | -616,364,000 | -594,870,000 | -573,473,000 | -559,398,000 | -543,802,000 | -522,721,000 | -503,793,000 | -491,810,000 | -454,346,000 | -435,505,000 | -339,704,000 | ||||||||||||||||||||||||||||||||||
corporate properties | 12,367,000 | 12,072,000 | 12,350,000 | 9,257,000 | 9,390,000 | 8,989,000 | 8,606,000 | 8,331,000 | 8,337,000 | 8,263,000 | 8,285,000 | 7,919,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in real estate joint ventures | 45,096,000 | 44,839,000 | 44,629,000 | 20,000 | 50,000 | 526,000 | 1,807,000 | 1,809,000 | 1,802,000 | 1,802,000 | 3,295,000 | 2,982,000 | 3,237,000 | 3,178,000 | 749,000 | 5,160,000 | 6,202,000 | 16,567,000 | 17,006,000 | 17,190,000 | 17,613,000 | 18,253,000 | 17,505,000 | 15,571,000 | 12,385,000 | 14,077,000 | 8,619,000 | 8,805,000 | 8,805,000 | 6,572,000 | 6,572,000 | 6,699,000 | 6,699,000 | 6,824,000 | 6,897,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 3,906,000 | 4,292,000 | 4,679,000 | 4,260,000 | 4,587,000 | 4,916,000 | 11,901,000 | 12,764,000 | 13,638,000 | 17,870,000 | 18,262,000 | 16,304,000 | 13,629,000 | 12,492,000 | 12,989,000 | 15,252,000 | 14,859,000 | 15,306,000 | 14,680,000 | 14,134,000 | 13,908,000 | 13,350,000 | 13,713,000 | 14,329,000 | 13,658,000 | 13,869,000 | 13,369,000 | 13,943,000 | 13,943,000 | 14,513,000 | 14,513,000 | 15,210,000 | 15,210,000 | 15,681,000 | 15,689,000 | 15,698,000 | 15,924,000 | 15,219,000 | 15,695,000 | 16,175,000 | 16,018,000 | 16,033,000 | 15,715,000 | 15,935,000 | 15,509,000 | 15,671,000 | 15,837,000 | 13,185,000 | 10,296,000 | |||||||||||||||||||||||||||||||||
goodwill | 1,239,000 | 1,239,000 | 1,239,000 | 1,607,000 | 1,607,000 | 1,607,000 | 1,607,000 | 1,607,000 | 2,321,000 | 2,321,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,106,000 | 4,105,000 | 4,105,000 | 5,051,000 | 5,051,000 | 5,051,000 | 5,051,000 | 5,051,000 | 5,051,000 | 5,762,000 | ||||||||||||||||||||||||||||||||||
liabilities and equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 17,275,000 | 13,932,000 | 13,346,000 | 9,080,000 | 7,464,000 | 8,222,000 | 10,509,000 | 11,884,000 | 7,680,000 | 10,089,000 | 15,297,000 | 15,174,000 | 6,963,000 | 10,085,000 | 5,672,000 | 5,637,000 | 5,582,000 | 4,001,000 | 2,091,000 | 3,088,000 | 2,826,000 | 2,615,000 | 1,815,000 | 2,099,000 | 1,483,000 | 1,158,000 | 1,702,000 | 1,175,000 | 1,175,000 | 1,916,000 | 1,916,000 | 1,448,000 | 1,448,000 | 1,234,000 | 2,395,000 | 1,552,000 | 1,569,000 | 1,099,000 | 1,931,000 | 647,000 | 1,690,000 | 2,773,000 | 678,000 | 5,986,000 | 2,663,000 | 2,592,000 | 2,439,000 | 1,696,000 | 464,000 | |||||||||||||||||||||||||||||||||
fair market value of interest rate swaps | 2,602,000 | 3,626,000 | 5,001,000 | 8,950,000 | 11,760,000 | 12,257,000 | 17,953,000 | 13,071,000 | 15,007,000 | 13,132,000 | 17,997,000 | 17,937,000 | 9,858,000 | 11,907,000 | 17,313,000 | 25,816,000 | 27,648,000 | 29,360,000 | 33,095,000 | 39,156,000 | 41,086,000 | 41,443,000 | 48,936,000 | 60,070,000 | 56,862,000 | 52,691,000 | 51,160,000 | 76,961,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
security deposits | 18,998,000 | 19,637,000 | 19,419,000 | 12,221,000 | 12,386,000 | 12,052,000 | 11,446,000 | 11,281,000 | 10,490,000 | 9,970,000 | 9,808,000 | 9,522,000 | 6,892,000 | 6,934,000 | 6,830,000 | 6,745,000 | 6,586,000 | 6,392,000 | 6,310,000 | 6,428,000 | 6,604,000 | 6,553,000 | 6,693,000 | 7,181,000 | 8,092,000 | 8,842,000 | 8,789,000 | 8,758,000 | 8,758,000 | 8,966,000 | 8,966,000 | 8,994,000 | 8,994,000 | 8,705,000 | 8,831,000 | 8,851,000 | 8,734,000 | 8,453,000 | 8,535,000 | 8,345,000 | 7,961,000 | 7,498,000 | 7,209,000 | 6,871,000 | 6,398,000 | 6,274,000 | 5,036,000 | 4,406,000 | ||||||||||||||||||||||||||||||||||
noncontrolling interests - consolidated real estate entity | 2,306,000 | 2,306,000 | 2,306,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable stock | 9,358,000 | 10,369,000 | 9,413,000 | 7,266,000 | 6,298,000 | 6,309,000 | 5,028,000 | 5,407,000 | 4,828,000 | 5,039,000 | 5,521,000 | 5,191,000 | 4,633,000 | 4,697,000 | 4,446,000 | 4,037,000 | 3,788,000 | 4,142,000 | 3,754,000 | 3,764,000 | 3,368,000 | 2,900,000 | 2,805,000 | 2,802,000 | 2,523,000 | 2,523,000 | 1,976,000 | 1,976,000 | 1,588,000 | 1,588,000 | 1,805,000 | 2,250,000 | 2,238,000 | 2,068,000 | 2,574,000 | 2,920,000 | 2,901,000 | 3,017,000 | ||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 164,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 163,575,000 | 164,504,000 | 167,539,000 | 165,669,000 | 161,183,000 | 162,959,000 | 162,267,000 | 163,739,000 | 39,644,000 | 31,500,000 | 30,129,000 | 31,197,000 | 26,576,000 | 29,192,000 | 25,131,000 | 23,798,000 | 22,660,000 | 23,263,000 | 22,125,000 | 20,033,000 | 21,965,000 | 22,897,000 | 22,660,000 | 24,035,000 | 24,035,000 | 24,551,000 | 24,551,000 | 24,820,000 | 24,820,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities associated with assets held for sale | 1,216,000 | 32,084,000 | 148,000 | 299,000 | 9,250,000 | 178,000 | 20,000 | 417,000 | 23,000 | 304,000 | 304,000 | 373,000 | 373,000 | 328,000 | 328,000 | 595,000 | 803,000 | 235,000 | 411,000 | 269,000 | 213,000 | 290,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land held for future development | 5,450,000 | 5,450,000 | 1,205,000 | 1,205,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 1,306,000 | 2,300,000 | 2,300,000 | 2,360,000 | 2,360,000 | 2,360,000 | 2,360,000 | 2,360,000 | 2,360,000 | 1,366,000 | 1,366,000 | 1,366,000 | 1,366,000 | 1,366,000 | 1,366,000 | |||||||||||||||||||||||||||||||||||||||||||||
commercial properties | 7,664,000 | 7,880,000 | 7,875,000 | 7,835,000 | 7,865,000 | 8,014,000 | 8,125,000 | 8,277,000 | 8,231,000 | 8,395,000 | 8,141,000 | 8,163,000 | 8,157,000 | 8,200,000 | 8,721,000 | 8,764,000 | 8,764,000 | 8,527,000 | 8,527,000 | 8,716,000 | 8,716,000 | 7,958,000 | 7,762,000 | 7,910,000 | 8,121,000 | 6,778,000 | 7,163,000 | 7,120,000 | 7,010,000 | 7,103,000 | 6,966,000 | 7,156,000 | 7,257,000 | 7,197,000 | 7,137,000 | 7,150,000 | 7,088,000 | |||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive losses | -4,599,000 | -6,336,000 | -21,869,000 | -30,467,000 | -30,891,000 | -31,800,000 | -35,848,000 | -41,584,000 | -42,268,000 | -41,639,000 | -48,847,000 | -60,975,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital improvements in progress | 74,294,000 | 53,790,000 | 35,332,000 | 31,437,000 | 20,488,000 | 11,501,000 | 3,735,000 | 4,256,000 | 8,152,000 | 10,517,000 | 10,386,000 | 10,386,000 | 10,568,000 | 10,568,000 | 12,145,000 | 12,145,000 | 25,268,000 | 35,354,000 | 32,938,000 | 20,187,000 | 12,886,000 | 23,724,000 | 27,171,000 | 26,116,000 | 20,689,000 | 10,549,000 | 2,981,000 | 1,027,000 | 3,067,000 | 1,861,000 | 7,335,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
38,959,338 and 34,871,399 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2011 and december 31, 2010, respectively | 389,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | 1,535,934,000 | 1,451,782,000 | 1,500,193,000 | 1,551,203,000 | 1,363,195,000 | 1,358,733,000 | 1,399,596,000 | 1,314,157,000 | 1,314,157,000 | 1,323,648,000 | 1,323,648,000 | 1,354,246,000 | 1,354,246,000 | 1,323,056,000 | 1,356,200,000 | 1,243,827,000 | 1,271,773,000 | 1,264,620,000 | 1,247,545,000 | 1,195,570,000 | 1,183,688,000 | 1,196,349,000 | 1,202,217,000 | 1,125,235,000 | 1,181,046,000 | 1,140,196,000 | 1,086,647,000 | 951,941,000 | 803,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
37,142,477 and 34,871,399 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2011 and december 31, 2010, respectively | 371,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total mid-america apartment communities, inc. shareholders' equity | 518,503,000 | 465,450,000 | 475,939,000 | 443,510,000 | 430,566,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
155,000 or 25 per share liquidation preference; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
number of shares issued and outstanding represent total shares of common stock regardless of classification on the consolidated balance sheet. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
are 55,900 and 48,579, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
number of shares issued and outstanding represent total shares of common stock regardless of classification on the | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated balance sheet. the number of shares classified as redeemable stock on the consolidated balance sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 30,471,000 | 31,609,000 | 31,481,000 | 28,838,000 | 28,868,000 | 30,161,000 | 32,086,000 | 32,792,000 | 32,600,000 | 32,207,000 | 31,935,000 | 28,356,000 | 28,660,000 | 31,305,000 | 32,019,000 | 33,405,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.30% series h cumulative redeemable preferred stock, 6,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares authorized, 6,200,000 shares issued and outstanding | 62,000 | 62,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
28,224,708 and 25,718,880 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2008, and december 31, 2007, respectively | 282,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 412,146,000 | 400,956,000 | 457,442,000 | 450,099,000 | 429,843,000 | 431,252,000 | 369,956,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 1,921,955,000 | 1,783,822,000 | 1,761,108,000 | 1,733,113,000 | 1,723,483,000 | 1,630,919,000 | 1,617,244,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in and advances to real estate joint ventures | 6,745,000 | 6,847,000 | 168,000 | 51,000 | 4,021,000 | 4,314,000 | 4,416,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
166,863 or 25 per share liquidation preference; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 1/4% series f cumulative redeemable preferred stock, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3,000,000 shares authorized, 0 and 474,500 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding at december 31, 2007, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and december 31, 2006, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
25,718,880 and 25,093,156 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2007, and december 31, 2006, respectively | 257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensed consolidated balance sheet. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in and advances to real estate joint venture | 51,000 | 3,718,000 | 3,839,000 | 3,926,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3,000,000 shares authorized, 474,500 shares issued and outstanding | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.30% series h cumulative redeemable preferred stock, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6,200,000 shares authorized, 6,200,000 shares issued and outstanding | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
25,511,314 and 25,093,156 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
25,361,962 and 25,093,156 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2007, and december 31, 2006, respectively | 253,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
number of shares issued and outstanding represent total shares of common stock regardless of classification on the condensed consolidated balance sheet. see notes to condensed consolidated financial statements note 7 for further details. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
security deposits. | 7,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9 1/4% series f cumulative redeemable preferred stock, 3,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized, 474,500 shares issued and outstanding | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.30% series h cumulative redeemable preferred stock, 6,200,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized, 6,200,000 shares issued and outstanding | 62,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 22,048,372 shares issued and outstanding at december 31, 2006, and 2005, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
respectively | 251,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -3,491,000 | -3,673,000 | -3,711,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 449,066,000 | 361,294,000 | 338,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 1,746,646,000 | 1,406,533,000 | 1,239,467,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
166,863 or 25 per share liquidation preference: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
24,489,874 and 22,048,372 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2006, and december 31, 2005, respectively | 245,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
24,025,183 and 22,048,372 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2006, and december 31, 2005, respectively | 240,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
22,623,529 and 22,048,372 shares issued and outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2006, and december 31, 2005, respectively | 226,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8.625% series g cumulative redeemable preferred stock, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
400,000 shares authorized, 400,000 shares issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
166,827 or 25 per share liquidation preference: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
176,862,500 or 25 per share liquidation preference: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in and advances to real estate joint venture | 12,620,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred gain on disposition of properties | 3,946,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and deferred gain | 1,013,220,000 | 867,891,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
474,500 shares at 9.25% series f cumulative | 5,000 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
400,000 shares at 8.625% series g cumulative | 4,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
construction in progress | 3,223,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in and advances to real estate joint ventures | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
170,333,250 or 25 per share liquidation preference: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2,000,000 shares at 9.5% series a cumulative | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1,938,830 shares at 8.875% series b cumulative | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2,000,000 shares at 9.375% series c cumulative | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.5% series e cumulative, 0 and 1,000,000 shares at december 31, 2001,and december 31, 2002, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued 17,840,183 and 17,452,678 shares at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2002 and december 31, 2001, respectively) | 178,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-05-07 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net income | 126,611,000 | 102,044,000 | 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 | 7,733,000 | 6,193,000 | 8,644,000 | 7,679,000 | 7,604,000 | 11,900,000 | 9,118,000 | 11,324,000 | 4,297,000 | 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 | 162,040,000 | 156,819,000 | 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 | 76,959,000 | 75,966,000 | 75,148,000 | 74,064,000 | 75,553,000 | 74,034,000 | 71,213,000 | 70,630,000 | 91,469,000 | 33,922,000 | 33,999,000 | 34,237,000 | 33,350,000 | 32,792,000 | 31,549,000 | 87,475,000 | ||||||||||||||||||||||
gain on sale of depreciable real estate assets | -20,164,000 | -82,799,000 | 1,000 | -68,341,000 | -58,844,000 | -47,749,000 | -68,000 | -755,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on embedded derivative in preferred shares | 1,574,000 | 410,000 | 4,300,000 | 11,250,000 | 10,743,000 | 425,000 | 21,835,000 | -11,896,000 | -13,432,000 | -13,168,000 | 15,108,000 | -1,342,000 | -11,693,000 | 27,638,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 5,822,000 | 3,416,000 | 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 | 2,019,000 | 2,073,000 | 1,885,000 | 1,675,000 | 1,474,000 | 1,289,000 | 1,135,000 | 1,097,000 | 948,000 | 558,000 | 541,000 | 630,000 | 499,000 | 417,000 | 814,000 | 4,445,000 | 1,686,000 | 844,000 | 1,915,000 | 1,131,000 | 389,000 | 206,000 | 68,000 | 193,000 | 297,000 | 377,000 | 363,000 | 401,000 | 245,000 | |||||||||
amortization of debt issuance costs, discounts and premiums | 1,758,000 | 1,624,000 | 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 | -21,894,000 | -5,357,000 | 397,000 | -810,000 | 648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accrued expenses and other liabilities | -100,880,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in other operating accounts and operating activities | -5,223,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 149,644,000 | 266,436,000 | 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 | 151,006,000 | 134,131,000 | 104,085,000 | 135,006,000 | 125,673,000 | 100,857,000 | 98,680,000 | 110,573,000 | 113,832,000 | 59,395,000 | 67,265,000 | 42,117,000 | 57,157,000 | 63,024,000 | 37,840,000 | 129,211,000 | 83,551,000 | 31,302,000 | 106,668,000 | 66,916,000 | 29,199,000 | 26,839,000 | 32,204,000 | 38,740,000 | 20,107,000 | 16,623,000 | 39,002,000 | 21,535,000 | ||||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
free cash flows | 149,644,000 | 266,436,000 | 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 | 151,006,000 | 134,131,000 | 104,085,000 | 135,006,000 | 125,673,000 | 100,857,000 | 98,680,000 | 110,573,000 | 113,832,000 | 59,395,000 | 67,265,000 | 42,117,000 | 57,157,000 | 63,024,000 | 37,840,000 | 129,211,000 | 83,551,000 | 31,302,000 | 106,668,000 | 66,916,000 | 29,199,000 | 26,839,000 | 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 | -28,984,000 | -96,190,000 | -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 | -131,671,000 | -68,667,000 | -61,930,000 | -86,776,000 | -113,207,000 | -48,685,000 | -13,884,000 | -116,938,000 | -49,450,000 | 5,000 | -57,310,000 | -32,561,000 | -218,003,000 | -261,948,000 | -185,901,000 | -30,000,000 | -215,068,000 | -69,718,000 | -107,350,000 | 0 | -53,376,000 | -29,247,000 | -83,510,000 | -25,948,000 | -56,265,000 | |||||||||||||||||||
capital improvements and other | -58,369,000 | -95,622,000 | -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 | -75,256,000 | -61,937,000 | -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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to affiliates | -750,000 | -750,000 | -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 real estate asset dispositions | 40,801,000 | 0 | 0 | 81,128,000 | -2,000 | -76,000 | 0 | 3,024,000 | 154,664,000 | 626,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -122,558,000 | -254,371,000 | -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 | -30,722,000 | -119,466,000 | -65,917,000 | -46,735,000 | 3,025,000 | -32,176,000 | 71,335,000 | -165,001,000 | 12,264,000 | -23,136,000 | -19,988,000 | -51,241,000 | -197,743,000 | -79,197,000 | -34,042,000 | -321,185,000 | -226,570,000 | -47,287,000 | -188,264,000 | -51,622,000 | -102,093,000 | -14,026,000 | -53,814,000 | -39,273,000 | -992,000 | -46,660,000 | -94,899,000 | -38,515,000 | -60,274,000 | |||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from commercial paper | 51,300,000 | 20,000,000 | -130,000,000 | -167,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable | 200,474,000 | 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 | 352,000 | 395,836,000 | 344,000 | 121,000,000 | 100,000,000 | 50,000,000 | 285,350,000 | 150,350,000 | 22,350,000 | 137,881,000 | 19,500,000 | 0 | 14,607,000 | 0 | 13,235,000 | ||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | -1,882,000 | -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 | 0 | -2,000 | -139,000 | 0 | -6,000 | -172,000 | -761,000 | -3,250,000 | -145,000 | -2,229,000 | -306,000 | -120,000 | -1,580,000 | -600,000 | -1,397,000 | -2,650,000 | -1,700,000 | -420,000 | -7,122,000 | -5,731,000 | -1,190,000 | -182,000 | -170,000 | -752,000 | -546,000 | -846,000 | -299,000 | -931,000 | -974,000 | ||||||||||||||||||||||||||||
repurchase of common shares | -72,780,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -4,506,000 | -4,469,000 | -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 | -3,411,000 | -3,410,000 | -3,413,000 | -3,233,000 | -3,220,000 | -3,223,000 | -3,069,000 | -3,072,000 | -3,086,000 | -1,183,000 | -1,187,000 | -1,204,000 | -1,216,000 | -1,279,000 | -1,280,000 | -3,980,000 | -2,719,000 | -1,422,000 | -4,284,000 | -2,927,000 | -1,524,000 | |||||||||||||||||
dividends paid on common shares | -178,854,000 | -177,361,000 | -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 | -61,930,000 | -61,917,000 | -61,857,000 | -58,310,000 | -57,886,000 | -57,840,000 | -54,884,000 | -54,753,000 | -54,661,000 | -29,699,000 | -29,697,000 | -29,418,000 | -27,123,000 | -27,009,000 | -25,723,000 | -68,331,000 | -45,064,000 | -22,076,000 | -56,172,000 | -36,198,000 | -17,669,000 | -15,360,000 | -15,331,000 | -15,390,000 | -15,176,000 | -14,605,000 | -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 | -922,000 | -922,000 | -7,622,000 | -6,467,000 | -3,216,000 | -3,307,000 | -3,491,000 | -3,490,000 | -3,491,000 | -3,490,000 | -3,491,000 | -3,491,000 | -3,490,000 | |||||||||||||||||||||||||||
proceeds from issuances of common shares | 378,000 | 360,000 | 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 | -844,000 | 538,000 | 90,000 | 142,000 | 176,000 | 8,000 | 153,000 | 348,000 | 227,000 | 70,000 | 2,910,000 | 22,058,000 | 53,812,000 | 13,000 | 120,135,000 | 170,515,000 | 125,737,000 | 91,443,000 | ||||||||||||||||||||||||||||||||||||
acquisition of noncontrolling interest | -11,034,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in other financing activities | 1,630,000 | 143,000 | -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 | -16,196,000 | -34,249,000 | -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 | -118,746,000 | -16,570,000 | -47,543,000 | -73,425,000 | -118,251,000 | -75,751,000 | -108,567,000 | -41,155,000 | -93,528,000 | 136,054,000 | -46,709,000 | 8,273,000 | 131,667,000 | -3,312,000 | -19,289,000 | 170,286,000 | 109,915,000 | 17,265,000 | 167,868,000 | -3,868,000 | 70,224,000 | 338,000 | 20,350,000 | 74,599,000 | -194,000 | 35,748,000 | ||||||||||||
net increase in cash, cash equivalents and restricted cash | 10,890,000 | -22,184,000 | -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 | 73,975,000 | 0 | 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 | 84,865,000 | -22,184,000 | -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 | ||||||||||||||||||||||||||||||||||||||||||
loss on sale of depreciable real estate assets | 0 | 69,000 | -71,911,000 | -55,028,000 | 0 | 23,000 | 2,000 | -15,000 | 1,000 | 313,000 | -20,000 | -2,000 | 29,000 | -1,000,000 | 0 | 13,000 | 73,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on consolidation of third-party development | -206,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in operating accounts and other operating activities | 9,899,000 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable equity securities | 3,246,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from insurance recoveries | 128,000 | -8,000 | 11,131,000 | 3,801,000 | 5,271,000 | 265,000 | -16,000 | -68,000 | 764,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from (payments of) commercial paper | 148,000,000 | 5,000,000 | 60,000,000 | -105,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | -77,492,000 | -1,767,000 | -35,494,000 | -37,012,000 | -37,727,000 | -17,472,000 | -27,153,000 | -212,966,000 | -17,986,000 | -5,896,000 | -1,429,000 | -1,370,000 | -10,003,000 | -950,000 | -807,000 | -102,384,000 | -101,612,000 | -671,000 | -1,004,000 | -721,000 | -434,000 | -864,000 | -694,000 | -775,000 | -10,558,000 | -673,000 | -452,000 | -15,052,000 | -13,685,000 | |||||||||||||||
gain on embedded derivative in preferred shares | 9,286,000 | -13,092,000 | -4,435,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | -2,787,000 | 0 | -297,000 | -8,963,000 | -662,000 | -959,000 | -2,761,000 | -150,000 | 21,000 | 6,000 | 0 | -543,000 | -1,627,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on investments | -5,172,000 | 6,547,000 | -8,316,000 | 1,024,000 | 6,067,000 | 8,197,000 | 20,860,000 | 10,233,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash at period end: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 44,623,000 | -11,880,000 | 13,529,000 | -27,096,000 | 59,706,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 14,764,000 | -15,847,000 | 5,068,000 | 5,789,000 | 22,404,000 | -4,726,000 | -3,319,000 | 5,465,000 | -5,906,000 | -3,491,000 | 4,442,000 | -3,253,000 | -5,671,000 | 7,391,000 | -6,256,000 | 4,535,000 | 16,783,000 | -112,000 | -438,000 | 159,000 | -39,000 | -105,000 | 207,000 | -669,000 | -113,000 | 137,000 | -1,865,000 | -169,000 | 540,000 | 1,371,000 | -946,000 | -64,000 | 60,000 | 1,300,000 | -600,000 | -184,000 | 873,000 | |||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 59,387,000 | -27,727,000 | 18,597,000 | -21,307,000 | 82,110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 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 | 25,179,000 | 45,978,000 | 25,114,000 | 26,202,000 | 44,579,000 | 27,017,000 | 25,434,000 | 45,410,000 | 30,408,000 | 14,924,000 | 17,210,000 | 16,400,000 | 17,294,000 | 13,530,000 | 16,911,000 | 43,230,000 | 28,034,000 | 13,518,000 | 41,718,000 | 28,458,000 | 14,525,000 | 13,922,000 | 14,450,000 | 12,682,000 | 12,682,000 | 16,499,000 | 15,889,000 | 15,340,000 | 15,994,000 | 16,918,000 | 16,618,000 | 16,806,000 | 17,003,000 | 17,309,000 | 15,930,000 | 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 | 27,000 | 1,525,000 | 19,000 | 44,000 | 793,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions on common shares/ units declared and accrued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued construction in progress | 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 | -2,039,000 | -1,526,000 | 12,307,000 | -2,832,000 | 2,773,000 | 8,392,000 | -1,919,000 | -1,513,000 | 9,971,000 | -2,936,000 | 0 | 7,126,000 | -426,000 | -3,209,000 | 10,027,000 | 8,864,000 | 6,775,000 | 7,467,000 | 2,165,000 | 2,139,000 | -1,267,000 | -2,052,000 | -1,459,000 | 5,987,000 | 5,987,000 | ||||||||||||||||||||||||||||||||||||||||
interest capitalized | 388,000 | 407,000 | 357,000 | 488,000 | 795,000 | 1,354,000 | 1,657,000 | 2,207,000 | 2,020,000 | 387,000 | 328,000 | 380,000 | 349,000 | 490,000 | 474,000 | 403,000 | 337,000 | 513,000 | 246,000 | 424,000 | 448,000 | 555,000 | 651,000 | 638,000 | 720,000 | 459,000 | 167,000 | 79,000 | 64,000 | 47,000 | 62,000 | 62,000 | 230,000 | 268,000 | 214,000 | 114,000 | 75,000 | 200,000 | 256,000 | 264,000 | 182,000 | |||||||||||||||||||||||||||||||||
conversion of op units to shares of common stock | 336,000 | 161,000 | 1,164,000 | 338,000 | 2,780,000 | 469,000 | 868,000 | 98,000 | 167,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments of commercial paper | 174,000,000 | 81,000,000 | -260,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on embedded derivative in preferred shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 149,424,000 | 5,520,000 | 32,481,000 | 119,168,000 | 186,079,000 | 52,770,000 | 116,051,000 | 32,513,000 | 93,127,000 | 45,694,000 | 73,013,000 | 76,000 | 45,980,000 | 22,098,000 | 29,035,000 | 10,934,000 | 320,000 | 71,421,000 | 48,074,000 | 15,560,000 | 907,000 | 14,651,000 | 13,181,000 | 597,000 | 25,000 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of non-depreciable real estate assets | -5,000 | 376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from real estate joint ventures | 114,000 | 142,000 | 123,000 | 142,000 | 181,000 | 141,000 | 43,000 | 221,000 | 30,000 | 375,000 | 1,418,000 | 0 | 0 | 6,000 | 4,423,000 | 2,676,000 | 8,865,000 | 114,000 | 3,233,000 | 4,964,000 | 1,101,000 | 10,320,000 | 459,000 | 1,158,000 | 828,000 | 362,000 | 1,607,000 | 1,481,000 | 12,000 | 0 | 0 | 0 | 9,855,000 | 142,000 | 71,000 | |||||||||||||||||||||||||||||||||||||||
net proceeds from (repayments of) commercial paper | 213,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of depreciable real estate assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | -2,450,000 | -2,440,000 | -2,656,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | -69,000 | -12,000 | -1,730,000 | -12,000 | -8,000 | -937,000 | -120,000 | -51,000 | -285,000 | -9,000 | 0 | -673,000 | -223,000 | -225,000 | -1,415,000 | -2,471,000 | -2,260,000 | -1,939,000 | -891,000 | -813,000 | -131,000 | |||||||||||||||||||||||||||||||||||||||||||||
debt prepayment and extinguishment costs | -57,000 | 0 | 0 | -3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 0 | 291,000 | 0 | 625,000 | 0 | 0 | 0 | 2,372,000 | 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 | 25,000,000 | 50,000,000 | 55,000,000 | 25,000,000 | -20,000,000 | 3,885,000 | -35,001,000 | -163,247,000 | -17,936,000 | 175,000,000 | -17,000,000 | 19,000,000 | -3,000,000 | -73,262,000 | -158,802,000 | -95,000,000 | -12,817,000 | -70,000,000 | 15,000,000 | -55,000,000 | 85,963,000 | 30,311,000 | 41,316,000 | 13,166,000 | -1,594,000 | -4,688,000 | 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 | 1,538,000 | 14,846,000 | 10,447,000 | -7,070,000 | 32,568,000 | -15,491,000 | -21,688,000 | -33,104,000 | 1,280,000 | 86,272,000 | 11,426,000 | -2,670,000 | -2,083,000 | 830,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 33,536,000 | 0 | 0 | 37,559,000 | 0 | 1,252,000 | 25,401,000 | 0 | 0 | 89,333,000 | 0 | 0 | 9,075,000 | 0 | 0 | 57,317,000 | 45,942,000 | 45,942,000 | 45,942,000 | 13,819,000 | 13,819,000 | 0 | 0 | 9,426,000 | 9,426,000 | 0 | 0 | 17,192,000 | 0 | 0 | 0 | 5,545,000 | 0 | 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 | 1,538,000 | -1,905,000 | 28,184,000 | 14,846,000 | 11,699,000 | 18,331,000 | 61,448,000 | -95,583,000 | 121,901,000 | 172,313,000 | 568,000 | 8,224,000 | -8,919,000 | -19,485,000 | 41,826,000 | 24,254,000 | 12,838,000 | 47,222,000 | 100,091,000 | 25,245,000 | 10,409,000 | -41,586,000 | 47,666,000 | 47,666,000 | 33,692,000 | 2,918,000 | 7,059,000 | 13,151,000 | -251,000 | -2,083,000 | 6,375,000 | -2,144,000 | -3,677,000 | 293,000 | 11,073,000 | 6,009,000 | ||||||||||||||||||||||||||||||||||
retail revenue accretion | -96,000 | -98,000 | -98,000 | -20,000 | -19,000 | -91,000 | -132,000 | -791,000 | -29,000 | -5,000 | -6,000 | -6,000 | -9,000 | -10,000 | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable stock expense | 159,000 | 87,000 | 243,000 | 130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from investments in real estate joint ventures | -335,000 | -329,000 | -357,000 | -128,000 | -281,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | -832,000 | -3,797,000 | -124,000 | -20,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative interest credit | -5,234,000 | -513,000 | -3,551,000 | -588,000 | -679,000 | -616,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of forward swaps | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty gain and other settlement proceeds | 75,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -187,000 | -6,252,000 | 175,000 | -4,631,000 | 5,796,000 | -1,666,000 | -2,635,000 | 6,121,000 | 2,441,000 | -16,150,000 | 5,470,000 | 5,664,000 | -4,435,000 | 290,000 | -3,466,000 | -4,506,000 | -2,508,000 | 2,445,000 | -3,276,000 | 1,943,000 | -1,470,000 | -4,351,000 | 1,447,000 | 793,000 | 1,783,000 | -4,703,000 | 2,811,000 | 2,668,000 | -163,000 | -8,909,000 | 2,761,000 | -20,000 | ||||||||||||||||||||||||||||||||||||||||||
accounts payable | 3,297,000 | 632,000 | 1,376,000 | 1,616,000 | -758,000 | 2,300,000 | -1,555,000 | 775,000 | -431,000 | -1,894,000 | 123,000 | 106,000 | -3,150,000 | 4,441,000 | 1,086,000 | 74,000 | 1,588,000 | 1,910,000 | 1,262,000 | 1,012,000 | 789,000 | 399,000 | -234,000 | 536,000 | -832,000 | 1,282,000 | -1,061,000 | -1,063,000 | 1,971,000 | -5,350,000 | 3,489,000 | -615,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other | 61,484,000 | 21,990,000 | -39,121,000 | 42,750,000 | 11,929,000 | -19,496,000 | 30,081,000 | 14,856,000 | -16,060,000 | 31,036,000 | 4,059,000 | -3,465,000 | 15,190,000 | 10,746,000 | -12,985,000 | 11,158,000 | 13,876,000 | -14,994,000 | 12,007,000 | 3,714,000 | -6,922,000 | 7,775,000 | -4,436,000 | -5,985,000 | -5,741,000 | 6,794,000 | 9,320,000 | -9,094,000 | -6,444,000 | 5,303,000 | 7,087,000 | -4,513,000 | ||||||||||||||||||||||||||||||||||||||||||
security deposits | -642,000 | 331,000 | 475,000 | -105,000 | 298,000 | 404,000 | 37,000 | 644,000 | 465,000 | 162,000 | 286,000 | 240,000 | -54,000 | 116,000 | 161,000 | 140,000 | 223,000 | 82,000 | -265,000 | -62,000 | -140,000 | -1,546,000 | -696,000 | -81,000 | -82,000 | 126,000 | 285,000 | 367,000 | 259,000 | 289,000 | 338,000 | 442,000 | ||||||||||||||||||||||||||||||||||||||||||
normal capital improvements | -31,140,000 | -35,040,000 | -15,850,000 | -20,934,000 | -28,227,000 | -16,190,000 | -24,687,000 | -31,600,000 | -16,499,000 | -27,964,000 | -32,674,000 | -10,502,000 | -12,918,000 | -13,793,000 | -8,701,000 | -10,609,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
construction capital and other improvements | -1,718,000 | -2,126,000 | -3,327,000 | -2,281,000 | -2,304,000 | -984,000 | -1,606,000 | -720,000 | -3,153,000 | -1,036,000 | -1,577,000 | -1,843,000 | -1,736,000 | -1,561,000 | -576,000 | -257,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
renovations to existing real estate assets | -16,383,000 | -12,978,000 | -7,331,000 | -11,835,000 | -10,027,000 | -7,692,000 | -9,723,000 | -7,597,000 | -5,150,000 | -6,049,000 | -4,545,000 | -1,356,000 | -3,504,000 | -2,925,000 | -2,187,000 | -4,174,000 | -3,962,000 | -2,934,000 | -9,586,000 | -6,005,000 | -2,416,000 | -4,763,000 | -2,858,000 | -1,618,000 | -3,426,000 | -3,188,000 | -2,691,000 | -2,018,000 | ||||||||||||||||||||||||||||||||||||||||||||||
development | -32,810,000 | -49,890,000 | -59,830,000 | -13,455,000 | -16,136,000 | -13,020,000 | -10,450,000 | -9,386,000 | -5,034,000 | -11,359,000 | -13,114,000 | -16,279,000 | -5,313,000 | -8,576,000 | -12,240,000 | -11,650,000 | -15,847,000 | -26,745,000 | -21,921,000 | -8,658,000 | -3,569,000 | -1,473,000 | -2,784,000 | -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 | 240,000 | 91,000 | 947,000 | 5,000 | -509,000 | 19,000 | 123,000 | 296,000 | 12,000 | -435,000 | -16,000 | 0 | 58,000 | -285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net income | 88,906,000 | 47,630,000 | 45,808,000 | 96,828,000 | 143,873,000 | 64,677,000 | 70,719,000 | 33,386,000 | 15,714,000 | 46,056,000 | 61,028,000 | 22,005,000 | 32,078,000 | 29,472,000 | 25,068,000 | 31,286,000 | 16,835,000 | 9,155,000 | 23,710,000 | 16,737,000 | 9,780,000 | 6,878,000 | 10,718,000 | 11,845,000 | 11,845,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss from investments in real estate joint ventures | 0 | 0 | 23,000 | -17,000 | 24,000 | -60,000 | -47,000 | -54,000 | 72,000 | 67,000 | 31,000 | 530,000 | 423,000 | 245,000 | 856,000 | 574,000 | 176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 3,000 | -2,000 | 2,787,000 | 218,000 | 0 | 169,000 | 327,000 | 111,000 | 48,000 | 0 | 0 | 71,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to real estate joint ventures | 1,000 | 0 | -167,000 | -16,000 | -131,000 | -22,000 | -51,000 | -1,387,000 | -1,373,000 | -1,369,000 | -9,739,000 | -6,006,000 | -2,000 | -117,000 | -28,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of escrow for future acquisitions | -32,662,000 | 11,153,000 | -31,342,000 | -10,298,000 | -21,585,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of units to shares of common stock | 125,000 | 33,000 | 52,000 | 138,000 | 46,000 | 193,000 | 55,000 | 744,000 | 106,000 | 1,000 | 443,000 | 156,000 | 2,488,000 | 28,000 | 3,004,000 | 2,878,000 | 2,071,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marked-to-market adjustment on derivative instruments | 496,000 | -1,903,000 | -7,116,000 | 4,143,000 | -1,659,000 | 4,838,000 | -667,000 | 2,300,000 | 1,451,000 | 15,820,000 | 4,096,000 | 1,680,000 | 757,000 | 4,084,000 | 7,120,000 | 6,587,000 | 7,414,000 | -14,444,000 | -10,063,000 | 7,950,000 | -5,132,000 | 17,509,000 | 5,852,000 | 5,852,000 | -57,889,000 | -4,794,000 | 27,556,000 | -25,580,000 | -18,584,000 | -16,166,000 | 9,871,000 | -2,926,000 | -102,000 | -13,634,000 | 11,301,000 | |||||||||||||||||||||||||||||||||||||||
redeemable stock issued | 186,000 | 181,000 | 371,000 | 189,000 | 183,000 | 362,000 | 145,000 | 158,000 | 218,000 | 159,000 | 143,000 | 169,000 | 116,000 | 397,000 | 293,000 | 97,000 | 296,000 | 213,000 | 86,000 | 164,000 | 92,000 | 92,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -9,375,000 | 568,000 | -851,000 | -8,919,000 | -2,144,000 | -3,677,000 | 293,000 | -2,991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt premium | -5,126,000 | -5,142,000 | -5,197,000 | -5,473,000 | -7,246,000 | -7,402,000 | -443,000 | -280,000 | -225,000 | -225,000 | -226,000 | -90,000 | -270,000 | -180,000 | -90,000 | -270,000 | -180,000 | -90,000 | -509,000 | -510,000 | -509,000 | -509,000 | -509,000 | -477,000 | -465,000 | -465,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of depreciable real estate assets excluded from discontinued operations | -54,621,000 | -105,182,000 | -30,228,000 | -36,032,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | 103,000 | 0 | -5,481,000 | -28,788,000 | -16,021,000 | -12,953,000 | -9,500,000 | -5,714,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value adjustment on debt assumed | 1,069,000 | 0 | 1,651,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan assumption | 20,829,000 | 0 | 31,692,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative interest (credit) expense | -548,000 | -473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(funding) return of escrow for future acquisitions | -6,431,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative interest expense | -25,000 | 427,000 | 343,000 | 217,000 | 267,000 | 232,000 | 194,000 | 164,000 | 407,000 | 222,000 | 47,000 | 405,000 | 300,000 | -163,000 | -332,000 | 68,000 | 30,000 | 17,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of non-depreciable assets | -557,000 | -29,000 | -18,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of depreciable assets | -2,564,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of escrow for exchange acquisitions | -45,478,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt assumed | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of non-depreciable assets | -48,000 | 6,000 | 6,000 | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty (gains) loss and other settlement proceeds | -979,000 | -629,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of escrow for future principal payments on notes payable | -10,763,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of redeemable stock to liabilities | 152,000 | 151,000 | 151,000 | 271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
improvements to existing real estate assets | -12,221,000 | -38,435,000 | -25,781,000 | -10,295,000 | -31,722,000 | -22,595,000 | -7,222,000 | -8,606,000 | -10,052,000 | -10,700,000 | -3,216,000 | -584,000 | -12,410,000 | -12,915,000 | -4,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of non-depreciable and non-real estate assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of discontinued operations | -4,927,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment | 1,914,000 | 1,590,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net casualty loss (gains) and other settlement proceeds | 692,000 | 406,000 | 148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on properties contributed to joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | -155,022,000 | -77,510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of deferred financing costs | 57,318,000 | 28,456,000 | 78,407,000 | 51,266,000 | 25,296,000 | 22,476,000 | 22,573,000 | 21,682,000 | 21,849,000 | 22,017,000 | 20,132,000 | 19,860,000 | 19,415,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued to employee stock ownership plan | 218,000 | 218,000 | 218,000 | 222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on disposition within real estate joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common shares and units | 247,104,000 | 161,999,000 | 8,425,000 | 3,219,000 | 1,329,000 | 7,197,000 | 14,586,000 | 46,137,000 | 18,257,000 | 74,508,000 | 13,384,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of units to share of common stock | 1,219,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (gain) on sale of discontinued operations | 2,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of units to common shares | 1,190,000 | 37,000 | 673,000 | 6,000 | 54,000 | 194,000 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of redeemable stock to liabilities | 269,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investments in real estate joint ventures | 0 | 51,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of redeemable stock from equity and redeemable stock to liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation expense/redeemable stock issued | 98,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ineffectiveness of derivative contracts | 95,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incentive fees from real estate joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of redeemable stock from equity to liabilities | 5,000 | 2,000 | 3,000 | 472,000 | 3,000 | 3,000 | 2,000 | 440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of non-depreciable assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in operating partnership income | 675,000 | 1,034,000 | 763,000 | 1,038,000 | 394,000 | 375,000 | 408,000 | 413,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to unitholders | -1,609,000 | -1,600,000 | -1,506,000 | -1,506,000 | -1,485,000 | -1,422,000 | 1,000 | -2,991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of preferred stock from equity to liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations before asset impairment, settlement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and gain on sale | -23,000 | 12,000 | -172,000 | -161,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of non-depreciable assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on insurance and other settlement proceeds on discontinued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gains on insurance and other settlement proceeds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 62,000 | -25,000 | 404,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from discontinued operations before asset impairment, settlement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on insurance and other settlement proceeds on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on insurance and other settlement proceeds | 87,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received from real estate joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from investments in real estate joint ventures | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative interest income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on insurance and other settlement proceeds on discontinued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gain) loss on insurance and other settlement proceeds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations before asset impairment, settlement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss from investments in unconsolidated entities | 84,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on debt extinguishment | 550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value adjustment on derivative instruments | 2,277,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of unearned stock compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of real estate joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on the sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on insurance settlement proceeds and dispositions of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
construction of units in progress and future development | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note issued to real estate joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of partnership interest in blackstone joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from isssuance of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt reclassified from consolidation of bre/maac associates, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of real estate joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extraordinary items | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on dispositions and insurance settlement proceeds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of debt related to property acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of units for common shares |
