Item 16. FORM 10-K SUMMARY
438K characters. Original on sec.gov · Markdown
Item 16. FORM 10-K SUMMARY
None.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | |
|---|---|---|
| | UDR, Inc. | |
| | | |
| Date: February 18, 2020 | By: | /s/ Thomas W. Toomey |
| | | Thomas W. Toomey |
| | | Chairman of the Board and Chief Executive Officer (Principal Executive Officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below on February 18, 2020 by the following persons on behalf of the registrant and in the capacities indicated.
| | | |
|---|---|---|
| | | |
| /s/ Thomas W. Toomey | | /s/ Katherine A. Cattanach |
| Thomas W. Toomey | | Katherine A. Cattanach |
| Chairman of the Board and Chief Executive Officer (Principal Executive Officer) | | Director |
| | | |
| /s/ Joseph D. Fisher | | /s/ Mary Ann King |
| Joseph D. Fisher | | Mary Ann King |
| Senior Vice President and Chief Financial Officer | | Director |
| (Principal Financial Officer) | | |
| | | |
| /s/ Tracy L. Hofmeister | | /s/ Jon A. Grove |
| Tracy L. Hofmeister | | Jon A. Grove |
| Vice President – Chief Accounting Officer | | Director |
| (Principal Accounting Officer) | | |
| | | |
| /s/ James D. Klingbeil | | /s/ Clint D. McDonnough |
| James D. Klingbeil | | Clint D. McDonnough |
| Lead Independent Director | | Director |
| | | |
| | | /s/ Robert A. McNamara |
| | | Robert A. McNamara |
| | | Director |
| | | |
| | | /s/ Mark R. Patterson |
| | | Mark R. Patterson |
| | | Director |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | |
|---|---|---|
| | UNITED DOMINION REALTY, L.P. | |
| | | |
| | By: | UDR, Inc., its sole general partner |
| | | |
| Date: February 18, 2020 | By: | /s/ Thomas W. Toomey |
| | | Thomas W. Toomey |
| | | Chairman of the Board and Chief Executive Officer (Principal Executive Officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below on February 18, 2020 by the following persons on behalf of the registrant and in the capacities indicated.
| | | |
|---|---|---|
| | | |
| /s/ Thomas W. Toomey | | /s/ Katherine A. Cattanach |
| Thomas W. Toomey | | Katherine A. Cattanach |
| Chairman of the Board and Chief Executive Officer of the General Partner | | Director of the General Partner |
| (Principal Executive Officer) | | |
| | | |
| /s/ Joseph D. Fisher | | /s/ Mary Ann King |
| Joseph D. Fisher | | Mary Ann King |
| Senior Vice President and Chief Financial Officer | | Director of the General Partner |
| of the General Partner (Principal Financial Officer) | | |
| | | |
| /s/ Tracy L. Hofmeister | | /s/ Jon A. Grove |
| Tracy L. Hofmeister | | Jon A. Grove |
| Vice President – Chief Accounting Officer of the General Partner | | Director of the General Partner |
| (Principal Accounting Officer) | | |
| | | |
| /s/ James D. Klingbeil | | /s/ Clint D. McDonnough |
| James D. Klingbeil | | Clint D. McDonnough |
| Lead Independent Director of the General Partner | | Director of the General Partner |
| | | |
| | | /s/ Robert A. McNamara |
| | | Robert A. McNamara |
| | | Director of the General Partner |
| | | |
| | | /s/ Mark R. Patterson |
| | | Mark R. Patterson |
| | | Director of the General Partner |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE
All other schedules are omitted since the required information is not present or is not present in amounts sufficient to require submission of the schedule, or because the information required is included in the consolidated financial statements and notes thereto.
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors of UDR, Inc.
Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of UDR, Inc. (the “Company”) as of December 31, 2019 and 2018, the related consolidated statements of operations, comprehensive income/(loss), changes in equity, and cash flows for each of the three years in the period ended December 31, 2019, and the related notes and the financial statement schedule listed in the accompanying Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2019, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 18, 2020 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
| | | |
|---|---|---|
| | | Accounting for acquisitions of real estate investment properties |
| Description of the Matter | | During 2019, the Company acquired multiple real estate investment properties, including certain real estate investment properties for which the Company held a previous unconsolidated equity interest. These transactions were accounted for as asset acquisitions. The aggregate increase in real estate due to these acquisitions was approximately $2.2 billion. As more fully described in Note 3 to the consolidated financial statements, the total consideration was allocated to land, land improvements, buildings and improvements, and real estate intangible assets based on their relative fair value. |
F - 2
| Auditing the Company’s acquisition of real estate investment properties is complex and requires a higher degree of auditor judgment due to the significant assumptions that are utilized in the determination of the relative fair values of the assets acquired. The significant assumptions used in management’s analysis to estimate the fair value of these components includes capitalization rates, market comparable prices for similar land parcels, market rental rates, leasing commission rates as well as the time it would take to lease any acquired buildings if it were vacant at acquisition. | ||
|---|---|---|
| How We Addressed the Matter in Our Audit | | We tested the Company’s internal controls over the acquisition of real estate investment properties and the resulting purchase price allocations. This included testing controls over management’s identification of the assets acquired and liabilities assumed and evaluating the methods and significant assumptions used by the Company to develop such estimates. Our testing of the fair values of the assets acquired included, among others, evaluating the selection of the Company's valuation model and testing the significant assumptions discussed above as well as the completeness and accuracy of the underlying data. For example, we compared management’s assumptions to observable market transactions and replacement costs associated with the fair value of the land and buildings and improvements. For in-place leases, we compared management’s assumptions to published market data for comparable leases, related leasing commissions and the amount of time it would take to lease up the space to stabilization assuming the space was vacant at acquisition. We involved our real estate valuation specialists to assist in evaluating the significant assumptions listed above. In addition, we performed sensitivity tests on the significant assumptions to evaluate the change in the fair value resulting from changes in the assumptions. |
/s/ Ernst & Young LLP
We have served as the Company's auditor since at least 1984, but we are unable to determine the specific year.
Denver, Colorado
February 18, 2020
F - 3
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of UDR, Inc.
Opinion on Internal Control Over Financial Reporting
We have audited UDR, Inc.’s internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, UDR, Inc. (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2019, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2019 and 2018, and the related consolidated statements of operations, comprehensive income/(loss), changes in equity, and cash flows for each of the three years in the period ended December 31, 2019, and the related notes and financial statement schedule listed in the Index at Item 15(a) and our report dated February 18, 2020 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management's Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP
Denver, Colorado
February 18, 2020
F - 4
UDR, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
| | | | | | | |
|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | ||
| | 2019 | 2018 | ||||
| ASSETS | | | | | | |
| Real estate owned: | | | ||||
| Real estate held for investment | | $ | 12,532,324 | | $ | 10,196,159 |
| Less: accumulated depreciation | | (4,131,330) | | (3,654,160) | ||
| Real estate held for investment, net | | 8,400,994 | | 6,541,999 | ||
| Real estate under development (net of accumulated depreciation of $23 and $0, respectively) | | 69,754 | | — | ||
| Total real estate owned, net of accumulated depreciation | | 8,470,748 | | 6,541,999 | ||
| Cash and cash equivalents | | 8,106 | | 185,216 | ||
| Restricted cash | | 25,185 | | 23,675 | ||
| Notes receivable, net | | 153,650 | | 42,259 | ||
| Investment in and advances to unconsolidated joint ventures, net | | 588,262 | | 780,869 | ||
| Operating lease right-of-use assets | | | 204,225 | | | — |
| Other assets | | 186,296 | | 137,710 | ||
| Total assets | | $ | 9,636,472 | | $ | 7,711,728 |
| | | | | | | |
| LIABILITIES AND EQUITY | | | ||||
| Liabilities: | | | ||||
| Secured debt, net | | $ | 1,149,441 | | $ | 601,227 |
| Unsecured debt, net | | 3,558,083 | | 2,946,560 | ||
| Operating lease liabilities | | | 198,558 | | | — |
| Real estate taxes payable | | 29,445 | | 20,608 | ||
| Accrued interest payable | | 45,199 | | 38,747 | ||
| Security deposits and prepaid rent | | 48,353 | | 35,060 | ||
| Distributions payable | | 109,382 | | 97,666 | ||
| Accounts payable, accrued expenses, and other liabilities | | 90,032 | | 76,343 | ||
| Total liabilities | | 5,228,493 | | 3,816,211 | ||
| | | | | | | |
| Commitments and contingencies (Note 15) | | | ||||
| | | | | | | |
| Redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership | | 1,018,665 | | 972,740 | ||
| | | | | | | |
| Equity: | | | ||||
| Preferred stock, no par value; 50,000,000 shares authorized: | | | ||||
| 8.00% Series E Cumulative Convertible; 2,780,994 shares issued and outstanding at December 31, 2019 and December 31, 2018 | | 46,200 | | 46,200 | ||
| Series F; 14,691,274 and 15,802,393 shares issued and outstanding at December 31, 2019 and December 31, 2018, respectively | | 1 | | 1 | ||
| Common stock, $0.01 par value; 350,000,000 shares authorized: | | | ||||
| 294,588,305 and 275,545,900 shares issued and outstanding at December 31, 2019 and December 31, 2018, respectively | | 2,946 | | 2,755 | ||
| Additional paid-in capital | | 5,781,975 | | 4,920,732 | ||
| Distributions in excess of net income | | (2,462,132) | | (2,063,996) | ||
| Accumulated other comprehensive income/(loss), net | | (10,448) | | (67) | ||
| Total stockholders’ equity | | 3,358,542 | | 2,905,625 | ||
| Noncontrolling interests | | 30,772 | | 17,152 | ||
| Total equity | | 3,389,314 | | 2,922,777 | ||
| Total liabilities and equity | | $ | 9,636,472 | | $ | 7,711,728 |
See accompanying notes to consolidated financial statements.
F - 5
UDR, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| REVENUES: | | | | | | | |||
| Rental income | | $ | 1,138,138 | | $ | 1,035,105 | | $ | 984,309 |
| Joint venture management and other fees | | 14,055 | | 11,754 | | 11,482 | |||
| Total revenues | | 1,152,193 | | 1,046,859 | | 995,791 | |||
| OPERATING EXPENSES: | | | | ||||||
| Property operating and maintenance | | 178,947 | | 169,078 | | 164,660 | |||
| Real estate taxes and insurance | | 150,888 | | 133,912 | | 121,146 | |||
| Property management | | 32,721 | | 28,465 | | 27,068 | |||
| Other operating expenses | | 13,932 | | 12,100 | | 9,060 | |||
| Real estate depreciation and amortization | | 501,257 | | 429,006 | | 430,054 | |||
| General and administrative | | 51,533 | | 46,983 | | 48,566 | |||
| Casualty-related charges/(recoveries), net | | 474 | | 2,121 | | 4,335 | |||
| Other depreciation and amortization | | 6,666 | | 6,673 | | 6,408 | |||
| Total operating expenses | | 936,418 | | 828,338 | | 811,297 | |||
| Gain/(loss) on sale of real estate owned | | | 5,282 | | | 136,197 | | | 43,404 |
| Operating income | | 221,057 | | 354,718 | | 227,898 | |||
| | | | | | | | | | |
| Income/(loss) from unconsolidated entities | | 137,873 | | (5,055) | | 31,257 | |||
| Interest expense | | | (170,917) | | | (134,168) | | | (128,711) |
| Interest income and other income/(expense), net | | 15,404 | | 6,735 | | 1,971 | |||
| Income/(loss) before income taxes | | 203,417 | | 222,230 | | 132,415 | |||
| Tax (provision)/benefit, net | | (3,838) | | (688) | | 240 | |||
| Net income/(loss) | | 199,579 | | 221,542 | | 132,655 | |||
| Net (income)/loss attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership | | (14,426) | | (18,215) | | (10,933) | |||
| Net (income)/loss attributable to noncontrolling interests | | (188) | | (221) | | (164) | |||
| Net income/(loss) attributable to UDR, Inc. | | 184,965 | | 203,106 | | | 121,558 | ||
| Distributions to preferred stockholders — Series E (Convertible) | | (4,104) | | (3,868) | | (3,708) | |||
| Net income/(loss) attributable to common stockholders | | $ | 180,861 | | $ | 199,238 | | $ | 117,850 |
| | | | | | | | | | |
| Income/(loss) per weighted average common share: | | | | ||||||
| Basic | | $ | 0.63 | | $ | 0.74 | | $ | 0.44 |
| Diluted | | $ | 0.63 | | $ | 0.74 | | $ | 0.44 |
| | | | | | | | | | |
| Weighted average number of common shares outstanding: | | | | ||||||
| Basic | | 285,247 | | 268,179 | | 267,024 | |||
| Diluted | | 286,015 | | 269,483 | | 268,830 |
See accompanying notes to consolidated financial statements.
F - 6
UDR, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)
(In thousands)
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| Net income/(loss) | | $ | 199,579 | | $ | 221,542 | | $ | 132,655 |
| Other comprehensive income/(loss), including portion attributable to noncontrolling interests: | | | | ||||||
| Other comprehensive income/(loss) - derivative instruments: | | | | ||||||
| Unrealized holding gain/(loss) | | (8,437) | | 4,806 | | 1,802 | |||
| (Gain)/loss reclassified into earnings from other comprehensive income/(loss) | | (2,770) | | (1,948) | | 1,407 | |||
| Other comprehensive income/(loss), including portion attributable to noncontrolling interests | | (11,207) | | 2,858 | | 3,209 | |||
| Comprehensive income/(loss) | | 188,372 | | 224,400 | | 135,864 | |||
| Comprehensive (income)/loss attributable to noncontrolling interests | | (13,788) | | (18,680) | | (11,378) | |||
| Comprehensive income/(loss) attributable to UDR, Inc. | | $ | 174,584 | | $ | 205,720 | | $ | 124,486 |
See accompanying notes to consolidated financial statements.
F - 7
UDR, INC.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(In thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | Distributions | Accumulated Other Comprehensive | | | | | |||||||||
| | | Preferred | | Common | | Paid-in | | in Excess of | | Income/(Loss), | | Noncontrolling | | | | ||||||
| | | Stock | | Stock | | Capital | | Net Income | | net | | Interests | | Total | |||||||
| Balance at December 31, 2016 | | $ | 46,458 | | $ | 2,673 | | $ | 4,635,413 | | $ | (1,585,825) | | $ | (5,609) | | $ | 3,860 | | $ | 3,096,970 |
| Net income/(loss) attributable to UDR, Inc. | | — | | — | | — | | 121,558 | | — | | — | | 121,558 | |||||||
| Net income/(loss) attributable to noncontrolling interests | | — | | — | | — | | — | | — | | 147 | | 147 | |||||||
| Contribution of noncontrolling interests in consolidated real estate | | | — | | — | | — | | — | | — | | 125 | | 125 | ||||||
| Long Term Incentive Plan Unit grants/(vestings), net | | | — | | — | | — | | — | | — | | 5,432 | | 5,432 | ||||||
| Other comprehensive income/(loss) | | — | | — | | — | | — | | 2,928 | | — | | 2,928 | |||||||
| Issuance/(forfeiture) of common and restricted shares, net | | — | | 1 | | 437 | | — | | — | | — | | 438 | |||||||
| Cumulative effect upon adoption of ASU 2016-09 | | — | | — | | 558 | | (558) | | — | | — | | — | |||||||
| Conversion of Series E Cumulative Convertible Shares | | | (257) | | | | | | 257 | | | — | | | — | | | — | | | — |
| Adjustment for conversion of noncontrolling interest of unitholders in the Operating Partnership and DownREIT Partnership | | — | | 4 | | 14,540 | | — | | — | | — | | 14,544 | |||||||
| Common stock distributions declared ($1.24 per share) | | — | | — | | — | | (331,974) | | — | | — | | (331,974) | |||||||
| Preferred stock distributions declared-Series E ($1.3288 per share) | | — | | — | | — | | (3,708) | | — | | — | | (3,708) | |||||||
| Adjustment to reflect redemption value of redeemable noncontrolling interests | | — | | — | | — | | (71,096) | | — | | — | | (71,096) | |||||||
| Balance at December 31, 2017 | | 46,201 | | 2,678 | | 4,651,205 | | (1,871,603) | | (2,681) | | 9,564 | | 2,835,364 | |||||||
| Net income/(loss) attributable to UDR, Inc. | | — | | — | | — | | 203,106 | | — | | — | | 203,106 | |||||||
| Net income/(loss) attributable to noncontrolling interests | | — | | — | | — | | — | | — | | 175 | | 175 | |||||||
| Contribution of noncontrolling interests in consolidated real estate | | — | | — | | — | | — | | — | | 108 | | 108 | |||||||
| Repurchase of common shares | | | — | | (6) | | (19,982) | | — | | — | | — | | (19,988) | ||||||
| Long Term Incentive Plan Unit grants/(vestings), net | | — | | — | | — | | — | | — | | 7,305 | | 7,305 | |||||||
| Other comprehensive income/(loss) | | — | | — | | — | | — | | 2,614 | | — | | 2,614 | |||||||
| Exercise of stock options, net | | | — | | | 8 | | | (23,061) | | | — | | | — | | | — | | | (23,053) |
| Issuance/(forfeiture) of common and restricted shares, net | | — | | (1) | | (507) | | — | | — | | — | | (508) | |||||||
| Issuance of common shares through public offering, net | | | — | | 72 | | 299,753 | | — | | — | | — | | 299,825 | ||||||
| Adjustment for conversion of noncontrolling interest of unitholders in the Operating Partnership and DownREIT Partnership | | — | | 4 | | 13,324 | | — | | — | | — | | 13,328 | |||||||
| Common stock distributions declared ($1.29 per share) | | — | | — | | — | | (348,079) | | — | | — | | (348,079) | |||||||
| Preferred stock distributions declared-Series E ($1.3968 per share) | | — | | — | | — | | (3,868) | | — | | — | | (3,868) | |||||||
| Adjustment to reflect redemption value of redeemable noncontrolling interests | | — | | — | | — | | (43,552) | | — | | — | | (43,552) | |||||||
| Balance at December 31, 2018 | | $ | 46,201 | | $ | 2,755 | | $ | 4,920,732 | | $ | (2,063,996) | | $ | (67) | | $ | 17,152 | | $ | 2,922,777 |
| Net income/(loss) attributable to UDR, Inc. | | — | | — | | — | | 184,965 | | — | | — | | 184,965 | |||||||
| Net income/(loss) attributable to noncontrolling interests | | — | | — | | — | | — | | — | | 125 | | 125 | |||||||
| Contribution of noncontrolling interests in consolidated real estate | | — | | — | | — | | — | | — | | 125 | | 125 | |||||||
| Long Term Incentive Plan Unit grants/(vestings), net | | — | | — | | — | | — | | — | | 13,370 | | 13,370 | |||||||
| Other comprehensive income/(loss) | | — | | — | | — | | — | | (10,381) | | — | | (10,381) | |||||||
| Issuance/(forfeiture) of common and restricted shares, net | | — | | — | | 2,088 | | — | | — | | — | | 2,088 | |||||||
| Issuance of common shares through public offering, net | | — | | 158 | | 725,157 | | — | | — | | — | | 725,315 | |||||||
| Adjustment for conversion of noncontrolling interest of unitholders in the Operating Partnership and DownREIT Partnership | | — | | 33 | | 133,998 | | — | | — | | — | | 134,031 | |||||||
| Common stock distributions declared ($1.37 per share) | | — | | — | | — | | (395,113) | | — | | — | | (395,113) | |||||||
| Preferred stock distributions declared-Series E ($1.4832 per share) | | — | | — | | — | | (4,104) | | — | | — | | (4,104) | |||||||
| Adjustment to reflect redemption value of redeemable noncontrolling interests | | — | | — | | — | | (183,884) | | — | | — | | (183,884) | |||||||
| Balance at December 31, 2019 | | $ | 46,201 | | $ | 2,946 | | $ | 5,781,975 | | $ | (2,462,132) | | $ | (10,448) | | $ | 30,772 | | $ | 3,389,314 |
See accompanying notes to consolidated financial statements.
F - 8
UDR, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, except for share data)
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| Operating Activities | | | | | |||||
| Net income/(loss) | | $ | 199,579 | | $ | 221,542 | | $ | 132,655 |
| Adjustments to reconcile net income/(loss) to net cash provided by/(used in) operating activities: | | | | ||||||
| Depreciation and amortization | | 507,923 | | 435,679 | | 436,462 | |||
| (Gain)/loss on sale of real estate owned | | (5,282) | | (136,197) | | (43,404) | |||
| (Income)/loss from unconsolidated entities | | (137,873) | | 5,055 | | (31,257) | |||
| Return on investment in unconsolidated joint ventures | | 5,179 | | 4,248 | | 4,416 | |||
| Amortization of share-based compensation | | 24,330 | | 14,244 | | 12,862 | |||
| Other | | 39,958 | | 4,998 | | 20,467 | |||
| Changes in operating assets and liabilities: | | | | ||||||
| (Increase)/decrease in operating assets | | (10,956) | | (13,880) | | (9,008) | |||
| Increase/(decrease) in operating liabilities | | 7,846 | | 24,987 | | (4,278) | |||
| Net cash provided by/(used in) operating activities | | 630,704 | | 560,676 | | 518,915 | |||
| | | | | | | | | | |
| Investing Activities | | | | ||||||
| Acquisition of real estate assets | | (1,370,770) | | — | | (96,791) | |||
| Proceeds from sales of real estate investments, net | | 38,000 | | 247,031 | | 71,235 | |||
| Development of real estate assets | | (25,401) | | (150,238) | | (248,546) | |||
| Capital expenditures and other major improvements — real estate assets | | (167,188) | | (112,359) | | (124,728) | |||
| Capital expenditures — non-real estate assets | | (17,159) | | (4,850) | | (1,384) | |||
| Investment in unconsolidated joint ventures | | (93,059) | | (112,025) | | (123,842) | |||
| Distributions received from unconsolidated joint ventures | | 72,441 | | 42,683 | | 116,329 | |||
| Purchase deposits on pending acquisitions | | | (12,160) | | | (1,000) | | | — |
| Repayment/(issuance) of notes receivable, net | | (111,391) | | (22,790) | | 321 | |||
| Net cash provided by/(used in) investing activities | | (1,686,687) | | (113,548) | | (407,406) | |||
| | | | | | | | | | |
| Financing Activities | | | | ||||||
| Payments on secured debt | | (162,253) | | (279,243) | | (326,346) | |||
| Proceeds from the issuance of secured debt | | 162,500 | | 80,000 | | — | |||
| Payments on unsecured debt | | | (700,000) | | | — | | | (300,000) |
| Net proceeds from the issuance of unsecured debt | | 1,099,816 | | 299,994 | | 598,095 | |||
| Net proceeds/(repayment) of commercial paper | | 198,885 | | (198,885) | | 300,000 | |||
| Net proceeds/(repayment) of revolving bank debt | | 16,567 | | (21,751) | | 417 | |||
| Proceeds from the issuance of common shares through public offering, net | | 725,315 | | 299,825 | | — | |||
| Repurchase of common shares | | | — | | | (19,988) | | | — |
| Distributions paid to redeemable noncontrolling interests | | (31,580) | | (32,457) | | (31,089) | |||
| Distributions paid to preferred stockholders | | (4,063) | | (3,836) | | (3,708) | |||
| Distributions paid to common stockholders | | (383,079) | | (342,241) | | (327,793) | |||
| Other | | (41,725) | | (41,485) | | (21,361) | |||
| Net cash provided by/(used in) financing activities | | 880,383 | | (260,067) | | (111,785) | |||
| Net increase/(decrease) in cash, cash equivalents, and restricted cash | | (175,600) | | 187,061 | | (276) | |||
| Cash, cash equivalents, and restricted cash, beginning of year | | 208,891 | | 21,830 | | 22,106 | |||
| Cash, cash equivalents, and restricted cash, end of year | | $ | 33,291 | | $ | 208,891 | | $ | 21,830 |
| | | | | | | | | | |
| Supplemental Information: | | | | ||||||
| Interest paid during the period, net of amounts capitalized | | $ | 169,558 | | $ | 132,466 | | $ | 126,348 |
| Cash paid/(refunds received) for income taxes | | 1,519 | | 625 | | 1,660 | |||
| Non-cash transactions: | | | | ||||||
| Transfer of investment in and advances to unconsolidated joint ventures to real estate owned | | $ | 288,108 | | $ | — | | $ | 140,549 |
| Transfer of investment in and advances to unconsolidated joint ventures to joint venture member | | | 60,625 | | | — | | | — |
| Secured debt assumed in the consolidation of unconsolidated joint ventures | | 551,800 | | — | | — | |||
| Recognition of operating lease right-of-use assets | | | 94,349 | | | — | | | — |
| Recognition of operating lease liabilities | | | 88,336 | | | — | | | — |
| Right-of-use assets obtained in exchange for operating lease liabilities remeasurement | | | 111,055 | | | — | | | — |
| Vesting of LTIP Units | | | 14,742 | | | 4,397 | | | 2,317 |
| Development costs and capital expenditures incurred but not yet paid | | 16,635 | | 10,304 | | 43,930 | |||
| Conversion of Operating Partnership and DownREIT Partnership noncontrolling interests to common stock (3,165,780 shares in 2019; 348,057 shares in 2018; and 389,033 shares in 2017) | | 134,031 | | 13,328 | | 14,544 | |||
| Dividends declared but not yet paid | | 109,382 | | 97,666 | | 91,455 |
F - 9
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| | | | | | | | | | |
| The following reconciles cash, cash equivalents, and restricted cash to amounts as shown above: | | | | | | | | | |
| Cash, cash equivalents, and restricted cash, beginning of year: | | | | | | | | | |
| Cash and cash equivalents | | $ | 185,216 | | $ | 2,038 | | $ | 2,112 |
| Restricted cash | | | 23,675 | | | 19,792 | | | 19,994 |
| Total cash, cash equivalents, and restricted cash as shown above | | $ | 208,891 | | $ | 21,830 | | $ | 22,106 |
| Cash, cash equivalents, and restricted cash, end of year: | | | | | | | | | |
| Cash and cash equivalents | | $ | 8,106 | | $ | 185,216 | | $ | 2,038 |
| Restricted cash | | | 25,185 | | | 23,675 | | | 19,792 |
| Total cash, cash equivalents, and restricted cash as shown above | | $ | 33,291 | | $ | 208,891 | | $ | 21,830 |
See accompanying notes to consolidated financial statements.
F - 10
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
- CONSOLIDATION AND BASIS OF PRESENTATION
Organization and Formation
UDR, Inc. (“UDR,” the “Company,” “we,” or “our”) is a self-administered real estate investment trust, or REIT, that owns, operates, acquires, renovates, develops, redevelops, and manages apartment communities generally in high barrier-to-entry markets located in the United States. The high barrier-to-entry markets are characterized by limited land for new construction, difficult and lengthy entitlement process, expensive single-family home prices and significant employment growth potential. At December 31, 2019, our consolidated apartment portfolio consisted of 148 consolidated communities located in 20 markets consisting of 47,010 apartment homes. In addition, the Company has an ownership interest in 5,268 completed or to-be-completed apartment homes through unconsolidated joint ventures or partnerships, including 2,138 apartment homes owned by entities in which we hold preferred equity investments.
Basis of Presentation
The accompanying consolidated financial statements of UDR include its wholly-owned and/or controlled subsidiaries (see the “Consolidated Joint Ventures” section of Note 5, Joint Ventures and Partnerships, for further discussion). All significant intercompany accounts and transactions have been eliminated in consolidation.
The accompanying consolidated financial statements include the accounts of UDR and its subsidiaries, including United Dominion Realty, L.P. (the “Operating Partnership” or the “OP”) and UDR Lighthouse DownREIT L.P. (the “DownREIT Partnership”). As of December 31, 2019 and 2018, there were 184.1 million and 183.6 million units, respectively, in the Operating Partnership (“OP Units”) outstanding, of which 176.2 million, or 95.7% and 174.2 million, or 94.9%, respectively, were owned by UDR and 7.9 million, or 4.3% and 9.4 million, or 5.1%, respectively, were owned by outside limited partners. As of December 31, 2019 and 2018, there were 32.4 million units in the DownREIT Partnership (“DownREIT Units”) outstanding, of which 18.4 million, or 56.8% and 17.2 million, or 53.2%, respectively, were owned by UDR (including 13.5 million DownREIT Units, or 41.7% and 13.5 million, or 41.6%, that were held by the Operating Partnership as of December 31, 2019 and 2018, respectively) and 14.0 million, or 43.2% and 15.2 million, or 46.8%, respectively, were owned by outside limited partners. The consolidated financial statements of UDR include the noncontrolling interests of the unitholders in the Operating Partnership and DownREIT Partnership.
The Company evaluated subsequent events through the date its financial statements were issued. No significant recognized or non-recognized subsequent events were noted other than those in Note 2, Significant Accounting Policies, Note 3, Real Estate Owned and Note 5, Joint Ventures and Partnerships.
- SIGNIFICANT ACCOUNTING POLICIES
Recent Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments. The standard requires entities to estimate a lifetime expected credit loss for most financial assets, including trade and other receivables, held-to-maturity debt securities, loans and other financial instruments, and to present the net amount of the financial instrument expected to be collected. In November 2018, the FASB issued ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments—Credit Losses, which amends the transition requirements and scope of ASU 2016-13 and clarifies that receivables arising from operating leases are not within the scope of the credit losses standard, but rather, should be accounted for in accordance with the leases standard. The updated standard became effective for the Company on January 1, 2020 and is to be adopted on a modified retrospective basis through a cumulative-effect adjustment to retained earnings on that date. While we are currently evaluating the impact ASU 2016-13 will have on our consolidated financial statements and related disclosures, we expect that the adoption will result in recording an allowance for credit losses for our notes receivable. However, we do not expect the updated standard to have a material impact on the consolidated financial statements.
F - 11
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
In February 2016, the FASB issued ASU 2016-02, Leases. The standard amended the existing lease accounting guidance and required lessees to recognize a lease liability and a right-of-use asset for all leases on their balance sheets. Lessees of operating leases continued to recognize lease expense in a manner similar to previous accounting. For lessors, accounting for leases under the new guidance was substantially the same as in prior periods, but eliminated current real estate-specific provisions and changed the treatment of initial direct costs. The standard was effective for the Company on January 1, 2019.
The Company elected the following package of practical expedients provided by the standard: (i) an entity need not reassess whether any expired or existing contract is a lease or contains a lease, (ii) an entity need not reassess the lease classification of any expired or existing leases, and (iii) an entity need not reassess initial direct costs for any existing leases. The Company also elected the short-term lease exception provided for in the standard and therefore only recognizes right-of-use assets and lease liabilities for leases with a term greater than one year.
Upon adoption of the standard on January 1, 2019, the Company recognized right-of-use assets of $94.3 million and lease liabilities of $88.3 million. The right-of-use assets included $6.0 million of prepaid rent and intangible assets that was included within Other assets on our Consolidated Balance Sheets as of December 31, 2018.
The lease liabilities represent the present value of the remaining minimum lease payments as of January 1, 2019 and primarily relate to ground leases for communities where we are the lessee. The right-of-use assets represent our right to use an underlying asset for the lease term, which are calculated utilizing the lease liabilities plus any prepaid lease payments and intangible assets for ground leases acquired in the purchase of real estate. Our right-of-use assets and related lease liabilities recognized as of January 1, 2019 may change as a result of updates to the projected future minimum lease payments. Certain of our ground lease agreements where we are the lessee have future minimum lease payments that reset in the future based upon a percentage of the fair market value of the land at the time of the reset. The Company will continue to recognize lease expense for these leases in a manner similar to previous accounting based on our election of the package of practical expedients. However, in the event we modify existing ground leases and/or enter into new ground leases subsequent to the adoption of the standard, such leases would likely be classified as finance leases under the standard and require expense recognition based on the effective interest method. Under the standard, initial direct costs for both lessees and lessors will include only those costs that are incremental to the arrangement and would not have been incurred if the lease had not been obtained. As a result, subsequent to the adoption of the standard, we are expensing non-incremental leasing costs as incurred.
In July 2018, the FASB issued ASU 2018-11, Leases – Targeted Improvements, which provided entities with relief from the costs of implementing certain aspects of ASU 2016-02, Leases. The ASU provided a practical expedient which allowed lessors to not separate lease and non-lease components in a contract and allocate the consideration in the contract to the separate components if both: (i) the timing and pattern of revenue recognition for the non-lease component and the related lease component are the same and (ii) the combined single lease component would be classified as an operating lease. The Company elected the practical expedient to account for lease and non-lease components as a single component in lease contracts where we are the lessor. The ASU also provided a transition option that permitted entities to not recast the comparative periods presented when transitioning to the standard, which the Company also elected.
Real Estate
Real estate assets held for investment are carried at historical cost and consist of land, land improvements, buildings and improvements, furniture, fixtures and equipment and other costs incurred during their development, acquisition and redevelopment.
Expenditures for ordinary repair and maintenance costs are charged to expense as incurred. Expenditures for improvements, renovations, and replacements related to the acquisition and/or improvement of real estate assets are capitalized and depreciated over their estimated useful lives if the expenditures qualify as a betterment or the life of the related asset will be substantially extended beyond the original life expectancy.
UDR purchases real estate investment properties and records the tangible and identifiable intangible assets and liabilities acquired based on their estimated fair value. The primary, although not only, identifiable intangible asset
F - 12
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
associated with our portfolio is the value of existing lease agreements. When recording the acquisition of a community, we first assign fair value to the estimated intangible value of the existing lease agreements and then to the estimated value of the land, building and fixtures assuming the community is vacant. The Company estimates the intangible value of the lease agreements by determining the lost revenue associated with a hypothetical lease-up. Depreciation on the building is based on the expected useful life of the asset and the in-place leases are amortized over their remaining average contractual life. Property acquisition costs are capitalized as incurred if the acquisition does not meet the definition of a business.
Quarterly or when changes in circumstances warrant, UDR will assess our real estate properties for indicators of impairment. In determining whether the Company has indicators of impairment in our real estate assets, we assess whether the long-lived asset’s carrying value exceeds the community’s undiscounted future cash flows, which is representative of projected net operating income (“NOI”) plus the residual value of the community. Our future cash flow estimates are based upon historical results adjusted to reflect our best estimate of future market and operating conditions and our estimated holding periods. If such indicators of impairment are present and the carrying value exceeds the undiscounted cash flows of the community, an impairment loss is recognized equal to the excess of the carrying amount of the asset over its estimated fair value. Our estimates of fair market value represent our best estimate based primarily upon unobservable inputs related to rental rates, operating costs, growth rates, discount rates, capitalization rates, industry trends and reference to market rates and transactions.
For long-lived assets to be disposed of, impairment losses are recognized when the fair value of the asset less estimated cost to sell is less than the carrying value of the asset. Properties classified as real estate held for disposition generally represent properties that are actively marketed or contracted for sale with the closing expected to occur within the next twelve months. Real estate held for disposition is carried at the lower of cost, net of accumulated depreciation, or fair value, less the cost to sell, determined on an asset-by-asset basis. Expenditures for ordinary repair and maintenance costs on held for disposition properties are charged to expense as incurred. Expenditures for improvements, renovations, and replacements related to held for disposition properties are capitalized at cost. Depreciation is not recorded on real estate held for disposition.
Depreciation is computed on a straight-line basis over the estimated useful lives of the related assets which are 30 to 55 years for buildings, 10 to 35 years for major improvements, and 3 to 10 years for furniture, fixtures, equipment, and other assets.
Predevelopment, development, and redevelopment projects and related costs are capitalized and reported on the Consolidated Balance Sheets as Total real estate owned, net of accumulated depreciation. The Company capitalizes costs directly related to the predevelopment, development, and redevelopment of a capital project, which include, but are not limited to, interest, real estate taxes, insurance, and allocated development and redevelopment overhead related to support costs for personnel working on the capital projects. We use our professional judgment in determining whether such costs meet the criteria for capitalization or must be expensed as incurred. These costs are capitalized only during the period in which activities necessary to ready an asset for its intended use are in progress and such costs are incremental and identifiable to a specific activity to get the asset ready for its intended use. These costs, excluding the direct costs of development and redevelopment and capitalized interest, for the years ended December 31, 2019, 2018, and 2017 were $8.4 million, $7.5 million and $8.8 million, respectively. During the years ended December 31, 2019, 2018, and 2017, total interest capitalized was $5.1 million, $10.6 million and $18.6 million, respectively. As each home in a capital project is completed and becomes available for lease-up, the Company ceases capitalization on the related portion and depreciation commences over the estimated useful life.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand, demand deposits with financial institutions and short-term, highly liquid investments. We consider all highly liquid investments with maturities of three months or less when purchased to be cash equivalents. The majority of the Company’s cash and cash equivalents are held at major commercial banks.
F - 13
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
Restricted Cash
Restricted cash primarily consists of escrow deposits held by lenders for real estate taxes, insurance and replacement reserves, and security deposits.
Real Estate Sales Gain Recognition
For sale transactions resulting in a transfer of a controlling financial interest of a property, the Company generally derecognizes the related assets and liabilities from its Consolidated Balance Sheets and records the gain or loss in the period in which the transfer of control occurs. If control of the property has not transferred to the counterparty, the criteria for derecognition are not met and the Company will continue to recognize the related assets and liabilities on its Consolidated Balance Sheets.
Sale transactions to entities in which the Company sells a controlling financial interest in a property but retains a noncontrolling interest are accounted for as partial sales. Partial sales resulting in a change in control are accounted for at fair value and a full gain or loss is recognized. Therefore, the Company will record a gain or loss on the partial interest sold, and the initial measurement of our retained interest will be accounted for at fair value.
Sales of real estate to joint ventures or other noncontrolled investees are also accounted for at fair value and the Company will record a full gain or loss in the period the property is contributed.
To the extent that the Company acquires a controlling financial interest in a property that it previously accounted for as an equity method investment, the Company will not remeasure its previously held interest if the acquisition is treated as an asset acquisition. The Company will include the carrying amount of its previously held equity method interest along with the consideration paid and transaction costs incurred in determining the amounts to allocate to the related assets and liabilities acquired on its Consolidated Balance Sheets. When treated as an asset acquisition, the Company will not recognize a gain on consolidation of a property.
F - 14
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
Notes Receivable
Notes receivable relate to financing arrangements which are typically secured by real estate or real estate related projects. Certain of the loans we extend may include characteristics such as options to purchase the project within a specific time window following expected project completion. These characteristics can cause the loans to fall under the definition of a variable interest entity (“VIE”), and thus trigger consolidation consideration. We consider the facts and circumstances pertinent to each loan, including the relative amount of financing we are contributing to the overall project cost, decision making rights or control we hold, and our rights to expected residual gains or our obligations to absorb expected residual losses from the project. If we are deemed to be the primary beneficiary of a VIE due to holding a controlling financial interest, the majority of decision making control, or by other means, consolidation of the VIE would be required. The Company has concluded that it is not the primary beneficiary of the borrowing entities which were deemed to be VIEs.
Additionally, we analyze each loan arrangement for consideration of whether the loan qualifies for accounting as a loan or as an investment in a real estate development project. The Company has evaluated its real estate loans, where appropriate, for accounting treatment as loans versus real estate development projects, as required by ASC 310-10. For each loan, the Company has concluded that the characteristics and the facts and circumstances indicate that loan accounting treatment is appropriate.
The following table summarizes our Notes receivable, net as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | Interest rate at | | Balance Outstanding | ||||
| | December 31, | December 31, | December 31, | |||||
| | | 2019 | | 2019 | | 2018 | ||
| Note due February 2020 (a) | 10.00 | % | $ | 16,400 | | $ | 14,659 | |
| Note due March 2020 (b) | 12.00 | % | 20,000 | | 20,000 | |||
| Note due October 2020 (c) | 8.00 | % | 2,250 | | 2,000 | |||
| Note due August 2022 (d) | | 10.00 | % | | — | | | 5,600 |
| Note due October 2022 (e) | | 4.75 | % | | 115,000 | | | — |
| Total notes receivable, net | | $ | 153,650 | | $ | 42,259 |
| (a) | The Company has a secured note with an unaffiliated third party with an aggregate commitment of $16.4 million, of which $16.4 million has been funded, including $1.7 million funded during the year ended December 31, 2019. Interest payments are due monthly. The note matures at the earliest of the following: (a) the closing of any private or public capital raising in the amount of $5.0 million or greater; (b) an acquisition; (c) acceleration in the event of default; or (d) the eighth anniversary of the date of the note (February 2020). |
|---|
In January 2020, the terms of this secured note were amended to increase the aggregate commitment from $16.4 million to $19.4 million and to extend the maturity date of the note from the eighth anniversary of the note (February 2020) to January 2023.
| (b) | The Company has a secured note with an unaffiliated third party with an aggregate commitment of $20.0 million, of which $20.0 million has been funded. The note is secured by a parcel of land and related land improvements. Interest payments are due when the loan matures. In December 2019, the term of the secured note was extended to March 30, 2020, and any interest incurred during the extension period will be due monthly. |
|---|
| (c) | The Company has a secured note with an unaffiliated third party with an aggregate commitment of $2.3 million, of which $2.3 million has been funded, including $0.3 million funded during the year ended December 31, 2019. Interest payments are due when the loan matures. The note matures at the earliest of the following: (a) the closing of any private or public capital raising in the amount of $10.0 million or greater; (b) an acquisition; (c) acceleration in the event of default; or (d) the fifth anniversary of the date of the note (October 2020). |
|---|
| (d) | The Company previously had a secured note with an unaffiliated third party under which $5.6 million had been funded. In January 2019, the $5.6 million secured note was repaid in full along with the contractually accrued |
|---|
F - 15
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
| interest of $0.2 million and an additional $8.5 million of promoted interest in conjunction with the unaffiliated third party being acquired. |
|---|
| (e) | In November 2019, the Company entered into a secured note with an unaffiliated third party with an aggregate commitment of $115.0 million, all of which was funded during the year ended December 31, 2019. Interest payments are due when the loan matures. The note is secured by a first priority deed of trust on a 259 home operating community in Bellevue, Washington, which is expected to be completed in 2020. When the note was funded, the Company also entered into a purchase option agreement and paid a deposit of $10.0 million, which will give the Company the option to acquire the community at a fixed price of $170.0 million. The purchase option must be exercised within 30 days following the date the temporary certificate of occupancy is issued. The deposit is generally nonrefundable other than due to a failure of closing conditions pursuant to the terms of the agreement. If the Company does not exercise the purchase option, or if the Company exercises and fails to close the purchase other than due to seller’s failure or other breaches in the purchase option agreement, per the terms of the agreement, the note will be modified to extend the maturity date to 10 years following the date the temporary certificate of occupancy is issued. Upon modification, the loan will be interest only for the first three years and after such date will be based on a 30 year amortization schedule. |
|---|
The Company recognized $5.5 million, $4.1 million, and $1.8 million of interest income and $8.5 million, zero, and zero of promoted interest from notes receivable during the years ended December 31, 2019, 2018, and 2017, respectively, none of which was related party interest. Interest income and promoted interest are included in Interest income and other income/(expense), net on the Consolidated Statements of Operations.
Investment in Joint Ventures and Partnerships
We use the equity method to account for investments in joint ventures and partnerships that qualify as VIEs where we are not the primary beneficiary and other entities that we do not control or where we do not own a majority of the economic interest but have the ability to exercise significant influence over the operating and financial policies of the investee. Throughout these financial statements we use the term “joint venture” or “partnership” when referring to investments in entities in which we do not have a 100% ownership interest. The Company also uses the equity method when we function as the managing partner and our venture partner has substantive participating rights or where we can be replaced by our venture partner as managing partner without cause. For a joint venture or partnership accounted for under the equity method, our share of net earnings or losses is reflected as income/loss when earned/incurred and distributions are credited against our investment in the joint venture or partnership as received.
In determining whether a joint venture or partnership is a VIE, the Company considers: the form of our ownership interest and legal structure; the size of our investment; the financing structure of the entity, including necessity of subordinated debt; estimates of future cash flows; ours and our partner’s ability to participate in the decision making related to acquisitions, disposition, budgeting and financing of the entity; obligation to absorb losses and preferential returns; nature of our partner’s primary operations; and the degree, if any, of disproportionality between the economic and voting interests of the entity. As of December 31, 2019, the Company did not determine any of our joint ventures or partnerships to be VIEs.
We evaluate our investments in unconsolidated joint ventures for events or changes in circumstances that indicate there may be an other-than-temporary decline in value. We consider various factors to determine if a decrease in the value of the investment is other-than-temporary. These factors include, but are not limited to, age of the venture, our intent and ability to retain our investment in the entity, the financial condition and long-term prospects of the entity, the fair value of the property of the joint venture, and the relationships with the other joint venture partners and its lenders. The amount of loss recognized is the excess of the investment’s carrying amount over its estimated fair value. If we believe that the decline in fair value is temporary, no impairment is recorded. The aforementioned factors are taken into consideration as a whole by management in determining the valuation of our equity method investments. Should the actual results differ from management’s judgment, the valuation could be negatively affected and may result in a negative impact to our Consolidated Financial Statements.
F - 16
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
Derivative Financial Instruments
The Company utilizes derivative financial instruments to manage interest rate risk and generally designates these financial instruments as cash flow hedges. Derivative financial instruments are recorded on our Consolidated Balance Sheets as either an asset or liability and measured quarterly at their fair value. The changes in fair value for cash flow hedges that are deemed effective are reflected in other comprehensive income/(loss) and for non-designated derivative financial instruments in earnings. The ineffective component of cash flow hedges, if any, is recorded in earnings.
Redeemable Noncontrolling Interests in the Operating Partnership and DownREIT Partnership
Interests in the Operating Partnership and the DownREIT Partnership held by limited partners are represented by OP Units and DownREIT Units, respectively. The income is allocated to holders of OP Units/DownREIT Units based upon net income available to common stockholders and the weighted average number of OP Units/DownREIT Units outstanding to total common shares plus OP Units/DownREIT Units outstanding during the period. Capital contributions, distributions, and profits and losses are allocated to noncontrolling interests in accordance with the terms of the partnership agreements of the Operating Partnership and the DownREIT Partnership.
Limited partners of the Operating Partnership and the DownREIT Partnership have the right to require such partnership to redeem all or a portion of the OP Units/DownREIT Units held by the limited partner at a redemption price equal to and in the form of the Cash Amount (as defined in the partnership agreement of the Operating Partnership or the DownREIT Partnership, as applicable), provided that such OP Units/DownREIT Units have been outstanding for at least one year, subject to certain exceptions. UDR, as the general partner of the Operating Partnership and the DownREIT Partnership may, in its sole discretion, purchase the OP Units/DownREIT Units by paying to the limited partner either the Cash Amount or the REIT Share Amount (generally one share of Common Stock of the Company for each OP Unit/DownREIT Unit), as defined in the partnership agreement of the Operating Partnership or the DownREIT Partnership, as applicable. Accordingly, the Company records the OP Units/DownREIT Units outside of permanent equity and reports the OP Units/DownREIT Units at their redemption value using the Company’s stock price at each balance sheet date.
Income Taxes
Due to the structure of the Company as a REIT and the nature of the operations for the operating properties, no provision for federal income taxes has been provided for at UDR. Historically, the Company has generally incurred only state and local excise and franchise taxes. UDR has elected for certain consolidated subsidiaries to be treated as taxable REIT subsidiaries (“TRS”).
Income taxes for our TRS are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities from a change in tax rate is recognized in earnings in the period of the enactment date. The Company’s deferred tax assets are generally the result of differing depreciable lives on capitalized assets, unrealized gains on other investment ventures and timing of expense recognition for certain accrued liabilities. As of December 31, 2019 and 2018, UDR’s net deferred tax assets/(liabilities) was $(1.6) million and less than $(0.1) million, respectively. The net deferred tax assets/(liabilities) are recorded in Accounts payable, accrued expenses and other liabilities on the Consolidated Balance Sheets.
GAAP defines a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. GAAP also provides guidance on derecognition, classification, interest and penalties, accounting for interim periods, disclosure and transition. The Company recognizes its tax positions and evaluates them using a two-step process. First, UDR determines whether a tax position is more likely than not (greater than 50 percent probability) to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Second, the Company will determine the amount of benefit to recognize and record the amount that is more likely than not to be realized upon ultimate settlement.
F - 17
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The Company invests in assets that qualify for federal investment tax credits (“ITC”) through our TRS. An ITC reduces federal income taxes payable when qualifying depreciable property is acquired. The ITC is determined as a percentage of cost of the assets. The Company accounts for ITCs under the deferral method, under which the tax benefit from the ITC is deferred and amortized as a tax benefit into Tax (provision)/benefit, net on the Consolidated Statements of Operations over the book life of the qualifying depreciable property. The ITCs are recorded in Accounts payable, accrued expenses and other liabilities on the Consolidated Balance Sheets.
UDR had no material unrecognized tax benefit, accrued interest or penalties at December 31, 2019. UDR and its subsidiaries are subject to federal income tax as well as income tax of various state and local jurisdictions. The tax years 2016 through 2018 remain open to examination by tax jurisdictions to which we are subject. When applicable, UDR recognizes interest and/or penalties related to uncertain tax positions in Tax (provision)/benefit, net on the Consolidated Statements of Operations.
Principles of Consolidation
The Company accounts for subsidiary partnerships, joint ventures and other similar entities in which it holds an ownership interest in accordance with the consolidation guidance. The Company first evaluates whether each entity is a VIE. Under the VIE model, the Company consolidates an entity when it has control to direct the activities of the VIE and the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. Under the voting model, the Company consolidates an entity when it controls the entity through ownership of a majority voting interest.
Discontinued Operations
In accordance with GAAP, a discontinued operation represents (1) a component of an entity or group of components that has been disposed of or is classified as held for sale in a single transaction and represents a strategic shift that has or will have a major effect on an entity’s financial results, or (2) an acquired business that is classified as held for sale on the date of acquisition. A strategic shift could include a disposal of (1) a separate major line of business, (2) a separate major geographic area of operations, (3) a major equity method investment, or (4) other major parts of an entity.
We record sales of real estate that do not meet the definition of a discontinued operation in Gain/(loss) on sale of real estate owned on the Consolidated Statements of Operations.
Stock-Based Employee Compensation Plans
The Company measures the cost of employee services received in exchange for an award of an equity instrument based on the award’s fair value on the grant date and recognizes the cost over the period during which the employee is required to provide service in exchange for the award, which is generally the vesting period. The fair value for stock options issued by the Company is calculated utilizing the Black-Scholes-Merton formula. For performance based awards, the Company remeasures the fair value each balance sheet date with adjustments made on a cumulative basis until the award is settled and the final compensation is known. The fair value for market based awards issued by the Company is calculated utilizing a Monte Carlo simulation. For further discussion, see Note 10, Employee Benefit Plans.
Advertising Costs
All advertising costs are expensed as incurred and reported on the Consolidated Statements of Operations within the line item Property operating and maintenance. During the years ended December 31, 2019, 2018, and 2017, total advertising expense was $6.5 million, $6.7 million, and $6.2 million, respectively.
Cost of Raising Capital
Costs incurred in connection with the issuance of equity securities are deducted from stockholders’ equity. Costs incurred in connection with the issuance or renewal of debt are recorded based on the terms of the debt issuance or renewal. Accordingly, if the terms of the renewed or modified debt instrument are deemed to be substantially different (i.e. a 10 percent or greater difference in the cash flows between instruments), all unamortized financing costs associated
F - 18
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
with the extinguished debt are charged to earnings in the current period and certain costs of new debt issuances are capitalized and amortized over the term of the debt. When the cash flows are not substantially different, the lender costs associated with the renewal or modification are capitalized and amortized into interest expense over the remaining term of the related debt instrument and other related costs are expensed. The balance of any unamortized financing costs associated with retired debt is expensed upon retirement. Deferred financing costs for new debt instruments include fees and costs incurred by the Company to obtain financing. Deferred financing costs are generally amortized on a straight-line basis, which approximates the effective interest method, over a period not to exceed the term of the related debt.
Comprehensive Income/(Loss)
Comprehensive income/(loss), which is defined as the change in equity during each period from transactions and other events and circumstances from nonowner sources, including all changes in equity during a period except for those resulting from investments by or distributions to stockholders, is displayed in the accompanying Consolidated Statements of Comprehensive Income/(Loss). For the years ended December 31, 2019, 2018, and 2017, the Company’s other comprehensive income/(loss) consisted of the gain/(loss) (effective portion) on derivative instruments that are designated as and qualify as cash flow hedges, (gain)/loss on derivative instruments reclassified from other comprehensive income/(loss) into earnings, and the allocation of other comprehensive income/(loss) to noncontrolling interests. The (gain)/loss on derivative instruments reclassified from other comprehensive income/(loss) is included in Interest expense on the Consolidated Statements of Operations. See Note 14, Derivatives and Hedging Activity, for further discussion. The allocation of other comprehensive income/(loss) to redeemable noncontrolling interests during the years ended December 31, 2019, 2018, and 2017 was $(0.8) million, $0.2 million, and $0.3 million, respectively.
Forward Sales Agreements
The Company utilizes forward sales agreements for the future issuance of its common stock. When the Company enters into a forward sales agreement, the contract requires the Company to sell its shares to a counterparty at a predetermined price at a future date. The net sales price and proceeds attained by the Company will be determined on the dates of settlement, with adjustments during the term of the contract for the Company’s anticipated dividends as well as for a daily interest factor that varies with changes in the federal funds rate. The Company generally has the ability to determine the dates and method of settlement (i.e., gross physical settlement, net share settlement or cash settlement), subject to certain conditions and the right of the counterparty to accelerate settlement under certain circumstances.
The Company accounts for the shares of common stock reserved for issuance upon settlement as equity in accordance with ASC 815-40, Contracts in Entity's Own Equity, which permits equity classification when a contract is considered indexed to its own stock and the contract requires or permits the issuing entity to settle the contract in shares (either physically or net in shares).
The guidance establishes a two-step process for evaluating whether an equity-linked financial instrument is considered indexed to its own stock, first, evaluating the instrument’s contingent exercise provisions and second, evaluating the instrument’s settlement provisions. When entering into forward sales agreements, we determine that (i) none of the agreement’s exercise contingencies are based on observable markets or indices besides those related to the market for our own stock price; and (ii) none of the settlement provisions preclude the agreements from being indexed to our own stock.
Before the issuance of shares of common stock, upon physical or net share settlement of the forward sales agreements, the Company expects that the shares issuable upon settlement of the forward sales agreements will be reflected in its diluted income/(loss) per share calculations using the treasury stock method. Under this method, the number of shares of common stock used in calculating diluted income/(loss) per share is deemed to be increased by the excess, if any, of the number of shares of common stock that would be issued upon full physical settlement of the forward sales agreements over the number of shares of common stock that could be purchased by the Company in the open market (based on the average market price during the period) using the proceeds receivable upon full physical settlement (based on the adjusted forward sale price at the end of the reporting period). When the Company physically or net share settles any forward sales agreement, the delivery of shares of common stock would result in an increase in the number of weighted average common shares outstanding and dilution to basic income/(loss) per share. (See Note 8, Income/(Loss) per Share for further discussion.)
F - 19
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
Use of Estimates
The preparation of these financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the dates of the financial statements and the amounts of revenues and expenses during the reporting periods. Actual amounts realized or paid could differ from those estimates.
Market Concentration Risk
The Company is subject to increased exposure from economic and other competitive factors specific to markets where the Company holds a significant percentage of the carrying value of its real estate portfolio. At December 31, 2019, the Company held greater than 10% of the carrying value of its real estate portfolio in each of the Orange County, California; Metropolitan D.C., New York, New York and Boston, Massachusetts markets.
- REAL ESTATE OWNED
Real estate assets owned by the Company consist of income producing operating properties, properties under development, land held for future development, and held for disposition properties. As of December 31, 2019, the Company owned and consolidated 148 communities in 13 states plus the District of Columbia totaling 47,010 apartment homes. The following table summarizes the carrying amounts for our real estate owned (at cost) as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | December 31, | December 31, | ||||
| | | 2019 | | 2018 | ||
| Land | | $ | 2,164,032 | | $ | 1,849,799 |
| Depreciable property — held and used: | | | ||||
| Land improvements | | 224,964 | | 213,224 | ||
| Building, improvements, and furniture, fixtures and equipment | | 10,102,758 | | 8,133,136 | ||
| Real estate intangible assets | | | 40,570 | | | — |
| Under development: | | | ||||
| Land and land improvements | | 29,226 | | — | ||
| Building, improvements, and furniture, fixtures and equipment | | 40,551 | | — | ||
| Real estate owned | | 12,602,101 | | 10,196,159 | ||
| Accumulated depreciation | | (4,131,353) | | (3,654,160) | ||
| Real estate owned, net | | $ | 8,470,748 | | $ | 6,541,999 |
Acquisitions
In January 2019, the Company increased its ownership interest from 49% to 100% in a 386 apartment home operating community located in Anaheim, California, for a cash purchase price of approximately $33.5 million. In connection with the acquisition, the Company repaid approximately $59.8 million of joint venture construction financing. As a result, the Company consolidated the operating community. The Company had previously accounted for its 49% ownership interest as an equity investment in an unconsolidated joint venture (see Note 5, Joint Ventures and Partnerships). The Company accounted for the consolidation as an asset acquisition resulting in no gain upon consolidation and increased its real estate assets owned by approximately $115.7 million and recorded approximately $2.4 million of in-place lease intangibles.
In January 2019, the Company increased its ownership interest from 49% to 100% in a 155 apartment home operating community located in Seattle, Washington, for a cash purchase price of approximately $20.0 million. In connection with the acquisition, the Company repaid approximately $26.0 million of joint venture construction financing. As a result, the Company consolidated the operating community. The Company had previously accounted for its 49% ownership interest as a preferred equity investment in an unconsolidated joint venture (see Note 5, Joint Ventures and Partnerships). The Company accounted for the consolidation as an asset acquisition resulting in no gain upon consolidation and increased its real estate assets owned by approximately $58.1 million and recorded approximately $2.4 million of real estate intangibles and approximately $0.6 million of in-place lease intangibles.
F - 20
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
In January 2019, the Company acquired a to-be-developed parcel of land located in Washington D.C. for approximately $27.1 million.
In February 2019, the Company acquired a to-be-developed parcel of land located in Denver, Colorado for approximately $13.7 million.
In February 2019, the Company acquired a 188 apartment home operating community located in Brooklyn, New York for approximately $132.1 million. The Company increased its real estate assets owned by approximately $97.5 million and recorded approximately $33.6 million of real estate intangibles and approximately $1.0 million of in-place lease intangibles.
In February 2019, the Company acquired a 381 apartment home operating community located in St. Petersburg, Florida for approximately $98.3 million**.** The Company increased its real estate assets owned by approximately $96.0 million and recorded approximately $2.3 million of in-place lease intangibles.
In April 2019, the Company acquired a 498 apartment home operating community located in Towson, Maryland for approximately $86.4 million. The Company increased its real estate assets owned by approximately $82.5 million and recorded approximately $3.9 million of in-place lease intangibles.
In May 2019, the Company acquired a 313 apartment home operating community located in King of Prussia, Pennsylvania for approximately $107.3 million. The Company increased its real estate assets owned by approximately $106.4 million and recorded approximately $0.9 million of in-place lease intangibles.
In May 2019, the Company acquired a 240 apartment home operating community located in St. Petersburg, Florida for approximately $49.4 million. The Company increased its real estate assets owned by approximately $48.2 million and recorded approximately $1.2 million of in-place lease intangibles.
In June 2019, the Company acquired a 200 apartment home operating community located in Waltham, Massachusetts for approximately $84.6 million. The Company increased its real estate assets owned by approximately $82.6 million and recorded approximately $2.0 million of in-place lease intangibles.
In August 2019, the Company acquired a 914 apartment home operating community located in Norwood, Massachusetts for approximately $270.2 million. The Company increased its real estate assets owned by approximately $260.1 million and recorded approximately $10.1 million of in-place lease intangibles.
In August 2019, the Company acquired a 185 apartment home operating community located in Englewood, New Jersey for approximately $83.6 million. The Company increased its real estate assets owned by approximately $77.5 million and recorded approximately $4.6 million of real estate intangibles and approximately $1.5 million of in-place lease intangibles.
In August 2019, the Company purchased a 292 apartment home operating community in Washington, D.C., directly from the UDR/KFH joint venture, thereby increasing its ownership interest from 30% to 100%, for a purchase price at 100% of approximately $184.0 million, before $2.8 million of closing costs incurred by UDR at acquisition (see Note 5, Joint Ventures and Partnerships). The Company accounted for the consolidation as an asset acquisition, resulting in no gain upon consolidation, and increased its real estate assets owned by approximately $156.0 million and recorded approximately $5.9 million of in-place lease intangibles.
In November 2019, the Company acquired the approximately 50% ownership interest not previously owned in 10 UDR/MetLife operating communities, one development community and four land parcels valued at $1.1 billion, or $564.2 million at UDR’s share, and sold its approximately 50% ownership interest in five UDR/MetLife operating communities valued at $645.8 million, or $322.9 million at UDR’s share, to MetLife, and recognized a net gain on sale of $114.9 million at our share. The Company paid $109.2 million directly to MetLife to complete the transaction. As a result, the Company consolidated the 10 operating communities, one development community and four land parcels, and they are no longer accounted for as equity method investments in an unconsolidated joint venture (see Note 5, Joint Ventures and Partnerships). The Company accounted for the consolidation as an asset acquisition resulting in no gain
F - 21
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
upon consolidation and increased its real estate assets owned by approximately $977.8 million and recorded approximately $30.0 million of in-place lease intangibles. In connection with the acquisition, the Company assumed six secured fixed rate mortgage notes payable and one credit facility secured by four communities with a combined outstanding balance of $518.4 million and estimated fair value of $551.8 million. The Company recorded the debt at its fair value in Secured debt, net on the Consolidated Balance Sheets.
The following table summarizes the 10 communities, one development community and four land parcels acquired from the UDR/MetLife II and the UDR/MetLife Vitruvian Park® joint ventures:
| | | | |
|---|---|---|---|
| Property | Type | Number of Homes | Location |
| Strata | Operating Community | 163 | San Diego, CA |
| Crescent Falls Church | Operating Community | 214 | Washington, D.C. |
| Charles River Landing | Operating Community | 350 | Boston, MA |
| Lodge at Ames Pond | Operating Community | 364 | Boston, MA |
| Lenox Farms | Operating Community | 338 | Boston, MA |
| Towson Promenade | Operating Community | 379 | Baltimore, MD |
| Savoye | Operating Community | 394 | Addison, TX |
| Savoye2 | Operating Community | 351 | Addison, TX |
| Fiori on Vitruvian Park ® | Operating Community | 391 | Addison, TX |
| Vitruvian West | Operating Community | 383 | Addison, TX |
| Vitruvian West Phase 2 (a) | Development Community | 366 | Addison, TX |
| Vitruvian Park ® | 4 Land Parcels | N/A | Addison, TX |
| (a) | The number of apartment homes for the community under development presented in the table above is based on the projected number of total homes upon completion of development. As of December 31, 2019, no apartment homes had been completed. |
|---|
In January 2020, the Company acquired a 294 home operating community located in Tampa, Florida for approximately $85.2 million.
In January 2020, the Company increased its ownership interest from 49% to 100% in a 276 apartment home operating community located in Hillsboro, Oregon, for a cash purchase price of approximately $21.6 million. In connection with the acquisition, the Company repaid approximately $35.6 million of joint venture construction financing. As a result, in January 2020, the Company consolidated the operating community. The Company had previously accounted for its 49% ownership interest as a preferred equity investment in an unconsolidated joint venture (see Note 5, Joint Ventures and Partnerships).
During the year ended December 31, 2018, the Company did not have any acquisitions of real estate.
Dispositions
In June 2019, the Company sold a parcel of land located in Los Angeles, California for $38.0 million, resulting in a gain of approximately $5.3 million. Prior to the sale, the parcel of land was subject to a ground lease, under which UDR was the lessor, scheduled to expire in 2065. The ground lease included a purchase option for the lessee to acquire the land during specific periods of the ground lease term. During the second quarter, the lessee exercised the purchase option resulting in this sale by the Company and the ground lease being terminated.
Prior to the sale, the purchase option was not deemed to be a bargain purchase option. This ground lease existed as of the adoption of the new lease accounting guidance on January 1, 2019 and we did not reassess lease classification per the practical expedient provided by the standard. As a result, this ground lease continued to be classified as an operating lease and the land parcel subject to the ground lease continued to be recognized in Real estate held for investment on our Consolidated Balance Sheets until the sale in June 2019.
In February 2018, the Company sold an operating community in Orange County, California with a total of 264 apartment homes for gross proceeds of $90.5 million, resulting in a gain of $70.3 million. The proceeds were designated
F - 22
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
for a tax-deferred Section 1031 exchange that were used to pay a portion of the purchase price for an acquisition in October 2017.
In December 2018, the Company sold an operating community in Fairfax, Virginia with a total of 604 apartment homes for gross proceeds of $160.0 million, resulting in a gain of $65.9 million.
In February 2017, the Company sold a parcel of land in Richmond, Virginia for gross proceeds of $3.5 million, resulting in a gain of $2.1 million.
In December 2017, the Company sold two operating communities with a total of 218 apartment homes in Orange County, California and Carlsbad, California for gross proceeds of $69.0 million, resulting in a gain of $41.3 million.
Developments
At December 31, 2019, the Company was developing three wholly-owned communities totaling 878 homes, none of which have been completed, with a budget of $278.5 million, in which we have a carrying value of $69.8 million. The communities are estimated to be completed between the first quarter of 2021 and the second quarter of 2022.
Other Activity
In connection with the acquisition of certain properties, the Company agreed to pay certain of the tax liabilities of certain contributors if the Company sells one or more of the properties contributed in a taxable transaction prior to the expiration of specified periods of time following the acquisition. The Company may, however, sell, without being required to pay any tax liabilities, any of such properties in a non-taxable transaction, including, but not limited to, a tax deferred Section 1031 exchange.
Further, the Company has agreed to maintain certain debt that may be guaranteed by certain contributors for specified periods of time following the acquisition. The Company, however, has the ability to refinance or repay guaranteed debt or to substitute new debt if the debt and the guaranty continue to satisfy certain conditions.
Amortization of Intangible Assets
The following table provides a summary of the aggregate amortization for the intangible assets acquired in the acquisition of real estate for each of the next five years and thereafter (in thousands):
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Unamortized Balance as of December 31, 2019 | | 2020 | | 2021 | | 2022 | | 2023 | | 2024 | | Thereafter | |||||||
| Real estate intangible assets, net (a) | | $ | 37,844 | | $ | 3,062 | | $ | 2,840 | | $ | 2,740 | | $ | 2,643 | | $ | 2,525 | | $ | 24,034 |
| In-place lease intangible assets, net (b) | | | 43,614 | | | 41,179 | | | 501 | | | 470 | | | 386 | | | 358 | | | 720 |
| Total | | $ | 81,458 | | $ | 44,241 | | $ | 3,341 | | $ | 3,210 | | $ | 3,029 | | $ | 2,883 | | $ | 24,754 |
| (a) | Real estate intangible assets, net is recorded net of accumulated amortization of $2.7 million in Real estate held for investment, net on the Consolidated Balance Sheets. For the year ended December 31, 2019, $2.7 million of amortization expense was recorded in Depreciation and Amortization on the Consolidated Statement of Operations. |
|---|
| (b) | In-place lease intangible assets, net is recorded net of accumulated amortization of $23.6 million in Other assets on the Consolidated Balance Sheets. For the year ended December 31, 2019, $20.8 million was recorded in _Depreciation and Amortizatio_n on the Consolidated Statement of Operations. |
|---|
F - 23
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
- VARIABLE INTEREST ENTITIES
The Company has determined that the Operating Partnership and DownREIT Partnership are VIEs as the limited partners lack substantive kick-out rights and substantive participating rights. The Company has concluded that it is the primary beneficiary of, and therefore consolidates, the Operating Partnership and DownREIT Partnership based on its role as the sole general partner of the Operating Partnership and DownREIT Partnership. The Company’s role as community manager and its equity interests give us the power to direct the activities that most significantly impact the economic performance and the obligation to absorb potentially significant losses or the right to receive potentially significant benefits of the Operating Partnership and DownREIT Partnership.
See the consolidated financial statements of the Operating Partnership presented within this Report and Note 4, Unconsolidated Entities, to the Operating Partnership’s consolidated financial statements for condensed summarized financial information of the DownREIT Partnership.
- JOINT VENTURES AND PARTNERSHIPS
UDR has entered into joint ventures and partnerships with unrelated third parties to own, operate, acquire, renovate, develop, redevelop, dispose of, and manage real estate assets that are either consolidated and included in Real estate owned on the Consolidated Balance Sheets or are accounted for under the equity method of accounting, and are included in Investment in and advances to unconsolidated joint ventures, net, on the Consolidated Balance Sheets. The Company consolidates the entities that we control as well as any variable interest entity where we are the primary beneficiary. Under the VIE model, the Company consolidates an entity when it has control to direct the activities of the VIE and the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. Under the voting model, the Company consolidates an entity when it controls the entity through ownership of a majority voting interest.
UDR’s joint ventures and partnerships are funded with a combination of debt and equity. Our losses are typically limited to our investment and except as noted below, the Company does not guarantee any debt, capital payout or other obligations associated with our joint ventures and partnerships.
The Company recognizes earnings or losses from our investments in unconsolidated joint ventures and partnerships consisting of our proportionate share of the net earnings or losses of the joint ventures and partnerships. In addition, we may earn fees for providing management services to the unconsolidated joint ventures and partnerships.
F - 24
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The following table summarizes the Company’s investment in and advances to unconsolidated joint ventures and partnerships, net, which are accounted for under the equity method of accounting as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | Number of | | | | | | | | | | | | | |
| | | | | Number of | | Apartment | | | | | | | | | | | | | ||
| | | | | Properties | | Homes | | Investment at | | | UDR’s Ownership Interest | | ||||||||
| | Location of | December 31, | December 31, | December 31, | December 31, | | | December 31, | | December 31, | ||||||||||
| Joint Venture | Properties | 2019 | 2019 | 2019 | 2018 | | | 2019 | | 2018 | ||||||||||
| Operating and development: | | | | | | | | | | | | |||||||||
| UDR/MetLife I | | Los Angeles, CA | | 1 | operating community | | 150 | | $ | 28,812 | | $ | 30,839 | | | 50.0 | % | | 50.0 | % |
| UDR/MetLife II (a) | Various | 7 | operating communities | 1,250 | | 150,893 | | 296,807 | | | 50.0 | % | | 50.0 | % | |||||
| Other UDR/MetLife Joint Ventures | Various | 5 | operating communities | 1,437 | | 98,441 | | 115,668 | | | 50.6 | % | | 50.6 | % | |||||
| UDR/MetLife Vitruvian Park® (a) | Addison, TX | — | | — | | — | | 71,730 | | | — | % | | 50.0 | % | |||||
| UDR/KFH (b) | Washington, D.C. | — | | — | | — | | 5,507 | | | — | % | | 30.0 | % | |||||
| West Coast Development Joint Ventures | | Los Angeles, CA | | 1 | operating community | | 293 | | | 34,907 | | | 36,143 | | | 47.0 | % | | 47.0 | % |
| Investment in and advances to unconsolidated joint ventures, net, before preferred equity investments and other investments | | $ | 313,053 | | $ | 556,694 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Investment at | | Income from investments | |||||||||||
| Developer Capital Program | | | Years To | | UDR | December 31, | December 31, | | Year Ended December 31, | |||||||||||||||
| and Other Investments (c) | Location | Rate | Maturity | | Commitment (d) | 2019 | 2018 | 2019 | 2018 | 2017 | ||||||||||||||
| Preferred equity investments: | | | | | | | | | | | | | ||||||||||||
| West Coast Development Joint Ventures (e) | Hillsboro, OR | 6.5 | % | N/A | | $ | — | | $ | 17,064 | | $ | 65,417 | | $ | (447) | | $ | 865 | | $ | 23,230 | ||
| 1532 Harrison | | San Francisco, CA | | 11.0 | % | 2.5 | | | 24,645 | | | 30,585 | | | 24,986 | | | 3,147 | | | 2,228 | | | 511 |
| 1200 Broadway (f) | | Nashville, TN | | 8.0 | % | 2.8 | | | 55,558 | | | 63,958 | | | 58,982 | | | 4,888 | | | 2,970 | | | 370 |
| Junction (g) | | Santa Monica, CA | | 12.0 | % | 2.6 | | | 8,800 | | | 10,379 | | | 9,211 | | | 1,169 | | | 406 | | | — |
| 1300 Fairmount (h) | | Philadelphia, PA | | Variable | | 3.6 | | | 51,393 | | | 51,215 | | | 8,318 | | | 3,098 | | | 159 | | | — |
| Essex (i) | | Orlando, FL | | 12.5 | % | 3.7 | | | 12,886 | | | 14,804 | | | 9,940 | | | 1,639 | | | 258 | | | — |
| Modera Lake Merritt (j) | | Oakland, CA | | 9.0 | % | 4.3 | | | 27,250 | | | 22,653 | | | — | | | 1,067 | | | — | | | — |
| Other investments: | | | | | | | | | | | | | | | | | | | | | | | | |
| The Portals | | Washington, D.C. | | 11.0 | % | 1.4 | | | 38,559 | | | 48,181 | | | 43,167 | | | 5,012 | | | 3,692 | | | 839 |
| Other investment ventures | | N/A | | N/A | | N/A | | $ | 18,000 | | | 13,598 | | | 4,154 | | $ | 4,053 | | $ | (267) | | $ | (30) |
| Total Developer Capital Program and Other Investments | | | | | | | | | | | | 272,437 | | | 224,175 | | | | | | | | | |
| Total investment in and advances to unconsolidated joint ventures, net (k) | | | | | $ | 585,490 | | $ | 780,869 | | | | | | | | |
| (a) | In November 2019, the Company acquired the approximately 50% ownership interest not previously owned in 10 UDR/MetLife operating communities, one development community and four land parcels valued at $1.1 billion, or $564.2 million at UDR’s share, and sold its approximately 50% ownership interest in five UDR/MetLife operating communities valued at $645.8 million, or $322.9 million at UDR’s share, to MetLife, and recognized a net gain on sale of $114.9 million at our share, which is included in Income/(loss) from unconsolidated entities on the Consolidated Statements of Operations. As a result, the Company consolidated the 10 operating communities, one development community and four land parcels, and they are no longer accounted for as equity method investments in an unconsolidated joint venture (see Note 3, Real Estate Owned). Upon closing of the transaction, the UDR/MetLife II joint venture holds seven operating communities and the UDR/MetLife Vitruvian Park® joint venture no longer holds any properties. |
|---|
| (b) | As of January 1, 2019, the joint venture held three operating communities. |
|---|
During 2019, the joint venture sold two communities with 368 homes, located in Arlington, Virginia, and Silver Spring, Maryland, for a combined sales price of approximately $118.3 million. As a result, the Company recorded total gains on the sales of approximately $10.6 million, which are included in Income/(loss) from unconsolidated entities on the Consolidated Statements of Operations.
In August 2019, the joint venture sold the third community, a 292 home operating community located in Washington, D.C., directly to the Company for a sales price at 100% of approximately $184.0 million, before $2.8 million of closing costs incurred by UDR at acquisition. The Company deferred its share of the gain on sale of approximately $23.8 million and recorded it as a reduction of the carrying amount of real estate assets owned (see Note 3, Real Estate Owned).
| (c) | The Developer Capital Program is the program through which the Company makes investments, including preferred equity investments, mezzanine loans or other structured investments that may receive a fixed yield on the investment and may include provisions pursuant to which the Company participates in the increase in value of the property upon monetization of the applicable property and/or holds fixed price purchase options. |
|---|
F - 25
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
| (d) | Represents UDR’s maximum funding commitment only and therefore excludes other activity such as income from investments. |
|---|
| (e) | In January 2019, the Company increased its ownership interest from 49% to 100% in a 386 apartment home operating community located in Anaheim, California, for a cash purchase price of approximately $33.5 million. As a result, the Company consolidated the operating community and it is no longer accounted for as a preferred equity investment in an unconsolidated joint venture (see Note 3, Real Estate Owned). In connection with the purchase, the construction loan on the community was paid in full. |
|---|
In January 2019, the Company increased its ownership interest from 49% to 100% in a 155 apartment home operating community located in Seattle, Washington, for a cash purchase price of approximately $20.0 million. As a result, the Company consolidated the operating community and it is no longer accounted for as a preferred equity investment in an unconsolidated joint venture (see Note 3, Real Estate Owned). In connection with the purchase, the construction loan on the community was paid in full.
In January 2020, the Company increased its ownership interest from 49% to 100% in a 276 apartment home operating community located in Hillsboro, Oregon, for a cash purchase price of approximately $21.6 million. As a result, in January 2020, the Company consolidated the operating community and it is no longer accounted for as a preferred equity investment in an unconsolidated joint venture (see Note 3, Real Estate Owned).
| (f) | The Company’s preferred equity investment receives a variable percentage of the value created from the project upon a capital or liquidating event. |
|---|
| (g) | In August 2018, the Company entered into a joint venture agreement with an unaffiliated joint venture partner to develop and operate a 66 apartment home community located in Santa Monica, CA. The Company’s preferred equity investment of $8.8 million earns a preferred return of 12.0% per annum. The unaffiliated joint venture partner is the managing member of the joint venture and the developer of the community. The Company has concluded that it does not control the joint venture and, therefore, accounts for it under the equity method of accounting. |
|---|
| (h) | In August 2018, the Company entered into a joint venture agreement with an unaffiliated joint venture partner to develop and operate a 471 apartment home community located in Philadelphia, PA. The Company’s preferred equity investment of up to $51.4 million earns a preferred return between 8.5% and 12.0% per annum and receives a variable percentage of the value created from the project upon a capital or liquidating event. The unaffiliated joint venture partner is the managing member of the joint venture and the developer of the community. The Company has concluded that it does not control the joint venture and, therefore, accounts for it under the equity method of accounting. |
|---|
| (i) | In September 2018, the Company entered into a joint venture agreement with an unaffiliated joint venture partner to develop and operate a 330 apartment home community located in Orlando, FL. The Company’s preferred equity investment of up to $12.9 million earns a preferred return of 12.5% per annum. The unaffiliated joint venture partner is the managing member of the joint venture and the developer of the community. The Company has concluded that it does not control the joint venture and, therefore, accounts for it under the equity method of accounting. |
|---|
| (j) | In April 2019, the Company entered into a joint venture agreement with an unaffiliated joint venture partner to develop and operate a 173 apartment home community located in Oakland, CA. The Company’s preferred equity investment of up to $27.3 million earns a preferred return of 9.0% per annum and receives a variable percentage of the value created from the project upon a capital or liquidating event. The unaffiliated joint venture partner is the managing member of the joint venture and the developer of the community. The Company has concluded that it does not control the joint venture and, therefore, accounts for it under the equity method of accounting**.** |
|---|
| (k) | As of December 31, 2019, the Company’s negative investment in 13th and Market Properties LLC of $2.8 million is included in Other UDR/MetLife Joint Ventures in the table above and recorded in Accounts payable, accrued expenses, and other liabilities on the Consolidated Balance Sheet. |
|---|
As of December 31, 2019 and 2018, the Company had deferred fees of $9.0 million and $11.0 million, respectively, which will be recognized through earnings over the weighted average life of the related properties, upon the disposition of the properties to a third party, or upon completion of certain development obligations.
F - 26
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The Company recognized management fees of $14.0 million, $11.6 million, and $11.4 million during the years ended December 31, 2019, 2018, and 2017, respectively, for management of the communities held by the joint ventures and partnerships. The management fees are included in Joint venture management and other fees on the Consolidated Statements of Operations.
The Company may, in the future, make additional capital contributions to certain of our joint ventures and partnerships should additional capital contributions be necessary to fund acquisitions or operations.
We evaluate our investments in unconsolidated joint ventures and partnerships when events or changes in circumstances indicate that there may be an other-than-temporary decline in value. We consider various factors to determine if a decrease in the value of the investment is other-than-temporary. The Company did not recognize any other-than-temporary impairments in the value of its investments in unconsolidated joint ventures or partnerships during the years ended December 31, 2019, 2018, and 2017.
Condensed summary financial information relating to the unconsolidated joint ventures’ and partnerships’ operations (not just our proportionate share), is presented below for the years ended December 31, 2019, 2018, and 2017 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | UDR/ | | | | | | | | ||||||||
| | | | | | | | | Other | | MetLife | | | | | West Coast | | | ||||
| As of and For the | | UDR/ | | UDR/ | | UDR/MetLife | | Vitruvian | | | | Development | | | |||||||
| Year Ended December 31, 2019 | | MetLife I | | MetLife II | | Joint Ventures | | Park® | | UDR/KFH | | Joint Ventures | | Total | |||||||
| Condensed Statements of Operations: | | | | | | | | | | ||||||||||||
| Total revenues | | $ | 9,834 | | $ | 151,226 | | $ | 64,273 | | $ | 26,398 | | $ | 12,217 | | $ | 14,058 | | $ | 278,006 |
| Property operating expenses | | 4,533 | | 54,445 | | 22,019 | | 12,541 | | 4,982 | | 6,829 | | 105,349 | |||||||
| Real estate depreciation and amortization | | 5,787 | | 44,077 | | 35,001 | | 9,832 | | 5,746 | | 5,440 | | 105,883 | |||||||
| Gain/(loss) on sale of real estate (a) | | | — | | | — | | | — | | | — | | | 115,516 | | | — | | | 115,516 |
| Operating income/(loss) | | (486) | | 52,704 | | 7,253 | | 4,025 | | 117,005 | | 1,789 | | 182,290 | |||||||
| Interest expense | | (3,070) | | (44,825) | | (17,399) | | (5,948) | | (4,300) | | (4,656) | | (80,198) | |||||||
| Net gain/(loss) on revaluation of assets and liabilities (b) | | | — | | | 458,195 | | | — | | | 25,711 | | | — | | | — | | | 483,906 |
| Other income/(loss) | | — | | — | | — | | — | | — | | 159 | | 159 | |||||||
| Net income/(loss) | | $ | (3,556) | | $ | 466,074 | | $ | (10,146) | | $ | 23,788 | | $ | 112,705 | | $ | (2,708) | | $ | 586,157 |
| | | | | | | | | | | | | | | | | | | | | | |
| Condensed Balance Sheets: | | | | | | | | | |||||||||||||
| Total real estate, net | | $ | 120,055 | | $ | 663,492 | | $ | 621,335 | | $ | — | | $ | — | | $ | 140,224 | | $ | 1,545,106 |
| Cash and cash equivalents | | 2,317 | | 4,208 | | 7,973 | | — | | — | | 5,692 | | 20,190 | |||||||
| Other assets | | 1,053 | | 9,777 | | 5,400 | | — | | — | | 1,305 | | 17,535 | |||||||
| Total assets | | 123,425 | | 677,477 | | 634,708 | | — | | — | | 147,221 | | 1,582,831 | |||||||
| Third party debt, net | | 70,890 | | 425,303 | | 454,972 | | — | | — | | 90,498 | | 1,041,663 | |||||||
| Accounts payable and accrued liabilities | | 4,037 | | 9,303 | | 9,757 | | — | | — | | 3,440 | | 26,537 | |||||||
| Total liabilities | | 74,927 | | 434,606 | | 464,729 | | | — | | — | | 93,938 | | 1,068,200 | ||||||
| Total equity | | $ | 48,498 | | $ | 242,871 | | $ | 169,979 | | $ | — | | $ | — | | $ | 53,283 | | $ | 514,631 |
| (a) | Represent the gains on the sale of three operating communities at the UDR/KFH joint venture level, as described in note (b) to the table above summarizing the Company’s investment in and advances to unconsolidated joint ventures and partnerships, net. |
|---|
| (b) | Represent the net gains on the revaluation of the assets and liabilities to fair value of 15 operating communities at the UDR/MetLife II joint venture level and one development community and four land parcels at the UDR/MetLife Vitruvian Park® joint venture level prior to their distribution to the Company or MetLife in November 2019, as described in note (a) to the table above summarizing the Company’s investment in and advances to unconsolidated joint ventures and partnerships, net. The net gain on revaluation of assets and liabilities to fair value was recognized at the joint venture level as the respective joint ventures distributed their equity interests in the real estate to the Company or MetLife at fair value. |
|---|
For the approximately 50% ownership interest acquired in the 10 operating communities, one development community and four land parcels described above, the Company deferred its share of the net gain on revaluation of approximately $131.5 million and recorded it as a reduction of the carrying amount of real estate owned. (see Note 3, Real Estate Owned). For the 50% ownership interest acquired in the five communities by MetLife, the Company recognized a net gain on sale of $114.9 million at our share, when the communities were disposed of by the UDR/MetLife II joint venture.
F - 27
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | UDR/ | | | | | | | | |||||
| | | | | | | | | Other | | MetLife | | | | | West Coast | | | ||||
| As of and For the | | UDR/ | | UDR/ | | UDR/MetLife | | Vitruvian | | | | Development | | | |||||||
| Year Ended December 31, 2018 | | MetLife I | | MetLife II | | Joint Ventures | | Park® | | UDR/KFH | | Joint Ventures | | Total | |||||||
| Condensed Statements of Operations: | | | | | | | | | | | | | |||||||||
| Total revenues | | $ | 3,187 | | $ | 158,738 | | $ | 61,967 | | $ | 26,096 | | $ | 20,703 | | $ | 16,392 | | $ | 287,083 |
| Property operating expenses | | 3,066 | | 56,403 | | 21,998 | | 13,732 | | 8,318 | | 8,830 | | 112,347 | |||||||
| Real estate depreciation and amortization | | 3,392 | | 44,721 | | 35,437 | | 9,495 | | 14,487 | | 7,679 | | 115,211 | |||||||
| Operating income/(loss) | | (3,271) | | 57,614 | | 4,532 | | 2,869 | | (2,102) | | (117) | | 59,525 | |||||||
| Interest expense | | (1,872) | | (49,118) | | (17,408) | | (6,051) | | (6,739) | | (6,175) | | (87,363) | |||||||
| Other income/(loss) | | — | | — | | — | | — | | — | | 148 | | 148 | |||||||
| Net income/(loss) | | $ | (5,143) | | $ | 8,496 | | $ | (12,876) | | $ | (3,182) | | $ | (8,841) | | $ | (6,144) | | $ | (27,690) |
| | | | | | | | | | | | | | | | | | | | | | |
| Condensed Balance Sheets: | | | | | | | | | |||||||||||||
| Total real estate, net | | $ | 124,112 | | $ | 1,609,903 | | $ | 653,729 | | $ | 315,541 | | $ | 182,970 | | $ | 281,729 | | $ | 3,167,984 |
| Cash and cash equivalents | | 698 | | 11,192 | | 8,242 | | 8,865 | | 1,794 | | 8,614 | | 39,405 | |||||||
| Other assets | | 1,074 | | 18,670 | | 4,904 | | 2,241 | | 1,320 | | 1,610 | | 29,819 | |||||||
| Total assets | | 125,884 | | 1,639,765 | | 666,875 | | 326,647 | | 186,084 | | 291,953 | | 3,237,208 | |||||||
| Third party debt, net | | 70,833 | | 1,089,231 | | 454,647 | | 162,131 | | 165,699 | | 171,879 | | 2,114,420 | |||||||
| Accounts payable and accrued liabilities | | 1,935 | | 21,258 | | 9,753 | | 14,968 | | 1,860 | | 9,943 | | 59,717 | |||||||
| Total liabilities | | 72,768 | | 1,110,489 | | 464,400 | | | 177,099 | | 167,559 | | 181,822 | | 2,174,137 | ||||||
| Total equity | | $ | 53,116 | | $ | 529,276 | | $ | 202,475 | | $ | 149,548 | | $ | 18,525 | | $ | 110,131 | | $ | 1,063,071 |
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | UDR/ | | | | | | | | | | ||||
| | | | | | | | | Other | | MetLife | | | | | West Coast | | | | |||
| For the | | UDR/ | | UDR/ | | UDR/MetLife | | Vitruvian | | | | Development | | | |||||||
| Year Ended December 31, 2017 | | MetLife I | | MetLife II | | Joint Ventures | | Park® | | UDR/KFH | | Joint Ventures | | Total | |||||||
| Condensed Statements of Operations: | | | | | | | | | | | | | | | | ||||||
| Total revenues | | $ | — | | $ | 156,920 | | $ | 48,032 | | $ | 23,025 | | $ | 20,327 | | $ | 18,812 | | $ | 267,116 |
| Property operating expenses | | 93 | | 52,450 | | 21,908 | | 11,839 | | 8,159 | | 9,520 | | 103,969 | |||||||
| Real estate depreciation and amortization | | — | | 45,144 | | 32,625 | | 7,169 | | 14,480 | | 7,387 | | 106,805 | |||||||
| | | (17) | | (609) | | — | | — | | — | | 72,216 | | 71,590 | |||||||
| Operating income/(loss) | | (110) | | 58,717 | | (6,501) | | 4,017 | | (2,312) | | 74,121 | | 127,932 | |||||||
| Interest expense | | — | | (50,603) | | (13,894) | | (5,030) | | (5,264) | | (4,038) | | (78,829) | |||||||
| Other income/(loss) | | | — | | | — | | | — | | | — | | | — | | | 439 | | | 439 |
| Net income/(loss) | | $ | (110) | | $ | 8,114 | | $ | (20,395) | | $ | (1,013) | | $ | (7,576) | | $ | 69,644 | | $ | 48,664 |
Other than the West Coast Development Joint Ventures, the condensed summary financial information relating to the entities in which we have an interest through the Developer Capital Program is not included in the tables above. As of and for the year ended December 31, 2019, combined total assets, liabilities, equity, revenues, expenses, and other income/(loss), for such entities were $521.0 million, $135.0 million, $386.0 million, $11.2 million, $3.5 million, and $26.4 million, respectively. As of and for the year ended December 31, 2018, combined total assets, liabilities, equity, revenues, and expenses for such entities were $248.1 million, $22.5 million, $225.6 million, $6.0 million, and $1.8 million, respectively. For the year ended December 31, 2017, combined total revenues and expenses for such entities were $7.8 million, and $9.5 million, respectively.
F - 28
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
- LEASES
Lessee - Ground and Office Leases
UDR owns six communities that are subject to ground leases, under which UDR is the lessee, expiring between 2043 and 2103, inclusive of extension options we are reasonably certain will be exercised. All of these leases existed as of the adoption of the new lease accounting guidance on January 1, 2019 and we did not reassess lease classification per the practical expedient provided by the standard. As such, these leases will continue to be classified as operating leases through the lease term expiration. Rental expense for lease payments related to operating leases is recognized on a straight-line basis over the remaining lease term. We currently do not hold any finance leases.
As of December 31, 2019, the Operating lease right-of-use assets was $204.2 million and the Operating lease liabilities was $198.6 million on our Consolidated Balance Sheets related to our ground leases. The value of the Operating lease right-of-use assets exceeds the value of the Operating lease liabilities due to prepaid lease payments and intangible assets for ground leases acquired in the purchase of real estate. The calculation of these amounts includes minimum lease payments over the remaining lease term (described further in the table below). Variable lease payments are excluded from the right-of-use assets and lease liabilities and are recognized in earnings in the period in which the obligation for those payments is incurred.
As the discount rate implicit in the leases was not readily determinable, we determined the discount rate for these leases utilizing the Company’s incremental borrowing rate at a portfolio level, adjusted for the remaining lease term, and the form of underlying collateral.
The weighted average remaining lease term for these leases was 44.7 years at December 31, 2019 and the weighted average discount rate was 5.0% at December 31, 2019.
Future minimum lease payments and total operating lease liabilities from our ground leases as of December 31, 2019 are as follows (dollars in thousands):
| | | | |
|---|---|---|---|
| | | Ground Leases | |
| 2020 | | $ | 12,442 |
| 2021 | | | 12,442 |
| 2022 | | | 12,442 |
| 2023 | | | 12,442 |
| 2024 | | | 12,442 |
| Thereafter | | | 455,221 |
| Total future minimum lease payments (undiscounted) | | | 517,431 |
| Difference between future undiscounted cash flows and discounted cash flows | | | (318,873) |
| Total operating lease liabilities (discounted) | | $ | 198,558 |
For purposes of recognizing our ground lease contracts, the Company uses the minimum lease payments, if stated in the agreement. For ground lease agreements where there is a rent reset provision based on a change in an index or a rate (i.e., changes in fair market rental rates or changes in the consumer price index) but that does not include a specified minimum lease payment, the Company uses the current rent over the remainder of the lease term. If there is a contingency upon which some or all of the variable lease payments that will be paid over the remainder of the lease term are based, which is resolved such that those payments now meet the definition of lease payments, the Company will remeasure the right-of-use asset and lease liability on the reset date. For the year ended December 31, 2019, Operating lease right-of-use assets and Operating lease liabilities increased by $111.1 million due to future minimum payments on two of our ground leases becoming fixed for the remainder of their terms.
F - 29
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The components of operating lease expenses from our ground leases and office space were as follows (dollars in thousands):
| | | | |
|---|---|---|---|
| | | Year Ended | |
| | | December 31, 2019 | |
| Ground lease expense: | | | |
| Contractual ground lease rent expense | | $ | 8,272 |
| Variable ground lease expense (a) | | | 664 |
| Total ground lease expense (b) | | | 8,936 |
| Contractual office space lease expense (b) | | | 70 |
| Total operating lease expense (c) (d) | | $ | 9,006 |
| (a) | Variable ground lease expense includes adjustments such as changes in the consumer price index and payments based on a percentage of income of the lessee. |
|---|
| (b) | Ground lease and office space lease expense is reported within the line item Other operating expenses and office space expense is recorded in General and administrative on the Consolidated Statements of Operations. |
|---|
| (c) | For the year ended December 31, 2019, Operating lease right-of-use assets and Operating lease liabilities amortized by $1.2 million and $0.8 million, respectively. The Company recorded $0.4 million of total operating lease expense during the year ended December 31, 2019, due to the net impact of the amortization. |
|---|
| (d) | No leases qualified for the short-term lease exception during the year ended December 31, 2019. As such, short-term lease expense was zero for the year ended December 31, 2019. |
|---|
As of December 31, 2018, in accordance with previously applicable lease accounting guidance, ASC 840, Leases, the future minimum lease payments from our ground leases and office space were as follows (dollars in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | Ground | | | |||
| | | Leases | | Office Space | ||
| 2019 | | $ | 4,901 | | $ | 76 |
| 2020 | | 4,901 | | 76 | ||
| 2021 | | 4,901 | | 32 | ||
| 2022 | | 4,901 | | — | ||
| 2023 | | 4,901 | | — | ||
| Thereafter | | 313,918 | | — | ||
| Total | | $ | 338,423 | | $ | 184 |
UDR incurred $7.3 million and $6.2 million of ground rent expense for the years ended December 31, 2018 and 2017, respectively. These costs are reported within the line item Other Operating Expenses on the Consolidated Statements of Operations. The Company incurred $0.2 million and $0.2 million of rent expense related to office space for the years ended December 31, 2018 and 2017, respectively. These costs are included in General and Administrative on the Consolidated Statements of Operations.
Lessor - Apartment Home, Retail and Commercial Space Leases
UDR’s communities and retail and commercial space are leased to tenants under operating leases. As of December 31, 2019, our apartment home leases generally have initial terms of 12 months or less and represent approximately 98.1% of our total lease revenue. As of December 31, 2019, our retail and commercial space leases generally have initial terms of between 5 and 15 years and represent approximately 1.9% of our total lease revenue. Our apartment home leases are generally renewable at the end of the lease term, subject to potential increases in rental rates, and our retail and commercial space leases generally have renewal options, subject to associated increases in rental rates due to market-based or fixed-price renewal options and certain other conditions. (See Note 16, Reportable Segments for further discussion around our major revenue streams and disaggregation of our revenue.)
We previously owned a parcel of land subject to a ground lease under which UDR was the lessor, expiring in 2065. The ground lease included a purchase option for the lessee to acquire the land during specific periods of the
F - 30
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
ground lease term. In June 2019, the lessee exercised the purchase option and acquired the parcel of land for $38.0 million. (See Note 3, Real Estate Owned for further discussion.)
Future minimum lease payments from our retail and commercial leases as of December 31, 2019 are as follows (dollars in thousands):
| | | | |
|---|---|---|---|
| | | Retail and Commercial Leases | |
| 2020 | | $ | 22,568 |
| 2021 | | | 22,055 |
| 2022 | | | 20,443 |
| 2023 | | | 19,057 |
| 2024 | | | 17,304 |
| Thereafter | | | 78,818 |
| Total future minimum lease payments (a) | | $ | 180,245 |
| (a) | We have excluded our apartment home leases from this table as our apartment home leases generally have initial terms of 12 months or less. |
|---|
Certain of our leases with retail and commercial tenants provide for the payment by the lessee of additional variable rent based on a percentage of the tenant’s revenue. The amounts shown in the table above do not include these variable percentage rents. The Company recorded variable percentage rents of $0.4 million during the year ended December 31, 2019.
F - 31
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
- SECURED AND UNSECURED DEBT, NET
The following is a summary of our secured and unsecured debt at December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Principal Outstanding | | As of December 31, 2019 | ||||||||
| | | | | | | | | Weighted | | Weighted | | |
| | | | | | | | | Average | | Average | | Number of |
| | | December 31, | | December 31, | | Interest | | Years to | | Communities | ||
| | 2019 | 2018 | Rate | Maturity | Encumbered | |||||||
| Secured Debt: | | | | | | | | |||||
| Fixed Rate Debt | | | ||||||||||
| Mortgage notes payable (a) | | $ | 884,869 | | $ | 417,989 | 3.61 | % | 6.2 | 15 | ||
| Credit facilities (b) | | 204,590 | | 90,000 | 4.90 | % | 3.0 | 4 | ||||
| Deferred financing costs and other non-cash adjustments | | 33,046 | | (1,343) | ||||||||
| Total fixed rate secured debt, net | | 1,122,505 | | 506,646 | 3.85 | % | 5.6 | 19 | ||||
| Variable Rate Debt | | | ||||||||||
| Tax-exempt secured notes payable (c) | | 27,000 | | 94,700 | 1.79 | % | 12.2 | 1 | ||||
| Deferred financing costs | | (64) | | (119) | ||||||||
| Total variable rate secured debt, net | | 26,936 | | 94,581 | 1.79 | % | 12.2 | 1 | ||||
| Total Secured Debt, net | | 1,149,441 | | 601,227 | 3.80 | % | 5.7 | 20 | ||||
| Unsecured Debt: | | | ||||||||||
| Variable Rate Debt | | | ||||||||||
| Borrowings outstanding under unsecured credit facility due January 2023 (d) (m) | | — | | — | — | % | 3.1 | |||||
| Borrowings outstanding under unsecured commercial paper program due January 2020 (e) (m) | | | 300,000 | | | 101,115 | | 1.99 | % | 0.1 | | |
| Borrowings outstanding under unsecured working capital credit facility due January 2021 (f) | | 16,583 | | 16 | 2.59 | % | 1.0 | |||||
| Term Loan due September 2023 (d) (m) | | 35,000 | | 35,000 | 2.59 | % | 3.8 | |||||
| Fixed Rate Debt | | | ||||||||||
| 3.70% Medium-Term Notes due October 2020 (net of discounts of $0 and $14, respectively) (k) (m) | | — | | 299,986 | — | % | — | |||||
| 4.63% Medium-Term Notes due January 2022 (net of discounts of $0 and $1,087, respectively) (l) (m) | | — | | 398,913 | — | % | — | |||||
| 1.93% Term Loan due September 2023 (d) (m) | | | 315,000 | | 315,000 | 1.93 | % | 3.8 | | | ||
| 3.75% Medium-Term Notes due July 2024 (net of discounts of $470 and $574, respectively) (g) (m) | | 299,530 | | 299,426 | 3.75 | % | 4.5 | |||||
| 8.50% Debentures due September 2024 | | 15,644 | | 15,644 | 8.50 | % | 4.7 | |||||
| 4.00% Medium-Term Notes due October 2025 (net of discounts of $396 and $465, respectively) (h) (m) | | 299,604 | | 299,535 | 4.00 | % | 5.8 | |||||
| 2.95% Medium-Term Notes due September 2026 (m) | | 300,000 | | 300,000 | 2.95 | % | 6.7 | |||||
| 3.50% Medium-Term Notes due July 2027 (net of discounts of $529 and $600, respectively) (l) | | | 299,471 | | | 299,400 | | 3.50 | % | 7.5 | | |
| 3.50% Medium-Term Notes due January 2028 (net of discounts of $954 and $1,072, respectively) (m) | | | 299,046 | | | 298,928 | | 3.50 | % | 8.0 | | |
| 4.40% Medium-Term Notes due January 2029 (net of discounts of $5 and $6, respectively) (i) (m) | | | 299,995 | | | 299,994 | | 4.40 | % | 9.1 | | |
| 3.20% Medium-Term Notes due January 2030 (net of premiums of $2,281 and $0, respectively) (j) (l) (m) | | | 402,281 | | | — | | 3.20 | % | 10.0 | | |
| 3.00% Medium-Term Notes due August 2031 (net of discounts of $1,123 and $0, respectively) (k) (m) | | | 398,877 | | | — | | 3.00 | % | 11.6 | | |
| 3.10% Medium-Term Notes due November 2034 (net of discounts of $1,309 and $0, respectively) (l) (m) | | | 298,691 | | | — | | 3.10 | % | 14.8 | | |
| Other | | 13 | | 16 | ||||||||
| Deferred financing costs | | (21,652) | | (16,413) | ||||||||
| Total Unsecured Debt, net | | 3,558,083 | | 2,946,560 | 3.27 | % | 7.5 | |||||
| Total Debt, net | | $ | 4,707,524 | | $ | 3,547,787 | 3.43 | % | 7.1 |
F - 32
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
For purposes of classification of the above table, variable rate debt with a derivative financial instrument designated as a cash flow hedge is deemed as fixed rate debt due to the Company having effectively established a fixed interest rate for the underlying debt instrument.
Our secured debt instruments generally feature either monthly interest and principal or monthly interest-only payments with balloon payments due at maturity. As of December 31, 2019, secured debt encumbered $2.1 billion or 16.8% of UDR’s total real estate owned based upon gross book value ($10.5 billion or 83.2% of UDR’s real estate owned based on gross book value is unencumbered).
(a) At December 31, 2019, fixed rate mortgage notes payable are generally due in monthly installments of principal and interest and mature at various dates from August 2020 through February 2030 and carry interest rates ranging from 2.70% to 4.35%.
During the year ended December 31, 2019, the Company refinanced a $90.0 million credit facility with Fannie Mae to a fixed rate mortgage due in October 2029 and took out a new mortgage of $72.5 million due in February 2030. Interest payments are due monthly at interest rates of 2.70% and 3.10%, respectively. The refinancing was accounted for as a debt modification.
The Company will from time to time acquire properties subject to fixed rate debt instruments. In those situations, the Company records the debt at its estimated fair value and amortizes any difference between the fair value and par value to interest expense over the life of the underlying debt instrument.
In November 2019, the Company assumed secured fixed rate mortgage notes payable with an outstanding balance of $313.4 million and a fair value of $332.5 million in connection with the acquisition of approximately 50% ownership interest not previously owned in six operating communities from the UDR/MetLife joint venture. The six mortgages had outstanding balances ranging from $32.6 million to $94.1 million and carry interest rates from 3.25% to 4.12% (see Note 3, Real Estate Owned).
(b) During the year ended December 31, 2019, the Company prepaid the $90.0 million outstanding balance under its secured credit facility with Fannie Mae from proceeds received from the refinancing of the debt.
In November 2019, the Company assumed a secured credit facility with New York Life with an outstanding balance of $205.0 million and a fair value of $219.3 million in connection with the acquisition of the approximately 50% ownership not previously owned in four operating communities from the UDR/MetLife joint venture. The credit facility is a pooled facility and secured by those four properties. The credit facility is due in January 2023 and has an interest rate of 4.90% (see Note 3, Real Estate Owned).
Further information related to the credit facility is as follows (dollars in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | December 31, | December 31, | |||||
| | | 2019 | | 2018 | |||
| Borrowings outstanding | | $ | 204,590 | | $ | 90,000 | |
| Weighted average borrowings during the period ended | | 94,098 | | 253,813 | | ||
| Maximum daily borrowings during the period ended | | 204,590 | | 314,869 | | ||
| Weighted average interest rate during the period ended | | 4.3 | % | 4.7 | % | ||
| Weighted average interest rate at the end of the period | | 4.9 | % | 4.0 | % |
During the years ended December 31, 2019, 2018, and 2017, the Company had $3.0 million, $3.0 million, and $3.0 million, respectively, of amortization of the fair market adjustment of debt assumed in the acquisition of properties inclusive of its fixed rate mortgage notes payable and credit facilities, which was included in Interest expense on the Consolidated Statements of Operations. The unamortized fair market adjustment was a net premium of $35.3 million and $5.0 million at December 31, 2019 and 2018, respectively.
(c) The variable rate mortgage note payable secures a tax-exempt housing bond issue that matures in March 2032. Interest on this note is payable in monthly installments. As of December 31, 2019, the variable interest rate
F - 33
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
on the mortgage note was 1.79%. During the year ended December 31, 2019, the Company paid off a $67.7 million variable rate mortgage note due on August 1, 2019.
(d) The Company has a $1.1 billion unsecured revolving credit facility (the “Revolving Credit Facility”) and a $350.0 million unsecured term loan (the “Term Loan”). The credit agreement for these facilities (the “Credit Agreement”) allows the total commitments under the Revolving Credit Facility and the total borrowings under the Term Loan to be increased to an aggregate maximum amount of up to $2.0 billion, subject to certain conditions, including obtaining commitments from one or more lenders. The Revolving Credit Facility has a scheduled maturity date of January 31, 2023, with two six-month extension options, subject to certain conditions. The Term Loan has a scheduled maturity date of September 30, 2023.
Based on the Company’s current credit rating, the Revolving Credit Facility has an interest rate equal to LIBOR plus a margin of 82.5 basis points and a facility fee of 15 basis points, and the Term Loan has an interest rate equal to LIBOR plus a margin of 90 basis points. Depending on the Company’s credit rating, the margin under the Revolving Credit Facility ranges from 75 to 145 basis points, the facility fee ranges from 10 to 30 basis points, and the margin under the Term Loan ranges from 80 to 165 basis points.
The Credit Agreement contains customary representations and warranties and financial and other affirmative and negative covenants. The Credit Agreement also includes customary events of default, in certain cases subject to customary periods to cure. The occurrence of an event of default, following the applicable cure period, would permit the lenders to, among other things, declare the unpaid principal, accrued and unpaid interest and all other amounts payable under the Credit Agreement to be immediately due and payable.
The following is a summary of short-term bank borrowings under the Revolving Credit Facility at December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | December 31, | December 31, | | ||||
| | 2019 | 2018 | | ||||
| Total revolving credit facility | | $ | 1,100,000 | | $ | 1,100,000 | |
| Borrowings outstanding at end of period (1) | | — | | — | | ||
| Weighted average daily borrowings during the period ended | | 55 | | — | | ||
| Maximum daily borrowings during the period ended | | 20,000 | | — | | ||
| Weighted average interest rate during the period ended | | 2.6 | % | — | % | ||
| Interest rate at end of the period | | — | % | — | % |
| (1) | Excludes $2.9 million and $3.3 million of letters of credit at December 31, 2019 and 2018, respectively. |
|---|
(e) The Company has an unsecured commercial paper program. Under the terms of the program, the Company may issue unsecured commercial paper up to a maximum aggregate amount outstanding of $500.0 million. The notes are sold under customary terms in the United States commercial paper market and rank pari passu with all of the Company’s other unsecured indebtedness. The notes are fully and unconditionally guaranteed by the Operating Partnership.
The following is a summary of short-term bank borrowings under the unsecured commercial paper program at December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | December 31, | December 31, | |||||
| | | 2019 | | 2018 | |||
| Total unsecured commercial paper program | $ | 500,000 | | $ | 500,000 | | |
| Borrowings outstanding at end of period | | 300,000 | | 101,115 | | ||
| Weighted average daily borrowings during the period ended | | 173,353 | | 344,235 | | ||
| Maximum daily borrowings during the period ended | | 435,000 | | 440,000 | | ||
| Weighted average interest rate during the period ended | | 2.5 | % | 2.4 | % | ||
| Interest rate at end of the period | | 2.0 | % | 2.9 | % |
(f) The Company has a working capital credit facility, which provides for a $75.0 million unsecured revolving credit facility (the “Working Capital Credit Facility”) with a scheduled maturity date of January 15, 2021. Based on the
F - 34
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
Company’s current credit rating, the Working Capital Credit Facility has an interest rate equal to LIBOR plus a margin of 82.5 basis points. Depending on the Company’s credit rating, the margin ranges from 75 to 145 basis points.
The following is a summary of short-term bank borrowings under the Working Capital Credit Facility at December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | December 31, | December 31, | |||||
| | | 2019 | | 2018 | |||
| Total working capital credit facility | | $ | 75,000 | | $ | 75,000 | |
| Borrowings outstanding at end of period | | 16,583 | | 16 | | ||
| Weighted average daily borrowings during the period ended | | 23,487 | | 26,101 | | ||
| Maximum daily borrowings during the period ended | | 66,170 | | 64,633 | | ||
| Weighted average interest rate during the period ended | | 3.1 | % | 2.9 | % | ||
| Interest rate at end of the period | | 2.6 | % | 3.3 | % |
(g) The Company previously entered into forward starting interest rate swaps to hedge against interest rate risk on $100.0 million of this debt. The all-in weighted average interest rate, inclusive of the impact of these interest rate swaps, was 3.69%.
(h) The Company previously entered into forward starting interest rate swaps to hedge against interest rate risk on $200.0 million of this debt. The all-in weighted average interest rate, inclusive of the impact of these interest rate swaps, was 4.53%.
(i) The Company previously entered into forward starting interest rate swaps to hedge against interest rate risk on $150.0 million of this debt. The all in weighted average interest rate, inclusive of the impact of these interest rate swaps, was 4.27%.
(j) In July 2019, the Company issued $300.0 million of 3.20% senior unsecured medium-term notes due January 15, 2030. Interest is payable semi-annually in arrears on January 15 and July 15 of each year, beginning on January 15, 2020. The notes were priced at 99.66% of the principal amount at issuance. The Company previously entered into forward starting interest rate swaps to hedge against the interest rate risk of this debt. The all-in weighted average interest rate, inclusive of the impact of these interest rate swaps, was 3.42%. The Company used the net proceeds for the repayment of debt, including amounts outstanding under the Company’s commercial paper program and Working Capital Credit Facility, and for other general corporate purposes. The Operating Partnership is the guarantor of this debt.
(k) In August 2019, the Company issued $400.0 million of 3.00% senior unsecured medium-term notes due August 15, 2031. Interest is payable semi-annually in arrears on February 15 and August 15 of each year, beginning on February 15, 2020. The notes were priced at 99.71% of the principal amount at issuance. In combination with the issuance, the Company entered into a treasury lock agreement to hedge against interest rate risk on $150.0 million of this debt. The all-in weighted average interest rate, inclusive of the impact of the treasury lock, was 3.01%. The Company used the net proceeds for the repayment of debt, including the repayment of all $300.0 million aggregate principal amount (plus the make-whole amount of approximately $5.4 million) of its 3.70% senior unsecured medium-term notes due October 1, 2020, and to fund acquisitions and for other general corporate purposes.
(l) In October 2019, the Company issued $100.0 million of 3.20% senior unsecured medium-term notes due 2030 and $300.0 million of 3.10% senior unsecured medium-term notes due 2034. Interest is payable semi-annually in arrears on January 15 and July 15 for the 2030 notes, and May 1 and November 1 for the 2034 notes. The 2030 notes were priced at 103.32% of the principal amount at issuance, and the 2034 notes were priced at 99.56% of the principal amount at issuance. In combination with the issuance, the Company entered into treasury lock agreements to hedge against interest rate risk on all of this debt. The all-in weighted average interest rate, inclusive of the impact of the treasury locks, was 3.24% for the 2030 notes and 3.13% for the 2034 notes. The Company used the net proceeds for the repayment of all $400.0 million aggregate principal amount (plus the make-whole amount of approximately $22.0 million and accrued and unpaid interest) of its 4.63% senior unsecured medium-term notes due January 2022. The 2034 notes were issued as “green” bonds and, as a result, the Company allocated the net proceeds from the sale of the 2034
F - 35
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
notes to fund eligible green projects, including previously incurred development costs related to properties that have received at least a LEED Silver certification. The Operating Partnership is the guarantor of both the 2030 notes and the 2034 notes.
The 2030 notes are a further issuance of, and form a single series with, the $300.0 million aggregate principal amount of the Company’s 3.20% notes due 2030 that were issued in July 2019. As of the completion of the offering, the aggregate principal amount of outstanding 2030 notes was $400.0 million.
(m) The Operating Partnership is a guarantor of this debt.
The aggregate maturities, including amortizing principal payments on secured and unsecured debt, of total debt for the next ten years subsequent to December 31, 2019 are as follows (dollars in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Total Fixed | Total Variable | Total | Total | Total | ||||||||||
| Year | | Secured Debt | | Secured Debt | | Secured Debt | | Unsecured Debt | | Debt | |||||
| 2020 | | $ | 110,645 | | $ | — | | $ | 110,645 | | $ | 300,000 | | $ | 410,645 |
| 2021 | | | 3,797 | | | — | | | 3,797 | | | 16,583 | | | 20,380 |
| 2022 | | 3,945 | | — | | 3,945 | | — | | 3,945 | |||||
| 2023 | | 310,873 | | — | | 310,873 | | 350,000 | | 660,873 | |||||
| 2024 | | 95,280 | | — | | 95,280 | | 315,644 | | 410,924 | |||||
| 2025 | | 173,189 | | — | | 173,189 | | 300,000 | | 473,189 | |||||
| 2026 | | 51,070 | | — | | 51,070 | | 300,000 | | 351,070 | |||||
| 2027 | | 1,111 | | — | | 1,111 | | 300,000 | | 301,111 | |||||
| 2028 | | 122,465 | | — | | 122,465 | | 300,000 | | 422,465 | |||||
| 2029 | | 144,584 | | — | | 144,584 | | 300,000 | | 444,584 | |||||
| Thereafter | | 72,500 | | 27,000 | | 99,500 | | 1,100,000 | | 1,199,500 | |||||
| Subtotal | | 1,089,459 | | 27,000 | | 1,116,459 | | 3,582,227 | | 4,698,686 | |||||
| Non-cash (a) | | 33,046 | | (64) | | 32,982 | | (24,144) | | 8,838 | |||||
| Total | | $ | 1,122,505 | | $ | 26,936 | | $ | 1,149,441 | | $ | 3,558,083 | | $ | 4,707,524 |
| (a) | Includes the unamortized balance of fair market value adjustments, premiums/discounts, and deferred financing costs. For the years ended December 31, 2019 and 2018, the Company amortized $4.2 million and $4.2 million, respectively, of deferred financing costs into Interest expense. |
|---|
We were in compliance with the covenants of our debt instruments at December 31, 2019.
F - 36
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
- INCOME/(LOSS) PER SHARE
The following table sets forth the computation of basic and diluted income/(loss) per share for the periods presented (dollars and shares in thousands, except per share data):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| Numerator for income/(loss) per share: | | | | | | | | ||
| Net income/(loss) | | $ | 199,579 | | $ | 221,542 | | $ | 132,655 |
| Net (income)/loss attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership | | (14,426) | | (18,215) | | (10,933) | |||
| Net (income)/loss attributable to noncontrolling interests | | (188) | | (221) | | (164) | |||
| Net income/(loss) attributable to UDR, Inc. | | 184,965 | | 203,106 | | 121,558 | |||
| Distributions to preferred stockholders — Series E (Convertible) | | (4,104) | | (3,868) | | (3,708) | |||
| Income/(loss) attributable to common stockholders - basic and diluted | | $ | 180,861 | | $ | 199,238 | | $ | 117,850 |
| | | | | | | | | | |
| Denominator for income/(loss) per share: | | | | ||||||
| Weighted average common shares outstanding | | 285,509 | | 268,513 | | 267,567 | |||
| Non-vested restricted stock awards | | (262) | | (334) | | (543) | |||
| Denominator for basic income/(loss) per share | | 285,247 | | 268,179 | | 267,024 | |||
| Incremental shares issuable from assumed conversion of stock options, unvested LTIP Units, and unvested restricted stock | | 768 | | 1,304 | | 1,806 | |||
| Denominator for diluted income/(loss) per share | | 286,015 | | 269,483 | | 268,830 | |||
| | | | | | | | | | |
| Income/(loss) per weighted average common share: | | | | ||||||
| Basic | | $ | 0.63 | | $ | 0.74 | | $ | 0.44 |
| Diluted | | $ | 0.63 | | $ | 0.74 | | $ | 0.44 |
Basic income/(loss) per common share is computed based upon the weighted average number of common shares outstanding. Diluted income/(loss) per common share is computed based upon the weighted average number of common shares outstanding plus the common shares issuable from the assumed conversion of the OP Units and DownREIT Units, convertible preferred stock, stock options, unvested long-term incentive plan units (“LTIP Units”), unvested restricted stock and continuous equity program forward sales agreements. Only those instruments having a dilutive impact on our basic income/(loss) per share are included in diluted income/(loss) per share during the periods. For the years ended December 31, 2019, 2018, and 2017, the effect of the conversion of the OP Units, DownREIT Units, LTIP Units and the Company’s Series E preferred stock was not dilutive and therefore not included in the above calculation.
In July 2017, the Company entered into an ATM sales agreement under which the Company may offer and sell up to 20.0 million shares of its common stock, from time to time, to or through its sales agents and may enter into separate forward sales agreements to or through its forward purchasers. Upon entering into the ATM sales agreement, the Company simultaneously terminated the sales agreement for its prior at-the-market equity offering program, which was entered into in April 2017, which replaced the prior at-the-market equity offering program entered into in April 2012. During the year ended December 31, 2019, the Company sold 7.0 million shares of common stock through its ATM program for aggregate gross proceeds of approximately $316.5 million at a weighted average price per share of $45.29. Aggregate net proceeds from such sales, after deducting related expenses, including commissions paid to the sales agents of approximately $4.0 million, were approximately $312.3 million, which were primarily used to fund the Company’s recent acquisitions.
In connection with any forward sales agreement under the Company’s ATM program, the relevant forward purchasers will borrow from third parties and, through the relevant sales agent, acting in its role as forward seller, sell a number of shares of the Company’s common stock equal to the number of shares underlying the agreement. The Company does not initially receive any proceeds from any sale of borrowed shares by the forward seller.
In September 2019, the Company entered into a forward sales agreement under its ATM program for 1.3 million shares of common stock at an initial forward price per share of $47.68. The initial forward price per share received by the Company upon settlement was determined on the applicable settlement date based on adjustments made
F - 37
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
to the initial forward price to reflect the then-current federal funds rate and the amount of dividends paid to holders of UDR common stock over the term of the forward sales agreement.
In December 2019, the Company settled all 1.3 million shares sold under the forward sales agreement at a forward price per share of $47.41, which is inclusive of adjustments made to reflect the then-current federal funds rate, the amount of dividends paid to holders of UDR common stock and commissions paid to sales agents of approximately $0.6 million, for net proceeds of $63.5 million. Aggregate net proceeds from such sales, after deducting related expenses, was $63.2 million.
As of December 31, 2019, we had 11.7 million shares of common stock available for future issuance under the ATM program.
In August 2019, the Company sold 7.5 million shares of its common stock for aggregate gross proceeds of approximately $349.9 million at a price per share of $46.65. Aggregate net proceeds from the sale, after offering-related expenses, were approximately $349.8 million, which were used for planned acquisitions of assets, working capital and general corporate purposes.
The following table sets forth the additional shares of common stock outstanding by equity instrument if converted to common stock for each of the years ended December 31, 2019, 2018, and 2017 (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||
| | | 2019 | | 2018 | | 2017 |
| OP/DownREIT Units | 22,773 | 24,548 | 24,821 | |||
| Convertible preferred stock | 3,011 | 3,011 | 3,021 | |||
| Stock options, unvested LTIP Units, and unvested restricted stock | 768 | 1,304 | 1,806 |
- STOCKHOLDERS’ EQUITY
UDR has an effective registration statement that allows the Company to sell an undetermined number of debt and equity securities as defined in the prospectus. The Company had the ability to issue 350.0 million shares of common stock and 50.0 million shares of preferred shares as of December 31, 2019.
F - 38
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The following table presents the changes in the Company’s issued and outstanding shares of common and preferred stock for the years ended December 31, 2019, 2018 and 2017 (shares in thousands)
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Common | | Preferred Stock | ||
| | | Stock | | Series E | | Series F |
| Balance at December 31, 2016 | 267,259 | 2,797 | 16,196 | |||
| Issuance/(forfeiture) of common and restricted shares, net | 70 | — | — | |||
| Issuance of common shares through public offering | 87 | — | — | |||
| Adjustment for conversion of noncontrolling interest of unitholders in the Operating Partnership | 8 | — | — | |||
| Conversion of Series E Cumulative Convertible shares | | 17 | | (16) | | — |
| Adjustment for conversion of noncontrolling interest of unitholders in the DownREIT Partnership | | 381 | — | — | ||
| Forfeiture of Series F shares | | — | — | (344) | ||
| Balance at December 31, 2017 | 267,822 | 2,781 | 15,852 | |||
| Issuance/(forfeiture) of common and restricted shares, net | 47 | — | — | |||
| Issuance of common shares upon exercise of stock options | 772 | | | | | |
| Issuance of common shares through public offering | | 7,150 | | | | |
| Repurchase of common shares | | (593) | | | | |
| Adjustment for conversion of noncontrolling interest of unitholders in the Operating Partnership | 11 | — | — | |||
| Adjustment for conversion of noncontrolling interest of unitholders in the DownREIT Partnership | 337 | — | — | |||
| Forfeiture of Series F shares | — | — | (50) | |||
| Balance at December 31, 2018 | 275,546 | 2,781 | 15,802 | |||
| Issuance/(forfeiture) of common and restricted shares, net | 50 | — | — | |||
| Issuance of common shares through public offering | | 7,500 | — | — | ||
| Issuance of common shares though ATM program | | 6,988 | | — | | — |
| Issuance of common shares through forward sales agreement | | 1,339 | — | — | ||
| Adjustment for conversion of noncontrolling interest of unitholders in the Operating Partnership | 1,969 | — | — | |||
| Adjustment for conversion of noncontrolling interest of unitholders in the DownREIT Partnership | 1,196 | — | — | |||
| Forfeiture of Series F shares | — | — | (1,111) | |||
| Balance at December 31, 2019 | 294,588 | 2,781 | 14,691 |
Common Stock
The Company has an equity distribution agreement which allows it from time to time, through its sales agents, to offer and sell up to 20.0 million shares of its common stock. Sales of such shares will be made by means of ordinary brokers’ transactions on the NYSE at market prices. In July 2017, the Company updated its equity distribution agreement to also permit the entry into separate forward sales agreements to or through its forward purchasers. As of December 31, 2019, 11.7 million shares were available for sale under the continuous equity program.
During the year ended December 31, 2019, the Company entered into the following equity transactions for our common stock:
| ● | Issued 7.0 million shares of common stock through the Company’s ATM program at an average price per share of $45.29, for aggregate net proceeds of approximately $312.3 million; |
|---|
| ● | Issued 7.5 million shares of common stock through a public offering at a price per share of $46.65, for aggregate net proceeds of approximately $349.8 million; |
|---|
F - 39
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
| ● | Issued 1.3 million shares of common stock through a forward sales agreement under the Company’s ATM program at a forward price per share of $47.41, for aggregate net proceeds of approximately $63.2 million after deducting related expenses; |
|---|
| ● | Issued 0.1 million shares of common stock through the Company’s 1999 Long-Term Incentive Plan (the “LTIP”); |
|---|
| ● | Issued 2.0 million shares of common stock upon redemption of OP Units, none of which resulted in the forfeiture of Series F Preferred Shares; and |
|---|
| ● | Issued 1.2 million shares of common stock upon redemption of DownREIT Units, resulting in the forfeiture of 1.1 million Series F Preferred Shares. |
|---|
Distributions are subject to the approval of the Board of Directors and are dependent upon our strategy, financial condition and operating results. UDR’s common distributions for the years ended December 31, 2019, 2018, and 2017 totaled $1.37, $1.29, and $1.24 per share, respectively.
Preferred Stock
The Series E Cumulative Convertible Preferred Stock (“Series E”) has no stated par value and a liquidation preference of $16.61 per share. Subject to certain adjustments and conditions, each share of the Series E is convertible at any time at the holder’s option into one share of our common stock prior to a “Special Dividend” declared in 2008 (1.083 shares after the Special Dividend). The holders of the Series E are entitled to vote on an as-converted basis as a single class in combination with the holders of common stock at any meeting of our stockholders for the election of directors or for any other purpose on which the holders of common stock are entitled to vote. The Series E has no stated maturity and is not subject to any sinking fund or any mandatory redemption.
Distributions declared on the Series E for the years ended December 31, 2019, 2018, and 2017 were $1.48, $1.40, and $1.33 per share, respectively. The Series E is not listed on any exchange. At December 31, 2019 and 2018, a total of 2,780,994 shares of the Series E were outstanding.
UDR is authorized to issue up to 20.0 million shares of the Series F Preferred Stock (“Series F”). The Series F may be purchased by holders of OP Units and DownREIT Units, at a purchase price of $0.0001 per share. OP/DownREIT Unitholders are entitled to subscribe for and purchase one share of UDR’s Series F for each OP/DownREIT Unit held. During the years ended December 31, 2019 and 2018, 1.1 million and less than 0.1 million of the Series F shares were forfeited upon the conversion of OP Units and DownREIT Units into Company common stock, respectively.
At December 31, 2019 and 2018, a total of 14.7 million and 15.8 million shares, respectively, of the Series F were outstanding with an aggregate purchase value of $1,469 and $1,580, respectively. Holders of the Series F are entitled to one vote for each share of the Series F they hold, voting together with the holders of our common stock, on each matter submitted to a vote of security holders at a meeting of our stockholders. The Series F does not entitle its holders to dividends or any other rights, privileges or preferences.
Distribution Reinvestment and Stock Purchase Plan
UDR’s Distribution Reinvestment and Stock Purchase Plan (the “Stock Purchase Plan”) allows common and preferred stockholders the opportunity to purchase, through the reinvestment of cash dividends and by making additional cash payments, additional shares of UDR’s common stock. From inception through December 31, 2008, shareholders have elected to utilize the Stock Purchase Plan to reinvest their distribution for the equivalent of 10.0 million shares of Company common stock. Shares in the amount of 11.0 million were reserved for issuance under the Stock Purchase Plan as of December 31, 2019. During the year ended December 31, 2019, UDR acquired all shares issued through the open market.
F - 40
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
- EMPLOYEE BENEFIT PLANS
In May 2001, the stockholders of UDR approved the long term incentive plan (“LTIP”), which supersedes the 1985 Stock Option Plan. The LTIP authorizes the granting of awards which may take the form of options to purchase shares of common stock, stock appreciation rights, restricted stock, dividend equivalents, other stock-based awards, and any other right or interest relating to common stock or cash incentive awards to Company directors, employees and outside trustees to promote the success of the Company by linking individual’s compensation via grants of share based payment.
During the year ended December 31, 2015, the LTIP was amended to set forth the terms of new classes of partnership interests in the Operating Partnership designated as LTIP Units. LTIP Units are designed to qualify as “profits interests” in the Operating Partnership for federal income tax purposes, meaning that initially they are not economically equivalent in value to a share of our common stock, but over time can increase in value to one-for-one parity with common stock by operation of special tax rules applicable to profits interests. Until and unless such parity is reached, the value that an executive will realize for a given number of vested LTIP units is less than the value of an equal number of shares of our common stock.
As of December 31, 2019, 19.0 million shares were reserved on an unadjusted basis for issuance upon the grant or exercise of awards under the LTIP. As of December 31, 2019, there were 6.3 million common shares available for issuance under the LTIP.
The LTIP contains change of control provisions allowing for the immediate vesting of an award upon certain events such as a merger where UDR is not the surviving entity. Upon the death or disability of an award recipient all outstanding instruments will vest and all restrictions will lapse. The LTIP specifies that in the event of a capital transaction, which includes but is not limited to stock dividends, stock splits, extraordinary cash dividends and spin-offs, the number of shares available for grant in totality or to a single individual is to be adjusted proportionately. The LTIP specifies that when a capital transaction occurs that would dilute the holder of the stock award, prior grants are to be adjusted such that the recipient is no worse as a result of the capital transaction.
A summary of UDR’s LTIP Units and restricted stock activities during the year ended December 31, 2019 is as follows (shares in thousands):
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | LTIP Units | | Restricted Stock | ||||||
| | | | | Weighted | ||||||
| | | | | Weighted | | | | Average Fair | ||
| | | | | Average Fair | | | | Value Per | ||
| | | Number of | | Value Per | | Number | | Restricted | ||
| | | LTIP Units | | LTIP Unit | | of shares | | Stock | ||
| Balance, December 31, 2018 | 611 | | $ | 37.00 | 307 | | $ | 36.58 | ||
| Granted | 674 | | 39.74 | 124 | | 38.35 | ||||
| Vested | (427) | | 39.33 | (176) | | 36.61 | ||||
| Forfeited | — | | 37.69 | (7) | | 37.73 | ||||
| Balance, December 31, 2019 | 858 | | $ | 37.77 | 248 | | $ | 37.29 |
As of December 31, 2019, the Company had granted 6.3 million shares of restricted stock and 2.9 million LTIP Units under the LTIP.
Stock Option Plan
The Company has no unexercised stock options outstanding and no remaining compensation expense related to unvested stock options as of December 31, 2019.
During the years ended December 31, 2019, 2018, and 2017, respectively, we did not recognize any net compensation expense related to outstanding stock options.
F - 41
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
Restricted Stock Awards
Restricted stock awards are granted to Company employees, officers, and directors. The restricted stock awards are valued based upon the closing sales price of UDR common stock on the date of grant. Compensation expense is recorded under the straight-line method over the vesting period, which is generally three to four years. Restricted stock awards earn dividends payable in cash. Some of the restricted stock grants are based on the Company’s performance and are subject to adjustment during the initial one year performance period. For the years ended December 31, 2019, 2018, and 2017, we recognized $4.8 million, $4.3 million, and $4.0 million of compensation expense, net of capitalization, related to the amortization of restricted stock awards, respectively. The total remaining compensation cost on unvested restricted stock awards was $3.9 million and had a weighted average remaining contractual life of 1.6 years as of December 31, 2019.
Short-Term Incentive Compensation
In January 2019, certain officers of the Company were awarded a STI Unit grant under the 2019 Long-Term Incentive Program (“2019 LTI”). The STI Unit awards represent short-term incentive compensation for the officers and were valued for compensation expense purposes based upon the closing sales price of UDR common stock on the date of grant in accordance with ASC 718, Compensation - Stock Compensation, or $33.40 per unit, inclusive of a discount due to uncertainty associated with the STI Unit reaching parity with the value of a share of UDR common stock. Compensation expense is recorded under the straight-line method over the vesting period, which is one year. The STI Unit awards are primarily based on the Company’s performance and are subject to adjustment based on performance against predefined metrics during the one-year performance period. For the year ended December 31, 2019, we recognized $7.2 million of compensation expense, net of capitalization, related to the amortization of STI Unit awards. For the years ended December 31, 2018 and 2017, no expense was recognized for STI Unit awards. As the STI Unit awards vest over a one-year period, there was no remaining unrecognized compensation expense as of December 31, 2019.
Long-Term Incentive Compensation
In January 2019, certain officers of the Company were awarded either a restricted stock grant or an LTIP Unit grant, or a combination of both, under the 2019 LTI. For both restricted stock grants and LTIP Unit grants, thirty percent of the 2019 LTI award is based upon FFO as Adjusted over a one-year period and will vest fifty percent on the one-year anniversary and fifty percent on the two-year anniversary. Fifteen percent of the 2019 LTI award is based upon relative FFO as Adjusted over a three-year period and will vest 100% at the end of the three-year performance period. The remaining fifty-five percent of the 2019 LTI award is based on Total Shareholder Return (“TSR”) as measured relative to comparable apartment REITs over a three-year period and as measured relative to the Nareit Equity REITs Total Return Index over a three-year period whereby both will vest 100% at the end of the three-year performance periods. The portion of the restricted stock grant based upon FFO as Adjusted was valued for compensation expense purposes based upon the closing sales price of UDR common stock on the date of grant or $38.39 per share. Because LTIP Units are granted at the maximum potential payout and there is uncertainty associated with an LTIP Unit reaching parity with the value of a share of UDR common stock, the portion of the LTIP Unit grant based upon the one-year FFO as Adjusted was valued for compensation expense purposes at $17.47 per unit on the grant date, inclusive of a 9% discount, and the portion of the LTIP Unit grant based upon the three-year FFO as Adjusted was valued for compensation expense purposes at $18.24 per unit on the grant date, inclusive of a 5% discount. The portion of the restricted stock grant based upon relative TSR was valued for compensation expense purposes at $43.63 per share for the comparable apartment REITs component and $43.42 per share for the Nareit Equity REITs Total Return Index component on the grant date as determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation using a volatility factor of 21.0%. The portion of the LTIP Unit grant based upon relative TSR was valued for compensation expense purposes at $20.89 per unit, inclusive of a 5% discount, for the comparable apartment REITs component and $20.79 per unit, inclusive of a 5% discount, for the Nareit Equity REITs Total Return Index component on the grant date as determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation using a volatility factor of 21.0%.
In January 2018, certain officers of the Company were awarded either a restricted stock grant or an LTIP Unit grant, or a combination of both, under the 2018 Long-Term Incentive Program (“2018 LTI”). For both restricted stock grants and LTIP Unit grants, thirty percent of the 2018 LTI award is based upon FFO as Adjusted over a one-year period and will vest fifty percent on the one-year anniversary and fifty percent on the two-year anniversary. Fifteen percent of
F - 42
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
the 2018 LTI award is based upon relative FFO as Adjusted over a three-year period and will vest 100% at the end of the three-year performance period. The remaining fifty-five percent of the 2018 LTI award is based on Total Shareholder Return (“TSR”) as measured relative to comparable apartment REITs over a three-year period and as measured relative to the Nareit Equity REITs Total Return Index over a three-year period whereby both will vest 100% at the end of the three-year performance periods. The portion of the restricted stock grant based upon FFO as Adjusted was valued for compensation expense purposes based upon the closing sales price of UDR common stock on the date of grant or $38.06 per share. Because LTIP Units are granted at the maximum potential payout and there is uncertainty associated with an LTIP Unit reaching parity with the value of a share of UDR common stock, the portion of the LTIP Unit grant based upon the one-year FFO as Adjusted was valued for compensation expense purposes at $17.13 per unit on the grant date, inclusive of a 10% discount, and the portion of the LTIP Unit grant based upon the three-year FFO as Adjusted was valued for compensation expense purposes at $18.08 per unit on the grant date, inclusive of a 5% discount. The portion of the restricted stock grant based upon relative TSR was valued for compensation expense purposes at $42.18 per share for the comparable apartment REITs component and $40.49 per share for the Nareit Equity REITs Total Return Index component on the grant date as determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation using a volatility factor of 17.0%. The portion of the LTIP Unit grant based upon relative TSR was valued for compensation expense purposes at $20.12 per unit, inclusive of a 5% discount, for the comparable apartment REITs component and $19.35 per unit, inclusive of a 5% discount, for the Nareit Equity REITs Total Return Index component on the grant date as determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation using a volatility factor of 17.0%.
In January 2017, certain officers of the Company were awarded either a restricted stock grant or an LTIP Unit grant, or a combination of both, under the 2017 Long-Term Incentive Program (“2017 LTI”). For both restricted stock grants and LTIP Unit grants, thirty percent of the 2017 LTI award is based upon FFO as Adjusted over a one-year period and will vest fifty percent on the one-year anniversary and fifty percent on the two-year anniversary. Ten percent of the 2017 LTI award is based upon FFO as Adjusted over a three-year period and will vest 100% at the end of the three-year performance period. The remaining sixty percent of the 2017 LTI award is based on Total Shareholder Return (“TSR”) as measured relative to comparable apartment REITs over a three-year period and on an absolute basis over a three-year period whereby both will vest 100% at the end of the three-year performance periods. The portion of the restricted stock grant based upon FFO as Adjusted was valued for compensation expense purposes based upon the closing sales price of UDR common stock on the date of grant or $35.95 per share. Because LTIP Units are granted at the maximum potential payout and there is uncertainty associated with an LTIP Unit reaching parity with the value of a share of UDR common stock, the portion of the LTIP Unit grant based upon the one-year FFO as Adjusted was valued for compensation expense purposes at $16.18 per unit on the grant date, inclusive of a 10% discount, and the portion of the LTIP Unit grant based upon the three-year FFO as Adjusted was valued for compensation expense purposes at $16.63 per unit on the grant date, inclusive of a 7.5% discount. The portion of the restricted stock grant based upon TSR was valued for compensation expense purposes at $44.26 per share for the relative component and $31.40 per share for the absolute component on the grant date as determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation using a volatility factor of 23.0%. The portion of the LTIP Unit grant based upon TSR was valued for compensation expense purposes at $20.54 per unit, inclusive of a 7.5% discount, for the relative component and $14.71 per unit, inclusive of a 7.5% discount, for the absolute component on the grant date as determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation using a volatility factor of 23.0%.
For the years ended December 31, 2019, 2018, and 2017, we recognized $12.4 million, $9.9 million and $8.9 million, respectively, of compensation expense, net of capitalization, related to the amortization of the awards. The total remaining compensation cost on unvested LTI awards was $9.8 million and had a weighted average remaining contractual life of 1.4 years as of December 31, 2019.
Profit Sharing Plan
Our profit sharing plan (the “Plan”) is a defined contribution plan covering all eligible full-time employees. Under the Plan, UDR makes discretionary profit sharing and matching contributions to the Plan as determined by the Compensation Committee of the Board of Directors. Aggregate provisions for contributions, both matching and discretionary, which are included in UDR’s Consolidated Statements of Operations for the years ended December 31, 2019, 2018, and 2017, was $1.2 million, $1.3 million, and $1.3 million, respectively.
F - 43
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
- INCOME TAXES
For 2019, 2018, and 2017, UDR believes that we have complied with the REIT requirements specified in the Code. As such, the REIT would generally not be subject to federal income taxes.
For income tax purposes, distributions paid to common stockholders may consist of ordinary income, qualified dividends, capital gains, unrecaptured section 1250 gains, return of capital, or a combination thereof. Distributions that exceed our current and accumulated earnings and profits constitute a return of capital rather than taxable income and reduce the stockholder’s basis in their common shares. To the extent that a distribution exceeds both current and accumulated earnings and profits and the stockholder’s basis in the common shares, it generally will be treated as a gain from the sale or exchange of that stockholder’s common shares. Taxable distributions paid per common share were taxable as follows for the years ended December 31, 2019, 2018 and 2017 (unaudited):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | | 2019 | | 2018 | | 2017 | |||
| Ordinary income | $ | 0.981 | $ | 0.774 | $ | 1.018 | |||
| Qualified ordinary income | | 0.004 | | 0.006 | | 0.011 | |||
| Long-term capital gain | | 0.021 | | 0.058 | | 0.133 | |||
| Unrecaptured section 1250 gain | | 0.063 | | 0.233 | | 0.063 | |||
| Nondividend distributions | | | 0.281 | | | 0.207 | | | — |
| Total | | $ | 1.350 | | $ | 1.278 | | $ | 1.225 |
We have a TRS that is subject to federal and state income taxes. A TRS is a C-corporation which has not elected REIT status and as such is subject to United States federal and state income tax. The components of the provision for income taxes are as follows for the years ended December 31, 2019, 2018, and 2017 (dollars in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | | 2019 | | 2018 | | 2017 | |||
| Income tax (benefit)/provision | | | | ||||||
| Current | | | | ||||||
| Federal | | $ | 1,466 | | $ | 220 | | $ | (1,205) |
| State | | 735 | | 396 | | 407 | |||
| Total current | | 2,201 | | 616 | | (798) | |||
| Deferred | | | | | | | | | |
| Federal | | 1,266 | | 66 | | 568 | |||
| State | | 371 | | 6 | | (10) | |||
| Total deferred | | 1,637 | | 72 | | 558 | |||
| Total income tax (benefit)/provision | | $ | 3,838 | | $ | 688 | | $ | (240) |
| Classification of income tax (benefit)/provision: | | | | | | | | | |
| Continuing operations | | $ | 3,838 | | $ | 688 | | $ | (240) |
Deferred income taxes are provided for the change in temporary differences between the basis of certain assets and liabilities for financial reporting purposes and income tax reporting purposes. The expected future tax rates are based
F - 44
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
upon enacted tax laws. The components of our TRS deferred tax assets and liabilities are as follows for the years ended December 31, 2019, 2018, and 2017 (dollars in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | | 2019 | | 2018 | | 2017 | |||
| Deferred tax assets: | | | | ||||||
| Federal and state tax attributes | | $ | 22 | | $ | 28 | | $ | 8 |
| Other | | 87 | | 70 | | 139 | |||
| Total deferred tax assets | | 109 | | 98 | | 147 | |||
| Valuation allowance | | (19) | | (16) | | (9) | |||
| Net deferred tax assets | | 90 | | 82 | | 138 | |||
| Deferred tax liabilities: | | | | ||||||
| Book/tax depreciation and basis | | | (367) | | | — | | | — |
| Other investment ventures | | | (1,291) | | | (17) | | | — |
| Other | | (67) | | (67) | | (67) | |||
| Total deferred tax liabilities | | (1,725) | | (84) | | (67) | |||
| Net deferred tax assets/(liabilities) | | $ | (1,635) | | $ | (2) | | $ | 71 |
Income tax provision/(benefit), net from our TRS differed from the amounts computed by applying the U.S. statutory rate of 21% to pretax income/(loss) for the years ended December 31, 2019, and 2018 and 35% for the year ended 2017 as follows (dollars in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | | 2019 | | 2018 | | 2017 | |||
| Income tax provision/(benefit) | | | | ||||||
| U.S. federal income tax provision/(benefit) | | $ | 2,905 | | $ | 321 | | $ | 581 |
| State income tax provision | | 1,013 | | 527 | | 493 | |||
| Other items | | (139) | | (167) | | (188) | |||
| New tax law benefit | | | — | | | — | | | (1,129) |
| ITC basis adjustment | | 56 | | — | | — | |||
| Valuation allowance | | 3 | | 7 | | 3 | |||
| Total income tax provision/(benefit) | | $ | 3,838 | | $ | 688 | | $ | (240) |
As of December 31, 2019, the Company had federal net operating loss carryovers (“NOL”) of $27.1 million expiring in 2032 through 2035 and state NOLs of $68.1 million expiring in 2020 through 2032. A portion of these attributes are still available to the subsidiary REITs, but are carried at a zero effective tax rate.
The Company’s Tax benefit/(provision), net was $(3.8) million and $(0.7) million for the years ended December 31, 2019 and 2018, respectively. The increase of $3.1 million was primarily attributable to a $2.0 million tax on a promoted interest and by $1.3 million on unrealized gains related to other investment ventures. GAAP defines a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The financial statements reflect expected future tax consequences of income tax positions presuming the taxing authorities’ full knowledge of the tax position and all relevant facts, but without considering time values. GAAP also provides guidance on derecognition, classification, interest and penalties, accounting for interim periods, disclosure and transition.
The Company evaluates our tax position using a two-step process. First, we determine whether a tax position is more likely than not (greater than 50 percent probability) to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The Company will then determine the amount of benefit to recognize and record the amount of the benefit that is more likely than not to be realized upon ultimate settlement. When applicable, UDR recognizes interest and/or penalties related to uncertain tax positions in Tax benefit/(provision), net. As of December 31, 2019 and 2018, UDR has no material unrecognized income tax benefits/(provisions).
F - 45
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The Company files income tax returns in federal and various state and local jurisdictions. With few exceptions, the Company is no longer subject to federal, state and local income tax examination by tax authorities for years prior to 2014. The tax years 2016 through 2018 remain open to examination by the major taxing jurisdictions to which the Company is subject.
- NONCONTROLLING INTERESTS
Redeemable Noncontrolling Interests in the Operating Partnership and DownREIT Partnership
Interests in the Operating Partnership and the DownREIT Partnership held by limited partners are represented by OP Units and DownREIT Units, respectively. The income is allocated to holders of OP Units/DownREIT Units based upon net income attributable to common stockholders and the weighted average number of OP Units/DownREIT Units outstanding to total common shares plus OP Units/DownREIT Units outstanding during the period. Capital contributions, distributions, and profits and losses are allocated to noncontrolling interests in accordance with the terms of the partnership agreements of the Operating Partnership and the DownREIT Partnership.
Limited partners of the Operating Partnership and the DownREIT Partnership have the right to require such partnership to redeem all or a portion of the OP Units/DownREIT Units held by the limited partner at a redemption price equal to and in the form of the Cash Amount (as defined in the partnership agreement of the Operating Partnership or the DownREIT Partnership, as applicable), provided that such OP Units/DownREIT Units have been outstanding for at least one year, subject to certain exceptions. UDR, as the general partner of the Operating Partnership and the DownREIT Partnership may, in its sole discretion, purchase the OP Units/DownREIT Units by paying to the limited partner either the Cash Amount or the REIT Share Amount (generally one share of common stock of the Company for each OP Unit/DownREIT Unit), as defined in the partnership agreement of the Operating Partnership or the DownREIT Partnership, as applicable. Accordingly, the Company records the OP Units/DownREIT Units outside of permanent equity and reports the OP Units/DownREIT Units at their redemption value using the Company’s stock price at each balance sheet date.
The following table sets forth redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership for the years ended December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||
| | | 2019 | | 2018 | ||
| Redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership, December 31, 2018 | $ | 972,740 | $ | 948,138 | ||
| Mark-to-market adjustment to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership | | 183,884 | | 43,552 | ||
| Conversion of OP Units/DownREIT Units to Common Stock | | (134,031) | | (13,328) | ||
| Net income/(loss) attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership | | 14,426 | | 18,215 | ||
| Distributions to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership | | (32,270) | | (32,798) | ||
| OP Units Issued | | | — | | | 4,320 |
| Vesting of Long-Term Incentive Plan Units | | | 14,742 | | | 4,397 |
| Allocation of other comprehensive income/(loss) | | (826) | | 244 | ||
| Redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership, December 31, 2019 | | $ | 1,018,665 | | $ | 972,740 |
Noncontrolling Interests
Noncontrolling interests represent interests of unrelated partners and unvested LTIP Units in certain consolidated affiliates, and are presented as part of equity on the Consolidated Balance Sheets since these interests are not redeemable. Net (income)/loss attributable to noncontrolling interests was $(0.2) million, $(0.2) million, and $(0.2) million during the years ended December 31, 2019, 2018, and 2017, respectively.
F - 46
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The Company grants LTIP Units to certain employees and non-employee directors. The LTIP Units represent an ownership interest in the Operating Partnership and have vesting terms of between one and three years, specific to the individual grants.
Noncontrolling interests related to long-term incentive plan units represent the unvested LTIP Units of these employees and non-employee directors in the Operating Partnership. The net income/(loss) allocated to the unvested LTIP Units is included in Net (income)/loss attributable to noncontrolling interests on the Consolidated Statements of Operations.
- FAIR VALUE OF DERIVATIVES AND FINANCIAL INSTRUMENTS
Fair value is based on the price that would be received to sell an asset or the exit price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level valuation hierarchy prioritizes observable and unobservable inputs used to measure fair value. The fair value hierarchy consists of three broad levels, which are described below:
| ● | Level 1 — Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access. |
|---|
| ● | Level 2 — Observable inputs other than prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated with observable market data. |
|---|
| ● | Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. |
|---|
F - 47
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The estimated fair values of the Company’s financial instruments either recorded or disclosed on a recurring basis as of December 31, 2019 and 2018 are summarized as follows (dollars in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | Fair Value at December 31, 2019, Using | |||||||
| | | Total | | | | Quoted | | | | | |||||
| | | Carrying | | | | Prices in | | | | | |||||
| | | Amount in | | | | Active | | | | | | ||||
| | | Statement of | | | | | Markets | | Significant | | | | |||
| | | Financial | | Fair Value | | for Identical | | Other | | Significant | |||||
| | | Position at | | Estimate at | | Assets or | | Observable | | Unobservable | |||||
| | | December 31, | | December 31, | | Liabilities | | Inputs | | Inputs | |||||
| | | 2019 | | 2019 | | (Level 1) | | (Level 2) | | (Level 3) | |||||
| Description: | | | | | | | |||||||||
| Notes receivable (a) | | $ | 153,650 | | $ | 160,197 | | $ | — | | $ | — | | $ | 160,197 |
| Derivatives - Interest rate contracts (b) | | 6 | | 6 | | — | | 6 | | — | |||||
| Total assets | | $ | 153,656 | | $ | 160,203 | | $ | — | | $ | 6 | | $ | 160,197 |
| | | | | | | | | | | | | | | | |
| Derivatives - Interest rate contracts (b) | | $ | 142 | | $ | 142 | | $ | — | | $ | 142 | | $ | — |
| Secured debt instruments - fixed rate: (c) | | | | | | | |||||||||
| Mortgage notes payable | | | 906,228 | | | 898,329 | | | — | | | — | | | 898,329 |
| Credit facilities | | 218,490 | | 213,661 | | — | | — | | 213,661 | |||||
| Secured debt instruments - variable rate: (c) | | | | | | | |||||||||
| Tax-exempt secured notes payable | | 27,000 | | 27,000 | | — | | — | | 27,000 | |||||
| Unsecured debt instruments: (c) | | | | | | | |||||||||
| Working capital credit facility | | | 16,583 | | | 16,583 | | | — | | | — | | | 16,583 |
| Commercial paper program | | | 300,000 | | | 300,000 | | | — | | | — | | | 300,000 |
| Unsecured notes | | | 3,263,152 | | | 3,397,622 | | | — | | | — | | | 3,397,622 |
| Total liabilities | | $ | 4,731,595 | | $ | 4,853,337 | | $ | — | | $ | 142 | | $ | 4,853,195 |
| | | | | | | | | | | | | | | | |
| Redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership (d) | | $ | 1,018,665 | | $ | 1,018,665 | | $ | — | | $ | 1,018,665 | | $ | — |
F - 48
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | Fair Value at December 31, 2018, Using | |||||||
| | | Total | | | | Quoted | | | | | |||||
| | | Carrying | | | | Prices in | | | | | |||||
| | | Amount in | | | | Active | | | | | |||||
| | | Statement of | | | | Markets | | Significant | | | |||||
| | | Financial | | Fair Value | | for Identical | | Other | | Significant | |||||
| | | Position at | | Estimate at | | Assets or | | Observable | | Unobservable | |||||
| | | December 31, | | December 31, | | Liabilities | | Inputs | | Inputs | |||||
| | 2018 | | 2018 | | (Level 1) | | (Level 2) | | (Level 3) | ||||||
| Description: | | | | | | | |||||||||
| Notes receivable (a) | | $ | 42,259 | | $ | 45,026 | | $ | — | | $ | — | | $ | 45,026 |
| Derivatives - Interest rate contracts (b) | | 4,757 | | 4,757 | | — | | 4,757 | | — | |||||
| Total assets | | $ | 47,016 | | $ | 49,783 | | $ | — | | $ | 4,757 | | $ | 45,026 |
| | | | | | | | | | | | | | | | |
| Derivatives - Interest rate contracts (b) | | $ | 356 | | $ | 356 | | $ | — | | $ | 356 | | $ | — |
| Secured debt instruments - fixed rate: (c) | | | | | | | |||||||||
| Mortgage notes payable | | | 417,989 | | | 416,314 | | | — | | | — | | | 416,314 |
| Fannie Mae credit facility | | 90,000 | | 90,213 | | — | | — | | 90,213 | |||||
| Secured debt instruments - variable rate: (c) | | | | | | | |||||||||
| Tax-exempt secured notes payable | | 94,700 | | 94,700 | | — | | — | | 94,700 | |||||
| Unsecured debt instruments: (c) | | | | | | | | ||||||||
| Working capital credit facility | | | 16 | | | 16 | | | — | | | — | | | 16 |
| Commercial paper program | | | 101,115 | | | 101,115 | | | — | | | — | | | 101,115 |
| Unsecured notes | | | 2,861,842 | | | 2,829,390 | | | — | | | — | | | 2,829,390 |
| Total liabilities | | $ | 3,566,018 | | $ | 3,532,104 | | $ | — | | $ | 356 | | $ | 3,531,748 |
| | | | | | | | | | | | | | | | |
| Redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership (d) | | $ | 972,740 | | $ | 972,740 | | $ | — | | $ | 972,740 | | $ | — |
| (a) | See Note 2, Significant Accounting Policies. |
|---|
| (b) | See Note 14, Derivatives and Hedging Activity. |
|---|
| (c) | See Note 7, Secured and Unsecured Debt, Net. |
|---|
| (d) | See Note 12, Noncontrolling Interests. |
|---|
There were no transfers into or out of any of the levels of the fair value hierarchy during the year ended December 31, 2019.
Financial Instruments Carried at Fair Value
The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. The fair values of interest rate options are determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rates rise above the strike rate of the caps. The variable interest rates used in the calculation of projected receipts on the cap are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities.
The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.
F - 49
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of December 31, 2019 and 2018, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy. In conjunction with the FASB’s fair value measurement guidance, the Company made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.
Redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership have a redemption feature and are marked to their redemption value. The redemption value is based on the fair value of the Company’s common stock at the redemption date, and therefore, is calculated based on the fair value of the Company’s common stock at the balance sheet date. Since the valuation is based on observable inputs such as quoted prices for similar instruments in active markets, redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership are classified as Level 2.
Financial Instruments Not Carried at Fair Value
At December 31, 2019, the fair values of cash and cash equivalents, restricted cash, accounts receivable, prepaids, real estate taxes payable, accrued interest payable, security deposits and prepaid rent, distributions payable and accounts payable approximated their carrying values because of the short term nature of these instruments. The estimated fair values of other financial instruments, which includes notes receivable and debt instruments, are classified in Level 3 of the fair value hierarchy due to the significant unobservable inputs that are utilized in their respective valuations.
We record impairment losses on long-lived assets used in operations when events and circumstances indicate that the assets might be impaired and the undiscounted cash flows estimated to be generated by the future operation and disposition of those assets are less than the net book value of those assets. Our cash flow estimates are based upon historical results adjusted to reflect our best estimate of future market and operating conditions and our estimated holding periods. The net book value of impaired assets is reduced to fair value. Our estimates of fair value represent our best estimate based upon Level 3 inputs such as industry trends and reference to market rates and transactions.
We consider various factors to determine if a decrease in the value of our Investment in and advances to unconsolidated joint ventures, net is other-than-temporary. These factors include, but are not limited to, age of the venture, our intent and ability to retain our investment in the entity, the financial condition and long-term prospects of the entity, and the relationships with the other joint venture partners and its lenders. Based on the significance of the unobservable inputs, we classify these fair value measurements within Level 3 of the valuation hierarchy. The Company did not incur any other-than-temporary impairments in the value of its investments in unconsolidated joint ventures during the years ended December 31, 2019, 2018, and 2017.
After determining an other-than-temporary decrease in the value of an equity method investment has occurred, we estimate the fair value of our investment by estimating the proceeds we would receive upon a hypothetical liquidation of the investment at the date of measurement. Inputs reflect management’s best estimate of what market participants would use in pricing the investment giving consideration to the terms of the joint venture agreement and the estimated discounted future cash flows to be generated from the underlying joint venture assets. The inputs and assumptions utilized to estimate the future cash flows of the underlying assets are based upon the Company’s evaluation of the economy, market trends, operating results, and other factors, including judgments regarding costs to complete any construction activities, lease up and occupancy rates, rental rates, inflation rates, capitalization rates utilized to estimate the projected cash flows at the disposition, and discount rates.
F - 50
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
- DERIVATIVES AND HEDGING ACTIVITY
Risk Management Objective of Using Derivatives
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its debt funding and through the use of derivative financial instruments. Specifically, the Company may enter into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investments and borrowings.
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps and caps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Interest rate caps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium.
The changes in the fair value of derivatives designated and that qualify as cash flow hedges are recorded in Accumulated other comprehensive income/(loss), net on the Consolidated Balance Sheets and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the years ended December 31, 2019, 2018, and 2017, such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt.
During the year ended December 31, 2017, the Company recognized a loss of $0.1 million, reclassified from Accumulated other comprehensive income/(loss), net to Interest expense due to the de-designation of a cash flow hedge. No amounts were de-designated during the years ended December 31, 2019 and 2018.
Amounts reported in Accumulated other comprehensive income/(loss), net on the Consolidated Balance Sheets related to derivatives that will be reclassified to interest expense as interest payments are made on the Company’s variable-rate debt. Through December 31, 2020, the Company estimates that an additional $1.7 million will be reclassified as a decrease to Interest expense.
As of December 31, 2019, the Company had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk (dollars in thousands):
| | | | | | |
|---|---|---|---|---|---|
| | Number of | | |||
| Product | | Instruments | | Notional | |
| Interest rate swaps (a) | | 4 | | $ | 315,000 |
| (a) | In addition to the interest rate swaps summarized above, the Company entered into an additional interest rate swap with a notional value of $315.0 million that will become effective in January 2020 upon the maturity of the interest rate swaps summarized above. Additionally, the Company had previously entered into two additional interest rate swaps with a notional value totaling $75.0 million that were subsequently terminated and settled during the year ended December 31, 2019 in conjunction with the July 2019 issuance of $300.0 million of senior unsecured medium-term notes as disclosed in Note 7, Secured and Unsecured, Net. |
|---|
Derivatives not designated as hedges are not speculative and are used to manage the Company’s exposure to interest rate movements and other identified risks but do not meet the strict hedge accounting requirements of GAAP. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in earnings and
F - 51
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
resulted in no gain or loss for the years ended December 31, 2019 and 2018, and a loss of less than $0.1 million for the year ended December 31, 2017.
As of December 31, 2019, the Company had the following outstanding derivatives that were not designated as hedges in qualifying hedging relationships (dollars in thousands):
| | | | | | |
|---|---|---|---|---|---|
| | Number of | | | ||
| Product | | Instruments | | Notional | |
| Interest rate caps | | 1 | | $ | 19,880 |
Tabular Disclosure of Fair Values of Derivative Instruments on the Consolidated Balance Sheet
The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Consolidated Balance Sheets as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Asset Derivatives | | Liability Derivatives | ||||||||
| | | (included in Other assets**)** | | (included in Other liabilities**)** | ||||||||
| | | Fair Value at: | | Fair Value at: | ||||||||
| | | December 31, | | December 31, | | December 31, | | December 31, | ||||
| | | 2019 | | 2018 | | 2019 | | 2018 | ||||
| Derivatives designated as hedging instruments: | | | | | ||||||||
| Interest rate products | | $ | 6 | | $ | 4,757 | | $ | 142 | | $ | 356 |
Tabular Disclosure of the Effect of Derivative Instruments on the Consolidated Statements of Operations
The tables below present the effect of the Company’s derivative financial instruments on the Consolidated Statements of Operations for the years ended December 31, 2019, 2018, and 2017 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | | | | Gain/(Loss) Recognized in | |||||||
| | | | | Gain/(Loss) Reclassified | | Interest expense | |||||||||||||||||||||
| | | Unrealized holding gain/(loss) | | from Accumulated OCI into | | (Amount Excluded from | |||||||||||||||||||||
| | | Recognized in OCI | | Interest expense | | Effectiveness Testing) | |||||||||||||||||||||
| Derivatives in Cash Flow Hedging Relationships | 2019 | 2018 | 2017 | 2019 | 2018 | 2017 | 2019 | 2018 | 2017 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest rate products | | $ | (8,437) | | $ | 4,806 | | $ | 1,802 | | $ | 2,770 | | $ | 1,948 | | $ | (1,271) | | $ | — | | $ | — | | $ | (136) |
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended | |||||||
| | | December 31, | |||||||
| | | 2019 | | 2018 | | 2017 | |||
| Total amount of Interest expense presented on the Consolidated Statements of Operations | | $ | 170,917 | | $ | 134,168 | | $ | 128,711 |
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | Gain/(Loss) Recognized in | ||||||
| | | Interest income and other income/(expense), net | ||||||
| Derivatives Not Designated as Hedging Instruments | 2019 | 2018 | 2017 | |||||
| | | | | | | | | |
| Interest rate products | | $ | — | | $ | — | (1) |
Credit-risk-related Contingent Features
The Company has agreements with its derivative counterparties that contain a provision where the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company’s default on the indebtedness.
The Company has certain agreements with some of its derivative counterparties that contain a provision where, in the event of default by the Company or the counterparty, the right of setoff may be exercised. Any amount payable to one party by the other party may be reduced by its setoff against any amounts payable by the other party. Events that
F - 52
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
give rise to default by either party may include, but are not limited to, the failure to pay or deliver payment under the derivative agreement, the failure to comply with or perform under the derivative agreement, bankruptcy, a merger without assumption of the derivative agreement, or in a merger, a surviving entity’s creditworthiness is materially weaker than the original party to the derivative agreement.
As of December 31, 2019, the fair value of derivatives was in a net asset position, which includes accrued interest but excludes any adjustment for nonperformance risk related to these agreements, of less than $0.1 million.
Tabular Disclosure of Offsetting Derivatives
The Company has elected not to offset derivative positions on the consolidated financial statements. The tables below present the effect on its financial position had the Company made the election to offset its derivative positions as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | Gross | Net Amounts of | Gross Amounts Not Offset | | | | ||||||||||
| | | | | | Amounts | | Assets | | in the Consolidated | | | | ||||||
| | | Gross | | Offset in the | | Presented in the | | Balance Sheet | | | | |||||||
| | | Amounts of | | Consolidated | | Consolidated | | | | | Cash | | | | ||||
| | | Recognized | | Balance | | Balance Sheets | | Financial | | Collateral | | | | |||||
| Offsetting of Derivative Assets | | Assets | | Sheets | | (a) | | Instruments | Received | Net Amount | ||||||||
| December 31, 2019 | | $ | 6 | | $ | — | | $ | 6 | | $ | (3) | | $ | — | | $ | 3 |
| | | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | $ | 4,757 | | $ | — | | $ | 4,757 | | $ | — | | $ | — | | $ | 4,757 |
| (a) | Amounts reconcile to the aggregate fair value of derivative assets in the “Tabular Disclosure of Fair Values of Derivative Instruments on the Consolidated Balance Sheets” located in this footnote. |
|---|
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | Gross | Net Amounts of | Gross Amounts Not Offset | | | | ||||||||||
| | | | | | Amounts | | Liabilities | | in the Consolidated | | | | ||||||
| | | Gross | | Offset in the | | Presented in the | | Balance Sheet | | | | |||||||
| | | Amounts of | | Consolidated | | Consolidated | | | | | Cash | | | | ||||
| | | Recognized | | Balance | | Balance Sheets | | Financial | | Collateral | | | | |||||
| Offsetting of Derivative Liabilities | Liabilities | Sheets | (a) | Instruments | Posted | Net Amount | ||||||||||||
| December 31, 2019 | | $ | 142 | | $ | — | | $ | 142 | | $ | (3) | | $ | — | | $ | 139 |
| | | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | $ | 356 | | $ | — | | $ | 356 | | $ | — | | $ | — | | $ | 356 |
| (a) | Amounts reconcile to the aggregate fair value of derivative liabilities in the “Tabular Disclosure of Fair Values of Derivative Instruments on the Consolidated Balance Sheets” located in this footnote. |
|---|
F - 53
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
15. COMMITMENTS AND CONTINGENCIES
Commitments
Real Estate Commitments
The following summarizes the Company’s real estate commitments at December 31, 2019 (dollars in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Number | | UDR's | | UDR's Remaining | | ||
| | | Properties | | Investment (a) | | Commitment | | ||
| Wholly-owned — under development | 3 | | $ | 69,754 | | $ | 208,723 | ||
| Wholly-owned — redevelopment | 2 | | | 15,744 | | | 19,756 | ||
| Joint ventures: | | | |||||||
| Preferred equity investments | 2 | | | 73,868 | (b) | | 9,121 | (c) | |
| Other investments | | - | | | 13,598 | | | 8,100 | (d) |
| Total | | $ | 172,964 | | $ | 245,700 |
| (a) | Represents UDR’s investment as of December 31, 2019. |
|---|
| (b) | Represents UDR’s investment in 1300 Fairmount and Modera Lake Merritt, which were under development as of December 31, 2019. |
|---|
| (c) | Represents UDR’s remaining commitment for 1300 Fairmount and Modera Lake Merritt. |
|---|
| (d) | Represents UDR’s remaining commitment for other investment ventures. |
|---|
Purchase Commitments
In 2019, the Company entered into a contract to purchase a development land parcel located in King of Prussia, Pennsylvania for a purchase price of approximately $14.8 million. The Company made a $0.8 million deposit on the purchase, which is generally non-refundable other than due to a failure of closing conditions pursuant to the terms of the purchase agreement. The acquisition is expected to close in 2020, subject to customary closing conditions.
Contingencies
Litigation and Legal Matters
The Company is subject to various legal proceedings and claims arising in the ordinary course of business. The Company cannot determine the ultimate liability with respect to such legal proceedings and claims at this time. The Company believes that such liability, to the extent not provided for through insurance or otherwise, will not have a material adverse effect on our financial condition, results of operations or cash flows.
- REPORTABLE SEGMENTS
GAAP guidance requires that segment disclosures present the measure(s) used by the Chief Operating Decision Maker to decide how to allocate resources and for purposes of assessing such segments’ performance. UDR’s Chief Operating Decision Maker is comprised of several members of its executive management team who use several generally accepted industry financial measures to assess the performance of the business for our reportable operating segments.
UDR owns and operates multifamily apartment communities that generate rental and other property related income through the leasing of apartment homes to a diverse base of tenants. The primary financial measures for UDR’s apartment communities are rental income and net operating income (“NOI”). Rental income represents gross market rent less adjustments for concessions, vacancy loss and bad debt. NOI is defined as rental income less direct property rental expenses. Rental expenses include real estate taxes, insurance, personnel, utilities, repairs and maintenance, administrative and marketing. Excluded from NOI is property management expense, which is calculated as 2.875% of
F - 54
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
property revenue to cover the regional supervision and accounting costs related to consolidated property operations, and land rent. UDR’s Chief Operating Decision Maker utilizes NOI as the key measure of segment profit or loss.
UDR’s two reportable segments are Same-Store Communities and Non-Mature Communities/Other:
| ● | Same-Store Communities represent those communities acquired, developed, and stabilized prior to January 1, 2018 and held as of December 31, 2019. A comparison of operating results from the prior year is meaningful as these communities were owned and had stabilized occupancy and operating expenses as of the beginning of the prior year, there is no plan to conduct substantial redevelopment activities, and the community is not held for disposition within the current year. A community is considered to have stabilized occupancy once it achieves 90% occupancy for at least three consecutive months. |
|---|
| ● | Non-Mature Communities/Other represent those communities that do not meet the criteria to be included in Same-Store Communities, including, but not limited to, recently acquired, developed and redeveloped communities, and the non-apartment components of mixed use properties. |
|---|
Management evaluates the performance of each of our apartment communities on a Same-Store Community and Non-Mature Community/Other basis, as well as individually and geographically. This is consistent with the aggregation criteria under GAAP as each of our apartment communities generally has similar economic characteristics, facilities, services, and tenants. Therefore, the Company’s reportable segments have been aggregated by geography in a manner identical to that which is provided to the Chief Operating Decision Maker.
Revenue is measured based on consideration specified in contracts with customers. The Company recognizes revenue when it satisfies a performance obligation by providing the services specified in a contract to the customer. All revenues are from external customers and no single tenant or related group of tenants contributed 10% or more of UDR’s total revenues during the years ended December 31, 2019, 2018, and 2017.
The following is a description of the principal streams from which the Company generates its revenue:
Lease Revenue
Lease revenue related to leases is recognized on an accrual basis when due from residents or tenants in accordance with ASC 842, Leases. Rental payments are generally due on a monthly basis and recognized on a straight-line basis over the noncancellable lease term because collection of the lease payments was probable at lease commencement, inclusive of any periods covered by an option to extend the lease if the lessee is reasonably certain to exercise that option. In addition, in circumstances where a lease incentive is provided to tenants, the incentive is recognized as a reduction of lease revenue on a straight-line basis over the lease term.
Lease revenue also includes all pass-through revenue from retail and residential leases and common area maintenance reimbursements from retail leases. These services represent non-lease components in a contract as the Company transfers a service to the lessee other than the right to use the underlying asset. The Company has elected the practical expedient under the leasing standard to not separate lease and non-lease components from its resident and retail lease contracts as the timing and pattern of revenue recognition for the non-lease component and related lease component are the same and the combined single lease component would be classified as an operating lease.
Other Revenue
Other revenue is generated by services provided by the Company to its retail and residential tenants and other unrelated third parties. These fees are generally recognized as earned.
Joint venture management and other fees
The Joint venture management and other fees revenue consists of management fees charged to our equity method joint ventures per the terms of contractual agreements and other fees. Joint venture fee revenue is recognized
F - 55
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
monthly as the management services are provided and the fees are earned or upon a transaction whereby the Company earns a fee. Joint venture management and other fees are not allocable to a specific reportable segment or segments.
The following table details rental income and NOI for UDR’s reportable segments for the years ended December 31, 2019, 2018, and 2017, and reconciles NOI to Net income/(loss) attributable to UDR, Inc. on the Consolidated Statements of Operations (dollars in thousands):
F - 56
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| Reportable apartment home segment lease revenue | | | | | | | | | |
| Same-Store Communities (a) | | | | | |||||
| West Region | | $ | 392,456 | | $ | 377,259 | | $ | 361,277 |
| Mid-Atlantic Region | | 210,391 | | 204,733 | | 199,206 | |||
| Southeast Region | | | 113,175 | | | 109,189 | | | 104,106 |
| Northeast Region | | 119,910 | | 117,572 | | 115,713 | |||
| Southwest Region | | 54,516 | | 52,970 | | 51,949 | |||
| Non-Mature Communities/Other | | 162,969 | | 94,176 | | 77,524 | |||
| Total segment and consolidated lease revenue | | $ | 1,053,417 | | $ | 955,899 | | $ | 909,775 |
| | | | | | | | | | |
| Reportable apartment home segment other revenue | | | | | | | | | |
| Same-Store Communities (a) | | | | | |||||
| West Region | | $ | 31,045 | | $ | 28,493 | | $ | 27,493 |
| Mid-Atlantic Region | | 17,049 | | 15,717 | | 14,951 | |||
| Southeast Region | | 13,557 | | 13,045 | | 12,361 | |||
| Northeast Region | | 4,858 | | 4,590 | | 4,307 | |||
| Southwest Region | | 5,312 | | 5,281 | | 5,152 | |||
| Non-Mature Communities/Other | | 12,900 | | 12,080 | | 10,270 | |||
| Total segment and consolidated other revenue | | $ | 84,721 | | $ | 79,206 | | $ | 74,534 |
| | | | | | | | | | |
| Total reportable apartment home segment rental income | | | | | | | | | |
| Same-Store Communities (a) | | | | | |||||
| West Region | | $ | 423,501 | | $ | 405,752 | | $ | 388,770 |
| Mid-Atlantic Region | | 227,440 | | 220,450 | | 214,157 | |||
| Southeast Region | | 126,732 | | 122,234 | | 116,467 | |||
| Northeast Region | | 124,768 | | 122,162 | | 120,020 | |||
| Southwest Region | | 59,828 | | 58,251 | | 57,101 | |||
| Non-Mature Communities/Other | | 175,869 | | 106,256 | | 87,794 | |||
| Total segment and consolidated rental income | | $ | 1,138,138 | | $ | 1,035,105 | | $ | 984,309 |
| | | | | | | | | | |
| Reportable apartment home segment NOI | | | | ||||||
| Same-Store Communities (a) | | | | ||||||
| West Region | | $ | 321,890 | | $ | 306,307 | | $ | 291,265 |
| Mid-Atlantic Region | | 159,665 | | 153,670 | | 150,126 | |||
| Southeast Region | | 88,467 | | 85,220 | | 80,726 | |||
| Northeast Region | | 83,832 | | 84,059 | | 83,569 | |||
| Southwest Region | | 36,589 | | 34,506 | | 34,439 | |||
| Non-Mature Communities/Other | | 117,860 | | 68,353 | | 58,378 | |||
| Total segment and consolidated NOI | | 808,303 | | 732,115 | | 698,503 | |||
| Reconciling items: | | | | ||||||
| Joint venture management and other fees | | 14,055 | | 11,754 | | 11,482 | |||
| Property management | | (32,721) | | (28,465) | | (27,068) | |||
| Other operating expenses | | (13,932) | | (12,100) | | (9,060) | |||
| Real estate depreciation and amortization | | (501,257) | | (429,006) | | (430,054) | |||
| General and administrative | | (51,533) | | (46,983) | | (48,566) | |||
| Casualty-related (charges)/recoveries, net | | (474) | | (2,121) | | (4,335) | |||
| Other depreciation and amortization | | (6,666) | | (6,673) | | (6,408) | |||
| Gain/(loss) on sale of real estate owned | | | 5,282 | | | 136,197 | | | 43,404 |
| Income/(loss) from unconsolidated entities | | 137,873 | | (5,055) | | 31,257 | |||
| Interest expense | | (170,917) | | (134,168) | | (128,711) | |||
| Interest income and other income/(expense), net | | 15,404 | | 6,735 | | 1,971 | |||
| Tax (provision)/benefit, net | | (3,838) | | (688) | | 240 | |||
| Net (income)/loss attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership | | (14,426) | | (18,215) | | (10,933) | |||
| Net (income)/loss attributable to noncontrolling interests | | (188) | | (221) | | (164) | |||
| Net income/(loss) attributable to UDR, Inc. | | $ | 184,965 | | $ | 203,106 | | $ | 121,558 |
| (a) | Same-Store Community population consisted of 37,959 apartment homes. |
|---|
F - 57
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
The following table details the assets of UDR’s reportable segments as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | December 31, | December 31, | ||||
| | | 2019 | | 2018 | ||
| Reportable apartment home segment assets: | | | ||||
| Same-Store Communities (a): | | | ||||
| West Region | | $ | 3,810,672 | | $ | 3,763,366 |
| Mid-Atlantic Region | | 2,350,341 | | 2,317,369 | ||
| Southeast Region | | 806,830 | | 779,310 | ||
| Northeast Region | | 1,500,597 | | 1,491,994 | ||
| Southwest Region | | 456,140 | | 447,305 | ||
| Non-Mature Communities/Other | | 3,677,521 | | 1,396,815 | ||
| Total segment assets | | 12,602,101 | | 10,196,159 | ||
| Accumulated depreciation | | (4,131,353) | | (3,654,160) | ||
| Total segment assets — net book value | | 8,470,748 | | 6,541,999 | ||
| Reconciling items: | | | ||||
| Cash and cash equivalents | | 8,106 | | 185,216 | ||
| Restricted cash | | 25,185 | | 23,675 | ||
| Notes receivable, net | | 153,650 | | 42,259 | ||
| Investment in and advances to unconsolidated joint ventures, net | | 588,262 | | 780,869 | ||
| Operating lease right-of-use assets | | | 204,225 | | | — |
| Other assets | | 186,296 | | 137,710 | ||
| Total consolidated assets | | $ | 9,636,472 | | $ | 7,711,728 |
| (a) | Same-Store Community population consisted of 37,959 apartment homes. |
|---|
Markets included in the above geographic segments are as follows:
| i. | West Region — Orange County, San Francisco, Seattle, Los Angeles, Monterey Peninsula, Other Southern California and Portland |
|---|
| ii. | Mid-Atlantic Region — Metropolitan D.C., Richmond and Baltimore |
|---|
| iii. | Southeast Region — Orlando, Nashville, Tampa and Other Florida |
|---|
| iv. | Northeast Region — New York and Boston |
|---|
| v. | Southwest Region — Dallas, Austin and Denver |
|---|
F - 58
UDR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
DECEMBER 31, 2019
- UNAUDITED SUMMARIZED CONSOLIDATED QUARTERLY FINANCIAL DATA
Selected consolidated quarterly financial data for the years ended December 31, 2019 and 2018 is summarized in the table below (dollars in thousands, except per share amounts):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Three Months Ended | ||||||||||
| | | March 31, | | June 30, | | September 30, | | December 31, | ||||
| 2019 | | | | | ||||||||
| Rental income | | $ | 267,922 | | $ | 278,463 | | $ | 289,008 | | $ | 302,745 |
| Net income/(loss) | | 26,602 | | 38,318 | | 29,422 | | 105,237 | ||||
| Net income/(loss) attributable to common stockholders (a) | | 23,492 | | 34,588 | | 26,173 | | 96,928 | ||||
| Income/(loss) attributable to common stockholders per weighted average common share (a): | | | | | ||||||||
| Basic | | $ | 0.08 | | $ | 0.12 | | $ | 0.09 | | $ | 0.33 |
| Diluted | | $ | 0.08 | | $ | 0.12 | | $ | 0.09 | | $ | 0.33 |
| Weighted average number of common shares outstanding: | | | | | ||||||||
| Basic | | 277,002 | | 281,960 | | 288,706 | | 293,107 | ||||
| Diluted | | 277,557 | | 282,575 | | 289,529 | | 294,073 | ||||
| 2018 | | | | | ||||||||
| Rental income | | $ | 250,483 | | $ | 256,634 | | $ | 263,256 | | $ | 264,732 |
| Net income/(loss) | | 89,225 | | 22,444 | | 20,258 | | 89,615 | ||||
| Net income/(loss) attributable to common stockholders (a) | | 80,801 | | 19,630 | | 17,639 | | 81,168 | ||||
| Income/(loss) attributable to common stockholders per weighted average common share (a): | | | | | ||||||||
| Basic | | $ | 0.30 | | $ | 0.07 | | $ | 0.07 | | $ | 0.30 |
| Diluted | | $ | 0.30 | | $ | 0.07 | | $ | 0.07 | | $ | 0.30 |
| Weighted average number of common shares outstanding: | | | | | ||||||||
| Basic | | 267,546 | | 267,311 | | 267,727 | | 270,107 | ||||
| Diluted | | 269,208 | | 268,890 | | 268,861 | | 270,755 |
| (a) | Due to the quarterly pro-rata calculation of noncontrolling interest and rounding, the sum of the quarterly per share and/or dollar amounts may not equal the annual totals. |
|---|
| (1) |
|---|
F - 59
[This page is intentionally left blank.]
F - 60
Report of Independent Registered Public Accounting Firm
The Partners United Dominion Realty, L.P.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of United Dominion Realty, L.P. (the “Partnership”) as of December 31, 2019 and 2018, the related consolidated statements of operations, comprehensive income/loss, changes in capital, and cash flows for each of the three years in the period ended December 31, 2019, and the related notes and financial statement schedule listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Partnership at December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2019, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These financial statements are the responsibility of the Partnership's management. Our responsibility is to express an opinion on the Partnership’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Partnership is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Partnership's internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Ernst & Young LLP
We have served as the Partnership’s auditor since 2010.
Denver, Colorado
February 18, 2020
F - 61
UNITED DOMINION REALTY, L.P.
CONSOLIDATED BALANCE SHEETS
(In thousands, except for unit data)
| | | | | | | |
|---|---|---|---|---|---|---|
| | December 31, | December 31, | ||||
| | | 2019 | | 2018 | ||
| ASSETS | | | ||||
| Real estate owned: | | | ||||
| Real estate held for investment | | $ | 3,875,160 | | $ | 3,811,985 |
| Less: accumulated depreciation | | (1,796,568) | | (1,658,161) | ||
| Total real estate owned, net of accumulated depreciation | | 2,078,592 | | 2,153,824 | ||
| Cash and cash equivalents | | 24 | | 125 | ||
| Restricted cash | | 13,998 | | 13,563 | ||
| Investment in unconsolidated entities | | 76,222 | | 103,026 | ||
| Operating lease right-of-use assets | | | 205,668 | | | — |
| Other assets | | 24,241 | | 34,052 | ||
| Total assets | | $ | 2,398,745 | | $ | 2,304,590 |
| LIABILITIES AND CAPITAL | | | ||||
| Liabilities: | | | ||||
| Secured debt, net | | $ | 99,071 | | $ | 26,929 |
| Notes payable due to the General Partner | | 637,233 | | 700,115 | ||
| Operating lease liabilities | | | 200,001 | | | — |
| Real estate taxes payable | | 2,801 | | 2,699 | ||
| Accrued interest payable | | 217 | | 32 | ||
| Security deposits and prepaid rent | | 17,946 | | 15,250 | ||
| Distributions payable | | 63,364 | | 59,461 | ||
| Accounts payable, accrued expenses, and other liabilities | | 12,226 | | 14,215 | ||
| Total liabilities | | 1,032,859 | | 818,701 | ||
| | | | | | | |
| Commitments and contingencies (Note 11) | | | ||||
| | | | | | | |
| Capital: | | | ||||
| Partners’ capital: | | | ||||
| General partner: | | | ||||
| 110,883 OP Units outstanding at December 31, 2019 and December 31, 2018 | | 859 | | 950 | ||
| Limited partners: | | | ||||
| 183,952,659 and 183,525,660 OP Units outstanding at December 31, 2019 and December 31, 2018, respectively | | 1,347,622 | | 1,471,120 | ||
| Total partners’ capital | | 1,348,481 | | 1,472,070 | ||
| Noncontrolling interests | | 17,405 | | 13,819 | ||
| Total capital | | 1,365,886 | | 1,485,889 | ||
| Total liabilities and capital | | $ | 2,398,745 | | $ | 2,304,590 |
See accompanying notes to the consolidated financial statements.
F - 62
UNITED DOMINION REALTY, L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per unit data)
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| REVENUES: | | | | | |||||
| Rental income | | $ | 441,773 | | $ | 431,920 | | $ | 419,377 |
| | | | | | | | | | |
| OPERATING EXPENSES: | | | | ||||||
| Property operating and maintenance | | 67,710 | | 67,400 | | 67,493 | |||
| Real estate taxes and insurance | | 51,057 | | 47,140 | | 45,043 | |||
| Property management | | 12,701 | | 11,878 | | 11,533 | |||
| Other operating expenses | | 9,488 | | 8,864 | | 6,833 | |||
| Real estate depreciation and amortization | | 139,975 | | 143,481 | | 152,473 | |||
| General and administrative | | 18,014 | | 16,889 | | 17,875 | |||
| Casualty-related charges/(recoveries), net | | 853 | | 951 | | 1,922 | |||
| Total operating expenses | | 299,798 | | 296,603 | | 303,172 | |||
| Gain/(loss) on sale of real estate owned | | | — | | | 75,507 | | | 41,272 |
| Operating income | | 141,975 | | 210,824 | | 157,477 | |||
| | | | | | | | | | |
| Income/(loss) from unconsolidated entities | | (8,313) | | 43,496 | | (19,256) | |||
| Interest expense | | (1,639) | | (8,733) | | (18,156) | |||
| Interest expense on notes payable due to the General Partner | | (28,028) | | (14,102) | | (12,210) | |||
| Net income/(loss) | | 103,995 | | 231,485 | | 107,855 | |||
| Net (income)/loss attributable to noncontrolling interests | | (1,832) | | (1,722) | | (1,548) | |||
| Net income/(loss) attributable to OP unitholders | | $ | 102,163 | | $ | 229,763 | | $ | 106,307 |
| | | | | | | | | | |
| Net income/(loss) per weighted average OP Unit - basic and diluted | | $ | 0.56 | | $ | 1.25 | | $ | 0.58 |
| | | | | | | | | | |
| Weighted average OP Units outstanding - basic and diluted | | 184,034 | | 183,609 | | 183,344 |
See accompanying notes to the consolidated financial statements.
F - 63
UNITED DOMINION REALTY, L.P.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)
(In thousands)
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| Net income/(loss) | | $ | 103,995 | $ | 231,485 | $ | 107,855 | ||
| Other comprehensive income/(loss), including portion attributable to noncontrolling interests: | | | | ||||||
| Other comprehensive income/(loss) - derivative instruments: | | | | ||||||
| (Gain)/loss reclassified into earnings from other comprehensive income/(loss) | | — | | — | | 106 | |||
| Other comprehensive income/(loss), including portion attributable to noncontrolling interests | | — | | — | | 106 | |||
| Comprehensive income/(loss) | | 103,995 | | 231,485 | | 107,961 | |||
| Comprehensive (income)/loss attributable to noncontrolling interests | | (1,832) | | (1,722) | | (1,548) | |||
| Comprehensive income/(loss) attributable to OP unitholders | | $ | 102,163 | | $ | 229,763 | | $ | 106,413 |
See accompanying notes to consolidated financial statements.
F - 64
UNITED DOMINION REALTY, L.P.
CONSOLIDATED STATEMENT OF CHANGES IN CAPITAL
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | Limited | | | | | | | | Accumulated | | | | | Advances | | | | | | ||||
| | | Class A | | Partners | | UDR, Inc. | | Other | | Total | | (to)/from | | | | | | ||||||||||
| | | Limited | | and LTIP | | Limited | | General | | Comprehensive | | Partners’ | | General | | Noncontrolling | | | |||||||||
| | Partner | Units | Partner | Partner | Income/(Loss), net | Capital | Partner | Interests | Total | ||||||||||||||||||
| Balance at December 31, 2016 | | $ | 63,901 | | $ | 269,928 | | $ | 1,243,460 | | $ | 1,026 | $ | (113) | | $ | 1,578,202 | | $ | 19,659 | | $ | 20,638 | | $ | 1,618,499 | |
| Net income/(loss) | | 1,015 | | | 4,270 | | | 100,957 | | | 65 | | | — | | | 106,307 | | | — | | | 1,548 | | | 107,855 | |
| Distributions | | (2,328) | | | (9,704) | | | (215,922) | | | (136) | | | — | | | (228,090) | | | — | | | — | | | (228,090) | |
| OP Unit redemptions for common shares of UDR | | — | | | (288) | | | 288 | | | — | | | — | | | — | | | — | | | — | | | — | |
| Adjustment to reflect limited partners’ capital at redemption value | | 4,886 | | | 11,599 | | | (16,485) | | | — | | | — | | | — | | | — | | | — | | | — | |
| Long-Term Incentive Plan Unit grants | | | — | | | 7,763 | | | — | | | — | | | — | | | 7,763 | | | — | | | — | | | 7,763 |
| Unrealized gain/(loss) on derivative financial investments | | — | | | — | | | — | | | — | | | 113 | | | 113 | | | — | | | (6) | | | 107 | |
| Net change in advances (to)/from the General Partner | | — | | | — | | | — | | | — | | | — | | | — | | | 378,240 | | | (9,244) | | | 368,996 | |
| Balance at December 31, 2017 | | 67,474 | | 283,568 | | 1,112,298 | | 955 | | — | | 1,464,295 | | 397,899 | | 12,936 | | 1,875,130 | |||||||||
| Net income/(loss) | | 2,221 | | | 9,977 | | | 217,426 | | | 139 | | | — | | | 229,763 | | | — | | | 1,722 | | | 231,485 | |
| Distributions | | (2,328) | | | (10,718) | | | (224,637) | | | (144) | | | — | | | (237,827) | | | — | | | — | | | (237,827) | |
| OP Unit redemptions for common shares of UDR | | — | | | (416) | | | 416 | | | — | | | — | | | — | | | — | | | — | | | — | |
| Adjustment to reflect limited partners’ capital at redemption value | | 2,034 | | | 4,295 | | | (6,329) | | | — | | | — | | | — | | | — | | | — | | | — | |
| Long-Term Incentive Plan Unit grants | | — | | | 15,839 | | | — | | | — | | | — | | | 15,839 | | | — | | | — | | | 15,839 | |
| Conversion of Advances (to)/from the General Partner to notes payable | | — | | | — | | | — | | | — | | | — | | | — | | | (257,204) | | | — | | | (257,204) | |
| Net change in advances (to)/from the General Partner | | — | | | — | | | — | | | — | | | — | | | — | | | (140,695) | | | (839) | | | (141,534) | |
| Balance at December 31, 2018 | | | 69,401 | | | 302,545 | | | 1,099,174 | | | 950 | | | — | | | 1,472,070 | | | — | | | 13,819 | | | 1,485,889 |
| Net income/(loss) | | | 971 | | | 3,404 | | | 97,727 | | | 61 | | | — | | | 102,163 | | | — | | | 1,832 | | | 103,995 |
| Distributions | | | (2,396) | | | (9,063) | | | (241,207) | | | (152) | | | — | | | (252,818) | | | — | | | — | | | (252,818) |
| OP Unit redemptions for common shares of UDR | | | — | | | (79,010) | | | 79,010 | | | — | | | — | | | — | | | — | | | — | | | — |
| Adjustment to reflect limited partners’ capital at redemption value | | | 13,827 | | | 39,638 | | | (53,465) | | | — | | | — | | | — | | | — | | | — | | | — |
| Long-Term Incentive Plan Unit grants | | | — | | | 27,066 | | | — | | | — | | | — | | | 27,066 | | | — | | | — | | | 27,066 |
| Net contributions/(distributions) to/(from) noncontrolling interests | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,754 | | | 1,754 |
| Balance at December 31, 2019 | | $ | 81,803 | | $ | 284,580 | | $ | 981,239 | | $ | 859 | | $ | — | | $ | 1,348,481 | | $ | — | | $ | 17,405 | | $ | 1,365,886 |
See accompanying notes to the consolidated financial statements.
F - 65
UNITED DOMINION REALTY, L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | | 2019 | | 2018 | | 2017 | |||
| Operating Activities | | | | ||||||
| Net income/(loss) | | $ | 103,995 | | $ | 231,485 | | $ | 107,855 |
| Adjustments to reconcile net income/(loss) to net cash provided by/(used in) operating activities: | | | | ||||||
| Depreciation and amortization | | 139,975 | | 143,481 | | 152,473 | |||
| (Gain)/loss on sale of real estate owned | | — | | (75,507) | | (41,272) | |||
| (Income)/loss from unconsolidated entities | | 8,313 | | (43,496) | | 19,256 | |||
| Other | | 3,534 | | 1,771 | | 5,642 | |||
| Changes in operating assets and liabilities: | | | | | |||||
| (Increase)/decrease in operating assets | | 1,084 | | (3,260) | | (3,992) | |||
| Increase/(decrease) in operating liabilities | | (1,808) | | 1,194 | | (4,705) | |||
| Net cash provided by/(used in) operating activities | | 255,093 | | 255,668 | | 235,257 | |||
| | | | | | | | | | |
| Investing Activities | | | | ||||||
| Acquisition of real estate assets | | — | | — | | (137,332) | |||
| Proceeds from sales of real estate investments, net | | — | | 98,533 | | 67,985 | |||
| Capital expenditures and other major improvements — real estate assets | | (62,397) | | (44,227) | | (53,346) | |||
| Distributions received from unconsolidated entities | | 18,491 | | 17,377 | | 16,704 | |||
| Net cash provided by/(used in) investing activities | | (43,906) | | 71,683 | | (105,989) | |||
| | | | | | | | | | |
| Financing Activities | | | | ||||||
| Advances (to)/from the General Partner, net | | — | | (348,381) | | 163,196 | |||
| Proceeds from the issuance of secured debt | | 72,500 | | — | | — | |||
| Payments on secured debt | | — | | (133,205) | | (275,345) | |||
| Issuance/(repayment) of notes payable to the General Partner | | | (272,913) | | | 169,577 | | | — |
| Distributions paid to partnership unitholders | | (10,064) | | (12,705) | | (11,694) | |||
| Other | | (376) | | (1,821) | | (5,003) | |||
| Net cash provided by/(used in) financing activities | | (210,853) | | (326,535) | | (128,846) | |||
| Net increase/(decrease) in cash, cash equivalents, and restricted cash | | 334 | | 816 | | 422 | |||
| Cash, cash equivalents, and restricted cash, beginning of year | | 13,688 | | 12,872 | | 12,450 | |||
| Cash, cash equivalents, and restricted cash, end of year | | $ | 14,022 | | $ | 13,688 | | $ | 12,872 |
| | | | | | | | | | |
| Supplemental Information: | | | | ||||||
| Interest paid during the period, net of amounts capitalized | | $ | 38,400 | | $ | 17,173 | | $ | 24,331 |
| Non-cash transactions: | | | | ||||||
| Development costs and capital expenditures incurred but not yet paid | | | 2,913 | | | 2,056 | | 2,032 | |
| Recognition of operating lease right-of-use assets | | | 94,174 | | | — | | | — |
| Recognition of operating lease liabilities | | | 88,161 | | | — | | | — |
| Right-of-use assets obtained in exchange for operating lease liabilities remeasurements | | | 112,498 | | | — | | | — |
| LTIP Unit grants | | 27,066 | | 15,839 | | 7,763 | |||
| Distributions declared but not yet paid | | | 63,364 | | | 59,461 | | | 57,025 |
| Conversion of Advances (to)/from the General Partner to notes payable | | | — | | | 257,204 | | | — |
| | | | | | | | | | |
| The following reconciles cash, cash equivalents, and restricted cash to the total of the same amounts as shown above: | | | | | | | | | |
| Cash, cash equivalents, and restricted cash, beginning of year | | | | | | | | | |
| Cash and cash equivalents | | $ | 125 | | $ | 293 | | $ | 756 |
| Restricted cash | | | 13,563 | | | 12,579 | | | 11,694 |
| Total cash, cash equivalents, and restricted cash as shown above | | $ | 13,688 | | $ | 12,872 | | $ | 12,450 |
| Cash, cash equivalents, and restricted cash, end of year | | | | | | | | | |
| Cash and cash equivalents | | $ | 24 | | $ | 125 | | $ | 293 |
| Restricted cash | | | 13,998 | | | 13,563 | | | 12,579 |
| Total cash, cash equivalents, and restricted cash as shown above | | $ | 14,022 | | $ | 13,688 | | $ | 12,872 |
See accompanying notes to the consolidated financial statements.
F - 66
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2019
- CONSOLIDATION AND BASIS OF PRESENTATION
United Dominion Realty, L.P. (“UDR, L.P.,” the “Operating Partnership,” “we” or “our”) is a Delaware limited partnership, that owns, acquires, renovates, redevelops, manages, and disposes of multifamily apartment communities generally located in high barrier to entry markets located in the United States. The high barrier to entry markets are characterized by limited land for new construction, difficult and lengthy entitlement process, expensive single-family home prices and significant employment growth potential. UDR, L.P. is a subsidiary of UDR, Inc. (“UDR” or the “General Partner”), a self-administered real estate investment trust, or REIT, through which UDR conducts a significant portion of its business. During the years ended December 31, 2019, 2018, and 2017, rental revenues of the Operating Partnership represented 39%, 42%, and 43%, respectively, of the General Partner’s consolidated rental revenues. As of December 31, 2019, the Operating Partnership’s apartment portfolio consisted of 52 communities located in 15 markets consisting of 16,434 apartment homes.
Interests in UDR, L.P. are represented by operating partnership units (“OP Units”). The Operating Partnership’s net income is allocated to the partners, which is initially based on their respective distributions made during the year and secondly, their percentage interests. Distributions are made in accordance with the terms of the Amended and Restated Agreement of Limited Partnership of United Dominion Realty, L.P. (the “Operating Partnership Agreement”), on a per unit basis that is generally equal to the dividend per share on UDR’s common stock, which is publicly traded on the New York Stock Exchange (“NYSE”) under the ticker symbol “UDR.”
As of December 31, 2019, there were 184.1 million OP Units outstanding, of which 176.2 million, or 95.7%, were owned by UDR and affiliated entities and 7.9 million, or 4.3%, were owned by outside limited partners. There were 183.6 million OP Units outstanding as of December 31, 2018, of which 174.2 million, or 94.9%, were owned by UDR and affiliated entities and 9.4 million, or 5.1%, were owned by outside limited partners. See Note 10, Capital Structure.
As sole general partner of the Operating Partnership, UDR owned all 0.1 million general partner OP units, or 0.1%, of the total OP Units outstanding as of December 31, 2019 and 2018. At December 31, 2019 and 2018, there were 184.0 million and 183.5 million, respectively, of limited partner OP Units outstanding, of which 1.9 million were Class A Limited Partnership Units as of both periods. Of the limited partner OP Units outstanding, UDR owned 176.1 million, or 95.7%, and 174.1 million, or 94.8%, at December 31, 2019 and 2018, respectively. The remaining 7.9 million, or 4.3%, and 9.4 million, or 5.1%, of the limited partner OP Units outstanding were held by outside limited partners at December 31, 2019 and 2018, respectively, of which 1.8 million were Class A Limited Partnership units as of both periods. See Note 10, Capital Structure.
The Operating Partnership evaluated subsequent events through the date its financial statements were issued. No significant recognized or non-recognized subsequent events were noted.
- SIGNIFICANT ACCOUNTING POLICIES
Recent Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments. The standard requires entities to estimate a lifetime expected credit loss for most financial assets, including trade and other receivables, held-to-maturity debt securities, loans and other financial instruments, and to present the net amount of the financial instrument expected to be collected. In November 2018, the FASB issued ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments—Credit Losses, which amends the transition requirements and scope of ASU 2016-13 and clarifies that receivables arising from operating leases are not within the scope of the credit losses standard, but rather, should be accounted for in accordance with the leases standard. The updated standard became effective for the Operating Partnership on January 1, 2020 and is to be adopted on a modified retrospective basis through a cumulative-effect adjustment to retained earnings on that date. While we are currently evaluating the impact ASU 2016-13 will have on our consolidated financial statements and related disclosures, we do not expect the updated standard to have a material impact on the consolidated financial statements.
F - 67
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
In February 2016, the FASB issued ASU 2016-02, Leases. The standard amended the existing lease accounting guidance and required lessees to recognize a lease liability and a right-of-use asset for all leases on their balance sheets. Lessees of operating leases continued to recognize lease expense in a manner similar to previous accounting. For lessors, accounting for leases under the new guidance was substantially the same as in prior periods, but eliminated current real estate-specific provisions and changed the treatment of initial direct costs. The standard was effective for the Operating Partnership on January 1, 2019.
The Operating Partnership elected the following package of practical expedients provided by the standard: (i) an entity need not reassess whether any expired or existing contract is a lease or contains a lease, (ii) an entity need not reassess the lease classification of any expired or existing leases, and (iii) an entity need not reassess initial direct costs for any existing leases. The Operating Partnership also elected the short-term lease exception provided for in the standard and therefore only recognizes right-of-use assets and lease liabilities for leases with a term greater than one year.
Upon adoption of the standard on January 1, 2019, the Operating Partnership recognized right-of-use assets of $94.2 million and lease liabilities of $88.2 million. The right-of-use assets included $6.0 million of prepaid rent and intangible assets that was included within Other assets on our Consolidated Balance Sheets as of December 31, 2018.
The lease liabilities represent the present value of the remaining minimum lease payments as of January 1, 2019 related to ground leases for communities where we are the lessee. The right-of-use assets represent our right to use an underlying asset for the lease term, which are calculated utilizing the lease liabilities plus any prepaid lease payments and intangible assets for ground leases acquired in the purchase of real estate. Our right-of-use assets and related lease liabilities recognized as of January 1, 2019 may change as a result of updates to the projected future minimum lease payments. Certain of our ground lease agreements where we are the lessee have future minimum lease payments that reset in the future based upon a percentage of the fair market value of the land at the time of the reset. The Operating Partnership will continue to recognize lease expense for these leases in a manner similar to previous accounting based on our election of the package of practical expedients. However, in the event we modify existing ground leases and/or enter into new ground leases subsequent to the adoption of the standard, such leases would likely be classified as finance leases under the standard and require expense recognition based on the effective interest method. Under the standard, initial direct costs for both lessees and lessors will include only those costs that are incremental to the arrangement and would not have been incurred if the lease had not been obtained. As a result, subsequent to the adoption of the standard, we are expensing non-incremental leasing costs as incurred.
In July 2018, the FASB issued ASU 2018-11, Leases – Targeted Improvements, which provided entities with relief from the costs of implementing certain aspects of ASU 2016-02, Leases. The ASU provided a practical expedient which allowed lessors to not separate lease and non-lease components in a contract and allocate the consideration in the contract to the separate components if both: (i) the timing and pattern of revenue recognition for the non-lease component and the related lease component are the same and (ii) the combined single lease component would be classified as an operating lease. The Operating Partnership elected the practical expedient to account for lease and non-lease components as a single component in lease contracts where we are the lessor. The ASU also provided a transition option that permitted entities to not recast the comparative periods presented when transitioning to the standard, which the Operating Partnership also elected.
Real Estate
Real estate assets held for investment are carried at historical cost and consist of land, land improvements, buildings and improvements, furniture, fixtures and equipment and other costs incurred during their development, acquisition and redevelopment.
Expenditures for ordinary repair and maintenance costs are charged to expense as incurred. Expenditures for improvements, renovations, and replacements related to the acquisition and/or improvement of real estate assets are capitalized and depreciated over their estimated useful lives if the expenditures qualify as a betterment or the life of the related asset will be substantially extended beyond the original life expectancy.
F - 68
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
The Operating Partnership purchases real estate investment properties and records the tangible and identifiable intangible assets and liabilities acquired based on their estimated fair value. The primary, although not only, identifiable intangible asset associated with our portfolio is the value of existing lease agreements. When recording the acquisition of a community, we first assign fair value to the estimated intangible value of the existing lease agreements and then to the estimated value of the land, building and fixtures assuming the community is vacant. The Operating Partnership estimates the intangible value of the lease agreements by determining the lost revenue associated with a hypothetical lease-up. Depreciation on the building is based on the expected useful life of the asset and the in-place leases are amortized over their remaining average contractual life. Property acquisition costs are capitalized as incurred if the acquisition does not meet the definition of a business.
Quarterly or when changes in circumstances warrant, the Operating Partnership will assess our real estate properties for indicators of impairment. In determining whether the Operating Partnership has indicators of impairment in our real estate assets, we assess whether the long-lived asset’s carrying value exceeds the community’s undiscounted future cash flows, which is representative of projected net operating income (“NOI”) plus the residual value of the community. Our future cash flow estimates are based upon historical results adjusted to reflect our best estimate of future market and operating conditions and our estimated holding periods. If such indicators of impairment are present and the carrying value exceeds the undiscounted cash flows of the community, an impairment loss is recognized equal to the excess of the carrying amount of the asset over its estimated fair value. Our estimates of fair market value represent our best estimate based primarily upon unobservable inputs related to rental rates, operating costs, growth rates, discount rates and capitalization rates, industry trends and reference to market rates and transactions.
For long-lived assets to be disposed of, impairment losses are recognized when the fair value of the asset less estimated cost to sell is less than the carrying value of the asset. Properties classified as real estate held for disposition generally represent properties that are actively marketed or contracted for sale with the closing expected to occur within the next twelve months. Real estate held for disposition is carried at the lower of cost, net of accumulated depreciation, or fair value, less the cost to sell, determined on an asset-by-asset basis. Expenditures for ordinary repair and maintenance costs on held for disposition properties are charged to expense as incurred. Expenditures for improvements, renovations, and replacements related to held for disposition properties are capitalized at cost. Depreciation is not recorded on real estate held for disposition.
Depreciation is computed on a straight-line basis over the estimated useful lives of the related assets which are 30 to 55 years for buildings, 10 to 35 years for major improvements, and 3 to 10 years for furniture, fixtures, equipment, and other assets.
Predevelopment, development, and redevelopment projects and related costs are capitalized and reported on the Consolidated Balance Sheets as Total real estate owned, net of accumulated depreciation. The Operating Partnership capitalizes costs directly related to the predevelopment, development, and redevelopment of a capital project, which include, but are not limited to, interest, real estate taxes, insurance, and allocated development and redevelopment overhead related to support costs for personnel working on the capital projects. We use our professional judgment in determining whether such costs meet the criteria for capitalization or must be expensed as incurred. These costs are capitalized only during the period in which activities necessary to ready an asset for its intended use are in progress and such costs are incremental and identifiable to a specific activity to get the asset ready for its intended use. These costs, excluding the direct costs of development and redevelopment and capitalized interest, for the years ended December 31, 2019, 2018, and 2017 were $0.8 million, less than $0.1 million, and $0.5 million, respectively. During the years ended December 31, 2019, 2018, and 2017, total interest capitalized was $0.2 million, less than $0.1 million, and less than $0.1 million, respectively. As each home in a capital project is completed and becomes available for lease-up, the Operating Partnership ceases capitalization on the related portion and depreciation commences over the estimated useful life.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand, demand deposits with financial institutions and short-term, highly liquid investments. We consider all highly liquid investments with maturities of three months or less when purchased to be cash equivalents. The majority of the Operating Partnership’s cash and cash equivalents are held at major commercial banks.
F - 69
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
Restricted Cash
Restricted cash primarily consists of escrow deposits held by lenders for real estate taxes, insurance and replacement reserves, and security deposits.
Real Estate Sales Gain Recognition
For sale transactions resulting in a transfer of a controlling financial interest of a property, the Operating Partnership generally derecognizes the related assets and liabilities from its Consolidated Balance Sheets and records the gain or loss in the period in which the transfer of control occurs. If control of the property has not transferred to the counterparty, the criteria for derecognition are not met and the Operating Partnership will continue to recognize the related assets and liabilities on its Consolidated Balance Sheets.
Sale transactions to entities in which the Operating Partnership sells a controlling financial interest in a property but retains a noncontrolling interest are accounted for as partial sales. Partial sales resulting in a change in control are accounted for at fair value and a full gain or loss is recognized. Therefore, the Operating Partnership will record a gain or loss on the partial interest sold, and the initial measurement of our retained interest will be accounted for at fair value.
Sales of real estate to joint ventures or other noncontrolled investees are also accounted for at fair value and the Operating Partnership will record a full gain or loss in the period the property is contributed.
To the extent that the Operating Partnership acquires a controlling financial interest in a property that it previously accounted for as an equity method investment, the Operating Partnership will not remeasure its previously held interest if the acquisition is treated as an asset acquisition. The Operating Partnership will include the carrying amount of its previously held equity method interest along with the consideration paid and transaction costs incurred in determining the amounts to allocate to the related assets and liabilities acquired on its Consolidated Balance Sheets. When treated as an asset acquisition, the Operating Partnership will not recognize a gain on consolidation of a property.
Derivative Financial Instruments
The General Partner utilizes derivative financial instruments to manage interest rate risk and generally designates these financial instruments as cash flow hedges. Derivative financial instruments associated with the Operating Partnership’s allocation of the General Partner’s debt are recorded on our Consolidated Balance Sheets as either an asset or liability and measured quarterly at their fair value. The changes in fair value for the General Partner’s cash flow hedges allocated to the Operating Partnership that are deemed effective are reflected in other comprehensive income/(loss) and for non-designated derivative financial instruments in earnings. The ineffective component of cash flow hedges, if any, is recorded in earnings.
Noncontrolling Interests
The noncontrolling interests represent the General Partner’s interests in certain consolidated subsidiaries and are presented in the capital section of the Consolidated Balance Sheets since these interests are not convertible or redeemable into any other ownership interests of the Operating Partnership.
Income Taxes
The taxable income or loss of the Operating Partnership is reported on the tax returns of the partners. Accordingly, no provision has been made in the accompanying financial statements for federal or state income taxes on income that is passed through to the partners. However, any state or local revenue, excise or franchise taxes that result from the operating activities of the Operating Partnership are recorded at the entity level. The Operating Partnership’s tax returns are subject to examination by federal and state taxing authorities. Net income for financial reporting purposes differs from the net income for income tax reporting purposes primarily due to temporary differences, principally real estate depreciation and the tax deferral of certain gains on property sales. The differences in depreciation result from differences in the book and tax basis of certain real estate assets and the differences in the methods of depreciation and lives of the real estate assets.
F - 70
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
The Operating Partnership evaluates the accounting and disclosure of tax positions taken or expected to be taken in the course of preparing the Operating Partnership’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax benefit or expense in the current year. Management of the Operating Partnership is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which include federal and certain states. The Operating Partnership has no examinations in progress and none are expected at this time.
Management of the Operating Partnership has reviewed all open tax years (2016 through 2018) of tax jurisdictions and concluded there is no tax liability resulting from unrecognized tax benefits relating to uncertain income tax positions taken or expected to be taken in future tax returns.
Discontinued Operations
In accordance with GAAP, a discontinued operation represents (1) a component of an entity or group of components that has been disposed of or is classified as held for sale in a single transaction and represents a strategic shift that has or will have a major effect on an entity’s financial results, or (2) an acquired business that is classified as held for sale on the date of acquisition. A strategic shift could include a disposal of (1) a separate major line of business, (2) a separate major geographic area of operations, (3) a major equity method investment, or (4) other major parts of an entity.
We record sales of real estate that do not meet the definition of a discontinued operation in Gain/(loss) on sale of real estate owned on the Consolidated Statements of Operations.
Allocation of General and Administrative Expenses
The Operating Partnership is charged directly for general and administrative expenses it incurs. The Operating Partnership is also charged with other general and administrative expenses that have been allocated by the General Partner to each of its subsidiaries, including the Operating Partnership, based on reasonably anticipated benefits to the parties. (See Note 7, Related Party Transactions.)
Advertising Costs
All advertising costs are expensed as incurred and reported on the Consolidated Statements of Operations within the line item Property operating and maintenance. During the years ended December 31, 2019, 2018, and 2017, total advertising expense was $1.9 million, $1.9 million, and $2.1 million, respectively.
Comprehensive Income/(Loss)
Comprehensive income/(loss), which is defined as the change in capital during each period from transactions and other events and circumstances from nonowner sources, including all changes in capital during a period except for those resulting from investments by or distributions to unitholders, is displayed in the accompanying Consolidated Statements of Comprehensive Income/(Loss). For the years ended December 31, 2019, 2018, and 2017, the Operating Partnership’s other comprehensive income/(loss) consisted of the gain/(loss) (effective portion) on derivative instruments that are designated as and qualify as cash flow hedges and (gain)/loss reclassified from other comprehensive income/(loss) into earnings. The (gain)/loss reclassified from other comprehensive income/(loss) is included in Interest expense on the Consolidated Statements of Operations. See Note 9, Derivatives and Hedging Activity, for further discussion.
Use of Estimates
The preparation of these financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the dates of the financial statements and the amounts of revenues and expenses during the reporting periods. Actual amounts realized or paid could differ from those estimates.
F - 71
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
Market Concentration Risk
The Operating Partnership is subject to increased exposure from economic and other competitive factors specific to those markets where it holds a significant percentage of the carrying value of its real estate portfolio at December 31, 2019, the Operating Partnership held greater than 10% of the carrying value of its real estate portfolio in each of the Orange County, California, San Francisco, California; Metropolitan D.C. and New York, New York markets.
- REAL ESTATE OWNED
Real estate assets owned by the Operating Partnership consist of income producing operating properties, properties under development, land held for future development, and sold or held for disposition properties. At December 31, 2019, the Operating Partnership owned and consolidated 52 communities in nine states plus the District of Columbia totaling 16,434 apartment homes. The following table summarizes the carrying amounts for our real estate owned (at cost) as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | December 31, | December 31, | ||||
| | | 2019 | | 2018 | ||
| Land | | $ | 711,256 | | $ | 711,256 |
| Depreciable property — held and used: | | | | |||
| Land improvements | | | 96,864 | | | 92,000 |
| Buildings, improvements, and furniture, fixtures and equipment | | 3,067,040 | | 3,008,729 | ||
| Real estate owned | | 3,875,160 | | 3,811,985 | ||
| Accumulated depreciation | | (1,796,568) | | (1,658,161) | ||
| Real estate owned, net | | $ | 2,078,592 | | $ | 2,153,824 |
Acquisitions
The Operating Partnership did not have any acquisitions of real estate during the years ended December 31, 2019 and 2018.
Dispositions
The Operating Partnership did not have any dispositions of real estate during the year ended December 31, 2019.
In February 2018, the Operating Partnership sold an operating community in Orange County, California with a total of 264 apartment homes for gross proceeds of $90.5 million, resulting in a gain of $70.3 million. The proceeds were designated for a tax-deferred Section 1031 exchange that were used to pay a portion of the purchase price for an acquisition in October 2017.
In December 2018, the Operating Partnership sold a commercial office building in Fairfax, Virginia for gross proceeds of $9.3 million, resulting in a gain of $5.2 million.
Other Activity
In connection with the acquisition of certain properties, the Operating Partnership agreed to pay certain of the tax liabilities of certain contributors if the Operating Partnership sells one or more of the properties contributed in a taxable transaction prior to the expiration of specified periods of time following the acquisition. The Operating Partnership may, however, sell, without being required to pay any tax liabilities, any of such properties in a non-taxable transaction, including, but not limited to, a tax deferred Section 1031 exchange.
Further, the Operating Partnership has agreed to maintain certain debt that may be guaranteed by certain contributors for specified periods of time following the acquisition. The Operating Partnership, however, has the ability to refinance or repay guaranteed debt or to substitute new debt if the debt and the guaranty continue to satisfy certain conditions.
F - 72
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
- UNCONSOLIDATED ENTITIES
The DownREIT Partnership is accounted for by the Operating Partnership under the equity method of accounting and is included in Investment in unconsolidated entities on the Consolidated Balance Sheets. The Operating Partnership recognizes earnings or losses from its investments in unconsolidated entities consisting of our proportionate share of the net earnings or losses of the partnership in accordance with the Partnership Agreement.
The DownREIT Partnership is a VIE as the limited partners lack substantive kick-out rights and substantive participating rights. The Operating Partnership is not the primary beneficiary of the DownREIT Partnership as it lacks the power to direct the activities that most significantly impact its economic performance and will continue to account for its interest as an equity method investment.
As of December 31, 2019, the DownREIT Partnership owned 12 communities with 5,657 apartment homes. The Operating Partnership’s investment in the DownREIT Partnership was $76.2 million and $103.0 million as of December 31, 2019 and 2018, respectively.
In December 2018, the DownREIT Partnership sold an operating community in Fairfax, Virginia with a total of 604 apartment homes for gross proceeds of $150.7 million. As a result, the Operating Partnership recorded a gain of $51.1 million, which is included in Income/(loss) from unconsolidated entities on the Consolidated Statement of Operations.
Condensed summary financial information relating to the DownREIT Partnership (not just our proportionate share), is presented below for the years ended December 31, 2019, 2018 and 2017 (dollars in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | ||
| | 2019 | 2018 | ||||
| Total real estate, net | $ | 1,106,703 | $ | 1,167,720 | ||
| Cash and cash equivalents | | 20 | | 39 | ||
| Note receivable from the General Partner | | 222,853 | | 221,022 | ||
| Other assets | | 4,829 | | 5,561 | ||
| Total assets | $ | 1,334,405 | $ | 1,394,342 | ||
| | | | | | | |
| Secured debt, net | | $ | 427,592 | | $ | 431,735 |
| Other liabilities | | 28,087 | | 26,597 | ||
| Total liabilities | | 455,679 | | 458,332 | ||
| Total capital | | $ | 878,726 | | $ | 936,010 |
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended | |||||||
| | | December 31, | |||||||
| | 2019 | 2018 | | 2017 | |||||
| Total revenue | | $ | 128,621 | $ | 138,121 | | $ | 134,669 | |
| Property operating expenses | | (51,747) | | (56,998) | | (55,487) | |||
| Real estate depreciation and amortization | | (82,283) | | (85,872) | | (84,000) | |||
| Gain/(loss) on sale of real estate | | | — | | | 24,053 | | | — |
| Operating income/(loss) | | (5,409) | | 19,304 | | (4,818) | |||
| Interest expense | | (15,648) | | (14,456) | | (14,483) | |||
| Other income/(loss) | | 8,061 | | 4,884 | | 4,718 | |||
| Net income/(loss) | | $ | (12,996) | $ | 9,732 | $ | (14,583) |
- LEASES
Lessee - Ground and Equipment Leases
The Operating Partnership owns six communities that are subject to ground leases, under which the Operating Partnership is the lessee, expiring between 2043 and 2103, inclusive of extension options we are reasonably certain will be exercised. All of these leases existed as of the adoption of the new lease accounting guidance on January 1, 2019 and
F - 73
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
we did not reassess lease classification per the practical expedient provided by the standard. As such, these leases will continue to be classified as operating leases through the lease term expiration. Rental expense for lease payments related to operating leases is recognized on a straight-line basis over the remaining lease term. In addition, the Operating Partnership leases equipment at six communities from the General Partner, which expire in 2029. We currently do not hold any finance leases.
As of December 31, 2019, the Operating lease right-of-use assets was $205.7 million and the Operating lease liabilities was $200.0 million on our Consolidated Balance Sheets related to our ground and equipment leases. The value of the Operating lease right-of-use assets exceeds the value of the Operating lease liabilities due to prepaid lease payments and intangible assets for ground leases acquired in the purchase of real estate. The calculation of these amounts includes minimum lease payments over the remaining lease term (described further in the table below). Variable lease payments are excluded from the right-of-use assets and lease liabilities and are recognized in earnings in the period in which the obligation for those payments is incurred.
As the discount rate implicit in the leases was not readily determinable, we determined the discount rate for these leases utilizing the Operating Partnership’s incremental borrowing rate at a portfolio level, adjusted for the remaining lease term, and the form of underlying collateral.
The weighted average remaining lease term for these leases was 44.4 years at December 31, 2019 and the weighted average discount rate was 5.0% at December 31, 2019.
Future minimum lease payments and total operating lease liabilities from our ground and equipment leases as of December 31, 2019 are as follows (dollars in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Ground Leases | | Equipment Leases | | Total | |||
| 2020 | | $ | 12,442 | | $ | 152 | | $ | 12,594 |
| 2021 | | | 12,442 | | | 156 | | | 12,598 |
| 2022 | | | 12,442 | | | 159 | | | 12,601 |
| 2023 | | | 12,442 | | | 163 | | | 12,605 |
| 2024 | | | 12,442 | | | 166 | | | 12,608 |
| Thereafter | | | 455,221 | | | 869 | | | 456,090 |
| Total future minimum lease payments (undiscounted) | | | 517,431 | | | 1,665 | | | 519,096 |
| Difference between future undiscounted cash flows and discounted cash flows | | | (318,873) | | | (222) | | | (319,095) |
| Total operating lease liabilities (discounted) | | $ | 198,558 | | $ | 1,443 | | $ | 200,001 |
For purposes of recognizing our ground lease contracts, the Operating Partnership uses the minimum lease payments, if stated in the agreement. For ground lease agreements where there is a rent reset provision based on a change in an index or a rate (i.e., changes in fair market rental rates or changes in the consumer price index) but that does not include a specified minimum lease payment, the Operating Partnership uses the current rent over the remainder of the lease term. If there is a contingency, upon which some or all of the variable lease payments that will be paid over the remainder of the lease term are based, which is resolved such that those payments now meet the definition of lease payments, the Operating Partnership will remeasure the right-of-use asset and lease liability on the reset date. For the year ended December 31, 2019, Operating lease right-of-use assets and Operating lease liabilities increased by $111.1 million due to future minimum payments on two of our ground leases becoming fixed for the remainder of their terms. For the year ended December 31, 2019, Operating lease right-of-use assets and Operating lease liabilities increased by $1.4 million due to the Operating Partnership entering into new equipment leases.
F - 74
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
The components of operating lease expenses from our ground and equipment leases were as follows (dollars in thousands):
| | | | |
|---|---|---|---|
| | | Year Ended | |
| | | December 31, 2019 | |
| Ground lease expense: | | | |
| Contractual ground lease rent expense | | $ | 8,272 |
| Variable ground lease expense (a) | | | 664 |
| Total ground lease expense (b) | | | 8,936 |
| Contractual equipment lease expense (b) | | | 19 |
| Total operating lease expense (c) (d) | | $ | 8,955 |
| (a) | Variable ground lease expense includes adjustments such as changes in the consumer price index and payments based on a percentage of income of the lessee. |
|---|
| (b) | Ground lease and equipment lease expense is reported within the line item Other operating expenses on the Consolidated Statements of Operations. |
|---|
| (c) | For the year ended December 31, 2019, Operating lease right-of-use assets and Operating lease liabilities amortized by $1.0 million and $0.7 million, respectively. The Operating Partnership recorded $0.3 million of total operating lease expense during the year ended December 31, 2019, due to the net impact of the amortization. |
|---|
| (d) | No leases qualified for the short-term lease exception during the year ended December 31, 2019. As such, short-term lease expense was zero for the year ended December 31, 2019. |
|---|
As of December 31, 2018, in accordance with previously applicable lease accounting guidance, ASC 840, Leases, the future minimum lease payments from our ground leases were as follows;
Future minimum lease payments as of December 31, 2018 were $4.9 million for each of the years ending December 31, 2019 to 2023 and a total of $313.9 million for years thereafter.
The Operating Partnership incurred $7.3 million and $6.2 million of ground rent expense for the years ended December 31, 2018 and 2017, respectively. These costs are reported within the line item Other Operating Expenses on the Consolidated Statements of Operations.
Lessor - Apartment Home, Retail and Commercial Leases
The Operating Partnership’s communities and retail and commercial space are leased to tenants under operating leases. As of December 31, 2019, our apartment home leases generally have initial terms of 12 months or less and represent 98.4% of our total lease revenue. As of December 31, 2019, our retail and commercial space leases generally have initial terms between 5 and 15 years and represent approximately 1.6% of our total lease revenue. Our apartment home leases are generally renewable at the end of the lease term, subject to potential increases in rental rates, and our retail and commercial space leases generally have renewal options, subject to associated increases in rental rates due to market-based or fixed-price renewal options and certain other conditions. (See Note 12, Reportable Segments for further discussion around our major revenue streams and disaggregation of our revenue.)
F - 75
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
Future minimum lease payments from our retail and commercial leases as of December 31, 2019 are as follows (dollars in thousands):
| | | | |
|---|---|---|---|
| | | Retail and Commercial Leases | |
| 2020 | | $ | 7,733 |
| 2021 | | | 7,395 |
| 2022 | | | 6,791 |
| 2023 | | | 6,466 |
| 2024 | | | 5,801 |
| Thereafter | | | 13,826 |
| Total future minimum lease payments (a) | | $ | 48,012 |
| (a) | We have excluded our apartment home leases from this table as our apartment home leases generally have initial terms of 12 months of less. |
|---|
Certain of our leases with retail and commercial tenants provide for the payment by the lessee of additional variable rent based on a percentage of the tenant’s revenue. The amounts shown in the table above do not include these variable percentage rents. The Operating Partnership recorded variable percentage rents of $0.1 million during the year ended December 31, 2019.
- DEBT, NET
Our secured debt instruments generally feature either monthly interest and principal or monthly interest-only payments with balloon payments due at maturity. For purposes of classification in the following table, variable rate debt with a derivative financial instrument designated as a cash flow hedge is deemed as fixed rate debt due to the Operating Partnership having effectively established the fixed interest rate for the underlying debt instrument. Secured debt consists of the following as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Principal Outstanding | | As of December 31, 2019 | ||||||||
| | | | | | | | | | | Weighted | | |
| | | | | | | | | Weighted | | Average | | |
| | | December 31, | | December 31, | | Average | | Years to | | Communities | ||
| | | 2019 | | 2018 | | Interest Rate | | Maturity | | Encumbered | ||
| Fixed Rate Debt | | | ||||||||||
| Mortgage note payable | | $ | 72,500 | | $ | — | 3.10 | % | 10.1 | 1 | ||
| Deferred financing costs | | (365) | | — | ||||||||
| Total fixed rate secured debt, net | | 72,135 | | — | 3.10 | % | 10.1 | 1 | ||||
| Variable Rate Debt | | | ||||||||||
| Tax-exempt secured note payable | | $ | 27,000 | | $ | 27,000 | 1.79 | % | 12.2 | 1 | ||
| Deferred financing costs | | (64) | | (71) | ||||||||
| Total Secured Debt, Net | | $ | 99,071 | | $ | 26,929 | 2.78 | % | 10.7 | 2 |
The Operating Partnership may from time to time acquire properties subject to fixed rate debt instruments. In those situations, management will record the secured debt at its estimated fair value and amortize any difference between the fair value and par to interest expense over the life of the underlying debt instrument. The Operating Partnership did not have any unamortized fair value adjustments associated with the secured debt instruments on the Operating Partnership’s properties.
Fixed Rate Debt
Mortgage notes payable. During the year ended December 31, 2019, the Operating Partnership entered into a fixed rate mortgage note payable for $72.5 million with an interest rate of 3.10%. Interest payments are due monthly and the note matures in February 2030.
F - 76
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
Variable Rate Debt
Tax-exempt secured note payable. The variable rate mortgage note payable that secures a tax-exempt housing bond issue that matures in March 2032. Interest on this note is payable in monthly installments. The mortgage note payable has an interest rate of 1.79% as of December 31, 2019.
Guarantor on Unsecured Debt
The Operating Partnership is the guarantor on the General Partner’s unsecured revolving credit facility with an aggregate borrowing capacity of $1.1 billion, an unsecured commercial paper program with an aggregate borrowing capacity of $500 million, a $350 million term loan due September 2023, $300 million of medium-term notes due July 2024, $300 million of medium-term notes due October 2025, $300 million of medium-term notes due September 2026, $300 million of medium-term notes due July 2027, $300 million of medium-term notes due January 2028, $300 million of medium-term notes due January 2029, $400 million of medium-term notes due January 2030, $400 million of medium-term notes due August 2031, and $300 million of medium-term notes due November 2034. As of December 31, 2019 and 2018, the General Partner did not have an outstanding balance under the unsecured revolving credit facility and had $300.0 million and $101.1 million, respectively, outstanding under its unsecured commercial paper program.
- RELATED PARTY TRANSACTIONS
Shared Services Agreement
The Operating Partnership self-manages its own properties and is party to an Inter-Company Employee and Cost Sharing Agreement with the General Partner. This agreement provides for reimbursements to the General Partner for the Operating Partnership’s allocable share of costs incurred by the General Partner for (a) general and administrative costs, and (b) shared services of corporate level property management employees and related support functions and costs.
Allocation of General and Administrative Expenses
The General Partner shares various general and administrative costs with the Operating Partnership including legal assistance, acquisitions analysis, marketing, human resources, IT, accounting, rent, supplies and advertising, and allocates these costs to the Operating Partnership first on the basis of direct usage when identifiable, with the remainder allocated based on the reasonably anticipated benefits to the parties. The general and administrative expenses allocated to the Operating Partnership by UDR were $13.8 million, $13.5 million, and $14.0 million during the years ended December 31, 2019, 2018 and 2017, respectively, and are included in General and administrative on the Consolidated Statements of Operations. In the opinion of management, this method of allocation reflects the level of services received by the Operating Partnership from the General Partner.
During the years ended December 31, 2019, 2018 and 2017, the Operating Partnership also reimbursed the General Partner $16.9 million, $15.2 million, and $15.4 million, respectively, for shared services related to corporate level property management costs incurred by the General Partner. These shared cost reimbursements are initially recorded within the line item General and administrative on the Consolidated Statements of Operations, and a portion related to property management costs is reclassified to Property management on the Consolidated Statements of Operations.
F - 77
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
Notes Payable to the General Partner
The following table summarizes the Operating Partnership’s Notes payable due to General Partner as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Interest rate at | | Balance Outstanding | |||||
| | December 31, | | December 31, | December 31, | |||||
| | | 2019 | | 2019 | | 2018 | |||
| Note due August 2021 | 5.34 | % | | $ | 5,500 | | $ | 5,500 | |
| Note due December 2023 | 5.18 | % | | 83,196 | | 83,196 | |||
| Note due April 2026 | 4.12 | % | | 184,638 | | 184,638 | |||
| Note due November 2028 | | 4.69 | % | | | 133,205 | | | 133,205 |
| Note due December 2028 (a) | | 3.43 | % | | | 230,694 | | | 293,576 |
| Total notes payable due to the General Partner | | | $ | 637,233 | | $ | 700,115 |
| (a) | In December 2018, the Operating Partnership converted the remaining outstanding portion of the Advances (to)/from the General Partner capital balance in connection with entering into an unsecured revolving note payable with the General Partner. There is no limit on the total commitments under this note. Interest is incurred on the unpaid principal balance at a variable interest rate equivalent to the General Partner’s weighted average interest rate on borrowings, or 3.43% as of December 31, 2019. The note matures on December 1, 2028. To the extent there is an outstanding principal balance on the revolving note payable, the General Partner, at its discretion, can demand payment at any time prior to the stated maturity date of the note. |
|---|
Certain limited partners of the Operating Partnership have provided guarantees or reimbursement agreements related to these notes payable. The guarantees were provided by the limited partners in conjunction with their contribution of properties to the Operating Partnership. The Operating Partnership recognized interest expense on the notes payable of $28.0 million, $14.1 million and $12.2 million for the years ended December 31, 2019, 2018, and 2017, respectively.
- FAIR VALUE OF DERIVATIVES AND FINANCIAL INSTRUMENTS
Fair value is based on the price that would be received to sell an asset or the exit price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level valuation hierarchy prioritizes observable and unobservable inputs used to measure fair value. The fair value hierarchy consists of three broad levels, which are described below:
● Level 1 — Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access.
● Level 2 — Observable inputs other than prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated with observable market data.
● Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.
F - 78
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
The estimated fair values of the Operating Partnership’s financial instruments either recorded or disclosed on a recurring basis as of December 31, 2019 and 2018 are summarized as follows (dollars in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | Fair Value at December 31, 2019, Using | |||||||
| | Total | | | Quoted | | | | | |||||||
| | | Carrying | | | | | Prices in | | | | | | | ||
| | | Amount in | | | | | Active | | | | | | | ||
| | | Statement of | | | | | Markets | | Significant | | | | |||
| | | Financial | | Fair Value | | for Identical | | Other | | Significant | |||||
| | | Position at | | Estimate at | | Assets or | | Observable | | Unobservable | |||||
| | | December 31, | | December 31, | | Liabilities | | Inputs | | Inputs | |||||
| | | 2019 | | 2019 | | (Level 1) | | (Level 2) | | (Level 3) | |||||
| Description: | | | | | | ||||||||||
| Secured debt instrument - fixed rate: (a) | | | | | | ||||||||||
| Mortgage note payable | | $ | 72,500 | | $ | 71,976 | | $ | — | | $ | — | | $ | 71,976 |
| Secured debt instrument - variable rate: (a) | | | | | | | |||||||||
| Tax-exempt secured note payable | | | 27,000 | | | 27,000 | | | — | | | — | | | 27,000 |
| Total liabilities | | $ | 99,500 | | $ | 98,976 | | $ | — | | $ | — | | $ | 98,976 |
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | Fair Value at December 31, 2018, Using | |||||||
| | | | | | Quoted | | | | | ||||||
| | | Total | | | | | Prices in | | | | | | | ||
| | | Carrying | | | | | Active | | | | | | | ||
| | | Amount in | | | | | Markets | | | | | | | ||
| | | Statement of | | | | | for Identical | | Significant | | | | |||
| | | Financial | | Fair Value | | Assets | | Other | | Significant | |||||
| | | Position at | | Estimate at | | or | | Observable | | Unobservable | |||||
| | | December 31, | | December 31, | | Liabilities | | Inputs | | Inputs | |||||
| | | 2018 | | 2018 | | (Level 1) | | (Level 2) | | (Level 3) | |||||
| Description: | | | | | | ||||||||||
| Secured debt instrument - variable rate: (a) | | | | | | | |||||||||
| Tax-exempt secured note payable | | $ | 27,000 | | $ | 27,000 | | $ | — | | $ | — | | $ | 27,000 |
| Total liabilities | | $ | 27,000 | | $ | 27,000 | | $ | — | | $ | — | | $ | 27,000 |
| (a) | See Note 6, Debt, Net. |
|---|
There were no transfers into or out of each of the levels of the fair value hierarchy during the year ended December 31, 2019.
Financial Instruments Carried at Fair Value
The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. The fair values of interest rate options are determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rates rise above the strike rate of the caps. The variable interest rates used in the calculation of projected receipts on the cap are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities.
The General Partner, on behalf of the Operating Partnership, incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Operating Partnership has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.
F - 79
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
Although the General Partner, on behalf of the Operating Partnership, has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of December 31, 2019 and 2018, the Operating Partnership has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Operating Partnership has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy. In conjunction with the FASB’s fair value measurement guidance, the Operating Partnership made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.
Financial Instruments Not Carried at Fair Value
As of December 31, 2019, the fair values of cash and cash equivalents, restricted cash, accounts receivable, prepaids, real estate taxes payable, accrued interest payable, security deposits and prepaid rent, distributions payable and accounts payable approximated their carrying values because of the short term nature of these instruments. The estimated fair values of other financial instruments, which includes debt instruments, are classified in Level 3 of the fair value hierarchy due to the significant unobservable inputs that are utilized in their respective valuations.
The Operating Partnership records impairment losses on long-lived assets used in operations when events and circumstances indicate that the assets might be impaired and the undiscounted cash flows estimated to be generated by the future operation and disposition of those assets are less than the net book value of those assets. Cash flow estimates are based upon historical results adjusted to reflect management’s best estimate of future market and operating conditions and our estimated holding periods. The net book value of impaired assets is reduced to fair value. The General Partner’s estimates of fair value represent management’s estimates based upon Level 3 inputs such as industry trends and reference to market rates and transactions. The Operating Partnership did not incur any other-than-temporary impairments in the value of its investments in unconsolidated entities during the years ended December 31, 2019 and 2018.
- DERIVATIVES AND HEDGING ACTIVITY
Risk Management Objective of Using Derivatives
The Operating Partnership is exposed to certain risks arising from both its business operations and economic conditions. The General Partner principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The General Partner manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its debt funding and through the use of derivative financial instruments. Specifically, the General Partner enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The General Partner’s and the Operating Partnership’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the General Partner’s known or expected cash payments principally related to the General Partner’s borrowings.
Cash Flow Hedges of Interest Rate Risk
The General Partner’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the General Partner primarily uses interest rate swaps and caps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the General Partner making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Interest rate caps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium.
The changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in Accumulated other comprehensive income/(loss), net on the Consolidated Balance Sheets and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the year ended
F - 80
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
December 31, 2017, such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt. As of and during the years ended December 31, 2019 and 2018, no derivatives designated as cash flow hedges were held by the Operating Partnership.
During the year ended December 31, 2017, the Operating Partnership recognized a loss of $0.1 million reclassified from Accumulated other comprehensive income/(loss), net to Interest expense due to the de-designation of a cash flow hedge. No amounts were de-designated during the years ended December 31, 2019 and 2018.
Amounts reported in Accumulated other comprehensive income/(loss), net related to derivatives will be reclassified to interest expense as interest payments are made on the General Partner’s variable-rate debt that is owed by the Operating Partnership. As of December 31, 2019, no derivatives designated as cash flow hedges were held by the Operating Partnership and, as a result, no amounts are anticipated to be reclassified as an increase to interest expense through December 31, 2020.
Derivatives not designated as hedges are not speculative and are used to manage the Operating Partnership’s exposure to interest rate movements and other identified risks but do not meet the strict hedge accounting requirements of GAAP. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in earnings and resulted in no gain or loss for the years ended December 31, 2019 and 2018 and a loss of less than $0.1 million for the year ended December 31, 2017.
As of December 31, 2019, we had the following outstanding derivatives that were not designated as hedges in qualifying hedging relationships (dollars in thousands):
| | | | | | |
|---|---|---|---|---|---|
| | Number of | | | ||
| Product | | Instruments | | Notional | |
| Interest rate caps | 1 | | $ | 19,880 |
Tabular Disclosure of Fair Values of Derivative Instruments on the Consolidated Balance Sheets
As of December 31, 2019 and December 31, 2018, the fair value of the Operating Partnership’s derivative financial instruments was zero.
Tabular Disclosure of the Effect of Derivative Instruments on the Consolidated Statements of Operations
The tables below present the effect of the derivative financial instruments on the Consolidated Statements of Operations for the years ended December 31, 2019, 2018, and 2017 (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | | | | Gain/(Loss) Recognized in | |||||||
| | | | | Gain/(Loss) Reclassified | | Interest expense | |||||||||||||||||||||
| | | Unrealized holding gain/(loss) | | from Accumulated OCI into | | (Amount Excluded from | |||||||||||||||||||||
| | | Recognized in OCI | | Interest expense | | Effectiveness Testing) | |||||||||||||||||||||
| Derivatives in Cash Flow Hedging Relationships | 2019 | 2018 | | 2017 | 2019 | 2018 | | 2017 | 2019 | 2018 | | 2017 | |||||||||||||||
| Interest rate products | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | (106) |
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended | |||||||
| | | December 31, | |||||||
| | | 2019 | | 2018 | | 2017 | |||
| Total amount of Interest expense presented on the Consolidated Statements of Operations (a) | | $ | 1,639 | | $ | 8,733 | | | 18,156 |
| (a) | Excludes Interest expense on notes payable due to the General Partner for the years ended December 31, 2019, 2018, and 2017. |
|---|
F - 81
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Gain/(Loss) Recognized in | |||||||
| | | Interest income and other | |||||||
| | | income/(expense), net | |||||||
| Derivatives Not Designated as Hedging Instruments | 2019 | 2018 | 2017 | ||||||
| Interest rate products | | $ | — | | $ | — | | $ | (1) |
Credit-risk-related Contingent Features
The General Partner has agreements with its derivative counterparties that contain a provision where the General Partner could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the General Partner’s default on the indebtedness.
The General Partner has certain agreements with some of its derivative counterparties that contain a provision where, in the event of default by the General Partner or the counterparty, the right of setoff may be exercised. Any amount payable to one party by the other party may be reduced by its setoff against any amounts payable by the other party. Events that give rise to default by either party may include, but are not limited to, the failure to pay or deliver payment under the derivative agreement, the failure to comply with or perform under the derivative agreement, bankruptcy, a merger without assumption of the derivative agreement, or in a merger, a surviving entity’s creditworthiness is materially weaker than the original party to the derivative agreement.
- CAPITAL STRUCTURE
General Partnership Units
The General Partner has complete discretion to manage and control the operations and business of the Operating Partnership, which includes but is not limited to the acquisition and disposition of real property, construction of buildings and making capital improvements, and the borrowing of funds from outside lenders or UDR and its subsidiaries to finance such activities. The General Partner can generally authorize, issue, sell, redeem or purchase any OP Unit or securities of the Operating Partnership without the approval of the limited partners. The General Partner can also approve, with regard to the issuances of OP Units, the class or one or more series of classes, with designations, preferences, participating, optional or other special rights, powers and duties including rights, powers and duties senior to limited partnership interests without approval of any limited partners except holders of Class A Limited Partnership Units. There were 0.1 million General Partnership units outstanding at December 31, 2019 and 2018, all of which were held by UDR.
Limited Partnership Units
As of December 31, 2019 and 2018, there were 184.0 million and 183.5 million, respectively, of limited partnership units outstanding, of which 1.9 million were Class A Limited Partnership Units for both periods. UDR owned 176.1 million, or 95.7%, and 174.1 million, or 94.9%, of OP Units outstanding at December 31, 2019 and 2018, respectively, of which 0.1 million were Class A Limited Partnership Units for both periods. The remaining 7.9 million, or 4.3%, and 9.4 million, or 5.1%, of OP Units outstanding were held by outside limited partners at December 31, 2019 and 2018, respectively, of which 1.8 million were Class A Limited Partnership Units for both periods.
Subject to the terms of the Operating Partnership Agreement, the limited partners have the right to require the Operating Partnership to redeem all or a portion of the OP Units held by the limited partner at a redemption price equal to and in the form of the Cash Amount (as defined in the Operating Partnership Agreement), provided that such OP Units have been outstanding for at least one year. UDR, as general partner of the Operating Partnership, may, in its sole discretion, purchase the OP Units by paying to the limited partner either the Cash Amount or the REIT Share Amount (generally one share of common stock of UDR for each OP Unit), as defined in the Operating Partnership Agreement.
The outside limited partners’ capital is adjusted to redemption value at the end of each reporting period with the corresponding offset against UDR’s limited partner capital account based on the redemption rights noted above. The aggregate value upon redemption of the then-outstanding OP Units held by outside limited partners was $366.4 million and $371.9 million as of December 31, 2019 and 2018, respectively, based on the value of UDR’s common stock at each
F - 82
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
period end. A limited partner has no right to receive any distributions from the Operating Partnership on or after the date of redemption of its OP Units.
Class A Limited Partnership Units
Class A Limited Partnership Units have a cumulative, annual, non-compounded preferred return, which is equal to 8% based on a value of $16.61 per Class A Limited Partnership Unit.
Holders of the Class A Limited Partnership Units exclusively possess certain voting rights. The Operating Partnership may not do the following without approval of the holders of the Class A Limited Partnership Units: (i) increase the authorized or issued amount of Class A Limited Partnership Units, (ii) reclassify any other partnership interest into Class A Limited Partnership Units, (iii) create, authorize or issue any obligations or security convertible into or the right to purchase Class A Limited Partnership Units, (iv) enter into a merger or acquisition, or (v) amend or modify the Operating Partnership Agreement in a manner that adversely affects the relative rights, preferences or privileges of the Class A Limited Partnership Units.
The following table shows OP Units outstanding and OP Unit activity as of and for the years ended December 31, 2019, 2018, and 2017 (units in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | UDR, Inc. | | | ||||
| | Class A | | | Class A | | | ||||||
| | | Limited | | Limited | | Limited | | Limited | | General | | |
| | | Partners | | Partners | | Partner | | Partner | | Partner | | Total |
| Ending balance at December 31, 2016 | 1,752 | 7,297 | 173,998 | 121 | | 111 | 183,279 | |||||
| Vesting of LTIP Units | — | | 72 | | — | | — | | — | | 72 | |
| OP redemptions for UDR stock | | — | (8) | | 8 | — | — | — | ||||
| Ending balance at December 31, 2017 | 1,752 | 7,361 | 174,006 | 121 | 111 | 183,351 | ||||||
| Vesting of LTIP Units | | — | | 286 | | — | | — | | — | | 286 |
| OP redemptions for UDR stock | | — | (11) | | 11 | — | — | — | ||||
| Ending balance at December 31, 2018 | | 1,752 | | 7,636 | | 174,017 | | 121 | | 111 | | 183,637 |
| Vesting of LTIP Units | | — | | 427 | | — | | — | | — | | 427 |
| OP redemptions for UDR stock | — | (1,969) | | 1,969 | — | — | — | |||||
| Ending balance at December 31, 2019 | 1,752 | 6,094 | 175,986 | 121 | 111 | 184,064 |
LTIP Units
UDR grants short-term and long-term incentive plan units (“LTIP Units”) to certain employees and non-employee directors. The LTIP Units represent an ownership interest in the Operating Partnership and have voting and distribution rights consistent with OP Units. The LTIP Units are subject to the terms of UDR’s long-term incentive plan.
Two classes of LTIP Units are granted, Class 1 LTIP Units and Class 2 LTIP Units. Class 1 LTIP Units are granted to certain employees and non-employee directors and vest over a period of up to four years. Class 2 LTIP Units are granted to certain employees and vest over a period from one to three years subject to certain performance and market conditions being achieved. Vested LTIP Units may be converted into OP Units provided that such LTIP Units have been outstanding for at least two years from the date of grant.
Allocation of Profits and Losses
Profit of the Operating Partnership is allocated in the following order: (i) to the General Partner and the Limited Partners in proportion to and up to the amount of cash distributions made during the year, and (ii) to the General Partner and Limited Partners in accordance with their percentage interests. Losses and depreciation and amortization expenses, non-recourse liabilities are allocated to the General Partner and Limited Partners in accordance with their percentage interests. Losses allocated to the Limited Partners are capped to the extent that such an allocation would not cause a deficit in the Limited Partners’ capital account. Such losses are, therefore, allocated to the General Partner. If any Partner’s capital balance were to fall into a deficit, any income and gains are allocated to each Partner sufficient to eliminate its negative capital balance.
F - 83
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
- COMMITMENTS AND CONTINGENCIES
Commitments
Real Estate Commitments
The following summarizes the Operating Partnership’s real estate commitments at December 31, 2019 (dollars in thousands):
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | Number | | | | Operating Partnership's | ||
| | | Properties | | Investment | | Remaining Commitment | ||
| Real estate communities - redevelopment | 1 | | $ | 8,073 | | $ | 16,927 |
Contingencies
Litigation and Legal Matters
The Operating Partnership is subject to various legal proceedings and claims arising in the ordinary course of business. The Operating Partnership cannot determine the ultimate liability with respect to such legal proceedings and claims at this time. The General Partner believes that such liability, to the extent not provided for through insurance or otherwise, will not have a material adverse effect on the Operating Partnership’s financial condition, results of operations or cash flows.
- REPORTABLE SEGMENTS
GAAP guidance requires that segment disclosures present the measure(s) used by the Chief Operating Decision Maker to decide how to allocate resources and for purposes of assessing such segments’ performance. The Operating Partnership has the same Chief Operating Decision Maker as that of its parent, the General Partner. The Chief Operating Decision Maker consists of several members of UDR’s executive management team who use several generally accepted industry financial measures to assess the performance of the business for our reportable operating segments.
The Operating Partnership owns and operates multifamily apartment communities throughout the United States that generate rental and other property related income through the leasing of apartment homes to a diverse base of tenants. The primary financial measures of the Operating Partnership’s apartment communities are rental income and net operating income (“NOI”), and are included in the Chief Operating Decision Maker’s assessment of the Operating Partnership’s performance on a consolidated basis. Rental income represents gross market rent less adjustments for concessions, vacancy loss and bad debt. NOI is defined as total revenues less direct property operating expenses. Rental expenses include real estate taxes, insurance, personnel, utilities, repairs and maintenance, administrative and marketing. Excluded from NOI are property management costs, which are the Operating Partnership’s allocable share of costs incurred by the General Partner for shared services of corporate level property management employees and related support functions and costs. The Chief Operating Decision Maker of the General Partner utilizes NOI as the key measure of segment profit or loss.
The Operating Partnership’s two reportable segments are Same-Store Communities and Non-Mature Communities/Other:
● Same-Store Communities represent those communities acquired, developed, and stabilized prior to January 1, 2018 and held as of December 31, 2019. A comparison of operating results from the prior year is meaningful as these communities were owned and had stabilized occupancy and operating expenses as of the beginning of the prior year, there is no plan to conduct substantial redevelopment activities, and the community is not held for disposition within the current year. A community is considered to have stabilized occupancy once it achieves 90% occupancy for at least three consecutive months.
● Non-Mature Communities/Other represent those communities that do not meet the criteria to be included in Same-Store Communities, including, but not limited to, recently acquired, developed and redeveloped communities, and the non-apartment components of mixed use properties.
F - 84
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
Management of the General Partner evaluates the performance of each of the Operating Partnership’s apartment communities on a Same-Store Community and Non-Mature Community/Other basis, as well as individually and geographically. This is consistent with the aggregation criteria under GAAP as each of our apartment communities generally has similar economic characteristics, facilities, services, and tenants. Therefore, the Operating Partnership’s reportable segments have been aggregated by geography in a manner identical to that which is provided to the Chief Operating Decision Maker.
All revenues are from external customers and no single tenant or related group of tenants contributed 10% or more of the Operating Partnership’s total revenues during the years ended December 31, 2019, 2018, and 2017.
The following is a description of the principal streams from which the Operating Partnership generates its revenue:
Lease Revenue
Lease revenue related to leases is recognized on an accrual basis when due from residents or tenants in accordance with ASC 842, Leases. Rental payments are generally due on a monthly basis and recognized on a straight-line basis over the noncancellable lease term because collection of the lease payments was probable at lease commencement, inclusive of any periods covered by an option to extend the lease if the lessee is reasonably certain to exercise that option. In addition, in circumstances where a lease incentive is provided to tenants, the incentive is recognized as a reduction of lease revenue on a straight-line basis over the lease term.
Lease revenue also includes all pass-through revenue from retail and residential leases and common area maintenance reimbursements from retail leases. These services represent non-lease components in a contract as the Operating Partnership transfers a service to the lessee other than the right to use the underlying asset. The Operating Partnership has elected the practical expedient under the leasing standard to not separate lease and non-lease components from its resident and retail lease contracts as the timing and pattern of revenue recognition for the non-lease component and related lease component are the same and the combined single lease component would be classified as an operating lease.
Other Revenue
Other revenue is generated by services provided by the Operating Partnership to its retail and residential tenants and other unrelated third parties. These fees are generally recognized as earned.
F - 85
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
The following table details rental income and NOI for the Operating Partnership’s reportable segments for the years ended December 31, 2019, 2018, and 2017, and reconciles NOI to Net income/(loss) attributable to OP unitholders on the Consolidated Statements of Operations (dollars in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2019 | 2018 | 2017 | ||||||
| Reportable apartment home segment lease revenue | | | | | | | | | |
| Same-Store Communities (a) | | | | | | | | | |
| West Region | | $ | 248,474 | | $ | 238,886 | | $ | 228,027 |
| Mid-Atlantic Region | | | 59,530 | | | 58,624 | | | 57,275 |
| Southeast Region | | | 50,795 | | | 49,132 | | | 46,946 |
| Northeast Region | | | 32,224 | | | 31,693 | | | 31,387 |
| Non-Mature Communities/Other | | | 36,735 | | | 40,547 | | | 43,127 |
| Total segment and consolidated lease revenue | | $ | 427,758 | | $ | 418,882 | | $ | 406,762 |
| Reportable apartment home segment other revenue | | | | | |||||
| Same-Store Communities (a) | | | | | |||||
| West Region | | $ | 7,873 | | $ | 7,161 | | $ | 6,996 |
| Mid-Atlantic Region | | 1,975 | | 1,765 | | 1,730 | |||
| Southeast Region | | | 2,925 | | | 2,764 | | | 2,640 |
| Northeast Region | | 646 | | 622 | | 589 | |||
| Non-Mature Communities/Other | | 596 | | 726 | | 660 | |||
| Total segment and consolidated other revenue | | $ | 14,015 | | | 13,038 | | $ | 12,615 |
| Total reportable apartment home segment rental income | | | | | |||||
| Same-Store Communities (a) | | | | | |||||
| West Region | | $ | 256,347 | | $ | 246,047 | | $ | 235,023 |
| Mid-Atlantic Region | | 61,505 | | 60,389 | | 59,005 | |||
| Southeast Region | | | 53,720 | | | 51,896 | | | 49,586 |
| Northeast Region | | 32,870 | | 32,315 | | 31,976 | |||
| Non-Mature Communities/Other | | 37,331 | | 41,273 | | 43,787 | |||
| Total segment and consolidated rental income | | $ | 441,773 | | | 431,920 | | $ | 419,377 |
| Reportable apartment home segment NOI | | | | ||||||
| Same-Store Communities (a) | | | | ||||||
| West Region | | $ | 196,302 | | $ | 187,664 | | $ | 177,228 |
| Mid-Atlantic Region | | 42,413 | | 41,642 | | 40,292 | |||
| Southeast Region | | | 37,340 | | | 35,948 | | | 34,182 |
| Northeast Region | | 24,103 | | 24,578 | | 24,510 | |||
| Non-Mature Communities/Other | | 22,848 | | 27,548 | | 30,629 | |||
| Total segment and consolidated NOI | | $ | 323,006 | | $ | 317,380 | | $ | 306,841 |
| Reconciling items: | | | | ||||||
| Property management | | (12,701) | | (11,878) | | (11,533) | |||
| Other operating expenses | | (9,488) | | (8,864) | | (6,833) | |||
| Real estate depreciation and amortization | | (139,975) | | (143,481) | | (152,473) | |||
| General and administrative | | (18,014) | | (16,889) | | (17,875) | |||
| Casualty-related (charges)/recoveries, net | | (853) | | (951) | | (1,922) | |||
| Gain/(loss) on sale of real estate owned | | — | | 75,507 | | 41,272 | |||
| Income/(loss) from unconsolidated entities | | (8,313) | | 43,496 | | (19,256) | |||
| Interest expense | | (29,667) | | (22,835) | | (30,366) | |||
| Net (income)/loss attributable to noncontrolling interests | | (1,832) | | (1,722) | | (1,548) | |||
| Net income/(loss) attributable to OP unitholders | | $ | 102,163 | | $ | 229,763 | | $ | 106,307 |
| (a) | Same-Store Community population consisted of 15,723 apartment homes. |
|---|
F - 86
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
The following table details the assets of the Operating Partnership’s reportable segments as of December 31, 2019 and 2018 (dollars in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | December 31, | December 31, | ||||
| | | 2019 | | 2018 | ||
| Reportable apartment home segment assets | | | ||||
| Same-Store Communities (a): | | | ||||
| West Region | | $ | 2,011,495 | | $ | 1,981,007 |
| Mid-Atlantic Region | | 669,417 | | 663,083 | ||
| Southeast Region | | 352,790 | | 340,722 | ||
| Northeast Region | | 408,703 | | 406,149 | ||
| Non-Mature Communities/Other | | 432,755 | | 421,024 | ||
| Total segment assets | | 3,875,160 | | 3,811,985 | ||
| Accumulated depreciation | | (1,796,568) | | (1,658,161) | ||
| Total segment assets - net book value | | 2,078,592 | | 2,153,824 | ||
| Reconciling items: | | | ||||
| Cash and cash equivalents | | 24 | | 125 | ||
| Restricted cash | | 13,998 | | 13,563 | ||
| Investment in unconsolidated entities | | 76,222 | | 103,026 | ||
| Operating lease right-of-use assets | | | 205,668 | | | — |
| Other assets | | 24,241 | | 34,052 | ||
| Total consolidated assets | | $ | 2,398,745 | | $ | 2,304,590 |
| (a) | Same-Store Community population consisted of 15,723 apartment homes. |
|---|
Markets included in the above geographic segments are as follows:
| i. | West Region — Orange County, San Francisco, Seattle, Los Angeles, Monterey Peninsula, Other Southern California and Portland |
|---|
| ii. | Mid-Atlantic Region — Metropolitan, D.C. and Baltimore |
|---|
| iii. | Southeast Region — Nashville, Tampa and Other Florida |
|---|
| iv. | Northeast Region — New York and Boston |
|---|
F - 87
UNITED DOMINION REALTY, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
DECEMBER 31, 2019
- UNAUDITED SUMMARIZED CONSOLIDATED QUARTERLY FINANCIAL DATA
Selected consolidated quarterly financial data for the years ended December 31, 2019 and 2018 is summarized in the table below (dollars in thousands, except per unit amounts):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Three Months Ended | ||||||||||
| | March 31, | June 30, | September 30, | December 31, | ||||||||
| 2019 | | | | | ||||||||
| Rental income | | $ | 108,334 | | $ | 110,350 | | $ | 111,700 | | $ | 111,389 |
| Income/(loss) | | 24,334 | | 27,810 | | 27,283 | | 24,568 | ||||
| Income/(loss) attributable to OP unitholders | | 23,946 | | 27,394 | | 26,835 | | 23,988 | ||||
| Income/(loss) attributable to OP unitholders per weighted average OP Unit — basic and diluted (a) | | $ | 0.13 | | $ | 0.15 | | $ | 0.15 | | $ | 0.13 |
| 2018 | | | | | ||||||||
| Rental income | | $ | 106,592 | | $ | 107,266 | | $ | 109,539 | | $ | 108,523 |
| Income/(loss) | | 91,845 | | 25,181 | | 28,135 | | 86,324 | ||||
| Income/(loss) attributable to OP unitholders | | 91,427 | | 24,761 | | 27,695 | | 85,880 | ||||
| Income/(loss) attributable to OP unitholders per weighted average OP Unit — basic and diluted (a) | | $ | 0.50 | | $ | 0.13 | | $ | 0.15 | | $ | 0.47 |
| (a) | Quarterly net income/(loss) per weighted average OP Unit amounts may not total to the annual amounts. |
|---|
F - 88
[This page is intentionally left blank.]
UDR, INC.
SCHEDULE III — REAL ESTATE OWNED
DECEMBER 31, 2019
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | Gross Amount at Which | | | | | | | | | | | ||||
| | | | | | Initial Costs | | | | | | | | Carried at Close of Period | | | | | | | | | | | ||||||||
| | | | | | | | | | Costs of | | | | | | | | | | | ||||||||||||
| | | | | | | | | | | | | | | Improvements | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Capitalized | | | | | | | | | | | | | | | | | |
| | | | | | Land and | | Buildings | | Total Initial | | Subsequent | | Land and | | Buildings & | | Total | | | | | | | | |||||||
| | | | | | Land | | and | | Acquisition | | to Acquisition | | Land | | Buildings | | Carrying | | Accumulated | | Date of | | Date | ||||||||
| | | Encumbrances | | Improvements | | Improvements | | Costs | | Costs | | Improvements | | Improvements | | Value | | Depreciation | | Construction(a) | | Acquired | |||||||||
| WEST REGION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Harbor at Mesa Verde | | $ | — | | $ | 20,476 | | $ | 28,538 | | $ | 49,014 | | $ | 22,350 | | $ | 22,175 | | $ | 49,189 | | $ | 71,364 | | $ | 35,561 | | 1965/2003 | | Jun-03 |
| 27 Seventy Five Mesa Verde | | | — | | | 99,329 | | | 110,644 | | | 209,973 | | | 104,036 | | | 114,820 | | | 199,189 | | | 314,009 | | | 137,814 | | 1979/2013 | | Oct-04 |
| Huntington Vista | | | — | | | 8,055 | | | 22,486 | | | 30,541 | | | 14,117 | | | 9,277 | | | 35,381 | | | 44,658 | | | 25,545 | | 1970 | | Jun-03 |
| Missions at Back Bay | | | — | | | 229 | | | 14,129 | | | 14,358 | | | 3,822 | | | 10,990 | | | 7,190 | | | 18,180 | | | 5,486 | | 1969 | | Dec-03 |
| Eight 80 Newport Beach - North | | | — | | | 62,516 | | | 46,082 | | | 108,598 | | | 45,252 | | | 69,131 | | | 84,719 | | | 153,850 | | | 60,216 | | 1968/2000/2016 | | Oct-04 |
| Eight 80 Newport Beach - South | | | — | | | 58,785 | | | 50,067 | | | 108,852 | | | 35,651 | | | 60,953 | | | 83,550 | | | 144,503 | | | 56,092 | | 1968/2000/2016 | | Mar-05 |
| Foxborough | | | — | | | 12,071 | | | 6,187 | | | 18,258 | | | 4,701 | | | 12,528 | | | 10,431 | | | 22,959 | | | 7,409 | | 1969 | | Sep-04 |
| 1818 Platinum Triangle | | | — | | | 16,663 | | | 51,905 | | | 68,568 | | | 4,031 | | | 17,074 | | | 55,525 | | | 72,599 | | | 30,618 | | 2009 | | Aug-10 |
| Beach & Ocean | | | — | | | 12,878 | | | — | | | 12,878 | | | 39,374 | | | 13,114 | | | 39,138 | | | 52,252 | | | 12,871 | | 2014 | | Aug-11 |
| The Residences at Bella Terra | | | — | | | 25,000 | | | — | | | 25,000 | | | 129,030 | | | 25,476 | | | 128,554 | | | 154,030 | | | 50,709 | | 2013 | | Oct-11 |
| Los Alisos at Mission Viejo | | | — | | | 17,298 | | | — | | | 17,298 | | | 71,351 | | | 16,674 | | | 71,975 | | | 88,649 | | | 26,850 | | 2014 | | Jun-04 |
| The Residences at Pacific City | | | — | | | 78,085 | | | — | | | 78,085 | | | 276,247 | | | 78,143 | | | 276,189 | | | 354,332 | | | 37,475 | | 2018 | | Jan-14 |
| Parallel | | | — | | | 15,181 | | | 100,595 | | | 115,776 | | | 705 | | | 15,184 | | | 101,297 | | | 116,481 | | | 7,003 | | 2018 | | Jan-19 |
| ORANGE COUNTY, CA | | — | | 426,566 | | 430,633 | | 857,199 | | 750,667 | | 465,539 | | 1,142,327 | | 1,607,866 | | 493,649 | | | | | |||||||||
| 2000 Post Street | | | — | | | 9,861 | | | 44,578 | | | 54,439 | | | 36,423 | | | 14,406 | | | 76,456 | | | 90,862 | | | 43,622 | | 1987/2016 | | Dec-98 |
| Birch Creek | | | — | | | 4,365 | | | 16,696 | | | 21,061 | | | 9,895 | | | 1,376 | | | 29,580 | | | 30,956 | | | 17,725 | | 1968 | | Dec-98 |
| Highlands Of Marin | | | — | | | 5,996 | | | 24,868 | | | 30,864 | | | 28,751 | | | 7,995 | | | 51,620 | | | 59,615 | | | 37,583 | | 1991/2010 | | Dec-98 |
| Marina Playa | | | — | | | 6,224 | | | 23,916 | | | 30,140 | | | 13,977 | | | 1,242 | | | 42,875 | | | 44,117 | | | 24,745 | | 1971 | | Dec-98 |
| River Terrace | | | — | | | 22,161 | | | 40,137 | | | 62,298 | | | 7,850 | | | 22,911 | | | 47,237 | | | 70,148 | | | 32,060 | | 2005 | | Aug-05 |
| CitySouth | | | — | | | 14,031 | | | 30,537 | | | 44,568 | | | 38,610 | | | 16,545 | | | 66,633 | | | 83,178 | | | 48,737 | | 1972/2012 | | Nov-05 |
| Bay Terrace | | | — | | | 8,545 | | | 14,458 | | | 23,003 | | | 7,231 | | | 11,637 | | | 18,597 | | | 30,234 | | | 12,278 | | 1962 | | Oct-05 |
| Highlands of Marin Phase II | | | — | | | 5,353 | | | 18,559 | | | 23,912 | | | 11,287 | | | 5,777 | | | 29,422 | | | 35,199 | | | 20,313 | | 1968/2010 | | Oct-07 |
| Edgewater | | | — | | | 30,657 | | | 83,872 | | | 114,529 | | | 12,736 | | | 30,804 | | | 96,461 | | | 127,265 | | | 57,547 | | 2007 | | Mar-08 |
| Almaden Lake Village | | | 27,000 | | | 594 | | | 42,515 | | | 43,109 | | | 9,265 | | | 963 | | | 51,411 | | | 52,374 | | | 31,947 | | 1999 | | Jul-08 |
| 388 Beale | | | — | | | 14,253 | | | 74,104 | | | 88,357 | | | 13,993 | | | 14,643 | | | 87,707 | | | 102,350 | | | 42,629 | | 1999 | | Apr-11 |
| Channel @ Mission Bay | | | — | | | 23,625 | | | — | | | 23,625 | | | 131,471 | | | 23,983 | | | 131,113 | | | 155,096 | | | 48,635 | | 2014 | | Sep-10 |
| SAN FRANCISCO, CA | | 27,000 | | 145,665 | | 414,240 | | 559,905 | | 321,489 | | 152,282 | | 729,112 | | 881,394 | | 417,821 | | | | | |||||||||
| Crowne Pointe | | | — | | | 2,486 | | | 6,437 | | | 8,923 | | | 9,323 | | | 3,177 | | | 15,069 | | | 18,246 | | | 10,776 | | 1987 | | Dec-98 |
| Hilltop | | | — | | | 2,174 | | | 7,408 | | | 9,582 | | | 6,365 | | | 3,030 | | | 12,917 | | | 15,947 | | | 9,216 | | 1985 | | Dec-98 |
| The Hawthorne | | | — | | | 6,474 | | | 30,226 | | | 36,700 | | | 8,473 | | | 7,101 | | | 38,072 | | | 45,173 | | | 26,389 | | 2003 | | Jul-05 |
| The Kennedy | | | — | | | 6,179 | | | 22,307 | | | 28,486 | | | 3,261 | | | 6,300 | | | 25,447 | | | 31,747 | | | 17,028 | | 2005 | | Nov-05 |
| Hearthstone at Merrill Creek | | | — | | | 6,848 | | | 30,922 | | | 37,770 | | | 7,368 | | | 7,302 | | | 37,836 | | | 45,138 | | | 23,317 | | 2000 | | May-08 |
| Island Square | | | — | | | 21,284 | | | 89,389 | | | 110,673 | | | 7,672 | | | 21,667 | | | 96,678 | | | 118,345 | | | 58,376 | | 2007 | | Jul-08 |
| Borgata | | | — | | | 6,379 | | | 24,569 | | | 30,948 | | | 5,542 | | | 6,452 | | | 30,038 | | | 36,490 | | | 18,943 | | 2001/2016 | | May-07 |
| elements too | | | — | | | 27,468 | | | 72,036 | | | 99,504 | | | 19,466 | | | 30,331 | | | 88,639 | | | 118,970 | | | 64,466 | | 2010 | | Feb-10 |
| 989elements | | | — | | | 8,541 | | | 45,990 | | | 54,531 | | | 5,009 | | | 8,679 | | | 50,861 | | | 59,540 | | | 28,277 | | 2006 | | Dec-09 |
| Lightbox | | | — | | | 6,449 | | | 38,884 | | | 45,333 | | | 1,235 | | | 6,474 | | | 40,094 | | | 46,568 | | | 13,689 | | 2014 | | Aug-14 |
| Waterscape | | | — | | | 9,693 | | | 65,176 | | | 74,869 | | | 3,222 | | | 9,784 | | | 68,307 | | | 78,091 | | | 20,951 | | 2014 | | Sep-14 |
| Ashton Bellevue | | | 44,594 | | | 8,287 | | | 124,939 | | | 133,226 | | | 2,631 | | | 8,368 | | | 127,489 | | | 135,857 | | | 23,100 | | 2009 | | Oct-16 |
| TEN20 | | | 26,337 | | | 5,247 | | | 76,587 | | | 81,834 | | | 3,635 | | | 5,292 | | | 80,177 | | | 85,469 | | | 14,496 | | 2009 | | Oct-16 |
| Milehouse | | | — | | | 5,976 | | | 63,041 | | | 69,017 | | | 741 | | | 5,995 | | | 63,763 | | | 69,758 | | | 12,863 | | 2016 | | Nov-16 |
| CityLine | | | — | | | 11,220 | | | 85,787 | | | 97,007 | | | 348 | | | 11,228 | | | 86,127 | | | 97,355 | | | 16,232 | | 2016 | | Jan-17 |
| CityLine II | | | — | | | 3,723 | | | 56,843 | | | 60,566 | | | 435 | | | 3,723 | | | 57,278 | | | 61,001 | | | 3,947 | | 2018 | | Jan-19 |
| SEATTLE, WA | | 70,931 | | 138,428 | | 840,541 | | 978,969 | | 84,726 | | 144,903 | | 918,792 | | 1,063,695 | | 362,066 | | | | | |||||||||
| Rosebeach | | | — | | | 8,414 | | | 17,449 | | | 25,863 | | | 5,903 | | | 8,855 | | | 22,911 | | | 31,766 | | | 16,642 | | 1970 | | Sep-04 |
| Tierra Del Rey | | | — | | | 39,586 | | | 36,679 | | | 76,265 | | | 8,415 | | | 39,857 | | | 44,823 | | | 84,680 | | | 27,165 | | 1998 | | Dec-07 |
| The Westerly | | | — | | | 48,182 | | | 102,364 | | | 150,546 | | | 41,493 | | | 50,887 | | | 141,152 | | | 192,039 | | | 83,909 | | 1993/2013 | | Sep-10 |
| Jefferson at Marina del Rey | | | — | | | 55,651 | | | — | | | 55,651 | | | 94,053 | | | 61,580 | | | 88,124 | | | 149,704 | | | 52,782 | | 2008 | | Sep-07 |
| LOS ANGELES, CA | | — | | 151,833 | | 156,492 | | 308,325 | | 149,864 | | 161,179 | | 297,010 | | 458,189 | | 180,498 | | | | | |||||||||
| Boronda Manor | | | — | | | 1,946 | | | 8,982 | | | 10,928 | | | 11,332 | | | 3,330 | | | 18,930 | | | 22,260 | | | 11,809 | | 1979 | | Dec-98 |
| Garden Court | | | — | | | 888 | | | 4,188 | | | 5,076 | | | 6,546 | | | 1,613 | | | 10,009 | | | 11,622 | | | 6,382 | | 1973 | | Dec-98 |
| Cambridge Court | | | — | | | 3,039 | | | 12,883 | | | 15,922 | | | 18,449 | | | 5,695 | | | 28,676 | | | 34,371 | | | 18,243 | | 1974 | | Dec-98 |
| Laurel Tree | | | — | | | 1,304 | | | 5,115 | | | 6,419 | | | 7,657 | | | 2,449 | | | 11,627 | | | 14,076 | | | 7,337 | | 1977 | | Dec-98 |
| The Pointe At Harden Ranch | | | — | | | 6,388 | | | 23,854 | | | 30,242 | | | 33,268 | | | 10,345 | | | 53,165 | | | 63,510 | | | 32,804 | | 1986 | | Dec-98 |
| The Pointe At Northridge | | | — | | | 2,044 | | | 8,028 | | | 10,072 | | | 12,096 | | | 3,623 | | | 18,545 | | | 22,168 | | | 11,851 | | 1979 | | Dec-98 |
| The Pointe At Westlake | | | — | | | 1,329 | | | 5,334 | | | 6,663 | | | 7,960 | | | 2,361 | | | 12,262 | | | 14,623 | | | 7,544 | | 1975 | | Dec-98 |
S - 1
UDR, INC.
SCHEDULE III — REAL ESTATE OWNED - (Continued)
DECEMBER 31, 2019
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | Gross Amount at Which | | | | | | | | | | | ||||
| | | | | | Initial Costs | | | | | | | | Carried at Close of Period | | | | | | | | | | | ||||||||
| | | | | | | | | | Costs of | | | | | | | | | | | ||||||||||||
| | | | | | | | | | | | | | | Improvements | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Capitalized | | | | | | | | | | | | | | | | | |
| | | | | | Land and | | Buildings | | Total Initial | | Subsequent | | Land and | | Buildings & | | Total | | | | | | | | |||||||
| | | | | | Land | | and | | Acquisition | | to Acquisition | | Land | | Buildings | | Carrying | | Accumulated | | Date of | | Date | ||||||||
| | | Encumbrances | | Improvements | | Improvements | | Costs | | Costs | | Improvements | | Improvements | | Value | | Depreciation | | Construction(a) | | Acquired | |||||||||
| MONTEREY PENINSULA, CA | | — | | 16,938 | | 68,384 | | 85,322 | | 97,308 | | 29,416 | | 153,214 | | 182,630 | | 95,970 | | | | | |||||||||
| Verano at Rancho Cucamonga Town Square | | | — | | | 13,557 | | | 3,645 | | | 17,202 | | | 57,985 | | | 23,633 | | | 51,554 | | | 75,187 | | | 42,170 | | 2006 | | Oct-02 |
| Windemere at Sycamore Highland | | | — | | | 5,810 | | | 23,450 | | | 29,260 | | | 4,934 | | | 6,271 | | | 27,923 | | | 34,194 | | | 21,136 | | 2001 | | Nov-02 |
| Strata | | | 42,698 | | | 14,278 | | | 84,242 | | | 98,520 | | | 85 | | | 14,278 | | | 84,327 | | | 98,605 | | | 468 | | 2010 | | Nov-19 |
| OTHER SOUTHERN CA | | 42,698 | | 33,645 | | 111,337 | | 144,982 | | 63,004 | | 44,182 | | 163,804 | | 207,986 | | 63,774 | | | | | |||||||||
| Tualatin Heights | | | — | | | 3,273 | | | 9,134 | | | 12,407 | | | 9,090 | | | 4,141 | | | 17,356 | | | 21,497 | | | 12,657 | | 1989 | | Dec-98 |
| Hunt Club | | | — | | | 6,014 | | | 14,870 | | | 20,884 | | | 8,014 | | | 6,516 | | | 22,382 | | | 28,898 | | | 17,520 | | 1985 | | Sep-04 |
| PORTLAND, OR | | — | | 9,287 | | 24,004 | | 33,291 | | 17,104 | | 10,657 | | 39,738 | | 50,395 | | 30,177 | | | | | |||||||||
| TOTAL WEST REGION | | 140,629 | | 922,362 | | 2,045,631 | | 2,967,993 | | 1,484,162 | | 1,008,158 | | 3,443,997 | | 4,452,155 | | 1,643,955 | | | | | |||||||||
| MID-ATLANTIC REGION | | | | | | | | | | | | | | ||||||||||||||||||
| Dominion Middle Ridge | | | — | | | 3,311 | | | 13,283 | | | 16,594 | | | 11,745 | | | 4,054 | | | 24,285 | | | 28,339 | | | 16,308 | | 1990 | | Jun-96 |
| Dominion Lake Ridge | | | — | | | 2,366 | | | 8,387 | | | 10,753 | | | 9,611 | | | 3,163 | | | 17,201 | | | 20,364 | | | 12,846 | | 1987 | | Feb-96 |
| Presidential Greens | | | — | | | 11,238 | | | 18,790 | | | 30,028 | | | 13,019 | | | 11,826 | | | 31,221 | | | 43,047 | | | 24,563 | | 1938 | | May-02 |
| The Whitmore | | | — | | | 6,418 | | | 13,411 | | | 19,829 | | | 24,170 | | | 7,564 | | | 36,435 | | | 43,999 | | | 28,764 | | 1962/2008 | | Apr-02 |
| Ridgewood -apts side | | | — | | | 5,612 | | | 20,086 | | | 25,698 | | | 10,801 | | | 6,362 | | | 30,137 | | | 36,499 | | | 24,033 | | 1988 | | Aug-02 |
| DelRay Tower | | | — | | | 297 | | | 12,786 | | | 13,083 | | | 116,038 | | | 9,652 | | | 119,469 | | | 129,121 | | | 40,394 | | 2014 | | Jan-08 |
| Waterside Towers | | | — | | | 13,001 | | | 49,657 | | | 62,658 | | | 31,372 | | | 50,603 | | | 43,427 | | | 94,030 | | | 29,028 | | 1971 | | Dec-03 |
| Wellington Place at Olde Town | | | — | | | 13,753 | | | 36,059 | | | 49,812 | | | 20,955 | | | 14,885 | | | 55,882 | | | 70,767 | | | 41,845 | | 1987/2008 | | Sep-05 |
| Andover House | | | — | | | 183 | | | 59,948 | | | 60,131 | | | 6,813 | | | 317 | | | 66,627 | | | 66,944 | | | 39,795 | | 2004 | | Mar-07 |
| Sullivan Place | | | — | | | 1,137 | | | 103,676 | | | 104,813 | | | 12,102 | | | 1,775 | | | 115,140 | | | 116,915 | | | 72,629 | | 2007 | | Dec-07 |
| Delancey at Shirlington | | | — | | | 21,606 | | | 66,765 | | | 88,371 | | | 5,930 | | | 21,713 | | | 72,588 | | | 94,301 | | | 43,905 | | 2006/2007 | | Mar-08 |
| View 14 | | | — | | | 5,710 | | | 97,941 | | | 103,651 | | | 5,174 | | | 5,780 | | | 103,045 | | | 108,825 | | | 49,727 | | 2009 | | Jun-11 |
| Signal Hill Apartments | | | — | | | 13,290 | | | — | | | 13,290 | | | 72,169 | | | 25,576 | | | 59,883 | | | 85,459 | | | 41,319 | | 2010 | | Mar-07 |
| Capitol View on 14th | | | — | | | 31,393 | | | — | | | 31,393 | | | 96,501 | | | 31,471 | | | 96,423 | | | 127,894 | | | 40,878 | | 2013 | | Sep-07 |
| Domain College Park | | | — | | | 7,300 | | | — | | | 7,300 | | | 60,095 | | | 7,508 | | | 59,887 | | | 67,395 | | | 22,856 | | 2014 | | Jun-11 |
| 1200 East West | | | — | | | 9,748 | | | 68,022 | | | 77,770 | | | 3,289 | | | 9,888 | | | 71,171 | | | 81,059 | | | 16,873 | | 2010 | | Oct-15 |
| Courts at Huntington Station | | | — | | | 27,749 | | | 111,878 | | | 139,627 | | | 4,526 | | | 28,085 | | | 116,068 | | | 144,153 | | | 31,845 | | 2011 | | Oct-15 |
| Eleven55 Ripley | | | — | | | 15,566 | | | 107,539 | | | 123,105 | | | 4,111 | | | 15,838 | | | 111,378 | | | 127,216 | | | 26,234 | | 2014 | | Oct-15 |
| Arbor Park of Alexandria | | | 80,664 | | | 50,881 | | | 159,728 | | | 210,609 | | | 5,571 | | | 51,347 | | | 164,833 | | | 216,180 | | | 44,595 | | 1969/2015 | | Oct-15 |
| Courts at Dulles | | | — | | | 14,697 | | | 83,834 | | | 98,531 | | | 10,035 | | | 14,767 | | | 93,799 | | | 108,566 | | | 26,917 | | 2000 | | Oct-15 |
| Newport Village | | | 127,600 | | | 55,283 | | | 177,454 | | | 232,737 | | | 20,485 | | | 55,708 | | | 197,514 | | | 253,222 | | | 54,930 | | 1968 | | Oct-15 |
| 1301 Thomas Circle | | | — | | | 27,836 | | | 128,191 | | | 156,027 | | | 144 | | | 27,836 | | | 128,335 | | | 156,171 | | | 2,892 | | 2006 | | Aug-19 |
| Crescent Falls Church | | | 43,803 | | | 13,687 | | | 88,692 | | | 102,379 | | | 27 | | | 13,687 | | | 88,719 | | | 102,406 | | | 577 | | 2010 | | Nov-19 |
| METROPOLITAN, D.C. | | 252,067 | | 352,062 | | 1,426,127 | | 1,778,189 | | 544,683 | | 419,405 | | 1,903,467 | | 2,322,872 | | 733,753 | | | | | |||||||||
| Gayton Pointe Townhomes | | | — | | | 826 | | | 5,148 | | | 5,974 | | | 31,396 | | | 3,598 | | | 33,772 | | | 37,370 | | | 30,959 | | 1973/2007 | | Sep-95 |
| Waterside At Ironbridge | | | — | | | 1,844 | | | 13,239 | | | 15,083 | | | 9,922 | | | 2,575 | | | 22,430 | | | 25,005 | | | 16,763 | | 1987 | | Sep-97 |
| Carriage Homes at Wyndham | | | — | | | 474 | | | 30,997 | | | 31,471 | | | 10,475 | | | 4,056 | | | 37,890 | | | 41,946 | | | 28,644 | | 1998 | | Nov-03 |
| Legacy at Mayland | | | — | | | 1,979 | | | 11,524 | | | 13,503 | | | 33,902 | | | 5,451 | | | 41,954 | | | 47,405 | | | 37,420 | | 1973/2007 | | Dec-91 |
| RICHMOND, VA | | — | | 5,123 | | 60,908 | | 66,031 | | 85,695 | | 15,680 | | 136,046 | | 151,726 | | 113,786 | | | | | |||||||||
| Calvert's Walk | | | — | | | 4,408 | | | 24,692 | | | 29,100 | | | 9,266 | | | 4,996 | | | 33,370 | | | 38,366 | | | 25,052 | | 1988 | | Mar-04 |
| 20 Lambourne | | | — | | | 11,750 | | | 45,590 | | | 57,340 | | | 10,667 | | | 12,428 | | | 55,579 | | | 68,007 | | | 34,852 | | 2003 | | Mar-08 |
| Domain Brewers Hill | | | — | | | 4,669 | | | 40,630 | | | 45,299 | | | 2,279 | | | 4,808 | | | 42,770 | | | 47,578 | | | 22,704 | | 2009 | | Aug-10 |
| Rodgers Forge | | | — | | | 15,392 | | | 67,958 | | | 83,350 | | | 3,001 | | | 15,392 | | | 70,959 | | | 86,351 | | | 3,367 | | 1945 | | Apr-19 |
| Towson Promenade | | | 58,600 | | | 12,599 | | | 78,847 | | | 91,446 | | | 29 | | | 12,599 | | | 78,876 | | | 91,475 | | | 501 | | 2009 | | Nov-19 |
| BALTIMORE, MD | | 58,600 | | 48,818 | | 257,717 | | 306,535 | | 25,242 | | 50,223 | | 281,554 | | 331,777 | | 86,476 | | | | | |||||||||
| TOTAL MID-ATLANTIC REGION | | 310,667 | | 406,003 | | 1,744,752 | | 2,150,755 | | 655,620 | | 485,308 | | 2,321,067 | | 2,806,375 | | 934,015 | | | | | |||||||||
| SOUTHEAST REGION | | | | | | | | | | | | | | ||||||||||||||||||
| Seabrook | | | — | | | 1,846 | | | 4,155 | | | 6,001 | | | 10,276 | | | 3,018 | | | 13,259 | | | 16,277 | | | 11,396 | | 1984/2004 | | Feb-96 |
| Altamira Place | | | — | | | 1,533 | | | 11,076 | | | 12,609 | | | 22,790 | | | 3,887 | | | 31,512 | | | 35,399 | | | 28,929 | | 1984/2007 | | Apr-94 |
| Regatta Shore | | | — | | | 757 | | | 6,608 | | | 7,365 | | | 18,177 | | | 2,301 | | | 23,241 | | | 25,542 | | | 20,424 | | 1988/2007 | | Jun-94 |
| Alafaya Woods | | | — | | | 1,653 | | | 9,042 | | | 10,695 | | | 12,841 | | | 2,860 | | | 20,676 | | | 23,536 | | | 16,273 | | 1989/2006 | | Oct-94 |
| Los Altos | | | — | | | 2,804 | | | 12,349 | | | 15,153 | | | 13,797 | | | 4,710 | | | 24,240 | | | 28,950 | | | 19,347 | | 1990/2004 | | Oct-96 |
| Lotus Landing | | | — | | | 2,185 | | | 8,639 | | | 10,824 | | | 12,182 | | | 3,050 | | | 19,956 | | | 23,006 | | | 15,091 | | 1985/2006 | | Jul-97 |
| Seville On The Green | | | — | | | 1,282 | | | 6,498 | | | 7,780 | | | 8,635 | | | 1,872 | | | 14,543 | | | 16,415 | | | 11,259 | | 1986/2004 | | Oct-97 |
| Ashton @ Waterford | | | — | | | 3,872 | | | 17,538 | | | 21,410 | | | 6,886 | | | 4,406 | | | 23,890 | | | 28,296 | | | 16,848 | | 2000 | | May-98 |
S - 2
UDR, INC.
SCHEDULE III — REAL ESTATE OWNED - (Continued)
DECEMBER 31, 2019
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | Gross Amount at Which | | | | | | | | | | | ||||
| | | | | | Initial Costs | | | | | | | | Carried at Close of Period | | | | | | | | | | | ||||||||
| | | | | | | | | | Costs of | | | | | | | | | | | ||||||||||||
| | | | | | | | | | | | | | | Improvements | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Capitalized | | | | | | | | | | | | | | | | | |
| | | | | | Land and | | Buildings | | Total Initial | | Subsequent | | Land and | | Buildings & | | Total | | | | | | | | |||||||
| | | | | | Land | | and | | Acquisition | | to Acquisition | | Land | | Buildings | | Carrying | | Accumulated | | Date of | | Date | ||||||||
| | | Encumbrances | | Improvements | | Improvements | | Costs | | Costs | | Improvements | | Improvements | | Value | | Depreciation | | Construction(a) | | Acquired | |||||||||
| Arbors at Lee Vista | | | — | | | 6,692 | | | 12,860 | | | 19,552 | | | 16,125 | | | 7,669 | | | 28,008 | | | 35,677 | | | 21,670 | | 1992/2007 | | Aug-06 |
| ORLANDO, FL | | — | | 22,624 | | 88,765 | | 111,389 | | 121,709 | | 33,773 | | 199,325 | | 233,098 | | 161,237 | | | | | |||||||||
| Legacy Hill | | | — | | | 1,148 | | | 5,867 | | | 7,015 | | | 11,083 | | | 2,026 | | | 16,072 | | | 18,098 | | | 13,203 | | 1977 | | Nov-95 |
| Hickory Run | | | — | | | 1,469 | | | 11,584 | | | 13,053 | | | 14,126 | | | 2,592 | | | 24,587 | | | 27,179 | | | 16,915 | | 1989 | | Dec-95 |
| Carrington Hills | | | — | | | 2,117 | | | — | | | 2,117 | | | 39,283 | | | 4,925 | | | 36,475 | | | 41,400 | | | 26,945 | | 1999 | | Dec-95 |
| Brookridge | | | — | | | 708 | | | 5,461 | | | 6,169 | | | 7,396 | | | 1,492 | | | 12,073 | | | 13,565 | | | 9,211 | | 1986 | | Mar-96 |
| Breckenridge | | | — | | | 766 | | | 7,714 | | | 8,480 | | | 6,998 | | | 1,539 | | | 13,939 | | | 15,478 | | | 10,241 | | 1986 | | Mar-97 |
| Colonnade | | | — | | | 1,460 | | | 16,015 | | | 17,475 | | | 8,865 | | | 2,317 | | | 24,023 | | | 26,340 | | | 16,356 | | 1998 | | Jan-99 |
| The Preserve at Brentwood | | | — | | | 3,182 | | | 24,674 | | | 27,856 | | | 11,163 | | | 4,145 | | | 34,874 | | | 39,019 | | | 26,346 | | 1998 | | Jun-04 |
| Polo Park | | | — | | | 4,583 | | | 16,293 | | | 20,876 | | | 18,611 | | | 6,140 | | | 33,347 | | | 39,487 | | | 27,026 | | 1987/2008 | | May-06 |
| NASHVILLE, TN | | — | | 15,433 | | 87,608 | | 103,041 | | 117,525 | | 25,176 | | 195,390 | | 220,566 | | 146,243 | | | | | |||||||||
| Summit West | | | — | | | 2,176 | | | 4,710 | | | 6,886 | | | 12,423 | | | 3,688 | | | 15,621 | | | 19,309 | | | 13,431 | | 1972 | | Dec-92 |
| The Breyley | | | — | | | 1,780 | | | 2,458 | | | 4,238 | | | 18,948 | | | 3,811 | | | 19,375 | | | 23,186 | | | 19,088 | | 1977/2007 | | Sep-93 |
| Lakewood Place | | | — | | | 1,395 | | | 10,647 | | | 12,042 | | | 13,457 | | | 3,257 | | | 22,242 | | | 25,499 | | | 17,883 | | 1986 | | Mar-94 |
| Cambridge Woods | | | — | | | 1,791 | | | 7,166 | | | 8,957 | | | 12,591 | | | 3,514 | | | 18,034 | | | 21,548 | | | 14,194 | | 1985 | | Jun-97 |
| Inlet Bay | | | — | | | 7,702 | | | 23,150 | | | 30,852 | | | 19,716 | | | 10,421 | | | 40,147 | | | 50,568 | | | 32,988 | | 1988/1989 | | Jun-03 |
| MacAlpine Place | | | — | | | 10,869 | | | 36,858 | | | 47,727 | | | 11,770 | | | 12,194 | | | 47,303 | | | 59,497 | | | 35,105 | | 2001 | | Dec-04 |
| The Vintage Lofts at West End | | | — | | | 6,611 | | | 37,663 | | | 44,274 | | | 21,768 | | | 15,826 | | | 50,216 | | | 66,042 | | | 33,876 | | 2009 | | Jul-09 |
| Peridot Palms | | | — | | | 6,293 | | | 89,752 | | | 96,045 | | | 1,002 | | | 6,301 | | | 90,746 | | | 97,047 | | | 5,481 | | 2017 | | Feb-19 |
| The Preserve at Gateway | | | — | | | 4,467 | | | 43,723 | | | 48,190 | | | 961 | | | 4,467 | | | 44,684 | | | 49,151 | | | 1,828 | | 2013 | | May-19 |
| TAMPA, FL | | — | | 43,084 | | 256,127 | | 299,211 | | 112,636 | | 63,479 | | 348,368 | | 411,847 | | 173,874 | | | | | |||||||||
| The Reserve and Park at Riverbridge | | | — | | | 15,968 | | | 56,401 | | | 72,369 | | | 15,149 | | | 16,840 | | | 70,678 | | | 87,518 | | | 50,001 | | 1999/2001 | | Dec-04 |
| OTHER FLORIDA | | — | | 15,968 | | 56,401 | | 72,369 | | 15,149 | | 16,840 | | 70,678 | | 87,518 | | 50,001 | | | | | |||||||||
| TOTAL SOUTHEAST REGION | | — | | 97,109 | | 488,901 | | 586,010 | | 367,019 | | 139,268 | | 813,761 | | 953,029 | | 531,355 | | | | | |||||||||
| NORTHEAST REGION | | | | | | | | | | ||||||||||||||||||||||
| 10 Hanover Square | | | — | | | 41,432 | | | 218,983 | | | 260,415 | | | 24,465 | | | 41,765 | | | 243,115 | | | 284,880 | | | 103,344 | | 2005 | | Apr-11 |
| 21 Chelsea | | | — | | | 36,399 | | | 107,154 | | | 143,553 | | | 14,695 | | | 36,529 | | | 121,719 | | | 158,248 | | | 55,758 | | 2001 | | Aug-11 |
| View 34 | | | — | | | 114,410 | | | 324,920 | | | 439,330 | | | 112,238 | | | 116,021 | | | 435,547 | | | 551,568 | | | 203,215 | | 1985/2013 | | Jul-11 |
| 95 Wall Street | | | — | | | 57,637 | | | 266,255 | | | 323,892 | | | 10,474 | | | 58,063 | | | 276,303 | | | 334,366 | | | 139,677 | | 2008 | | Aug-11 |
| Leonard Pointe | | | — | | | 38,010 | | | 93,204 | | | 131,214 | | | 1,169 | | | 38,014 | | | 94,369 | | | 132,383 | | | 5,661 | | 2015 | | Feb-19 |
| One William | | | — | | | 6,422 | | | 75,527 | | | 81,949 | | | 151 | | | 6,422 | | | 75,678 | | | 82,100 | | | 2,029 | | 2018 | | Aug-19 |
| NEW YORK, NY | | — | | 294,310 | | 1,086,043 | | 1,380,353 | | 163,192 | | 296,814 | | 1,246,731 | | 1,543,545 | | 509,684 | | | | | |||||||||
| Garrison Square | | | — | | | 6,475 | | | 91,027 | | | 97,502 | | | 23,062 | | | 6,613 | | | 113,951 | | | 120,564 | | | 54,270 | | 1887/1990 | | Sep-10 |
| Ridge at Blue Hills | | | 25,000 | | | 6,039 | | | 34,869 | | | 40,908 | | | 4,884 | | | 6,420 | | | 39,372 | | | 45,792 | | | 20,913 | | 2007 | | Sep-10 |
| Inwood West | | | 80,000 | | | 20,778 | | | 88,096 | | | 108,874 | | | 13,326 | | | 19,799 | | | 102,401 | | | 122,200 | | | 52,250 | | 2006 | | Apr-11 |
| 14 North | | | 72,500 | | | 10,961 | | | 51,175 | | | 62,136 | | | 12,621 | | | 11,404 | | | 63,353 | | | 74,757 | | | 33,733 | | 2005 | | Apr-11 |
| 100 Pier 4 | | | — | | | 24,584 | | | — | | | 24,584 | | | 202,433 | | | 24,689 | | | 202,328 | | | 227,017 | | | 51,639 | | 2015 | | Dec-15 |
| 345 Harrison | | | — | | | 32,938 | | | — | | | 32,938 | | | 326,016 | | | 44,889 | | | 314,065 | | | 358,954 | | | 25,913 | | 2018 | | Nov-11 |
| Currents on the Charles | | | — | | | 12,580 | | | 70,149 | | | 82,729 | | | 285 | | | 12,580 | | | 70,434 | | | 83,014 | | | 2,431 | | 2015 | | Jun-19 |
| The Commons at Windsor Gardens | | | — | | | 34,609 | | | 225,515 | | | 260,124 | | | 1,126 | | | 34,611 | | | 226,639 | | | 261,250 | | | 7,205 | | 1969 | | Aug-19 |
| Charles River Landing | | | 69,315 | | | 17,068 | | | 112,777 | | | 129,845 | | | 51 | | | 17,068 | | | 112,828 | | | 129,896 | | | 722 | | 2010 | | Nov-19 |
| Lenox Farms | | | 94,050 | | | 17,692 | | | 115,898 | | | 133,590 | | | 70 | | | 17,692 | | | 115,968 | | | 133,660 | | | 754 | | 2009 | | Nov-19 |
| Lodge at Ames Pond | | | 48,774 | | | 12,645 | | | 70,653 | | | 83,298 | | | 76 | | | 12,645 | | | 70,729 | | | 83,374 | | | 466 | | 2010 | | Nov-19 |
| BOSTON, MA | | 389,639 | | 196,369 | | 860,159 | | 1,056,528 | | 583,950 | | 208,410 | | 1,432,068 | | 1,640,478 | | 250,296 | | | | | |||||||||
| Park Square | | | — | | | 10,365 | | | 96,050 | | | 106,415 | | | 935 | | | 10,416 | | | 96,934 | | | 107,350 | | | 4,483 | | 2018 | | May-19 |
| PHILADELPHIA, PA | | | — | | | 10,365 | | | 96,050 | | | 106,415 | | | 935 | | | 10,416 | | | 96,934 | | | 107,350 | | | 4,483 | | | | |
| TOTAL NORTHEAST REGION | | 389,639 | | 501,044 | | 2,042,252 | | 2,543,296 | | 748,077 | | 515,640 | | 2,775,733 | | 3,291,373 | | 764,463 | | | | | |||||||||
| SOUTHWEST REGION | | | | | | | | | | | | | | ||||||||||||||||||
| Thirty377 | | | 25,000 | | | 24,036 | | | 32,951 | | | 56,987 | | | 20,627 | | | 26,207 | | | 51,407 | | | 77,614 | | | 33,450 | | 1999/2007 | | Aug-06 |
| Legacy Village | | | 90,000 | | | 16,882 | | | 100,102 | | | 116,984 | | | 22,641 | | | 21,394 | | | 118,231 | | | 139,625 | | | 74,746 | | 2005/06/07 | | Mar-08 |
| Addison Apts at The Park | | | — | | | 22,041 | | | 11,228 | | | 33,269 | | | 11,058 | | | 30,969 | | | 13,358 | | | 44,327 | | | 10,768 | | 1977/78/79 | | May-07 |
| Addison Apts at The Park II | | | — | | | 7,903 | | | 554 | | | 8,457 | | | 3,718 | | | 8,442 | | | 3,733 | | | 12,175 | | | 2,664 | | 1970 | | May-07 |
| Addison Apts at The Park I | | | — | | | 10,440 | | | 634 | | | 11,074 | | | 4,158 | | | 11,055 | | | 4,177 | | | 15,232 | | | 3,270 | | 1975 | | May-07 |
| Savoye | | | 32,575 | | | 8,432 | | | 50,482 | | | 58,914 | | | 47 | | | 8,432 | | | 50,529 | | | 58,961 | | | 331 | | 2009 | | Nov-19 |
| Savoye 2 | | | 36,023 | | | 6,451 | | | 56,616 | | | 63,067 | | | 11 | | | 6,451 | | | 56,627 | | | 63,078 | | | 365 | | 2011 | | Nov-19 |
S - 3
UDR, INC.
SCHEDULE III — REAL ESTATE OWNED - (Continued)
DECEMBER 31, 2019
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | Gross Amount at Which | | | | | | | | | | | ||||
| | | | | | Initial Costs | | | | | | | | Carried at Close of Period | | | | | | | | | | | ||||||||
| | | | | | | | | | Costs of | | | | | | | | | | | ||||||||||||
| | | | | | | | | | | | | | | Improvements | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Capitalized | | | | | | | | | | | | | | | | | |
| | | | | | Land and | | Buildings | | Total Initial | | Subsequent | | Land and | | Buildings & | | Total | | | | | | | | |||||||
| | | | | | Land | | and | | Acquisition | | to Acquisition | | Land | | Buildings | | Carrying | | Accumulated | | Date of | | Date | ||||||||
| | | Encumbrances | | Improvements | | Improvements | | Costs | | Costs | | Improvements | | Improvements | | Value | | Depreciation | | Construction(a) | | Acquired | |||||||||
| Fiori on Vitruvian Park | | | 50,609 | | | 7,934 | | | 78,574 | | | 86,508 | | | 59 | | | 7,934 | | | 78,633 | | | 86,567 | | | 519 | | 2013 | | Nov-19 |
| Vitruvian West 1 | | | 41,317 | | | 6,273 | | | 61,418 | | | 67,691 | | | 86 | | | 6,273 | | | 61,504 | | | 67,777 | | | 427 | | 2018 | | Nov-19 |
| DALLAS, TX | | 275,524 | | 110,392 | | 392,559 | | 502,951 | | 62,405 | | 127,157 | | 438,199 | | 565,356 | | 126,540 | | | | | |||||||||
| Barton Creek Landing | | | — | | | 3,151 | | | 14,269 | | | 17,420 | | | 24,444 | | | 5,358 | | | 36,506 | | | 41,864 | | | 29,696 | | 1986/2012 | | Mar-02 |
| Residences at the Domain | | | — | | | 4,034 | | | 55,256 | | | 59,290 | | | 14,140 | | | 4,524 | | | 68,906 | | | 73,430 | | | 41,561 | | 2007 | | Aug-08 |
| Red Stone Ranch | | | — | | | 5,084 | | | 17,646 | | | 22,730 | | | 4,740 | | | 5,656 | | | 21,814 | | | 27,470 | | | 11,697 | | 2000 | | Apr-12 |
| Lakeline Villas | | | — | | | 4,148 | | | 16,869 | | | 21,017 | | | 3,436 | | | 4,625 | | | 19,828 | | | 24,453 | | | 10,429 | | 2002 | | Apr-12 |
| AUSTIN, TX | | — | | 16,417 | | 104,040 | | 120,457 | | 46,760 | | 20,163 | | 147,054 | | 167,217 | | 93,383 | | | | | |||||||||
| Steele Creek | | | — | | | 8,586 | | | 130,402 | | | 138,988 | | | 5,264 | | | 8,614 | | | 135,638 | | | 144,252 | | | 17,097 | | 2015 | | Oct-17 |
| DENVER, CO | | | — | | 8,586 | | 130,402 | | 138,988 | | 5,264 | | 8,614 | | 135,638 | | 144,252 | | 17,097 | | | | | ||||||||
| TOTAL SOUTHWEST REGION | | 275,524 | | 135,395 | | 627,001 | | 762,396 | | 114,429 | | 155,934 | | 720,891 | | 876,825 | | 237,020 | | | | | |||||||||
| TOTAL OPERATING COMMUNITIES | | 1,116,459 | | 2,061,913 | | 6,948,537 | | 9,010,450 | | 3,369,307 | | 2,304,308 | | 10,075,449 | | 12,379,757 | | 4,110,808 | | | | | |||||||||
| REAL ESTATE UNDER DEVELOPMENT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Vitruvian West Phase 2 | | | — | | | 6,451 | | | 15,798 | | | 22,249 | | | 2,558 | | | 6,451 | | | 18,356 | | | 24,807 | | | 23 | | | | |
| Cirrus | | | — | | | 13,853 | | | — | | | 13,853 | | | 12,759 | | | 13,853 | | | 12,759 | | | 26,612 | | | — | | | | |
| Dublin | | | — | | | 8,922 | | | — | | | 8,922 | | | 9,436 | | | 8,922 | | | 9,436 | | | 18,358 | | | — | | | | |
| TOTAL REAL ESTATE UNDER DEVELOPMENT | | — | | 29,226 | | 15,798 | | 45,024 | | 24,753 | | 29,226 | | 40,551 | | 69,777 | | 23 | | | | | |||||||||
| LAND | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Vitruvian Park® | | | — | | | 39,609 | | | 4,997 | | | 44,606 | | | 9,543 | | | 46,666 | | | 7,483 | | | 54,149 | | | 2,489 | | | | |
| 500 Penn | | | — | | | 27,135 | | | — | | | 27,135 | | | 6,331 | | | 27,135 | | | 6,331 | | | 33,466 | | | — | | | | |
| TOTAL LAND | | — | | 66,744 | | 4,997 | | 71,741 | | 15,874 | | 73,801 | | 13,814 | | 87,615 | | 2,489 | | | | | |||||||||
| COMMERCIAL | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Brookhaven Shopping Center | | | — | | | | | | | | | | | | 29,808 | | | 7,793 | | | 22,015 | | | 29,808 | | | 14,297 | | | | |
| TOTAL COMMERCIAL | | — | | — | | — | | — | | 29,808 | | 7,793 | | 22,015 | | 29,808 | | 14,297 | | | | | |||||||||
| Other (b) | | | — | | | — | | | — | | | — | | | 9,581 | | | — | | | 9,581 | | | 9,581 | | | — | | | | |
| 1745 Shea Center I | | | — | | | 3,034 | | | 20,534 | | | 23,568 | | | 1,995 | | | 3,094 | | | 22,469 | | | 25,563 | | | 3,736 | | | | |
| TOTAL CORPORATE | | — | | 3,034 | | 20,534 | | 23,568 | | 11,576 | | 3,094 | | 32,050 | | 35,144 | | 3,736 | | | | | |||||||||
| TOTAL COMMERCIAL & CORPORATE | | — | | 3,034 | | 20,534 | | 23,568 | | 41,384 | | 10,887 | | 54,065 | | 64,952 | | 18,033 | | | | | |||||||||
| Deferred Financing Costs and Other Non-Cash Adjustments | | | 32,982 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TOTAL REAL ESTATE OWNED | | $ | 1,149,441 | | $ | 2,160,917 | | $ | 6,989,866 | | $ | 9,150,783 | | $ | 3,451,318 | | $ | 2,418,222 | | $ | 10,183,879 | | $ | 12,602,101 | | $ | 4,131,353 | | | | |
| (a) | Date of original construction/date of last major renovation, if applicable. |
|---|
| (b) | Includes unallocated accruals and capital expenditures. |
|---|
The aggregate cost for federal income tax purposes was approximately $11.7 billion at December 31, 2019 (unaudited).
The estimated depreciable lives for all buildings in the latest Consolidated Statements of Operations are 30 to 55 years.
S - 4
UDR, INC.
SCHEDULE III — REAL ESTATE OWNED - (Continued)
DECEMBER 31, 2019
(In thousands)
3-YEAR ROLLFORWARD OF REAL ESTATE OWNED AND ACCUMULATED DEPRECIATION
The following is a reconciliation of the carrying amount of total real estate owned at December 31, (in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | 2019 | 2018 | 2017 | ||||||
| Balance at beginning of the year | | $ | 10,196,159 | | $ | 10,177,206 | | $ | 9,615,753 |
| Real estate acquired | | 2,241,163 | | — | | 235,993 | |||
| Capital expenditures and development | | 195,981 | | 214,898 | | 369,029 | |||
| Real estate sold | | (31,202) | | (195,945) | | (43,569) | |||
| Balance at end of the year | | $ | 12,602,101 | | $ | 10,196,159 | | $ | 10,177,206 |
The following is a reconciliation of total accumulated depreciation for real estate owned at December 31, (in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | 2019 | 2018 | 2017 | ||||||
| Balance at beginning of the year | | $ | 3,654,160 | | $ | 3,330,166 | | $ | 2,923,625 |
| Depreciation expense for the year | | 477,193 | | 426,006 | | 424,772 | |||
| Accumulated depreciation on sales | | — | | (102,012) | | (18,231) | |||
| Balance at end of year | | $ | 4,131,353 | | $ | 3,654,160 | | $ | 3,330,166 |
S - 5
UNITED DOMINION REALTY, L.P.
SCHEDULE III — REAL ESTATE OWNED
DECEMBER 31, 2019
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | Gross Amount at Which | | | | | | | | | | | ||||
| | | | | | Initial Costs | | | | | | | | Carried at Close of Period | | | | | | | | | | | ||||||||
| | | | | | | | | | Cost of | | | | | | | | | | | ||||||||||||
| | | | | | | | | | | | | | | Improvements | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Capitalized | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Total Initial | | Subsequent to | | | | | Buildings & | | | | | | | | Date of | | | |||
| | | | | | Land and Land | | Building and | | Acquisition | | Acquisition | | Land and Land | | Buildings | | Total Carrying | | Accumulated | | Construction | | | ||||||||
| | | Encumbrances | | Improvements | | Improvements | | Costs | | Costs | | Improvements | | Improvements | | Value | | Depreciation | | (a) | | Date Acquired | |||||||||
| WEST REGION | | | | | | | | | | ||||||||||||||||||||||
| Harbor at Mesa Verde | | $ | — | | $ | 20,476 | | $ | 28,538 | | $ | 49,014 | | $ | 22,350 | | $ | 22,175 | | $ | 49,189 | | $ | 71,364 | | $ | 35,561 | | 1965/2003 | | Jun-03 |
| 27 Seventy Five Mesa Verde | | — | | | 99,329 | | | 110,644 | | | 209,973 | | | 104,036 | | | 114,820 | | | 199,189 | | | 314,009 | | | 137,814 | | 1979/2013 | | Oct-04 | |
| Huntington Vista | | — | | | 8,055 | | | 22,486 | | | 30,541 | | | 14,117 | | | 9,277 | | | 35,381 | | | 44,658 | | | 25,545 | | 1970 | | Jun-03 | |
| Missions at Back Bay | | — | | | 229 | | | 14,129 | | | 14,358 | | | 3,822 | | | 10,990 | | | 7,190 | | | 18,180 | | | 5,486 | | 1969 | | Dec-03 | |
| Eight 80 Newport Beach - North | | — | | | 62,516 | | | 46,082 | | | 108,598 | | | 45,252 | | | 69,131 | | | 84,719 | | | 153,850 | | | 60,216 | | 1968/2000/2016 | | Oct-04 | |
| Eight 80 Newport Beach - South | | — | | | 58,785 | | | 50,067 | | | 108,852 | | | 35,651 | | | 60,953 | | | 83,550 | | | 144,503 | | | 56,092 | | 1968/2000/2016 | | Mar-05 | |
| ORANGE COUNTY, CA | | — | | 249,390 | | 271,946 | | 521,336 | | 225,228 | | 287,346 | | 459,218 | | 746,564 | | 320,714 | | | | | |||||||||
| 2000 Post Street | | | — | | | 9,861 | | | 44,578 | | | 54,439 | | | 23,836 | | | 11,115 | | | 67,160 | | | 78,275 | | | 36,216 | | 1987/2016 | | Dec-98 |
| Birch Creek | | — | | | 4,365 | | | 16,696 | | | 21,061 | | | 9,895 | | | 1,376 | | | 29,580 | | | 30,956 | | | 17,725 | | 1968 | | Dec-98 | |
| Highlands Of Marin | | — | | | 5,996 | | | 24,868 | | | 30,864 | | | 28,751 | | | 7,995 | | | 51,620 | | | 59,615 | | | 37,583 | | 1991/2010 | | Dec-98 | |
| Marina Playa | | — | | | 6,224 | | | 23,916 | | | 30,140 | | | 13,977 | | | 1,242 | | | 42,875 | | | 44,117 | | | 24,745 | | 1971 | | Dec-98 | |
| River Terrace | | — | | | 22,161 | | | 40,137 | | | 62,298 | | | 7,850 | | | 22,911 | | | 47,237 | | | 70,148 | | | 32,060 | | 2005 | | Aug-05 | |
| CitySouth | | — | | | 14,031 | | | 30,537 | | | 44,568 | | | 38,610 | | | 16,545 | | | 66,633 | | | 83,178 | | | 48,737 | | 1972/2012 | | Nov-05 | |
| Bay Terrace | | — | | | 8,545 | | | 14,458 | | | 23,003 | | | 7,231 | | | 11,637 | | | 18,597 | | | 30,234 | | | 12,278 | | 1962 | | Oct-05 | |
| Highlands of Marin Phase II | | — | | | 5,353 | | | 18,559 | | | 23,912 | | | 11,287 | | | 5,777 | | | 29,422 | | | 35,199 | | | 20,313 | | 1968/2010 | | Oct-07 | |
| Edgewater | | — | | | 30,657 | | | 83,872 | | | 114,529 | | | 12,736 | | | 30,804 | | | 96,461 | | | 127,265 | | | 57,547 | | 2007 | | Mar-08 | |
| Almaden Lake Village | | 27,000 | | | 594 | | | 42,515 | | | 43,109 | | | 9,265 | | | 963 | | | 51,411 | | | 52,374 | | | 31,947 | | 1999 | | Jul-08 | |
| SAN FRANCISCO, CA | | 27,000 | | 107,787 | | 340,136 | | 447,923 | | 163,438 | | 110,365 | | 500,996 | | 611,361 | | 319,151 | | | | | |||||||||
| Crowne Pointe | | — | | | 2,486 | | | 6,437 | | | 8,923 | | | 9,323 | | | 3,177 | | | 15,069 | | | 18,246 | | | 10,776 | | 1987 | | Dec-98 | |
| Hilltop | | — | | | 2,174 | | | 7,408 | | | 9,582 | | | 6,365 | | | 3,030 | | | 12,917 | | | 15,947 | | | 9,216 | | 1985 | | Dec-98 | |
| The Kennedy | | — | | | 6,179 | | | 22,307 | | | 28,486 | | | 3,261 | | | 6,300 | | | 25,447 | | | 31,747 | | | 17,028 | | 2005 | | Nov-05 | |
| Hearthstone at Merrill Creek | | — | | | 6,848 | | | 30,922 | | | 37,770 | | | 7,368 | | | 7,302 | | | 37,836 | | | 45,138 | | | 23,317 | | 2000 | | May-08 | |
| Island Square | | — | | | 21,284 | | | 89,389 | | | 110,673 | | | 7,672 | | | 21,667 | | | 96,678 | | | 118,345 | | | 58,376 | | 2007 | | Jul-08 | |
| SEATTLE, WA | | — | | 38,971 | | 156,463 | | 195,434 | | 33,989 | | 41,476 | | 187,947 | | 229,423 | | 118,713 | | | | | |||||||||
| Rosebeach | | — | | | 8,414 | | | 17,449 | | | 25,863 | | | 5,903 | | | 8,855 | | | 22,911 | | | 31,766 | | | 16,642 | | 1970 | | Sep-04 | |
| Tierra Del Rey | | — | | | 39,586 | | | 36,679 | | | 76,265 | | | 8,415 | | | 39,857 | | | 44,823 | | | 84,680 | | | 27,165 | | 1998 | | Dec-07 | |
| LOS ANGELES, CA | | — | | 48,000 | | 54,128 | | 102,128 | | 14,318 | | 48,712 | | 67,734 | | 116,446 | | 43,807 | | | | | |||||||||
| Boronda Manor | | — | | | 1,946 | | | 8,982 | | | 10,928 | | | 11,332 | | | 3,330 | | | 18,930 | | | 22,260 | | | 11,809 | | 1979 | | Dec-98 | |
| Garden Court | | — | | | 888 | | | 4,188 | | | 5,076 | | | 6,546 | | | 1,613 | | | 10,009 | | | 11,622 | | | 6,382 | | 1973 | | Dec-98 | |
| Cambridge Court | | — | | | 3,039 | | | 12,883 | | | 15,922 | | | 18,449 | | | 5,695 | | | 28,676 | | | 34,371 | | | 18,243 | | 1974 | | Dec-98 | |
| Laurel Tree | | — | | | 1,304 | | | 5,115 | | | 6,419 | | | 7,657 | | | 2,449 | | | 11,627 | | | 14,076 | | | 7,337 | | 1977 | | Dec-98 | |
| The Pointe At Harden Ranch | | — | | | 6,388 | | | 23,854 | | | 30,242 | | | 33,268 | | | 10,345 | | | 53,165 | | | 63,510 | | | 32,804 | | 1986 | | Dec-98 | |
| The Pointe At Northridge | | — | | | 2,044 | | | 8,028 | | | 10,072 | | | 12,096 | | | 3,623 | | | 18,545 | | | 22,168 | | | 11,851 | | 1979 | | Dec-98 | |
| The Pointe At Westlake | | — | | | 1,329 | | | 5,334 | | | 6,663 | | | 7,960 | | | 2,361 | | | 12,262 | | | 14,623 | | | 7,544 | | 1975 | | Dec-98 | |
| MONTEREY PENINSULA, CA | | — | | 16,938 | | 68,384 | | 85,322 | | 97,308 | | 29,416 | | 153,214 | | 182,630 | | 95,970 | | | | | |||||||||
| Verano at Rancho Cucamonga Town Square | | — | | | 13,557 | | | 3,645 | | | 17,202 | | | 57,985 | | | 23,633 | | | 51,554 | | | 75,187 | | | 42,170 | | 2006 | | Oct-02 | |
| OTHER SOUTHERN CA | | — | | 13,557 | | 3,645 | | 17,202 | | 57,985 | | 23,633 | | 51,554 | | 75,187 | | 42,170 | | | | | |||||||||
| Tualatin Heights | | — | | | 3,273 | | | 9,134 | | | 12,407 | | | 9,090 | | | 4,141 | | | 17,356 | | | 21,497 | | | 12,657 | | 1989 | | Dec-98 | |
| Hunt Club | | — | | | 6,014 | | | 14,870 | | | 20,884 | | | 8,014 | | | 6,516 | | | 22,382 | | | 28,898 | | | 17,520 | | 1985 | | Sep-04 | |
| PORTLAND, OR | | — | | 9,287 | | 24,004 | | 33,291 | | 17,104 | | 10,657 | | 39,738 | | 50,395 | | 30,177 | | | | | |||||||||
| TOTAL WEST REGION | | 27,000 | | 483,930 | | 918,706 | | 1,402,636 | | 609,370 | | 551,605 | | 1,460,401 | | 2,012,006 | | 970,702 | | | | | |||||||||
| MID-ATLANTIC REGION | | | | | | | | | | | | | | ||||||||||||||||||
| Ridgewood -apts side | | — | | | 5,612 | | | 20,086 | | | 25,698 | | | 10,801 | | | 6,362 | | | 30,137 | | | 36,499 | | | 24,033 | | 1988 | | Aug-02 | |
| DelRay Tower | | — | | | 297 | | | 12,786 | | | 13,083 | | | 116,038 | | | 9,652 | | | 119,469 | | | 129,121 | | | 40,394 | | 2014 | | Jan-08 | |
| Wellington Place at Olde Town | | — | | | 13,753 | | | 36,059 | | | 49,812 | | | 20,955 | | | 14,885 | | | 55,882 | | | 70,767 | | | 41,845 | | 1987/2008 | | Sep-05 | |
| Andover House | | — | | | 183 | | | 59,948 | | | 60,131 | | | 6,813 | | | 317 | | | 66,627 | | | 66,944 | | | 39,795 | | 2004 | | Mar-07 | |
| Sullivan Place | | — | | | 1,137 | | | 103,676 | | | 104,813 | | | 12,037 | | | 1,775 | | | 115,075 | | | 116,850 | | | 72,564 | | 2007 | | Dec-07 | |
| Courts at Huntington Station | | — | | | 27,749 | | | 111,878 | | | 139,627 | | | 4,526 | | | 28,085 | | | 116,068 | | | 144,153 | | | 31,845 | | 2011 | | Oct-15 | |
| METROPOLITAN D.C. | | — | | 48,731 | | 344,433 | | 393,164 | | 171,170 | | 61,076 | | 503,258 | | 564,334 | | 250,476 | | | | | |||||||||
| Calvert's Walk | | — | | | 4,408 | | | 24,692 | | | 29,100 | | | 9,266 | | | 4,996 | | | 33,370 | | | 38,366 | | | 25,052 | | 1988 | | Mar-04 | |
| 20 Lambourne | | — | | | 11,750 | | | 45,590 | | | 57,340 | | | 10,667 | | | 12,428 | | | 55,579 | | | 68,007 | | | 34,852 | | 2003 | | Mar-08 | |
| BALTIMORE, MD | | — | | 16,158 | | 70,282 | | 86,440 | | 19,933 | | 17,424 | | 88,949 | | 106,373 | | 59,904 | | | | | |||||||||
| TOTAL MID-ATLANTIC REGION | | — | | 64,889 | | 414,715 | | 479,604 | | 191,103 | | | 78,500 | | 592,207 | | 670,707 | | 310,380 | | | | |
S - 6
UNITED DOMINION REALTY, L.P.
SCHEDULE III — REAL ESTATE OWNED - (Continued)
DECEMBER 31, 2019
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | Gross Amount at Which | | | | | | | | | | | ||||
| | | | | | Initial Costs | | | | | | | | Carried at Close of Period | | | | | | | | | | | ||||||||
| | | | | | | | | | Cost of | | | | | | | | | | | ||||||||||||
| | | | | | | | | | | | | | | Improvements | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Capitalized | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Total Initial | | Subsequent to | | | | | Buildings & | | | | | | | | Date of | | | |||
| | | | | | Land and Land | | Building and | | Acquisition | | Acquisition | | Land and Land | | Buildings | | Total Carrying | | Accumulated | | Construction | | | ||||||||
| | | Encumbrances | | Improvements | | Improvements | | Costs | | Costs | | Improvements | | Improvements | | Value | | Depreciation | | (a) | | Date Acquired | |||||||||
| SOUTHEAST REGION | | | | | | | | | | | | | | ||||||||||||||||||
| Legacy Hill | | — | | | 1,148 | | | 5,867 | | | 7,015 | | | 11,083 | | | 2,026 | | | 16,072 | | | 18,098 | | | 13,203 | | 1977 | | Nov-95 | |
| Hickory Run | | — | | | 1,469 | | | 11,584 | | | 13,053 | | | 14,126 | | | 2,592 | | | 24,587 | | | 27,179 | | | 16,915 | | 1989 | | Dec-95 | |
| Carrington Hills | | — | | 2,117 | | — | | 2,117 | | 39,283 | | 4,925 | | 36,475 | | 41,400 | | 26,945 | | 1999 | | Dec-95 | |||||||||
| Brookridge | | — | | | 708 | | | 5,461 | | | 6,169 | | | 7,396 | | | 1,492 | | | 12,073 | | | 13,565 | | | 9,211 | | 1986 | | Mar-96 | |
| Breckenridge | | — | | 766 | | 7,714 | | 8,480 | | 6,998 | | 1,539 | | 13,939 | | 15,478 | | 10,241 | | 1986 | | Mar-97 | |||||||||
| Polo Park | | — | | 4,583 | | 16,293 | | 20,876 | | 18,611 | | 6,140 | | 33,347 | | 39,487 | | 27,026 | | 1987/2008 | | May-06 | |||||||||
| NASHVILLE, TN | | — | | 10,791 | | 46,919 | | 57,710 | | 97,497 | | 18,714 | | 136,493 | | 155,207 | | 103,541 | | | | | |||||||||
| Inlet Bay | | — | | | 7,702 | | | 23,150 | | | 30,852 | | | 19,716 | | | 10,421 | | | 40,147 | | | 50,568 | | | 32,988 | | 1988/1989 | | Jun-03 | |
| MacAlpine Place | | — | | | 10,869 | | | 36,858 | | | 47,727 | | | 11,770 | | | 12,194 | | | 47,303 | | | 59,497 | | | 35,105 | | 2001 | | Dec-04 | |
| TAMPA, FL | | — | | 18,571 | | 60,008 | | 78,579 | | 31,486 | | 22,615 | | 87,450 | | 110,065 | | 68,093 | | | | | |||||||||
| The Reserve and Park at Riverbridge | | — | | | 15,968 | | | 56,401 | | | 72,369 | | | 15,149 | | | 16,840 | | | 70,678 | | | 87,518 | | | 50,001 | | 1999/2001 | | Dec-04 | |
| OTHER FLORIDA | | — | | | 15,968 | | | 56,401 | | | 72,369 | | | 15,149 | | | 16,840 | | | 70,678 | | | 87,518 | | | 50,001 | | | | | |
| TOTAL SOUTHEAST REGION | | — | | | 45,330 | | | 163,328 | | | 208,658 | | | 144,132 | | | 58,169 | | | 294,621 | | | 352,790 | | | 221,635 | | | | | |
| NORTHEAST REGION | | | | | | | | | | | | | | | | | | | | | | ||||||||||
| 10 Hanover Square | | — | | | 41,432 | | | 218,983 | | | 260,415 | | | 24,465 | | | 41,765 | | | 243,115 | | | 284,880 | | | 103,344 | | 2005 | | Apr-11 | |
| 95 Wall Street | | — | | | 57,637 | | | 266,255 | | | 323,892 | | | 10,474 | | | 58,063 | | | 276,303 | | | 334,366 | | | 139,677 | | 2008 | | Aug-11 | |
| NEW YORK, NY | | — | | 99,069 | | 485,238 | | 584,307 | | 34,939 | | 99,828 | | 519,418 | | 619,246 | | 243,021 | | | | | |||||||||
| 14 North | | 72,500 | | | 10,961 | | | 51,175 | | | 62,136 | | | 12,621 | | | 11,404 | | | 63,353 | | | 74,757 | | | 33,733 | | 2005 | | Apr-11 | |
| BOSTON, MA | | 72,500 | | 10,961 | | 51,175 | | 62,136 | | 12,621 | | 11,404 | | 63,353 | | 74,757 | | 33,733 | | | | | |||||||||
| TOTAL NORTHEAST REGION | | 72,500 | | 110,030 | | 536,413 | | 646,443 | | 47,560 | | 111,232 | | 582,771 | | 694,003 | | 276,754 | | | | | |||||||||
| SOUTHWEST REGION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Steele Creek | | | — | | | 8,586 | | | 130,400 | | | 138,986 | | | 5,266 | | | 8,614 | | | 135,638 | | | 144,252 | | | 17,097 | | 2015 | | Oct-17 |
| DENVER, CO | | | — | | 8,586 | | 130,400 | | 138,986 | | 5,266 | | 8,614 | | 135,638 | | 144,252 | | 17,097 | | | | | ||||||||
| TOTAL SOUTHWEST REGION | | — | | 8,586 | | 130,400 | | 138,986 | | 5,266 | | 8,614 | | 135,638 | | 144,252 | | 17,097 | | | | | |||||||||
| TOTAL OPERATING COMMUNITIES | | 99,500 | | 712,765 | | 2,163,562 | | 2,876,327 | | 997,431 | | 808,120 | | 3,065,638 | | 3,873,758 | | 1,796,568 | | | | | |||||||||
| Other (b) | | — | | | — | | | — | | | — | | | 1,402 | | | — | | | 1,402 | | | 1,402 | | | — | | | | | |
| TOTAL CORPORATE | | — | | — | | — | | — | | 1,402 | | — | | 1,402 | | 1,402 | | — | | | | | |||||||||
| Deferred Financing Costs | | | (429) | | | | | | | | | | | | | | | | | | | | | ||||||||
| TOTAL REAL ESTATE OWNED | | $ | 99,071 | | $ | 712,765 | | $ | 2,163,562 | | $ | 2,876,327 | | $ | 998,833 | | $ | 808,120 | | $ | 3,067,040 | | $ | 3,875,160 | | $ | 1,796,568 | | | | |
| (a) | Date of original construction/date of last major renovation, if applicable. |
|---|
| (b) | Includes unallocated accruals and capital expenditures. |
|---|
The aggregate cost for federal income tax purpose was approximately $3.2 billion at December 31, 2019 (unaudited).
The estimated depreciable lives for all buildings in the latest Consolidated Statements of Operations are 30 to 55 years.
S - 7
UNITED DOMINION REALTY, L.P.
SCHEDULE III — REAL ESTATE OWNED - (Continued)
DECEMBER 31, 2019
(In thousands)
3-YEAR ROLLFORWARD OF REAL ESTATE OWNED AND ACCUMULATED DEPRECIATION
The following is a reconciliation of the carrying amount of total real estate owned at December 31, (in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | 2019 | 2018 | 2017 | ||||||
| Balance at beginning of the year | | $ | 3,811,985 | | $ | 3,816,956 | | $ | 3,674,704 |
| Real estate acquired | | — | | — | | 138,986 | |||
| Capital expenditures and development | | 63,175 | | 44,353 | | 45,211 | |||
| Real estate sold | | — | | (49,324) | | (41,945) | |||
| Balance at end of year | | $ | 3,875,160 | | $ | 3,811,985 | | $ | 3,816,956 |
The following is a reconciliation of total accumulated depreciation for real estate owned at December 31, (in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | 2019 | 2018 | 2017 | ||||||
| Balance at beginning of the year | | $ | 1,658,161 | | $ | 1,543,652 | | $ | 1,408,815 |
| Depreciation expense for the year | | 138,407 | | 141,683 | | 153,068 | |||
| Accumulated depreciation on sales | | — | | (27,174) | | (18,231) | |||
| Balance at end of year | | $ | 1,796,568 | | $ | 1,658,161 | | $ | 1,543,652 |
S - 8
Previous: Item 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES