Maryland | 1-10524 | 54-0857512 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
1745 Shea Center Drive, Suite 200, Highlands Ranch, Colorado |
80129 |
|
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(a) Financial Statements of Real Estate Property Acquired |
||||
95 Wall |
||||
Report of Independent Auditors |
5 | |||
Statements of Revenues and Certain Operating Expenses for the year ended December 31, 2010 (audited) and the eight months ended August 31, 2011 (unaudited) |
6 | |||
Notes to Statement of Revenues and Certain Operating Expenses |
7 | |||
(b) Unaudited Pro Forma Financial Information |
||||
Pro Forma Consolidated Balance Sheet as of September 30, 2011 |
10 | |||
Pro Forma Consolidated Statement of Operations for the year ended December 31, 2010 (unaudited) |
11 | |||
Pro Forma Consolidated Statement of Operations for the nine months ended September 30, 2011 (unaudited) |
12 | |||
Notes to Pro Forma Consolidated Financial Statements (unaudited) |
13 | |||
(c) Exhibits |
||||
23.1 Consent of Independent Auditors |
3
UDR, Inc. |
||||
Date: November 10, 2011 | By: | /s/ David L. Messenger | ||
David L. Messenger | ||||
Senior Vice President & Chief Financial Officer (duly authorized officer, principal financial officer and chief accounting officer) |
4
Denver, Colorado
|
/s/ Ernst & Young LLP | |
November 9, 2011 |
5
Eight Months | ||||||||
Ended | Year Ended | |||||||
August 31, | December 31, | |||||||
2011 | 2010 | |||||||
(Unaudited) | ||||||||
Revenues: |
||||||||
Rental income |
$ | 11,391 | $ | 17,419 | ||||
Other property income |
954 | 1,562 | ||||||
Total revenues |
12,345 | 18,981 | ||||||
Certain operating expenses: |
||||||||
Personnel |
935 | 1,477 | ||||||
Utilities |
1,240 | 1,694 | ||||||
Repairs and maintenance |
508 | 953 | ||||||
Administrative and marketing |
1,043 | 1,320 | ||||||
Real estate taxes and insurance |
77 | 261 | ||||||
Total certain operating expenses |
3,803 | 5,705 | ||||||
Revenues in excess of certain operating expenses |
$ | 8,542 | $ | 13,276 | ||||
6
7
8
9
UDR | Pro Forma | |||||||||||
(Historical) | Adjustments (a) | Pro Forma | ||||||||||
ASSETS |
||||||||||||
Real estate owned: |
||||||||||||
Real estate held for investment |
$ | 7,988,133 | $ | | $ | 7,988,133 | ||||||
Less: accumulated depreciation |
(1,794,150 | ) | | (1,794,150 | ) | |||||||
Real estate held for investment, net |
6,193,983 | | 6,193,983 | |||||||||
Real estate under development (net of accumulated depreciation of $115) |
192,815 | | 192,815 | |||||||||
Real estate held for sale (net of accumulated depreciation of $9,835) |
36,366 | 36,366 | ||||||||||
Total real estate owned, net of accumulated depreciation |
6,423,164 | | 6,423,164 | |||||||||
Cash and cash equivalents |
13,482 | | 13,482 | |||||||||
Marketable securities |
| | | |||||||||
Restricted cash |
19,641 | | 19,641 | |||||||||
Deferred financing costs, net |
23,709 | | 23,709 | |||||||||
Notes receivable |
7,800 | | 7,800 | |||||||||
Investment in unconsolidated joint ventures |
187,176 | | 187,176 | |||||||||
Other assets |
129,931 | | 129,931 | |||||||||
Total assets |
$ | 6,804,903 | $ | | $ | 6,804,903 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
Secured debt |
$ | 2,004,525 | $ | | $ | 2,004,525 | ||||||
Secured debt real estate held for disposition |
17,159 | | 17,159 | |||||||||
Unsecured debt |
1,967,661 | | 1,967,661 | |||||||||
Real estate taxes payable |
28,729 | | 28,729 | |||||||||
Accrued interest payable |
23,924 | | 23,924 | |||||||||
Security deposits and prepaid rent |
37,685 | | 37,685 | |||||||||
Distributions payable |
47,489 | | 47,489 | |||||||||
Deferred fees and gains on the sale of depreciable property |
29,106 | | 29,106 | |||||||||
Accounts payable, accrued expenses, and other liabilities |
109,066 | | 109,066 | |||||||||
Total liabilities |
4,265,344 | | 4,265,344 | |||||||||
Redeemable non-controlling interests in operating partnership |
208,766 | | 208,766 | |||||||||
Stockholders equity |
||||||||||||
Preferred stock, no par value; 50,000,000 shares authorized |
||||||||||||
2,803,812 shares of 8.00% Series E Cumulative Convertible issued
and outstanding (2,803,812 shares at December 31, 2010) |
46,571 | | 46,571 | |||||||||
3,264,362 shares of 6.75% Series G Cumulative Redeemable issued
and outstanding (3,405,562 shares at December 31, 2010) |
81,609 | | 81,609 | |||||||||
Common stock, $0.01 par value; 250,000,000 shares authorized |
| |||||||||||
219,038,779 shares issued and outstanding |
2,190 | | 2,190 | |||||||||
Additional paid-in capital |
3,322,505 | | 3,322,505 | |||||||||
Distributions in excess of net income |
(1,111,356 | ) | | (1,111,356 | ) | |||||||
Accumulated other comprehensive loss, net |
(15,427 | ) | | (15,427 | ) | |||||||
Total UDR, Inc. stockholders equity |
2,326,092 | | 2,326,092 | |||||||||
Non-controlling interest |
4,701 | 4,701 | ||||||||||
Total equity |
2,330,793 | | 2,330,793 | |||||||||
Total liabilities and stockholders equity |
$ | 6,804,903 | $ | | $ | 6,804,903 | ||||||
10
Historical | ||||||||||||||||||||
Previously | ||||||||||||||||||||
Acquired | Pro Forma | |||||||||||||||||||
UDR | Communities | 95 Wall | Adjustments | Pro Forma | ||||||||||||||||
(audited) | (audited) | (unaudited) | (unaudited) | |||||||||||||||||
REVENUES |
||||||||||||||||||||
Rental income |
$ | 605,295 | $ | 69,198 | $ | 18,981 | (177 | )(a) | 693,297 | |||||||||||
Non-property income: |
||||||||||||||||||||
Other income |
12,494 | | | | 12,494 | |||||||||||||||
Total revenues |
617,789 | 69,198 | 18,981 | (177 | ) | 705,791 | ||||||||||||||
EXPENSES |
||||||||||||||||||||
Rental expenses: |
||||||||||||||||||||
Real estate taxes and insurance |
75,041 | 11,109 | 261 | | 86,411 | |||||||||||||||
Personnel |
55,411 | 4,886 | 1,477 | | 61,774 | |||||||||||||||
Utilities |
33,140 | 4,438 | 1,694 | | 39,272 | |||||||||||||||
Repair and maintenance |
34,369 | 4,246 | 953 | | 39,568 | |||||||||||||||
Administrative and marketing |
15,814 | 2,877 | 1,320 | | 20,011 | |||||||||||||||
Property management |
16,646 | 407 | | | 17,053 | |||||||||||||||
Other operating expenses |
5,848 | | | 72 | (b) | 5,920 | ||||||||||||||
Real estate depreciation and amortization |
289,957 | | | 78,800 | (c) | 368,757 | ||||||||||||||
Interest |
||||||||||||||||||||
Expense incurred |
142,984 | | | 19,397 | (d) | 162,381 | ||||||||||||||
Net loss/(gain) on debt extinguishment |
1,204 | | | | 1,204 | |||||||||||||||
Amortization of convertible debt discount |
3,530 | | | | 3,530 | |||||||||||||||
General and administrative |
42,710 | | | | 42,710 | |||||||||||||||
Severance costs and other restructuring charges |
6,803 | | | | 6,803 | |||||||||||||||
Other depreciation and amortization |
4,843 | | | | 4,843 | |||||||||||||||
Total expenses |
728,300 | 27,963 | 5,705 | 98,269 | 860,237 | |||||||||||||||
Income/(loss) from operations |
(110,511 | ) | 41,235 | 13,276 | (98,446 | ) | (154,446 | ) | ||||||||||||
Loss from unconsolidated entities |
(4,204 | ) | | | | (4,204 | ) | |||||||||||||
Income/(loss) from continuing operations |
(114,715 | ) | 41,235 | 13,276 | (98,446 | ) | (158,650 | ) | ||||||||||||
Income from discontinued operations |
8,127 | | | | 8,127 | |||||||||||||||
Consolidated net (loss)/income |
(106,588 | ) | 41,235 | 13,276 | (98,446 | ) | (150,523 | ) | ||||||||||||
Net loss attributable to redeemable non-controlling interests in OP |
3,835 | | | 4,718 | (e) | 8,553 | ||||||||||||||
Net income attributable to non-controlling interests |
(146 | ) | | | | (146 | ) | |||||||||||||
Net (loss)/income attributable to UDR, Inc. |
(102,899 | ) | 41,235 | 13,276 | (93,728 | ) | (142,116 | ) | ||||||||||||
Distributions to preferred stockholders Series E (Convertible) |
(3,726 | ) | | | (3,726 | ) | ||||||||||||||
Distributions to preferred stockholders Series G |
(5,762 | ) | | | (5,762 | ) | ||||||||||||||
Discount on preferred stock repurchases, net |
25 | | | 25 | ||||||||||||||||
Net (loss)/income attributable to common stockholders |
$ | (112,362 | ) | $ | 41,235 | $ | 13,276 | $ | (93,728 | ) | $ | (151,579 | ) | |||||||
Earnings/(loss) per weighted average common share basic: |
||||||||||||||||||||
Loss from continuing operations attributable to common stockholders |
$ | (0.73 | ) | $ | (0.96 | ) | ||||||||||||||
Income from discontinued operations |
$ | 0.05 | $ | 0.05 | ||||||||||||||||
Net loss attributable to common stockholders |
$ | (0.68 | ) | $ | (0.91 | ) | ||||||||||||||
Earnings/(loss) per weighted average common share diluted: |
||||||||||||||||||||
Loss from continuing operations attributable to common stockholders |
$ | (0.73 | ) | $ | (0.96 | ) | ||||||||||||||
Income from discontinued operations |
$ | 0.05 | $ | 0.05 | ||||||||||||||||
Net loss attributable to common stockholders |
$ | (0.68 | ) | $ | (0.91 | ) | ||||||||||||||
Weighted average number of common shares outstanding basic |
165,857 | 165,857 | ||||||||||||||||||
Weighted average number of common shares outstanding diluted |
165,857 | 165,857 |
11
Pro Forma | ||||||||||||||||||||
Adjustments - | ||||||||||||||||||||
Previously | ||||||||||||||||||||
Historical | Acquired | Pro Forma | Pro Forma | |||||||||||||||||
UDR | 95 Wall (f) | Communities (g) | Adjustments | Consolidated | ||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||
REVENUES |
||||||||||||||||||||
Rental income |
$ | 521,679 | $ | 12,345 | $ | 27,099 | $ | (250 | )(a) | $ | 560,873 | |||||||||
Non-property income: |
||||||||||||||||||||
Other income |
12,620 | | | | 12,620 | |||||||||||||||
Total revenues |
534,299 | 12,345 | 27,099 | (250 | ) | 573,493 | ||||||||||||||
EXPENSES |
||||||||||||||||||||
Rental expenses: |
||||||||||||||||||||
Real estate taxes and insurance |
63,040 | 77 | 5,525 | | 68,642 | |||||||||||||||
Personnel |
44,131 | 935 | 2,459 | | 47,525 | |||||||||||||||
Utilities |
28,014 | 1,240 | 875 | | 30,129 | |||||||||||||||
Repair and maintenance |
28,807 | 508 | 591 | | 29,906 | |||||||||||||||
Administrative and marketing |
11,773 | 1,043 | 350 | | 13,166 | |||||||||||||||
Property management |
14,347 | | 745 | | 15,092 | |||||||||||||||
Other operating expenses |
4,540 | | 18 | | 4,558 | |||||||||||||||
Real estate depreciation and amortization |
265,184 | | 24,020 | 10,421 | (c) | 299,625 | ||||||||||||||
Interest |
||||||||||||||||||||
Expense incurred |
112,281 | | 2,781 | 1,504 | (d) | 116,566 | ||||||||||||||
Amortization of convertible debt discount |
1,077 | | | | 1,077 | |||||||||||||||
Other debt charges |
4,052 | | | | 4,052 | |||||||||||||||
General and administrative |
35,512 | | | | 35,512 | |||||||||||||||
Other depreciation and amortization |
3,012 | | | | 3,012 | |||||||||||||||
Total expenses |
615,770 | 3,803 | 37,364 | 11,925 | 668,862 | |||||||||||||||
Income/(loss) from operations |
(81,471 | ) | 8,095 | (10,265 | ) | (12,175 | ) | (95,369 | ) | |||||||||||
Loss from unconsolidated entities |
(4,260 | ) | | | | (4,260 | ) | |||||||||||||
Income/(loss) from continuing operations |
(85,731 | ) | 8,542 | (10,265 | ) | (12,175 | ) | (99,629 | ) | |||||||||||
Income from discontinued operations |
58,198 | | | | 58,198 | |||||||||||||||
Consolidated net income/(loss) |
(27,533 | ) | 8,542 | (10,265 | ) | (12,175 | ) | (41,431 | ) | |||||||||||
Net (income)/loss attributable to redeemable non-controlling interests in OP |
1,192 | | | 701 | 1,893 | |||||||||||||||
Net income attributable to non-controlling interests |
(134 | ) | | | | (134 | ) | |||||||||||||
Net income/(loss) attributable to UDR, Inc. |
(26,475 | ) | 8,542 | (10,265 | ) | (11,474 | ) | (39,672 | ) | |||||||||||
Distributions to preferred stockholders Series E (Convertible) |
(2,793 | ) | | | | (2,793 | ) | |||||||||||||
Distributions to preferred stockholders Series G |
(4,210 | ) | | | | (4,210 | ) | |||||||||||||
(Premium)/discount on preferred stock repurchases, net |
(175 | ) | | | | (175 | ) | |||||||||||||
Net income/(loss) attributable to common stockholders |
$ | (33,653 | ) | $ | 8,542 | $ | (10,265 | ) | $ | (11,474 | ) | $ | (46,850 | ) | ||||||
Earnings/(loss) per weighted average common share basic and diluted: |
||||||||||||||||||||
Loss from continuing operations attributable to common stockholders |
$ | (0.47 | ) | $ | (0.54 | ) | ||||||||||||||
Income from discontinued operations |
$ | 0.30 | $ | 0.30 | ||||||||||||||||
Net loss attributable to common stockholders |
$ | (0.17 | ) | $ | (0.24 | ) | ||||||||||||||
Weighted average number of common shares outstanding-basic and diluted |
195,723 | 195,723 |
12
(a) | 95 Wall was acquired in August 2011; therefore, the effect of the acquisition is
included in our historical consolidated balance sheet as of September 30, 2011. We financed this acquisition with the
issuance of operating partnership units (OP units) and borrowings under our revolving
credit facility. The Operating Partnership issued 1,802,239 OP units which were deemed to
have an agreed upon value equal to the greater of $25.00 or the volume weighted average
closing price per share of the Companys common stock for the 10 day period ended on, and
including, the date one business day prior to the settlement date. The fair value of these
OP units was $26.71 at the settlement date. The purchase price allocations included in the
September 30, 2011 balance sheet are as follows (amounts in thousands): |
Leases in Place for | ||||||||||||||||||||
Residential | Above Market | |||||||||||||||||||
Property | Purchase Price (1) | Land | Building | and Retail | Retail Leases | |||||||||||||||
95 Wall |
$ | 328,914 | $ | 57,565 | $ | 263,668 | $ | 3,245 | $ | 4,436 |
(1) | The purchase price is the contractual sales price between UDR and the
third-party and does not include any costs that the Company incurred in the
pursuit of the property or the recorded difference between the agreed-upon
value and the fair value of the OP units issued as part of the consideration
paid. |
(a) | Reflects amortization of the net above-market lease intangibles recorded as part of
the acquisitions. |
||
(b) | Reflects ground lease expense for 10 Hanover Square. |
||
(c) | Reflects the estimated depreciation and amortization that would have been recorded by
UDR based on the depreciable basis of the acquired communities, assuming asset lives
ranging from five to thirty-five years as well as the amortization of the identifiable
intangible values recorded with an estimated useful life of approximately one year. |
||
(d) | Reflects estimated interest expense that would have been recorded for the increase in
our revolving credit facility, deferred financing costs and assumed debt, including the
impact of amortizing the fair market adjustment on fixed rate debt over the term of the
related debt instrument. |
||
(e) | Reflects the difference between historical non-controlling interest and what would have
been recorded by the Company as a result of the pro forma adjustments to reported earnings
for the acquired communities. |
||
(f) | Reflects the actual results of 95 Wall for the eight months ended August 31, 2011, the
date of acquisition. UDRs historical Statement of Operations for the nine months ended
September 30, 2011 contains the property results for the month of September 2011. |
||
(g) | Reflects an adjustment for the Previously Acquired Communities for January 1, 2011
through the date of acquisition. |
13
23.1 | Consent of Ernst & Young LLP
Independent Auditors |
14