MARYLAND
|
1-13136 No.
|
16-1455126
|
(State or other jurisdiction
|
(Commission File Number)
|
(IRS Employer
|
of incorporation)
|
Identification Number)
|
[ ]
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
[ ]
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
[ ]
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
[ ]
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Date
|
Year
|
Number of
|
Acquisition
|
Cost
|
|||||||||||||
Apartment Community
|
Market
|
Acquired
|
Constructed
|
Units
|
Price
|
Per Unit
|
|||||||||||
Hunters Glen
|
Baltimore
|
4/19/2011
|
1984
|
108 | $ | 7,000 | $ | 65 | |||||||||
Waterview Apartments
|
Philadelphia
|
7/14/2011
|
1968
|
203 | 24,600 | 121 | |||||||||||
The Commons at Haynes Farm
|
Boston
|
7/15/2011
|
1991
|
302 | 40,500 | 134 | |||||||||||
The Apts at Cambridge Court
|
Baltimore
|
8/23/2011
|
1999-2002 | 544 | 90,400 | 166 | |||||||||||
Somerset Park
|
Suburban D.C.
|
10/11/2011
|
2006 | 108 | 20,250 | 188 | |||||||||||
Newport Village
|
Suburban D.C.
|
10/17/2011
|
1969 | 937 | 205,000 | 219 | |||||||||||
The Courts at Dulles
|
Suburban D.C.
|
11/30/2011
|
2000 | 411 | 92,750 | 226 | |||||||||||
The Gates of Deer Grove
|
Chicago
|
12/15/2011
|
1974 | 204 | 20,200 | 99 | |||||||||||
Totals
|
2,817 | $ | 500,700 |
a.
|
Financial statements of businesses acquired:
|
|
(1)
|
Audited combined statement of historical revenue and certain expenses for the year ended December 31, 2010 for the Selected Acquisition Communities.
|
|
(2)
|
Unaudited combined statement of historical revenue and certain expenses for the period January 1, 2011 through September 30, 2011 (the latest interim period prior to the date of acquisition) for the Selected Acquisition Communities.
|
b.
|
Pro forma financial information:
|
|
(1)
|
Pro forma consolidated balance sheet of the Company as of September 30, 2011.
|
|
(2)
|
Pro forma consolidated statement of operations of the Company for the year ended December 31, 2010.
|
|
(3)
|
Pro forma consolidated statement of operations of the Company for the nine months ended September 30, 2011.
|
|
(4)
|
Notes to pro forma consolidated financial statements.
|
c.
|
Exhibit
|
|
Exhibit 23.0
|
Consent of PricewaterhouseCoopers LLP
|
For the Year Ended
December 31, 2010
|
For the Nine Months Ended
September 30, 2011
(unaudited)
|
|||||||
Revenues:
|
||||||||
Rental income
|
$ | 21,581 | $ | 17,058 | ||||
Property other income
|
2,479 | 2,032 | ||||||
24,060 | 19,090 | |||||||
Expenses:
|
||||||||
Operating and maintenance
|
6,573 | 4,961 | ||||||
Real estate taxes
|
2,338 | 1,981 | ||||||
8,911 | 6,942 | |||||||
Revenues in excess of expenses
|
$ | 15,149 | $ | 12,148 |
1.
|
OPERATIONS OF PROPERTIES
|
|
The accompanying combined statements of historical revenue and certain expenses (the “Statements”) include the operations (see “Basis of Presentation” below) of Newport Village and The Courts at Dulles, residential properties (the “Properties”) formerly owned and managed by parties not related to Home Properties, Inc. (the “Company”). The Properties were purchased by the Company from an unaffiliated third party.
|
|
On October 17, 2011, the Company, through its subsidiary Home Properties, L.P., acquired Newport Village, a residential community located in Alexandria, Virginia, for total consideration of $205 million.
|
|
On November 30, 2011, the Company, through its subsidiary Home Properties, L.P., acquired The Courts at Dulles, a residential community located in Herndon, Virginia, for total consideration of $92.8 million.
|
|
The Properties were purchased from the same seller and were under the same ownership and management for the periods presented. As such, the required financial statements are being presented on a combined basis in accordance with Generally Accepted Accounting Principles (“GAAP”).
|
2.
|
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
Basis of Presentation
|
|
The Statements have been prepared on the accrual basis of accounting. The Statements are not representative of the actual operations of the Properties for the periods presented. As required by the Securities and Exchange Commission, Regulation S-X, Rule 3-14, certain expenses, which may not be comparable to the proposed future operations of the Properties have been excluded. Expenses excluded relate to property management fees, interest expense, depreciation and amortization expense, impairment and other expenses unrelated to the future operations of the Properties. The Company is not aware of any material factors relating to the Properties that would cause the reported financial information not to be necessarily indicative of future operating results.
|
|
Use of Estimates
|
|
The preparation of the Statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
|
|
Revenue Recognition
|
|
Rental income attributable to residential leases is recorded when due from residents, which approximates recognition on a straight-line basis over the related lease term. Leases generally have terms of one year. Bad debts are charged to revenue when they are deemed uncollectible.
|
|
Property Other Income
|
|
Other income is attributable to real estate service fees and is recorded when due from residents. The real estate service fees include utility recovery charges, late charges, lease breakage fees, application fees, pet charges and other amenities.
|
|
Operating and Maintenance
|
|
Expenditures for repairs and maintenance items are expensed as incurred.
|
|
Real Estate Taxes
|
|
Real estate taxes are expensed over the period in which the taxes relate.
|
3.
|
COMMITMENTS AND CONTINGENCIES
|
|
The Properties are subject to legal claims and disputes in the ordinary course of business. Management believes that the ultimate settlement of any existing potential claims and disputes would not have a material impact on the Properties’ revenue and certain operating expenses.
|
4.
|
INTERIM UNAUDITED COMBINED STATEMENT OF REVENUE AND CERTAIN EXPENSES
|
|
The accompanying interim combined statement of historical revenue and certain expenses for the nine months ended September 30, 2011 is unaudited. However, in the opinion of the Company, the interim statement includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the results for the interim period. The results for the interim period presented are not necessarily indicative of the results for the full year.
|
5.
|
SUBSEQUENT EVENTS
|
|
Management has evaluated the events and transactions that have occurred through December 19, 2011, the date which the Statements were available to be issued, and noted no items requiring adjustment to the Statements or additional disclosure.
|
HOME PROPERTIES, INC.
|
|||||||||||||
PRO FORMA CONSOLIDATED BALANCE SHEET
|
|||||||||||||
SEPTEMBER 30, 2011
|
|||||||||||||
(In thousands, except share and per share data)
|
|||||||||||||
Home Properties, Inc. Historical (A)
|
Pro Forma Adjustments
|
Company Pro Forma
|
|||||||||||
ASSETS
|
|||||||||||||
Real estate:
|
|||||||||||||
Land
|
$ | 641,129 | $ | 71,914 |
(B)
|
$ | 713,043 | ||||||
Construction in progress
|
49,511 | - | 49,511 | ||||||||||
Buildings, improvements and equipment
|
3,950,892 | 224,366 |
(B)
|
4,175,258 | |||||||||
4,641,532 | 296,280 | 4,937,812 | |||||||||||
Less: accumulated depreciation
|
(945,132 | ) | - | (945,132 | ) | ||||||||
Real estate, net
|
3,696,400 | 296,280 | 3,992,680 | ||||||||||
Cash and cash equivalents
|
204,076 | (197,250 | ) |
(C)
|
6,826 | ||||||||
Cash in escrows
|
35,082 | - | 35,082 | ||||||||||
Accounts receivable
|
11,048 | - | 11,048 | ||||||||||
Prepaid expenses
|
20,960 | - | 20,960 | ||||||||||
Deferred charges
|
12,605 | - | 12,605 | ||||||||||
Other assets
|
23,936 | (11,030 | ) |
(B),(C)
|
12,906 | ||||||||
Total assets
|
$ | 4,004,107 | $ | 88,000 | $ | 4,092,107 | |||||||
LIABILITIES AND EQUITY
|
|||||||||||||
Mortgage notes payable
|
$ | 2,352,783 | $ | - | $ | 2,352,783 | |||||||
Exchangeable senior notes
|
139,858 | - | 139,858 | ||||||||||
Unsecured line of credit
|
- | 88,000 |
(C)
|
88,000 | |||||||||
Accounts payable
|
21,389 | - | 21,389 | ||||||||||
Accrued interest payable
|
12,435 | - | 12,435 | ||||||||||
Accrued expenses and other liabilities
|
30,085 | - | 30,085 | ||||||||||
Security deposits
|
19,622 | - | 19,622 | ||||||||||
Total liabilities
|
2,576,172 | 88,000 | 2,664,172 | ||||||||||
Commitments and contingencies
|
|||||||||||||
Equity:
|
|||||||||||||
Preferred stock, $0.01 par value; 10,000,000 shares authorized; no shares issued or outstanding
|
- | - | - | ||||||||||
Common stock, $0.01 par value; 80,000,000 shares authorized; 48,264,115 shares issued and outstanding at September 30, 2011
|
482 | - | 482 | ||||||||||
Excess stock, $0.01 par value; 10,000,000 shares authorized; no shares issued or outstanding
|
- | - | - | ||||||||||
Additional paid-in capital
|
1,543,138 | - | 1,543,138 | ||||||||||
Distributions in excess of accumulated earnings
|
(376,357 | ) | - | (376,357 | ) | ||||||||
Total common stockholders' equity
|
1,167,263 | - | 1,167,263 | ||||||||||
Noncontrolling interest
|
260,672 | - | 260,672 | ||||||||||
Total equity
|
1,427,935 | - | 1,427,935 | ||||||||||
Total liabilities and equity
|
$ | 4,004,107 | $ | 88,000 | $ | 4,092,107 | |||||||
The accompanying notes are an integral part of these financial statements.
|
HOME PROPERTIES, INC.
|
|||||||||||||||||||||||
PROFORMA CONSOLIDATED STATEMENT OF OPERATIONS
|
|||||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2010
|
|||||||||||||||||||||||
(In thousands, except share and per share data)
|
|||||||||||||||||||||||
Home Properties, Inc. Historical (D)
|
Selected Acquisition Communities (E)
|
Pro Forma Adjustments
|
Total Pro Forma Adjustments
|
Company Pro Forma
|
|||||||||||||||||||
Revenues:
|
|||||||||||||||||||||||
Rental income
|
$ | 473,833 | $ | 21,581 | $ | (57 | ) |
(F)
|
$ | 21,524 | $ | 495,357 | |||||||||||
Property other income
|
42,640 | 2,479 | - | 2,479 | 45,119 | ||||||||||||||||||
Other income
|
106 | - | - | - | 106 | ||||||||||||||||||
Total revenues
|
516,579 | 24,060 | (57 | ) | 24,003 | 540,582 | |||||||||||||||||
Expenses:
|
|||||||||||||||||||||||
Operating and maintenance
|
211,038 | 8,911 | - | 8,911 | 219,949 | ||||||||||||||||||
General and administrative
|
25,138 | - | - | - | 25,138 | ||||||||||||||||||
Interest
|
124,126 | - | 2,121 |
(G)
|
2,121 | 126,247 | |||||||||||||||||
Depreciation and amortization
|
126,668 | - | 6,852 |
(H)
|
6,852 | 133,520 | |||||||||||||||||
Other expenses
|
2,871 | - | - |
(I)
|
- | 2,871 | |||||||||||||||||
Total expenses
|
489,841 | 8,911 | 8,973 | 17,884 | 507,725 | ||||||||||||||||||
Income from continuing operations
|
26,738 | 15,149 | (9,030 | ) | 6,119 | 32,857 | |||||||||||||||||
Discontinued operations:
|
|||||||||||||||||||||||
Income (loss) from discontinued operations
|
(407 | ) | - | (407 | ) | ||||||||||||||||||
Gain (loss) on disposition of property
|
(13 | ) | - | (13 | ) | ||||||||||||||||||
Discontinued operations
|
(420 | ) | - | (420 | ) | ||||||||||||||||||
Net income
|
26,318 | 6,119 | 32,437 | ||||||||||||||||||||
Net income attributable to noncontrolling interest
|
(6,237 | ) | (1,460 | ) |
(J)
|
(7,697 | ) | ||||||||||||||||
Net income attributable to common stockholders
|
$ | 20,081 | $ | 4,659 | $ | 24,740 | |||||||||||||||||
Basic earnings per share data:
|
|||||||||||||||||||||||
Income from continuing operations
|
$ | 0.56 | $ | 0.68 | |||||||||||||||||||
Discontinued operations
|
(0.01 | ) | (0.01 | ) | |||||||||||||||||||
Net income attributable to common stockholders
|
$ | 0.55 | $ | 0.67 |
(K)
|
||||||||||||||||||
Diluted earnings per share data:
|
|||||||||||||||||||||||
Income from continuing operations
|
$ | 0.55 | $ | 0.68 | |||||||||||||||||||
Discontinued operations
|
(0.01 | ) | (0.01 | ) | |||||||||||||||||||
Net income attributable to common stockholders
|
$ | 0.54 | $ | 0.67 |
(K)
|
||||||||||||||||||
Weighted average number of shares outstanding:
|
|||||||||||||||||||||||
Basic
|
36,682,191 | 36,682,191 | |||||||||||||||||||||
Diluted
|
37,169,886 | 37,169,886 | |||||||||||||||||||||
The accompanying notes are an integral part of these financial statements.
|
HOME PROPERTIES, INC.
|
|||||||||||||||||||||||
PROFORMA CONSOLIDATED STATEMENT OF OPERATIONS
|
|||||||||||||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2011
|
|||||||||||||||||||||||
(In thousands, except share and per share data)
|
|||||||||||||||||||||||
Home Properties, Inc. Historical (L)
|
Selected Acquisition Communities (M)
|
Pro Forma Adjustments
|
Total Pro Forma Adjustments
|
Company
Pro Forma
|
|||||||||||||||||||
Revenues:
|
|||||||||||||||||||||||
Rental income
|
$ | 391,145 | $ | 16,186 | $ | - | $ | 16,186 | $ | 407,331 | |||||||||||||
Property other income
|
35,466 | 1,859 | - | 1,859 | 37,325 | ||||||||||||||||||
Other income
|
95 | - | - | - | 95 | ||||||||||||||||||
Total revenues
|
426,706 | 18,045 | - | 18,045 | 444,751 | ||||||||||||||||||
Expenses:
|
|||||||||||||||||||||||
Operating and maintenance
|
167,352 | 6,683 | - | 6,683 | 174,035 | ||||||||||||||||||
General and administrative
|
22,865 | - | - | - | 22,865 | ||||||||||||||||||
Interest
|
98,590 | - | 1,586 |
(G)
|
1,586 | 100,176 | |||||||||||||||||
Depreciation and amortization
|
105,534 | - | 4,536 |
(H)
|
4,536 | 110,070 | |||||||||||||||||
Other expenses
|
1,738 | - | - |
(I)
|
- | 1,738 | |||||||||||||||||
Total expenses
|
396,079 | 6,683 | 6,122 | 12,805 | 408,884 | ||||||||||||||||||
Income from continuing operations
|
30,627 | 11,362 | (6,122 | ) | 5,240 | 35,867 | |||||||||||||||||
Discontinued operations:
|
|||||||||||||||||||||||
Income (loss) from discontinued operations
|
- | - | - | ||||||||||||||||||||
Gain (loss) on disposition of property
|
- | - | - | ||||||||||||||||||||
Discontinued operations
|
- | - | - | ||||||||||||||||||||
Net income
|
30,627 | 5,240 | 35,867 | ||||||||||||||||||||
Net income attributable to noncontrolling interest
|
(6,700 | ) | (1,147 | ) |
(J)
|
(7,847 | ) | ||||||||||||||||
Net income attributable to common stockholders
|
$ | 23,927 | $ | 4,093 | $ | 28,020 | |||||||||||||||||
Basic earnings per share data:
|
|||||||||||||||||||||||
Income from continuing operations
|
$ | 0.60 | $ | 0.71 | |||||||||||||||||||
Discontinued operations
|
- | - | |||||||||||||||||||||
Net income attributable to common stockholders
|
$ | 0.60 | $ | 0.71 |
(N)
|
||||||||||||||||||
Diluted earnings per share data:
|
|||||||||||||||||||||||
Income from continuing operations
|
$ | 0.59 | $ | 0.69 | |||||||||||||||||||
Discontinued operations
|
- | - | |||||||||||||||||||||
Net income attributable to common stockholders
|
$ | 0.59 | $ | 0.69 |
(N)
|
||||||||||||||||||
Weighted average number of shares outstanding:
|
|||||||||||||||||||||||
Basic
|
39,743,267 | 39,743,267 | |||||||||||||||||||||
Diluted
|
40,462,545 | 40,462,545 | |||||||||||||||||||||
The accompanying notes are an integral part of these financial statements.
|
(A)
|
Reflects the historical audited consolidated balance sheet for the Company as of September 30, 2011.
|
(B)
|
Reflects the purchase accounting of the Selected Acquisition Communities which were acquired in October and November 2011. The purchase price of the Selected Acquisition Communities is allocated $71,914 to land, $224,366 to building and equipment, $609 to customer relationship intangible asset, $804 to in-place leases intangible asset and $57 to above market leasehold interest intangible deferred income.
|
(C)
|
Reflects the funding of the Selected Acquisition Communities which were acquired in October and November 2011. The Company funded the acquisition with deposits of $12,500 made prior to September 30, 2011, cash on hand of $197, 250 and borrowings of $88,000 on the unsecured line of credit.
|
(D)
|
Reflects the historical audited consolidated statement of operations for the Company for the year ended December 31, 2010.
|
(E)
|
Reflects the combined historical revenue and certain expenses of the Selected Acquisition Communities for the year ended December 31, 2010.
|
(F)
|
Reflects rental revenue of acquired in-place above market leases at their fair value over the weighted average remaining lease term of 6 months.
|
(G)
|
Reflects the interest expense related to the increase in the unsecured line of credit borrowing for purchase of the Selected Acquisition Communities.
|
(H)
|
Reflects depreciation and amortization related to each of the Selected Acquisition Communities, as appropriate. The appliances have an estimated useful life of five years and the building has an estimated useful life of forty years. Intangibles are amortized over a period of 6 months to 3 years. The purchase price of the Selected Acquisition Communities is allocated $71,914 to land, $1,348 to appliances, $223,018 to building, $609 to customer relationship intangible asset, $804 to in-place leases intangible asset and $57 to above market leasehold interest intangible deferred income.
|
(I)
|
The acquisition costs expensed in connection with the Selected Acquisition Communities of $1,270 are not considered a pro forma adjustment, but were incurred and recorded in the fourth quarter of 2011 by the Company.
|
(J)
|
Reflects the adjustment to noncontrolling interest based upon the impact of the above pro forma adjustments on net income.
|
(K)
|
Pro forma income per common share is based upon the weighted average number of common shares outstanding during 2010.
|
(L)
|
Reflects the historical unaudited consolidated statement of operations for the Company for the nine months ended September 30, 2011.
|
(M)
|
Reflects the combined historical revenue and certain expenses of the Selected Acquisition Communities for the nine months ended September 30, 2011.
|
(N)
|
Pro forma income per common share is based upon the weighted average number of common shares outstanding during the nine months ended September 30, 2011.
|
HOME PROPERTIES, INC.
|
||
(Registrant)
|
||
Date:
|
December 19, 2011
|
|
By:
|
/s/ Edward J. Pettinella
|
|
Edward J. Pettinella
|
||
President and Chief Executive Officer
|
||
Date:
|
December 19, 2011
|
|
By:
|
/s/ David P. Gardner
|
|
David P. Gardner
|
||
Executive Vice President and
|
||
Chief Financial Officer
|