<PAGE> 1
===============================================================================
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
-------------------
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1996
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 1-28226
-------------------
POST APARTMENT HOMES, L.P.
(Exact name of registrant as specified in its charter)
GEORGIA 58-2053632
(State or other jurisdiction (I.R.S. Employer
of incorporation or Identification No.)
organization)
3350 CUMBERLAND CIRCLE, SUITE 2200, ATLANTA, GEORGIA 30339
(Address of principal executive offices -- zip code)
(770) 850-4400
(Registrant's telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last
report)
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
---- -----
------------------------
===============================================================================
<PAGE> 2
POST APARTMENT HOMES, L.P.
INDEX
<TABLE>
<S> <C>
Part I FINANCIAL INFORMATION Page
----
ITEM 1 FINANCIAL STATEMENTS
Consolidated Balance Sheets as of September 30, 1996 and December 31, 1995 . . . . . . . 3
Consolidated Statements of Operations for the three months and the nine months ended
September 30, 1996 and 1995 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Consolidated Statement of Partners' Equity for the nine months ended
September 30, 1996 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
5
Consolidated Statements of Cash Flows for the nine months ended September 30, 1996 and
1995 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
6
Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . .
7
ITEM 2 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
9
PART II OTHER INFORMATION
ITEM 4 SUBMISSION OF MATTERS TO A VOTE OF SECURITYHOLDERS . . . . . . . . . . . . . . . 24
ITEM 6 EXHIBITS AND REPORTS ON FORM 8-K . . . . . . . . . . . . . . . . . . . . . . . . 24
SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
</TABLE>
- 2 -
<PAGE> 3
POST APARTMENT HOMES, L.P.
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
SEPTEMBER 30, DECEMBER 31,
1996 1995
============= ============
(UNAUDITED)
<S> <C> <C>
ASSETS
Real estate:
Land . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 145,912 $ 118,988
Building and improvements . . . . . . . . . . . . . . . . . . . . . . . . 711,860 589,869
Furniture, fixtures and equipment . . . . . . . . . . . . . . . . . . . . 72,669 67,354
Construction in progress . . . . . . . . . . . . . . . . . . . . . . . . 134,760 149,514
Land held for future development . . . . . . . . . . . . . . . . . . . . 4,170 12,199
---------- ---------
1,069,371 937,924
Less: accumulated depreciation . . . . . . . . . . . . . . . . . . . . . (171,479) (156,824)
---------- ---------
Operating real estate assets . . . . . . . . . . . . . . . . . . . . . 897,892 781,100
Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . 5,977 9,008
Restricted cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,134 1,146
Deferred charges, net . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,087 7,241
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,686 14,489
---------- ----------
Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 927,776 $ 812,984
========== ==========
LIABILITIES AND PARTNERS' EQUITY
Notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 452,384 $ 349,719
Accrued interest payable . . . . . . . . . . . . . . . . . . . . . . . . . 3,562 3,965
Distribution payable . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,550 13,091
Accounts payable and accrued expenses . . . . . . . . . . . . . . . . . . . 24,867 16,023
Deferred swap income . . . . . . . . . . . . . . . . . . . . . . . . . . . 207 331
Security deposits and prepaid rents . . . . . . . . . . . . . . . . . . . . 4,652 4,366
---------- ---------
Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . 500,222 387,495
Commitments and contingencies
Partners' equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 427,554 425,489
---------- ---------
Total liabilities and partners' equity . . . . . . . . . . . . . . . . $ 927,776 $ 812,984
========== =========
</TABLE>
The accompanying notes are an integral part of these consolidated financial
statements.
- 3 -
<PAGE> 4
POST APARTMENT HOMES, L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT DATA)
(UNAUDITED)
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
============================ ==============================
1996 1995 1996 1995
============ =========== ============ ==============
<S> <C> <C> <C> <C>
REVENUES
Rental . . . . . . . . . . . . . . . . . . . . . . . . . $ 41,067 $ 34,748 $ 116,636 $ 98,625
Property management - third party. . . . . . . . . . . . 722 737 2,188 1,953
Landscape services - third party . . . . . . . . . . . . 1,199 1,050 3,420 3,199
Interest . . . . . . . . . . . . . . . . . . . . . . . . 50 195 289 320
Other . . . . . . . . . . . . . . . . . . . . . . . . . 1,661 750 3,949 2,196
------------ ----------- ------------ ------------
Total revenues . . . . . . . . . . . . . . . . . . . . 44,699 37,480 126,482 106,293
------------ ----------- ------------ ------------
EXPENSES
Property operating and maintenance (exclusive of items
shown separately below) . . . . . . . . . . . . . . . 15,599 13,209 42,768 37,421
Depreciation (real estate assets) . . . . . . . . . . . 5,877 4,975 16,673 15,103
Depreciation (non-real estate assets) . . . . . . . . . 197 158 710 379
Property management - third party . . . . . . . . . . . 558 579 1,608 1,612
Landscape services - third party . . . . . . . . . . . . 1,013 859 2,876 2,613
Interest . . . . . . . . . . . . . . . . . . . . . . . 5,970 6,503 16,738 17,339
Amortization of deferred loan costs, interest rate
protection agreement and swap gain, net . . . . . . . 293 518 1,025 1,514
General and administrative . . . . . . . . . . . . . . . 1,769 1,611 5,786 4,371
Minority interest in consolidated property partnership . - 69 - 451
------------ ----------- ------------ ------------
Total expenses . . . . . . . . . . . . . . . . . . . 31,276 28,481 88,184 80,803
------------ ----------- ------------ ------------
Income before net gain on sale of asset, and
extraordinary item . . . . . . . . . . . . . . . . . . 13,423 8,999 38,298 25,490
Net gain on sale of assets . . . . . . . . . . . . . . . 854 1,746 854 1,746
------------ ----------- ------------ ------------
Income before extraordinary item . . . . . . . . . . . . 14,277 10,745 39,152 27,236
Extraordinary item . . . . . . . . . . . . . . . . . . . - (246) - (1,049)
------------ ----------- ------------ ------------
Net income . . . . . . . . . . . . . . . . . . . . . $ 14,277 $ 10,499 $ 39,152 $ 26,187
============ =========== ============ ============
PER UNIT DATA:
Weighted average units outstanding . . . . . . . . . . . 26,928,896 22,933,222 26,855,322 22,768,310
============ =========== ============ ============
Income before extraordinary item . . . . . . . . . . . $ 0.53 $ 0.47 $ 1.46 $ 1.20
============ =========== ============ ============
Net income . . . . . . . . . . . . . . . . . . . . . . $ 0.53 $ 0.46 $ 1.46 $ 1.15
============ =========== ============ ============
Distributions declared . . . . . . . . . . . . . . . . $ 0.54 $ 0.49 $ 1.62 $ 1.47
============ =========== ============ ============
</TABLE>
The accompanying notes are an integral part of these conso idated financial
statements.
- 4 -
<PAGE> 5
POST APARTMENT HOMES, L.P.
CONSOLIDATED STATEMENT OF PARTNERS' EQUITY
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
(DOLLARS IN THOUSANDS)
(UNAUDITED)
<TABLE>
<CAPTION>
GENERAL LIMITED
PARTNER PARTNERS TOTAL
======= ======== ========
<S> <C> <C> <C>
PARTNERS' EQUITY, DECEMBER 31, 1995 . . . . . . . . . . . . . . . $4,648 $420,841 $425,489
Contributions from PPI related to Dividend Reinvestment
and Employee Stock Purchase Plans . . . . . . . . . . . 64 6,372 6,436
Distributions paid . . . . . . . . . . . . . . . . . . . . . (290) (28,683) (28,973)
Distributions declared . . . . . . . . . . . . . . . . . . . (146) (14,404) (14,550)
Net income . . . . . . . . . . . . . . . . . . . . . . . . . 392 38,760 39,152
------ -------- --------
PARTNERS' EQUITY, SEPTEMBER 30, 1996 . . . . . . . . . . . . . . $4,668 $422,886 $427,554
====== ======== ========
</TABLE>
The accompanying notes are an integral part of these consolidated financial
statements.
- 5 -
<PAGE> 6
POST APARTMENT HOMES, L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)
(UNAUDITED)
<TABLE>
<CAPTION>
Nine Months Ended
September 30,
==========================
1996 1995
========= ==========
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 39,152 $ 26,187
Adjustments to reconcile net income to net cash provided by
operating activities:
Net gain on sale of assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . (854) (1,746)
Depreciation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,383 15,482
Write-off of deferred financing costs . . . . . . . . . . . . . . . . . . . . . . . - 1,047
Amortization of deferred loan costs, interest rate protection agreement
and swap gain, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,025 1,514
Changes in assets, (increase) decrease in:
Restricted cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12 7,254
Deferred charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,652 (90)
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (1,775) (8,137)
Changes in liabilities, increase (decrease) in:
Accrued interest payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (403) (97)
Accounts payable and accrued expenses . . . . . . . . . . . . . . . . . . . . . . . 11,210 6,545
Security deposits and prepaid rents . . . . . . . . . . . . . . . . . . . . . . . . 286 336
-------- --------
Net cash provided by operating activities . . . . . .. . . . . . . . . . . . . . . 67,688 48,295
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES
Construction and acquisition of real estate assets, net of payables. . . . . . . . . (139,152) (98,507)
Capitalized interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (3,000) (4,387)
Proceeds from sale of real estate assets, net of selling costs . . . . . . . . . . . 12,196 22,645
Escrowed sales proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . - (20,418)
Recurring capital expenditures . . . . . . . . . . . . . . . . . . . . . . . . . . . (2,084) (1,294)
Corporate additions and improvements. . . . . . . . . . . . . . . . . . . . . . . . . (491) (759)
Non-recurring capital expenditures. . . . . . . . . . . . . . . . . . . . . . . . . . (1,462) (1,104)
-------- --------
Net cash (used in) investing activities . . . . . . . . . . . . . . . . . . . . . . . (133,993) (103,824)
CASH FLOWS FROM FINANCING ACTIVITIES -------- --------
Payment of financing costs. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (2,201) (4,785)
Debt proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 232,833 322,396
Proceeds from sale of Notes, net of underwriters discount and offering costs 123,438 -
Debt payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (255,168) (245,611)
Contributions from PPI related to Dividend Reinvestment and Employee
Stock Purchase Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,436 14,371
Partner distributions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (42,064) (32,382)
-------- --------
Net cash provided by financing activities . . . . . . . . . . . . . . . . . . . . . . 63,274 53,989
-------- --------
Net (decrease) increase in cash and cash equivalents . . . . . . . . . . . . . . . . (3,031) (1,540)
Cash and cash equivalents, beginning of period . . . . . . . . . . . . . . . . . . . 9,008 5,292
-------- --------
Cash and cash equivalents, end of period . . . . . . . . . . . . . . . . . . . . . . $ 5,977 $ 3,752
======== ========
</TABLE>
The accompanying notes are an integral part of these consolidated financial
statements.
- 6 -
<PAGE> 7
POST APARTMENT HOMES, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT DATA)
1. ORGANIZATION AND FORMATION OF THE COMPANY
ORGANIZATION AND FORMATION OF THE COMPANY
Post Apartment Homes, L.P. (the "Company"), a Georgia limited partnership,
was formed on January 22, 1993, to conduct the business of developing,
leasing and managing upscale multi-family apartment communities for Post
Properties, Inc. ("PPI" or "General Partner").
PPI elected to be taxed as a real estate investment trust ("REIT") for
Federal income tax purposes beginning with the taxable year ended December
31, 1993. A REIT is a legal entity which holds real estate interests and,
through payments of dividends to shareholders, in practical effect is not
subject to Federal income taxes at the corporate level.
BASIS OF PRESENTATION
The accompanying unaudited financial statements have been prepared by the
Company's management in accordance with generally accepted accounting
principles for interim financial information and applicable rules and
regulations of the Securities and Exchange Commission. Accordingly, they
do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the
opinion of management, all adjustments (consisting only of normally
recurring adjustments) considered necessary for a fair presentation have
been included. The results of operations for the nine month period ended
September 30, 1996 are not necessarily indicative of the results that may
be expected for the full year. These financial statements should be read
in conjunction with the Company's audited financial statements and notes
thereto included in the Post Apartment Homes, L.P. Form 10 for the year
ended December 31, 1995.
2. NOTES PAYABLE
On September 30, 1996, the Company completed a $125,000 senior unsecured
debt offering comprised of two tranches. The first tranche, $100,000 of
7.25% Notes due on October 1, 2003 (the "2003 Notes"), was priced at
99.642% to yield 7.316%, or 71 basis points over the rate on U.S. Treasury
securities with a comparable maturity. The second tranche, $25,000 of
7.50% Notes due on October 1, 2006 (the "2006 Notes", and together with the
2003 Notes, the "Notes"), was priced at 99.694% to yield 7.544%, or 83
basis points over the rate on U.S. Treasury securities with a comparable
maturity. Proceeds from the Notes were used to pay down existing
indebtedness outstanding on the Revolver.
3. EXTRAORDINARY ITEM
The extraordinary item for the three and nine months ended September 30,
1995 resulted from costs associated with the early extinguishment of
indebtedness.
4. EARNINGS PER UNIT
Primary earnings per unit for income before extraordinary item and net
income has been computed by dividing income before extraordinary item and
net income by the weighted average number of units outstanding. The
weighted average number of units outstanding utilized in the calculations
are 26,928,896 and 22,933,222 for the three months ended September 30, 1996
and 1995, respectively and 26,855,322 and 22,768,310 for the nine months
ended September 30, 1996 and 1995, respectively.
- 7 -
<PAGE> 8
POST APARTMENT HOMES, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT DATA)
4. SUPPLEMENTAL CASH FLOW INFORMATION
Non-cash investing and financing activities for the nine months ended
September 30, 1996 and 1995 are as follows:
(a) The Company committed to distribute $14,550 and $11,242 for
the quarters ended September 30, 1996 and 1995, respectively.
5. SUBSEQUENT EVENTS
On October 1, 1996, PPI sold one million non-convertible 8.5% Series A
Cumulative Redeemable Preferred Shares (the "Perpetual Preferred Shares"),
raising $50 million. Net proceeds of $48,700 from the Perpetual Preferred
Shares were contributed to the Company in exchange for one million Series A
Preferred Partnership Units (the "Perpetual Preferred Units"). The Company
used the proceeds to repay outstanding indebtedness.
- 8 -
<PAGE> 9
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
OVERVIEW
The following discussion should be read in conjunction with all of the
financial statements appearing elsewhere in this report. The following
discussion is based primarily on the Consolidated Financial Statements of Post
Apartment Homes, L.P.
As of September 30, 1996, there were 26,943,909 units outstanding, of which
21,859,066, or 81.1%, were owned by PPI and 5,084,843, or 18.9% were owned by
other limited partners (including certain officers and directors of PPI).
RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996, AND 1995
The Company recorded net income of $39,152, for the nine months ended September
30, 1996, an increase of 49.5% over the prior corresponding period primarily as
a result of increased rental rates for fully stabilized communities and an
increase in apartment units placed in service.
COMMUNITY OPERATIONS
The Company's net income is generated primarily from the operation of its
apartment communities. For purposes of evaluating comparative operating
performance, the Company categorizes its operating communities based on the
period each community reaches stabilized occupancy. A community is generally
considered by the Company to have achieved stabilized occupancy on the earlier
to occur of (i) attainment of 95% physical occupancy on the first day of any
month or (ii) one year after completion of construction.
Currently, the Company's portfolio of apartment communities consists of the
following: (i) 36 communities and the first phase of 2 additional communities
which were completed and stabilized for all of the current and prior year, (ii)
3 communities and the second phase of an existing community which achieved full
stabilization during the prior year, (iii) 5 communities and the second phase
of an existing community which reached stabilization during 1996, (iv) 2
communities which were acquired during 1996 and (v) 8 communities in the
development or lease-up stage, for a total of 56 communities.
For communities with respect to which construction is completed and the
community has become fully operational, all property operating and maintenance
expenses are expensed as incurred and those recurring and non-recurring
expenditures relating to acquiring new assets, materially enhancing the value
of an existing asset, or substantially extending the useful life of an existing
asset are capitalized. (See "Capitalization of Fixed Assets and Community
Improvements").
The Company has adopted an accounting policy related to communities in the
development and lease-up stage whereby substantially all operating expenses
(including pre-opening marketing expenses) are expensed as incurred. The
Company treats each unit in an apartment community separately for cost
accumulation, capitalization and expense recognition purposes. Prior to the
commencement of leasing activities, interest and other construction costs are
capitalized and reflected on the balance sheet as construction in progress.
Once a unit is placed in service, all operating expenses allocated to that
unit, including interest, are expensed as incurred. During the lease-up phase,
the sum of interest expense on completed units and other operating expenses
(including pre-opening marketing expenses) will typically exceed rental
revenues, resulting in a "lease-up deficit," which continues until such time as
rental revenues exceed such expenses.
- 9 -
<PAGE> 10
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
Therefore, in order to evaluate the operating performance of its communities,
the Company has presented financial information which summarizes the operating
income on a comparative basis for all of its operating communities combined
and for communities which have reached stabilization prior to January 1, 1995.
The Company has also presented quarterly financial information reflecting the
dilutive impact of lease-up deficits incurred for communities in the
development and lease-up stage and not yet operating at break-even. In this
presentation, only those communities which were dilutive during the period are
included and, accordingly, different communities may be included in each
period.
ALL OPERATING COMMUNITIES
The operating performance for all of the Company's apartment communities
combined for the three and nine months ended September 30, 1996 and 1995 is
summarized as follows:
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
================================= =================================
1996 1995 %Change 1996 1995 %Change
========= ========= ======== ======== ========= ========
<S> <C> <C> <C> <C> <C> <C>
Rental and other revenue:
Fully stabilized communities (1) . . $ 31,414 $ 30,143 4.2% $ 93,065 $ 88,497 5.2%
Communities stabilized during 1995 . 2,376 2,158 10.1% 7,023 4,437 58.3%
Acquired communities (2) . . . . . . 1,948 - N/A 3,063 - N/A
Development and lease-up
communities (3) . . . . . . . . . . 5,717 1,293 N/A 13,896 1,833 N/A
Sold communities (4) . . . . . . . . 84 1,265 N/A 1,001 4,207 N/A
Other revenue (5) . . . . . . . . . . 1,189 639 86.1% 2,537 1,847 37.4%
--------- -------- -------- --------
42,728 35,498 20.4% 120,585 100,821 19.6%
--------- -------- -------- --------
Property operating and maintenance
expense (exclusive of depreciation and
amortization):
Fully stabilized communities . . . . 10,741 10,451 2.8% 30,982 29,937 3.5%
Communities stabilized during 1995 . 682 542 25.8% 1,971 1,444 36.5%
Acquired communities . . . . . . . . 798 - N/A 1,140 - N/A
Development and lease-up
communities . . . . . . . . . . . 1,861 731 N/A 5,064 1,575 N/A
Sold communities . . . . . . . . . . 28 538 N/A 355 1,729 N/A
Other expenses (6) . . . . . . . . . 1,489 947 57.2% 3,256 2,736 19.0%
--------- -------- -------- --------
15,599 13,209 18.1% 42,768 37,421 14.3%
--------- -------- -------- --------
Revenue in excess of specified
expense . . . . . . . . . . . . . . $ 27,129 $ 22,289 21.7% $ 77,817 $ 63,400 22.7%
========= ======== ======== ========
Recurring capital expenditures: (7)
Carpet . . . . . . . . . . . . . . . $ 333 $ 267 24.7% $ 743 $ 700 6.1%
Other . . . . . . . . . . . . . . . . 359 261 37.5% 1,341 594 125.8%
--------- -------- -------- --------
Total . . . . . . . . . . . . . . . . $ 692 $ 528 31.1% $ 2,084 $ 1,294 61.1%
========= ======== ======== ========
Average apartment units in service . . 17,751 15,889 11.7% 16,965 15,388 10.2%
========= ======== ======== ========
Recurring capital expenditures per
apartment unit . . . . . . . . . . . $ 39 $ 33 17.3% $ 123 $ 84 46.1%
========= ======== ======== ========
</TABLE>
- 10 -
<PAGE> 11
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
(1) Communities which reached stabilization prior to January 1, 1995.
(2) On May 7, 1996, the Company reacquired three contiguous Atlanta apartment
communities containing a total of 810 units which the Company now operates
as a single community. On August 26, 1996, the Company acquired an
apartment community containing 80 units in Nashville, Tennessee. See
"Current Development Activity."
(3) Communities in the "construction", "development" or "lease-up" stage during
1996 and, therefore, not considered fully stabilized for all of the periods
presented.
(4) Includes three communities, containing 568 units, which were sold on
September 13, 1995 and one community, containing 180 units, which was sold
on July 19, 1996.
(5) Other revenue includes revenue on furnished apartment rentals above the
unfurnished rental rates and any revenue not directly related to property
operations. Other revenue also includes, for the three and nine months
ended September 30, 1996, approximately $527 which resulted from the
Company's Olympic-related housing initiatives.
(6) Other expenses includes certain indirect central office operating expenses
related to management, grounds maintenance, and costs associated with
furnished apartment rentals.
(7) In addition to those expenses which relate to property operations, the
Company incurs recurring and non-recurring expenditures relating to
acquiring new assets, materially enhancing the value of an existing asset,
or substantially extending the useful life of an existing asset, all of
which are capitalized.
For the three and nine months ended September 30, 1996, rental and other
revenue increased $7,230, or 20.4% and $19,764, or 19.6%, respectively,
compared to the same period in the prior year, primarily as a result of
increased rates for fully stabilized communities, an increase in units placed
in service, the acquisition of communities and the Company's Olympic-related
housing initiatives, partially offset by a decrease in rental and other revenue
due to the sale of three communities during the third quarter of 1995 and the
sale of one community during the third quarter of 1996. For the three and nine
months ended September 30, 1996, rental and other revenue from communities
stabilized prior to January 1, 1995, increased $1,271, or 4.2% and $4,568, or
5.2%, respectively, compared to the same periods in the prior year, primarily
as a result of higher rental rates. For the three and nine months ended
September 30, 1996, rental and other revenue from communities stabilized during
1995, development and lease-up communities and acquired communities increased,
in the aggregate, $6,590 and $17,712, respectively, compared to the same
periods in the prior year, primarily due to additional units placed in service
through the development and acquisition of communities. The operating results
for the three and nine months ended September 30, 1995, include revenue and
expenses through September 13, 1995 for three communities, containing 568
units, which were sold on such date and revenue and expenses for the entire
period for a community which was sold during 1996. For the three and nine
months ended September 30, 1996, the operating results include revenue and
expenses through July 19, 1996 for a community which was sold on such date.
The revenue and expenses for the sold communities had previously been included
in the fully stabilized communities group.
For the three and nine months ended September 30, 1996, property operating and
maintenance expenses (exclusive of depreciation and amortization) increased,
compared to the same period in the prior year, primarily due to the increase in
the units placed in service through the development and acquisition of
communities.
- 11 -
<PAGE> 12
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
FULLY STABILIZED COMMUNITIES
The Company defines fully stabilized communities as those which have reached
stabilization prior to the beginning of the previous calendar year.
The operating performance of the 36 communities and the first phase of two
additional communities containing an aggregate of 13,980 units which were fully
stabilized as of January 1, 1995, is summarized as follows:
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
================================ ==================================
1996 1995 %CHANGE 1996 1995 %CHANGE
======= ======== ======== ======== ======== ========
<S> <C> <C> <C> <C> <C> <C>
Rental and other revenue . . . . . . . $31,414 $30,143 4.2% $93,065 $88,497 5.2%
Property operating and maintenance
expense (exclusive of depreciation and
amortization) . . . . . . . . . . . . 10,741 10,451 2.8% 30,982 29,937 3.5%
------- ------- ------- -------
Revenue in excess of specified expense $20,673 $19,692 5.0% $62,083 $58,560 6.0%
======= ======= ======= =======
Recurring capital expenditures: (1)
Carpet . . . . . . . . . . . . . . . $ 295 $ 240 22.9% $ 700 $ 631 10.9%
Other . . . . . . . . . . . . . . . . 318 230 38.3% 1,256 489 156.9%
------- ------- ------- -------
Total . . . . . . . . . . . . . . . $ 613 $ 470 30.4% $ 1,956 $ 1,120 74.6%
======= ======= ======= =======
Recurring capital expenditures per
apartment unit (2) . . . . . . . . . $ 44 $ 34 30.4% $ 140 $ 80 74.6%
======= ======= ======= =======
Average economic occupancy (3) . . . . 96.1% 96.7% 95.7% 96.3%
======= ======= ======= =======
Average monthly rental rate per
apartment unit (4) . . . . . . . . . $ 758 $ 728 4.1% $ 751 $ 716 4.9%
======= ======= ======= =======
Apartment units in service . . . . . . 13,980 13,980 13,980 13,980
======= ======= ======= =======
</TABLE>
(1) In addition to those expenses which relate to property operations, the
Company incurs recurring and non-recurring expenditures relating to
acquiring new assets, materially enhancing the value of an existing asset,
or substantially extending the useful life of an existing asset, all of
which are capitalized.
(2) In addition to such capitalized expenditures, the Company expensed $180 and
$459 per unit on building maintenance (inclusive of direct salaries) and
$57 and $172 per unit on landscaping (inclusive of direct salaries) for
the three and nine months ended September 30, 1996, respectively.
(3) Average economic occupancy is defined as gross potential rent less vacancy
losses, model expenses and bad debt divided by gross potential rent for the
period, expressed as a percentage. The calculation of average economic
occupancy does not include a deduction for concessions and employee
discounts. (Average economic occupancy, including these amounts would have
been 95.6% and 96.3% for the three months ended September 30, 1996 and
1995, respectively and 95.2% and 95.8% for the nine months ended September
30, 1996 and 1995, respectively.) For the three month period ended
September 30, 1996 and 1995, concessions were $119 and $80 and employee
discounts were $61 and $59, respectively. Concessions were $258 and $220
and employee discounts were $195 and $177, for the nine months ended
September 30, 1996 and 1995, respectively.
- 12 -
<PAGE> 13
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
(4) Average monthly rental rate is defined as the average of the gross actual
rental rates for occupied units and the anticipated rental rates for
unoccupied units.
For the three and nine months ended September 30, 1996, rental and other
revenue increased, compared to the same periods in the prior year, due to
higher rental rates. For the three and nine months ended September 30, 1996,
property operating and maintenance expenses (exclusive of depreciation and
amortization) increased $290, or 2.8%, and $1,045, or 3.5%, respectively,
compared to the same period in the prior year, primarily as a result of an
increase in ad valorem real estate taxes and building repair and maintenance
expense.
The increase in recurring capital expenditures per apartment unit for the three
and nine months ended September 30, 1996, compared to the same period in the
prior year, is primarily due to the refurbishment of leasing offices and other
common areas within the communities.
LEASE-UP DEFICITS
As noted in the overview of Community Operations, the Company has adopted an
accounting policy related to communities in the development and lease-up stage
whereby substantially all operating expenses (including pre-opening marketing
expenses) are expensed as incurred. The Company treats each unit in an
apartment community separately for cost accumulation, capitalization and
expense recognition purposes. Prior to the commencement of leasing activities,
interest as well as other construction costs are capitalized and reflected on
the balance sheet as construction in progress. Once a unit is placed in
service, all expenses allocated to that unit, including interest, are expensed
as incurred. During the lease-up phase, the sum of interest expense on
completed units and other operating expenses (including pre-opening marketing
expenses) will typically exceed rental revenues, resulting in a "lease-up
deficit," which continues until rental revenues exceed such expenses.
In this presentation, only those communities which were dilutive for the
respective period are included and, accordingly, different communities may be
included in different quarters.
For the quarters ended March 31, June 30 and September 30, 1996, the "lease-up
deficit" charged to and included in results of operations is summarized as
follows:
<TABLE>
<CAPTION>
NINE MONTHS
ENDED
SEPTEMBER 30, 1996
======================================
QTR 1 QTR 2 QTR 3
========= ========== =========
<S> <C> <C> <C>
Rental and other revenue . . . . . . . . . . . . . . . . . . . . . . . . $ 574 $294 $ 0
Property operating and maintenance expense (exclusive of ----- ---- -----
depreciation and amortization) . . . . . . . . . . . . . . . . . . . . 469 189 31
Revenue (expense) in excess of specified expense/revenue . . . . . . . . 105 105 (31)
Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . 338 196 53
----- ---- -----
Lease-up deficit . . . . . . . . . . . . . . . . . . . . . . . . . . . . $(233) $(91) $ (84)
===== ==== =====
</TABLE>
- 13 -
<PAGE> 14
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
THIRD PARTY MANAGEMENT SERVICES
The Company provides asset management, leasing and other consulting services to
non-related owners of apartment communities through two of its subsidiaries,
RAM Partners, Inc. ("RAM") and Post Asset Management, Inc. ("Post Asset
Management").
The operating performance of RAM and Post Asset Management for the three and
nine months ended September 30, 1996 and 1995 is summarized as follows:
<TABLE>
<CAPTION>
RAM PARTNERS, INC. THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
================================= ==================================
1996 1995 %CHANGE 1996 1995 %CHANGE
======= ====== ========= ======= ======== =========
<S> <C> <C> <C> <C> <C> <C>
Property management and other
revenue . . . . . . . . . . . . . . . $ 650 $ 612 6.2% $1,959 $1,671 17.2%
Property management expense . . . . . . 345 358 (3.6)% 998 940 6.2%
General and administrative expense . . 135 113 19.5% 365 336 8.6%
------ ------ ------ ------
Revenue in excess of specified
expense . . . . . . . . . . . . . . . 170 $ 141 20.6% $ 596 $ 395 50.9%
====== ====== ====== ======
Average apartment units managed . . . . $9,523 9,672 (1.5)% 9,614 8,659 11.0%
====== ====== ====== ======
</TABLE>
The increase in property management revenues and expenses for the nine months
ended September 30, 1996 compared to the same period in the prior year is
primarily attributable to the increase in the average number and the average
gross revenues of units managed.
<TABLE>
<CAPTION>
POST ASSET MANAGEMENT THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
================================== ===================================
1996 1995 %CHANGE 1996 1995 %Change
======== ======== ========= ========= ======== =========
<S> <C> <C> <C> <C> <C> <C>
Property management and other
revenue . . . . . . . . . . . . . . . $ 74 $ 135 (45.2)% $ 243 $ 391 (37.9)%
Property management expense . . . . . . 59 87 (32.2)% 201 281 (28.5)%
General and administrative expense . . 19 21 (9.5)% 44 55 (20.0)%
----- ------ ------ -------
Revenue in excess of specified
expense . . . . . . . . . . . . . . $ (4) $ 27 (114.8)% $ (2) $ 55 (103.6)%
===== ====== ====== =======
Average apartment units managed . . . . 563 $1,256 (55.2)% 563 1,256 (55.2)%
===== ====== ====== =======
</TABLE>
Property management revenues and the related expenses decreased for each of the
periods in 1996, compared to the same periods in 1995, primarily due to the
reduction in the average number of apartment units managed. This reduction
was primarily due to four management contracts which were canceled; two
effective January 1996, one effective July 1996 and one effective September
1996. The Company expects income from Post Asset Management to continue to
decline as contracts are canceled and not replaced.
- 14 -
<PAGE> 15
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
THIRD PARTY LANDSCAPE SERVICES
The Company provides landscape maintenance, design and installation services to
non-related parties through a subsidiary, Post Landscape Services, Inc. ("Post
Landscape Services").
The operating performance of Post Landscape Services for the three and nine
months ended September 30, 1996 and 1995 is summarized as follows:
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
================================= =================================
1996 1995 %CHANGE 1996 1995 %CHANGE
====== ====== ======== ====== ====== =======
<S> <C> <C> <C> <C> <C> <C>
Landscape services and other
revenue . . . . . . . . . . . . . . . $1,199 $1,054 13.8% $3,467 $3,210 8.0%
Landscape services expense . . . . . . 900 756 19.0% 2,558 2,232 14.6%
General and administrative expense . . 113 103 9.7% 318 381 (16.5)%
------ ------ ------ ------
Revenue in excess of specified
expense . . . . . . . . . . . . . . . $ 186 $ 195 (4.6)% $ 591 $ 597 (1.0)%
====== ====== ====== ======
</TABLE>
The increase in landscape services revenue and landscape service expense for
each of the periods ended September 30, 1996, compared to the same period in
1995, is primarily due to increases in landscape contracts.
OTHER REVENUES AND EXPENSES
Other revenue increased for the three and nine months ended September 30, 1996,
compared to the same periods in 1995, primarily due to the Company's
Olympic-related housing initiatives which resulted in approximately $527 of
incremental income during the third quarter of 1996.
General and administrative expense increased for the three and nine months
ended September 30, 1996, compared to the same periods in the prior year,
primarily as a result of increased travel expenses and personnel costs.
The extraordinary item of $246 and $1,049 for the three and nine months ended
September 30, 1995, respectively, resulted from the costs associated with the
early retirement of debt.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity
The Company's net cash provided by operating activities increased from $48,295
for the nine months ended September 30, 1995 to $67,688 for the nine months
ended September 30, 1996, principally due to an increase in the Company's net
income. Net cash used in investing activities increased from $103,824 in the
nine months ended September 30, 1995 to $133,993 in the nine months ended
September 30, 1996, principally due to the increase in construction activities
relating to new development and the acquisition of new communities. The
Company's net cash provided by financing activities increased from $53,989 in
the nine months ended September 30, 1995 to $63,274 in the nine months ended
September 30, 1996 primarily due to an increase in net borrowing activity to
fund development activity.
- 15 -
<PAGE> 16
POST APARTMENT HOMES, L.P.
MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
PPI has elected to be taxed as a Real Estate Investment Trust ("REIT") under
Sections 856 through 860 of the Internal Revenue Code of 1986, as amended,
commencing with its taxable year ended December 31, 1993. REITs are subject to
a number of organizational and operational requirements, including a
requirement that they currently distribute 95% of their ordinary taxable
income. The Company makes distributions to enable PPI to satisfy this
requirement. As a REIT, PPI generally will not be subject to Federal income
tax on net income.
At September 30, 1996, the Company had total indebtedness of $452,384 and cash
and cash equivalents of $5,977. The Company's indebtedness includes
approximately $36,346 in conventional mortgages payable secured by individual
communities, tax-exempt bond indebtedness of $149,038, senior unsecured notes
of $225,000 and borrowings under unsecured lines of credit of approximately
$42,000. On October 1, 1996 the Company repaid all borrowings on its unsecured
lines of credit out of proceeds from the Perpetual Preferred Shares reducing
total indebtedness to $410,384.
The Company expects to meet its short-term liquidity requirements generally
through its net cash provided by operations and borrowings under credit
arrangements and expects to meet certain of its long-term liquidity
requirements, such as scheduled debt maturities, repayment of financing of
construction and development activities and possible property acquisitions,
through long-term secured and unsecured borrowings and the issuance of debt
securities or additional equity securities of the Company, sales of
communities, or, possibly in connection with acquisitions of land or improved
properties, units of the Company. The Company believes that its net cash
provided by operations will be adequate and anticipates that it will continue
to be adequate to meet both operating requirements and payment of dividends by
the Company in accordance with REIT requirements, of which PPI is subject to,
in both the short and the long term. The budgeted expenditures for
improvements and renovations to certain of the communities are expected to be
funded from property operations.
Lines Of Credit
The Company has a syndicated line of credit (the "Revolver") in the amount of
$180,000 to provide the funding for future construction, acquisition and
general business obligations. The Revolver matures on May 1, 1999 and
borrowings currently bear interest at LIBOR plus .80% or prime minus .25%. The
Revolver provides for the rate to be adjusted up or down based on changes in
the credit ratings on the Company's senior unsecured debt. The credit
agreement for the Revolver contains customary representations, covenants and
events of default, including covenants which restrict the ability of the
Company to make distributions, in excess of stated amounts. In general, during
any fiscal year the Company may only distribute up to 100% of the Company's
consolidated income available for distribution (as defined in the credit
agreement) exclusive of distributions of up to $30,000 of capital gains for
such year. The credit agreement contains exceptions to these limitations to
allow the Company to make distributions necessary to allow PPI to maintain its
status as a REIT. The Company does not anticipate that this covenant will
adversely affect its ability to make distributions.
On July 26, 1996, the Company closed a $20,000 unsecured line of credit with
Wachovia Bank of Georgia, N.A. (The "Cash Management Line"), which was fully
funded and used to pay down the outstanding balance on the Revolver. The Cash
Management Line bears interest at LIBOR plus .75% or prime minus .25% and has a
maturity date of July 25, 1997. The Company chose this arrangement because the
Revolver requires a three day notice to repay borrowings where as this facility
provides the Company with an automatic daily sweep which applies all available
cash to reduce the outstanding balance.
On October 1, 1996, the outstanding balances on the Revolver and the Cash
Management Line were paid off with proceeds from the sale of the Perpetual
Preferred Shares.
In addition, the Company has a $3,000 facility to provide letters of credit for
general business purposes.
- 16 -
<PAGE> 17
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
Northwestern Mutual Unsecured Loans
On June 7, 1995, the Company issued $50,000 of unsecured senior notes with The
Northwestern Mutual Life Insurance Company (the "NML Notes"). The NML Notes are
in two tranches: the first, aggregating $30,000, carries an interest rate of
8.21% per annum (1.25% over the corresponding treasury rate on the date such
rate was set) and matures on June 7, 2000; and the second, aggregating $20,000
carries an interest rate of 8.37% per annum (1.35% over the corresponding
treasury rate on the date such rate was set) and matures on June 7, 2002.
Proceeds from the issuance of the NML Notes were used to reduce secured
indebtedness and to pay down the Revolver. The note agreements pursuant to
which the NML Notes were purchased contain representations, covenants and
events of default similar to those contained in the note agreement for the
Revolver.
Wachovia Unsecured Loans
On September 29, 1995, the Company issued $50,000 of unsecured senior notes
with Wachovia Bank of Georgia, N.A. (the "Wachovia Notes"). The Wachovia Notes
are in two tranches: the first tranche, aggregating $25,000, will mature on
September 29, 1999; the second tranche, aggregating $25,000 will mature on
September 29, 2001. Both tranches bear interest at 7.15% per annum (1.10% over
the corresponding treasury rate on the date such rate was set). Proceeds from
the issuance of the Wachovia Notes were used to reduce indebtedness outstanding
on the Revolver. The credit agreement for the notes contain representations,
covenants and events of default similar to those contained in the note
agreement for the Revolver.
Tax Exempt Bonds
On June 29, 1995, the Company replaced the bank letters of credit providing
credit enhancement for twelve of its outstanding tax-exempt bonds and three of
its economically defeased tax-exempt bonds. Under an agreement with the Federal
National Mortgage Association ("FNMA"), FNMA now provides, directly or
indirectly through other bank letters of credit, credit enhancement with
respect to such bonds. Under the terms of such agreement, FNMA has provided
replacement credit enhancement through 2025 for seven bond issues, aggregating
$84,280, which were reissued, and has agreed, subject to certain conditions,
to provide credit enhancement through June 1, 2025 for up to an additional
$70,248 with respect to eight other bond issues which mature and may be
refunded in 1997 and 1998. The agreement with FNMA contains representations,
covenants, and events of default customary to such secured loans.
Senior Unsecured Debt Offering
On September 30, 1996, the Company completed a $125,000 senior unsecured debt
offering comprised of two tranches. The first tranche, $100,000 of 7.25% Notes
due on October 1, 2003 (the "2003 Notes"), was priced at 99.642% to yield
7.316%, or 71 basis points over the rate on U.S. Treasury securities with a
comparable maturity. The second tranche, $25,000 of 7.50% Notes due on October
1, 2006 (the "2006 Notes", and together with the 2003 Notes, the "Notes"), was
priced at 99.694% to yield 7.544%, or 83 basis points over the rate on U.S.
Treasury securities with a comparable maturity. Proceeds from the Notes were
used to pay down existing indebtedness outstanding on the Revolver.
Perpetual Preferred Stock Offering
On October 1, 1996, PPI sold one million non-convertible 8.5% Series A
Cumulative Redeemable Shares (the "Perpetual Preferred Shares"), raising $50
million. Net proceeds of $48,700 from the sale of the Perpetual Preferred
Shares were contributed to the Company in exchange for one million Series A
Preferred Partnership Units (the "Perpetual Preferred Units"). The Company
used the proceeds to repay outstanding indebtedness.
- 17 -
<PAGE> 18
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
Schedule of Indebtedness
The following table reflects the Company's indebtedness at September 30, 1996:
<TABLE>
<CAPTION>
Maturity Principal
Description Location Interest Rate Date(1) Balance
===================================== =========== ============================ ================ =========
<S> <C> <C> <C> <C>
TAX EXEMPT FIXED RATE (SECURED)
Post Bridge(R) . . . . . . . . . . . Atlanta, GA 7.5% + .575% (2)(3) 01/01/97 (4) $ 9,960
Post Village(R) (Atlanta) Gardens . . Atlanta, GA 7.5% + .575% (2)(3) 01/01/97 (4) 14,500
Post Chase(R) . . . . . . . . . . . . Atlanta, GA 7.5% + .575% (2)(3) 07/01/97 (4) 12,000
Post Walk(R) . . . . . . . . . . . . Atlanta, GA 7.5% + .575% (2)(3) 07/01/97 (4) 15,000
Post Court(R) . . . . . . . . . . . . Atlanta, GA 7.5% + .575% (2)(3) 06/01/98 (4) 13,298
--------
64,758
--------
CONVENTIONAL FIXED RATE (SECURED)
Post Village(R) (Atlanta) Arbors . . Atlanta, GA 8.16% 02/10/97 7,662
Post Summit(R) . . . . . . . . . . . Atlanta, GA 7.72% 02/01/98 5,331
Post River(R) . . . . . . . . . . . . Atlanta, GA 7.72% 03/01/98 5,892
Post Hillsboro Village . . . . . . . Nashville, TN 9.20% 10/01/2001 3,061
--------
21,946
--------
TAX EXEMPT FLOATING RATE (SECURED)
Post Ashford(R) Series 1995 . . . . . Atlanta, GA "AAA" NON-AMT + .575% (2)(3) 06/01/2025 9,895
Post Valley(R) Series 1995 . . . . . Atlanta, GA "AAA" NON-AMT + .575% (2)(3) 06/01/2025 18,600
Post Brook(R) Series 1995 . . . . . . Atlanta, GA "AAA" NON-AMT + .575% (2)(3) 06/01/2025 4,300
Post Village(R) (Atlanta) Hills
Series 1995 . . . . . . . . . . . . Atlanta, GA "AAA" NON-AMT + .575% (2)(3) 06/01/2025 7,000
Post Mill(R) Series 1995 . . . . . . Atlanta, GA "AAA" NON-AMT + .575% (2)(3) 06/01/2025 12,880
Post Canyon(R) Series 1996 . . . . . Atlanta, GA "AAA" NON-AMT + .575% (2)(3) 06/01/2025 16,845
Post Corners(R) Series 1996 . . . . . Atlanta, GA "AAA" NON-AMT + .575% (2)(3) 06/01/2025 14,760
--------
84,280
--------
CONVENTIONAL FLOATING RATE (SECURED)
Post Renaissance(R) (Phase I and II)
Atlanta, GA LIBOR + .55% 07/01/99 14,400
--------
14,400
--------
SENIOR NOTES (UNSECURED)
Wachovia Bank of Georgia . . . . . . N/A 7.15% 09/29/99 25,000
Northwestern Mutual Life . . . . . . N/A 8.21% 06/07/2000 30,000
Wachovia Bank of Georgia . . . . . . N/A 7.15% 09/29/2001 25,000
Northwestern Mutual Life . . . . . . N/A 8.37% 06/07/2002 20,000
Senior Notes . . . . . . . . . . . . N/A 7.25% 10/01/2003 100,000
Senior Notes . . . . . . . . . . . . N/A 7.50% 10/01/2006 25,000
--------
225,000
--------
LINES OF CREDIT (UNSECURED)
Revolver . . . . . . . . . . . . . . N/A LIBOR + .80% or prime minus .25% 05/01/99 22,000 (5)
Cash Management Line . . . . . . . . N/A LIBOR + .75% or prime minus .25% 07/25/97 20,000 (5)
--------
42,000
--------
TOTAL . . . . . . . . . . . . . . . . $452,384 (5)
========
</TABLE>
18
<PAGE> 19
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
(1) All of the mortgages can be prepaid at any time, subject to certain
prepayment penalties.
(2) Bond financed (interest rate on bonds + credit enhancement fees).
(3) These bonds are also secured by Post Fountains at Lee Vista(R), Post
Lake(R) (Orlando) and the Fountains and Meadows of Post Village(R) for
which the Company has economically defeased their respective bond
indebtedness.
(4) Subject to certain conditions at re-issuance, the credit enhancement runs
to June 1, 2025.
(5) On October 1, 1996, proceeds from the Perpetual Preferred Shares were used
to pay off the unsecured lines of credit reducing the Company's total
outstanding indebtedness to $410,384.
Refundable Tax Exempt Bonds
The Company has previously issued tax-exempt bonds, secured by certain
communities, totaling $235,880 of which $86,842 has been economically
defeased, leaving $149,038 of principal amount of tax-exempt bonds outstanding
at September 30, 1996 of which $84,280 of the bonds outstanding has been
reissued with a maturity of June 1, 2025. The remaining outstanding bonds,
together with the economically defeased bonds, mature and may be reissued,
during the years 1997 and 1998. The Company has chosen economic defeasance of
the bond obligations rather than a legal defeasance in order to preserve the
legal right to refund such obligations on a tax-exempt basis at the stated
maturity if the Company then determines that such refunding is beneficial to
the Company.
The following table shows the amount of bonds (both defeased and outstanding)
at September 30, 1996, which the Company may reissue during the years 1997
through 2025:
<TABLE>
<CAPTION>
Defeased Outstanding Total Reissue
Portion Portion Capacity
======== =========== =============
<S> <C> <C> <C>
1997 $ 5,490 $ 51,460 $ 56,950
1998 81,352 13,298 94,650
Thereafter - 84,280 84,280
------- -------- --------
$86,842 $149,038 $235,880
======= ======== ========
</TABLE>
Other Activities
On May 7, 1996, the Company reacquired three contiguous Atlanta apartment
communities, containing 810 units, which the Company developed in the early
1980's and managed under the Post(R) brand name through mid-1993. The
Company's capital investment, after capital improvements, will be approximately
$48 million, or $59,000 per apartment unit. The Company is operating these
communities as one under the name Post Creek(TM).
In April 1996, the Company listed two communities in Florida, containing a
total of 596 units, for sale. On July 19, 1996, one of the communities,
containing 180 units, was sold. The sale of the communities is consistent with
the Company's strategy of selling communities when the market demographics for
a community are no longer consistent with the Company's existing ownership
strategy.
Dividend Reinvestment Plan
The Dividend Reinvestment Plan ("DRIP") is available to all shareholders of
PPI. Under the DRIP, shareholders may elect for their dividends to be used to
acquire additional shares of PPI's Common Stock directly from PPI for 95% of
the market price on the date of purchase.
- 19 -
<PAGE> 20
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
Current Development Activity
The Company's communities under development or in initial lease-up are
summarized in the following table:
<TABLE>
<CAPTION>
CONSTRUCTION ACTUAL OR ACTUAL OR UNITS
ESTIMATED COST ESTIMATED ESTIMATED LEASED
CONSTRUCTION EXPENDED QUARTER OF QUARTER QUARTER AS OF
# OF COST (1) TO DATE (2) CONSTRUCTION FIRST UNITS OF STABILIZED NOVEMBER 2,
METROPOLITAN AREA UNITS (MILLIONS) (MILLIONS) COMMENCEMENT AVAILABLE OCCUPANCY 1996
- ----------------- ----- ------------ ------------ ------------ --------- --------- -----
<S> <C> <C> <C> <C> <C> <C> <C>
Atlanta, GA
- -----------
Post Crest(R) 410 $ 31 $ 28 1Q'95 1Q'96 1Q'97 369
Post Collier Hills(TM) 396 31 15 4Q'95 4Q'96 1Q'98 44
Post Glen(R) 312 29 10 1Q'96 1Q'97 1Q'98 n/a
Post Lindbergh(TM) 396 34 7 3Q'96 3Q'97 4Q'98 n/a
Post Gardens(R) 397 39 7 3Q'96 4Q'97 1Q'99 n/a
Riverside by Post(TM) 537 55 14 3Q'96 1Q'98 4Q'99 n/a
------ ------ ----- -----
2,448 219 81 413
------ ------ ----- -----
Tampa, FL
- ---------
Post Walk at Hyde
Park(TM) 134 13 6 1Q'96 1Q'97 3Q'97 n/a
------ ------ ----- -----
Charlotte, NC
- -------------
Post Park at Phillips
Place(TM) 402 31 13 4Q'95 4Q'96 1Q'98 32
------ ------ ----- -----
2,984 $ 263 $ 100 445
====== ====== ===== =====
</TABLE>
(1) Represents estimated total development costs, including capitalized
construction costs, lease-up deficits, and construction period interest.
(2) Construction cost expended to date includes all costs associated with the
development and lease-up of the community, including interest and other
start-up costs which are expensed in the Company's consolidated financial
statements. These costs which were expensed amounted to approximately $498
at September 30, 1996.
The Company has also acquired two parcels, one in Tampa and one in Atlanta, on
which it plans to build new communities. Construction is expected to begin on
the Tampa parcel in the fourth quarter of 1996. The Home Depot, Inc. is
constructing its corporate headquarters campus and extensive infrastructure
improvements are being made by the county adjacent to the Atlanta parcel. The
Company will review its development plan for this parcel closer to completion
of these improvements. The Company is also currently conducting feasibility
and other pre-development studies for possible new Post(R) communities in its
primary market areas. In addition, the Company continually reviews acquisition
opportunities in its primary market areas.
On August 26, 1996, the Company acquired, in a single transaction, a 3.2 acre
tract of land in Nashville, Tennessee, with two existing apartment buildings
containing 101 units (the "Vanderbilt Washington Apartments") and a 1.1 acre
tract of land in Nashville, Tennessee, with one existing apartment building
containing 80 units (the "Lee Apartments"). The Company also has two tracts of
land adjacent to the Vanderbilt Washington Apartments under contract and
expects to close on the purchase of those two tracts in early November. In
early 1997, the Vanderbilt Washington Apartments will be completely renovated
and additional apartment buildings will be built on the two tracts under
contract, with the entire development being operated by the Company as one
apartment community, Post Hillsboro Village. The Company is currently
evaluating whether to hold, renovate or sell the Lee Apartments.
20
<PAGE> 21
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
Capitalization of Fixed Assets and Community Improvements The Company has
established a policy of capitalizing those expenditures relating to acquiring
new assets, materially enhancing the value of an existing asset, or
substantially extending the useful life of an existing asset. All expenditures
necessary to maintain a community in ordinary operating condition are expensed
as incurred. During the first five years of a community (which corresponds to
the estimated depreciable life), carpet replacements are expensed as incurred.
Thereafter, carpet replacements are capitalized.
Acquisition of assets and community improvement expenditures for the nine
months ended September 30, 1996 and 1995 are summarized as follows:
<TABLE>
<CAPTION>
Nine months
ended
September 30,
=======================
1996 1995
======== =========
<S> <C> <C>
New community development and acquisition activity . . . . . . . . . . . . . . . . . . . $142,152 $102,894
Non-recurring capital expenditures:
Vehicle access control gates . . . . . . . . . . . . . . . . . . . . . . . . . . . 58 361
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,404 743
Recurring capital expenditures:
Carpet replacements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 743 700
Community additions and improvements . . . . . . . . . . . . . . . . . . . . . . . 1,341 594
Corporate additions and improvements . . . . . . . . . . . . . . . . . . . . . . . 491 759
-------- --------
$146,189 $106,051
======== ========
</TABLE>
INFLATION
Substantially all of the leases at the communities allow, at the time of
renewal, for adjustments in the rent payable thereunder, and thus may enable
the Company to seek increases in rents. The substantial majority of these
leases are for one year or less and the remaining leases are for up to two
years. At the expiration of a lease term, the Company's lease agreements
provide that the term will be extended unless either the Company or the lessee
gives at least sixty (60) days written notice of termination; in addition, the
Company's policy permits the earlier termination of a lease by a lessee upon
thirty (30) days written notice to the Company and the payment of one month's
additional rent as compensation for early termination. The short-term nature
of these leases generally serves to reduce the risk to the Company of the
adverse effect of inflation.
21
<PAGE> 22
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
FUNDS FROM OPERATIONS AND CASH AVAILABLE FOR DISTRIBUTION
Historical Funds from Operations
The Company considers funds from operations ("FFO") an appropriate measure of
performance of an equity REIT. Funds from operations is defined to mean net
income (loss) determined in accordance with GAAP, excluding gains (or losses)
from debt restructuring and sales of property, plus depreciation of real estate
assets, and after adjustment for unconsolidated partnerships and joint
ventures. FFO should not be considered as an alternative to net income
(determined in accordance with GAAP) as an indicator of the Company's financial
performance or to cash flow from operating activities (determined in accordance
with GAAP) as a measure of the Company's liquidity, nor is it necessarily
indicative of sufficient cash flow to fund all of the Company's needs. Cash
available for distribution ("CAD") is defined as FFO less capital expenditures
funded by operations and loan amortization payments. The Company believes that
in order to facilitate a clear understanding of the consolidated historical
operating results of the Company, FFO and CAD should be examined in
conjunction with net income as presented in the consolidated financial
statements and data included elsewhere in this report.
FFO and CAD for the three and nine months ended September 30, 1996 and 1995
presented on a historical basis are summarized in the following table:
Calculations of Funds from Operations and Cash Available for Distribution
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
============================ ============================
1996 1995 1996 1995
============ ============ ============ ============
<S> <C> <C> <C> <C>
Net Income . . . . . . . . . . . . . . . . . . . . . $ 14,277 $ 10,499 $ 39,152 $ 26,187
Extraordinary item . . . . . . . . . . . . . . . . - 246 - 1,049
Net gain on sale of assets . . . . . . . . . . . . . . (854) (1,746) (854) (1,746)
----------- ------------ ----------- -----------
Adjusted net income. . . . . . . . . . . . . . . . . . 13,423 8,999 38,298 25,490
Depreciation (real estate assets) . . . . . . . . . 5,877 4,975 16,673 15,103
----------- ------------ ----------- -----------
Funds from Operations (1) . . . . . . . . . . . . . . 19,300 13,974 54,971 40,593
Recurring capital expenditures (2) . . . . (692) (528) (2,084) (1,294)
Non-recurring capital expenditures (3) . (687) (419) (1,462) (1,104)
Loan amortization payments . . . . . . . (55) (50) (160) (148)
----------- ------------ ----------- -----------
Cash Available for Distribution . . . . . . . . . . . $ 17,866 $ 12,977 $ 51,265 $ 38,047
=========== ============ =========== ===========
Cash Flow Provided By (Used In):
Operating activities . . . . . . . . . . . . . . . . $ 24,280 $ 14,439 $ 67,688 $ 48,295
Investing activities . . . . . . . . . . . . . . . $ (35,823) $ (36,218) $ (133,993) $ (103,824)
Financing activities . . . . . . . . . . . . . . . $ 15,896 $ 4,727 $ 63,274 $ 53,989
Weighted average units outstanding . . . . . . . . . 26,928,896 22,933,222 26,855,322 22,768,310
=========== ============ =========== ===========
</TABLE>
22
<PAGE> 23
POST APARTMENT HOMES, L.P.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITIONS AND RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER UNIT AND PER APARTMENT UNIT DATA)
(1) The Company uses the National Association of Real Estate Investment
Trusts ("NAREIT") definition of FFO which was adopted for periods
beginning after January 1, 1996. FFO for any period means the
Consolidated Net Income of the Company and its subsidiaries for such
period excluding gains or losses from debt restructuring and sales
of property plus depreciation of real estate assets, and after
adjustment for unconsolidated partnerships and joint ventures, all
determined on a consistent basis in accordance with generally
accepted accounting principles. FFO presented herein is not
necessarily comparable to FFO presented by other real estate
companies due to the fact that not all real estate companies use the
same definition. However, the Company's FFO is comparable to the
FFO of real estate companies that use the current NAREIT definition.
(2) Recurring capital expenditures consisted primarily of $332 and $267
of carpet replacement and $360 and $261 of other additions and
improvements to existing communities for the three months ended
September 30, 1996 and 1995, respectively, and $743 and $700 of
carpet replacement and $1,341 and 594 of other additions and
improvements to existing communities for the nine months ended
September 30, 1996 and 1995, respectively. Since the Company does
not add back the depreciation of non-real estate assets in its
calculation of FFO, capital expenditures of $152 and $352 for the
three months ended September 30, 1996 and 1995, respectively, and
$491 and $759 for the nine months ended September 30, 1996 and 1995,
respectively, are excluded from the calculation of CAD.
(3) Non-recurring capital expenditures consisted of community additions
and improvements of $661 and $381 for the three months ended
September 30, 1996 and 1995, respectively, and $1,404 and $743, for
the nine months ended September 30, 1996 and 1995, respectively, and
the addition of vehicle access control gates to communities of $26
and $38 for the three months ended September 30, 1995 and 1996,
respectively, and $58 and $361 for the nine months ended September
30, 1996 and 1995, respectively.
<PAGE> 24
PART II. OTHER INFORMATION
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
None
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
27. Financial Data Schedule (for SEC filing purposes only)
The registrant agrees to furnish a copy of all agreements relating to
long-term debt upon request of the Commission.
(b) Reports on Form 8-K
Report on Form 8-K filed on September 27, 1996.
<PAGE> 25
SIGNATURES
Pursuant to the requirements 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.
POST APARTMENT HOMES, L.P.
By: Post Properties, Inc., as General Partner
/s/ John T. Glover
-------------------------------------------
November 12, 1996 John T. Glover, President
------------------ (Principal Financial Officer)
(Date)
/s/ R. Gregory Fox
-------------------------------------------
November 12, 1996 R. Gregory Fox
------------------ Senior Vice President, Chief
(Date) Accounting Officer
- 25 -
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS OF POST APARTMENT HOMES, L.P. FOR THE PERIOD ENDED
SEPTEMBER 30, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-START> JAN-01-1996
<PERIOD-END> SEP-30-1996
<CASH> 5,977,000
<SECURITIES> 0
<RECEIVABLES> 0
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 0
<PP&E> 1,069,371,000
<DEPRECIATION> 171,479,000
<TOTAL-ASSETS> 927,776,000
<CURRENT-LIABILITIES> 0
<BONDS> 452,384,000
0
0
<COMMON> 0
<OTHER-SE> 427,554,000
<TOTAL-LIABILITY-AND-EQUITY> 927,776,000
<SALES> 0
<TOTAL-REVENUES> 126,482,000
<CGS> 0
<TOTAL-COSTS> 63,925,000
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 16,738,000
<INCOME-PRETAX> 38,298,000
<INCOME-TAX> 0
<INCOME-CONTINUING> 39,152,000
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 39,152,000
<EPS-PRIMARY> 1.46
<EPS-DILUTED> 0
</TABLE>
