| Schedule of reconciliation of net income attributable to common stockholders to taxable net income |
The following reconciles net income attributable to common stockholders to taxable net income for the years ended December 31, 2012, 2011 and 2010 (dollars in thousands), (unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
Estimate |
|
2011
Actual |
|
2010
Actual |
|
|
Net income attributable to common stockholders |
|
$ |
423,869$ |
|
|
441,622 |
|
$ |
175,331 |
|
|
GAAP gain on sale of communities (in excess of) less than tax gain |
|
|
37,575 |
|
|
(84,152 |
) |
|
3,812 |
|
|
Depreciation/amortization timing differences on real estate |
|
|
15,012 |
|
|
9,192 |
|
|
8,266 |
|
|
Tax compensation expense less than (in excess of) GAAP |
|
|
(19,218 |
) |
|
(43,145 |
) |
|
(12,202 |
) |
|
Impairment loss |
|
|
1,449 |
|
|
14,052 |
|
|
— |
|
|
Other adjustments |
|
|
(3,202 |
) |
|
183 |
|
|
12,628 |
|
| |
|
|
|
|
|
|
|
|
Taxable net income |
|
$ |
455,485$ |
|
|
337,752 |
|
$ |
187,835 |
|
| |
|
|
|
|
|
|
|
|
| Schedule of earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended |
|
|
|
12-31-12 |
|
12-31-11 |
|
12-31-10 |
|
|
|
(Dollars in thousands)
|
|
|
Basic and diluted shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares—basic |
|
|
97,416,401 |
|
|
89,922,465 |
|
|
83,859,936 |
|
|
Weighted average DownREIT units outstanding |
|
|
7,500 |
|
|
8,322 |
|
|
15,321 |
|
|
Effect of dilutive securities |
|
|
601,251 |
|
|
846,675 |
|
|
757,612 |
|
| |
|
|
|
|
|
|
|
|
Weighted average common shares—diluted |
|
|
98,025,152 |
|
|
90,777,462 |
|
|
84,632,869 |
|
| |
|
|
|
|
|
|
|
|
Calculation of Earnings per Share—basic |
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
$ |
423,869 |
|
$ |
441,622 |
|
$ |
175,331 |
|
|
Net income allocated to unvested restricted shares |
|
|
(1,264 |
) |
|
(1,631 |
) |
|
(498 |
) |
| |
|
|
|
|
|
|
|
|
Net income attributable to common stockholders, adjusted |
|
$ |
422,605 |
|
$ |
439,991 |
|
$ |
174,833 |
|
| |
|
|
|
|
|
|
|
|
Weighted average common shares—basic |
|
|
97,416,401 |
|
|
89,922,465 |
|
|
83,859,936 |
|
| |
|
|
|
|
|
|
|
|
Earnings per common share—basic |
|
$ |
4.34 |
|
$ |
4.89 |
|
$ |
2.08 |
|
| |
|
|
|
|
|
|
|
|
Calculation of Earnings per Share—diluted |
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
$ |
423,869 |
|
$ |
441,622 |
|
$ |
175,331 |
|
|
Add: noncontrolling interests of DownREIT unitholders in consolidated partnerships, including discontinued operations |
|
|
28 |
|
|
27 |
|
|
55 |
|
| |
|
|
|
|
|
|
|
|
Adjusted net income attributable to common stockholders |
|
$ |
423,897 |
|
$ |
441,649 |
|
$ |
175,386 |
|
| |
|
|
|
|
|
|
|
|
Weighted average common shares—diluted |
|
|
98,025,152 |
|
|
90,777,462 |
|
|
84,632,869 |
|
| |
|
|
|
|
|
|
|
|
Earnings per common share—diluted |
|
$ |
4.32 |
|
$ |
4.87 |
|
$ |
2.07 |
|
| |
|
|
|
|
|
|
|
|
Dividends per common share |
|
$ |
3.88 |
|
$ |
3.57 |
|
$ |
3.57 |
|
| |
|
|
|
|
|
|
|
|