Exhibit 99.2
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT MARCH 31, 2022 (1)
In apartment units
|
|
Same |
|
|
Non-Same |
|
|
Lease-up |
|
|
Total |
|
|
Development |
|
|
Total |
|
||||||
Atlanta, GA |
|
|
11,434 |
|
|
|
— |
|
|
|
— |
|
|
|
11,434 |
|
|
|
— |
|
|
|
11,434 |
|
Dallas, TX |
|
|
9,767 |
|
|
|
348 |
|
|
|
— |
|
|
|
10,115 |
|
|
|
— |
|
|
|
10,115 |
|
Tampa, FL |
|
|
5,220 |
|
|
|
— |
|
|
|
— |
|
|
|
5,220 |
|
|
|
— |
|
|
|
5,220 |
|
Austin, TX |
|
|
6,829 |
|
|
|
288 |
|
|
|
— |
|
|
|
7,117 |
|
|
|
46 |
|
|
|
7,163 |
|
Charlotte, NC |
|
|
5,867 |
|
|
|
— |
|
|
|
— |
|
|
|
5,867 |
|
|
|
— |
|
|
|
5,867 |
|
Orlando, FL |
|
|
5,274 |
|
|
|
— |
|
|
|
633 |
|
|
|
5,907 |
|
|
|
— |
|
|
|
5,907 |
|
Washington, DC |
|
|
3,684 |
|
|
|
396 |
|
|
|
— |
|
|
|
4,080 |
|
|
|
— |
|
|
|
4,080 |
|
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
— |
|
|
|
— |
|
|
|
5,350 |
|
|
|
— |
|
|
|
5,350 |
|
Nashville, TN |
|
|
4,375 |
|
|
|
— |
|
|
|
— |
|
|
|
4,375 |
|
|
|
— |
|
|
|
4,375 |
|
Fort Worth, TX |
|
|
3,519 |
|
|
|
898 |
|
|
|
— |
|
|
|
4,417 |
|
|
|
— |
|
|
|
4,417 |
|
Houston, TX |
|
|
4,867 |
|
|
|
— |
|
|
|
308 |
|
|
|
5,175 |
|
|
|
— |
|
|
|
5,175 |
|
Jacksonville, FL |
|
|
3,496 |
|
|
|
— |
|
|
|
— |
|
|
|
3,496 |
|
|
|
— |
|
|
|
3,496 |
|
Phoenix, AZ |
|
|
2,623 |
|
|
|
345 |
|
|
|
— |
|
|
|
2,968 |
|
|
|
— |
|
|
|
2,968 |
|
Charleston, SC |
|
|
3,168 |
|
|
|
— |
|
|
|
— |
|
|
|
3,168 |
|
|
|
— |
|
|
|
3,168 |
|
Richmond, VA |
|
|
2,004 |
|
|
|
— |
|
|
|
— |
|
|
|
2,004 |
|
|
|
— |
|
|
|
2,004 |
|
Savannah, GA |
|
|
1,837 |
|
|
|
— |
|
|
|
— |
|
|
|
1,837 |
|
|
|
— |
|
|
|
1,837 |
|
Greenville, SC |
|
|
2,355 |
|
|
|
— |
|
|
|
— |
|
|
|
2,355 |
|
|
|
— |
|
|
|
2,355 |
|
Memphis, TN |
|
|
1,811 |
|
|
|
— |
|
|
|
— |
|
|
|
1,811 |
|
|
|
— |
|
|
|
1,811 |
|
Birmingham, AL |
|
|
1,462 |
|
|
|
— |
|
|
|
— |
|
|
|
1,462 |
|
|
|
— |
|
|
|
1,462 |
|
San Antonio, TX |
|
|
1,504 |
|
|
|
— |
|
|
|
— |
|
|
|
1,504 |
|
|
|
— |
|
|
|
1,504 |
|
Denver, CO |
|
|
812 |
|
|
|
— |
|
|
|
306 |
|
|
|
1,118 |
|
|
|
— |
|
|
|
1,118 |
|
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
— |
|
|
|
— |
|
|
|
1,110 |
|
|
|
— |
|
|
|
1,110 |
|
Huntsville, AL |
|
|
1,228 |
|
|
|
— |
|
|
|
— |
|
|
|
1,228 |
|
|
|
— |
|
|
|
1,228 |
|
Other |
|
|
6,717 |
|
|
|
96 |
|
|
|
— |
|
|
|
6,813 |
|
|
|
— |
|
|
|
6,813 |
|
Total Multifamily Units |
|
|
96,313 |
|
|
|
2,371 |
|
|
|
1,247 |
|
|
|
99,931 |
|
|
|
46 |
|
|
|
99,977 |
|
Supplemental Data S-1
PORTFOLIO STATISTICS (CONTINUED) |
TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)
Dollars in thousands, except Average Effective Rent per Unit
|
|
As of March 31, 2022 |
|
|
Average |
|
|
As of March 31, 2022 |
|
|||||||||||||||
|
|
Gross Real |
|
|
Percent to |
|
|
Physical |
|
|
Rent per |
|
|
Completed |
|
|
Total Units, |
|
||||||
Atlanta, GA |
|
$ |
2,035,257 |
|
|
|
14.1 |
% |
|
|
95.3 |
% |
|
$ |
1,647 |
|
|
|
11,434 |
|
|
|
|
|
Dallas, TX |
|
|
1,512,976 |
|
|
|
10.5 |
% |
|
|
95.0 |
% |
|
|
1,448 |
|
|
|
10,115 |
|
|
|
|
|
Washington, DC |
|
|
982,540 |
|
|
|
6.8 |
% |
|
|
95.9 |
% |
|
|
1,887 |
|
|
|
4,080 |
|
|
|
|
|
Charlotte, NC |
|
|
965,169 |
|
|
|
6.7 |
% |
|
|
95.4 |
% |
|
|
1,397 |
|
|
|
5,867 |
|
|
|
|
|
Tampa, FL |
|
|
897,730 |
|
|
|
6.2 |
% |
|
|
96.2 |
% |
|
|
1,798 |
|
|
|
5,220 |
|
|
|
|
|
Austin, TX |
|
|
875,601 |
|
|
|
6.1 |
% |
|
|
94.8 |
% |
|
|
1,439 |
|
|
|
7,117 |
|
|
|
|
|
Orlando, FL |
|
|
843,259 |
|
|
|
5.8 |
% |
|
|
96.9 |
% |
|
|
1,651 |
|
|
|
5,274 |
|
|
|
|
|
Raleigh/Durham, NC |
|
|
709,277 |
|
|
|
4.9 |
% |
|
|
95.5 |
% |
|
|
1,326 |
|
|
|
5,350 |
|
|
|
|
|
Houston, TX |
|
|
618,151 |
|
|
|
4.3 |
% |
|
|
95.3 |
% |
|
|
1,285 |
|
|
|
4,867 |
|
|
|
|
|
Nashville, TN |
|
|
541,752 |
|
|
|
3.8 |
% |
|
|
95.8 |
% |
|
|
1,472 |
|
|
|
4,375 |
|
|
|
|
|
Phoenix, AZ |
|
|
466,922 |
|
|
|
3.2 |
% |
|
|
95.9 |
% |
|
|
1,577 |
|
|
|
2,968 |
|
|
|
|
|
Fort Worth, TX |
|
|
431,801 |
|
|
|
3.0 |
% |
|
|
95.9 |
% |
|
|
1,348 |
|
|
|
4,417 |
|
|
|
|
|
Charleston, SC |
|
|
411,852 |
|
|
|
2.9 |
% |
|
|
96.1 |
% |
|
|
1,453 |
|
|
|
3,168 |
|
|
|
|
|
Jacksonville, FL |
|
|
295,372 |
|
|
|
2.0 |
% |
|
|
96.6 |
% |
|
|
1,369 |
|
|
|
3,496 |
|
|
|
|
|
Richmond, VA |
|
|
270,794 |
|
|
|
1.9 |
% |
|
|
95.8 |
% |
|
|
1,404 |
|
|
|
2,004 |
|
|
|
|
|
Greenville, SC |
|
|
230,217 |
|
|
|
1.6 |
% |
|
|
95.6 |
% |
|
|
1,155 |
|
|
|
2,355 |
|
|
|
|
|
Savannah, GA |
|
|
218,750 |
|
|
|
1.5 |
% |
|
|
96.7 |
% |
|
|
1,382 |
|
|
|
1,837 |
|
|
|
|
|
Denver, CO |
|
|
212,123 |
|
|
|
1.5 |
% |
|
|
94.7 |
% |
|
|
1,776 |
|
|
|
812 |
|
|
|
|
|
Kansas City, MO-KS |
|
|
187,980 |
|
|
|
1.3 |
% |
|
|
95.0 |
% |
|
|
1,386 |
|
|
|
1,110 |
|
|
|
|
|
San Antonio, TX |
|
|
165,161 |
|
|
|
1.1 |
% |
|
|
95.2 |
% |
|
|
1,237 |
|
|
|
1,504 |
|
|
|
|
|
Birmingham, AL |
|
|
162,980 |
|
|
|
1.1 |
% |
|
|
96.1 |
% |
|
|
1,234 |
|
|
|
1,462 |
|
|
|
|
|
All Other Markets by State (individual markets <1% gross real assets) |
|
|||||||||||||||||||||||
Tennessee |
|
|
188,402 |
|
|
|
1.3 |
% |
|
|
96.0 |
% |
|
|
1,197 |
|
|
|
2,754 |
|
|
|
|
|
Florida |
|
|
179,781 |
|
|
|
1.2 |
% |
|
|
96.7 |
% |
|
|
1,565 |
|
|
|
1,806 |
|
|
|
|
|
Alabama |
|
|
164,063 |
|
|
|
1.1 |
% |
|
|
96.2 |
% |
|
|
1,239 |
|
|
|
1,648 |
|
|
|
|
|
Virginia |
|
|
155,180 |
|
|
|
1.1 |
% |
|
|
97.4 |
% |
|
|
1,572 |
|
|
|
1,039 |
|
|
|
|
|
Kentucky |
|
|
95,081 |
|
|
|
0.7 |
% |
|
|
96.4 |
% |
|
|
1,033 |
|
|
|
1,308 |
|
|
|
|
|
Nevada |
|
|
72,298 |
|
|
|
0.5 |
% |
|
|
95.4 |
% |
|
|
1,441 |
|
|
|
721 |
|
|
|
|
|
South Carolina |
|
|
36,968 |
|
|
|
0.3 |
% |
|
|
93.2 |
% |
|
|
1,060 |
|
|
|
576 |
|
|
|
|
|
Stabilized Communities |
|
$ |
13,927,437 |
|
|
|
96.6 |
% |
|
|
95.7 |
% |
|
$ |
1,470 |
|
|
|
98,684 |
|
|
|
|
|
Orlando, FL |
|
|
160,803 |
|
|
|
1.1 |
% |
|
|
70.6 |
% |
|
|
2,164 |
|
|
|
633 |
|
|
|
633 |
|
Denver, CO |
|
|
98,006 |
|
|
|
0.7 |
% |
|
|
70.6 |
% |
|
|
1,842 |
|
|
|
306 |
|
|
|
658 |
|
Houston, TX |
|
|
54,368 |
|
|
|
0.4 |
% |
|
|
48.4 |
% |
|
|
1,562 |
|
|
|
308 |
|
|
|
308 |
|
Austin, TX |
|
|
48,371 |
|
|
|
0.3 |
% |
|
|
5.1 |
% |
|
|
1,535 |
|
|
|
46 |
|
|
|
350 |
|
Phoenix, AZ |
|
|
44,510 |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
317 |
|
Salt Lake City, UT |
|
|
44,101 |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
400 |
|
Atlanta, GA |
|
|
38,997 |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
340 |
|
Lease-up / Development Communities |
|
$ |
489,156 |
|
|
|
3.4 |
% |
|
|
52.0 |
% |
|
$ |
1,922 |
|
|
|
1,293 |
|
|
|
3,006 |
|
Total Multifamily Communities |
|
$ |
14,416,593 |
|
|
|
100.0 |
% |
|
|
95.0 |
% |
|
$ |
1,476 |
|
|
|
99,977 |
|
|
|
101,690 |
|
Supplemental Data S-2
COMPONENTS OF NET OPERATING INCOME |
Dollars in thousands
|
|
As of March 31, 2022 |
|
|
Three Months Ended |
|
||||||||||||||
|
|
Apartment Units |
|
|
Gross Real Assets |
|
|
March 31, 2022 |
|
|
March 31, 2021 |
|
|
Percent |
|
|||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
96,313 |
|
|
$ |
13,569,996 |
|
|
$ |
454,477 |
|
|
$ |
405,146 |
|
|
|
12.2 |
% |
Non-Same Store Communities |
|
|
2,371 |
|
|
|
357,441 |
|
|
|
11,172 |
|
|
|
14,031 |
|
|
|
|
|
Lease-up/Development Communities |
|
|
1,293 |
|
|
|
489,156 |
|
|
|
4,412 |
|
|
|
1 |
|
|
|
|
|
Total Multifamily Portfolio |
|
|
99,977 |
|
|
$ |
14,416,593 |
|
|
$ |
470,061 |
|
|
$ |
419,178 |
|
|
|
|
|
Commercial Property/Land |
|
|
— |
|
|
|
291,398 |
|
|
|
6,017 |
|
|
|
5,827 |
|
|
|
|
|
Total Operating Revenues |
|
|
99,977 |
|
|
$ |
14,707,991 |
|
|
$ |
476,078 |
|
|
$ |
425,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
|
|
|
|
|
$ |
159,835 |
|
|
$ |
153,206 |
|
|
|
4.3 |
% |
||
Non-Same Store Communities |
|
|
|
|
|
|
|
|
4,450 |
|
|
|
6,454 |
|
|
|
|
|||
Lease-up/Development Communities |
|
|
|
|
|
|
|
|
2,610 |
|
|
|
273 |
|
|
|
|
|||
Total Multifamily Portfolio |
|
|
|
|
|
|
|
$ |
166,895 |
|
|
$ |
159,933 |
|
|
|
|
|||
Commercial Property/Land |
|
|
|
|
|
|
|
|
2,525 |
|
|
|
2,535 |
|
|
|
|
|||
Total Property Operating Expenses |
|
|
|
|
|
|
|
$ |
169,420 |
|
|
$ |
162,468 |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
|
|
|
|
|
$ |
294,642 |
|
|
$ |
251,940 |
|
|
|
16.9 |
% |
||
Non-Same Store Communities |
|
|
|
|
|
|
|
|
6,722 |
|
|
|
7,577 |
|
|
|
|
|||
Lease-up/Development Communities |
|
|
|
|
|
|
|
|
1,802 |
|
|
|
(272 |
) |
|
|
|
|||
Total Multifamily Portfolio |
|
|
|
|
|
|
|
$ |
303,166 |
|
|
$ |
259,245 |
|
|
|
|
|||
Commercial Property/Land |
|
|
|
|
|
|
|
|
3,492 |
|
|
|
3,292 |
|
|
|
|
|||
Total Net Operating Income |
|
|
|
|
|
|
|
$ |
306,658 |
|
|
$ |
262,537 |
|
|
|
16.8 |
% |
||
COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES |
Dollars in thousands
|
|
Three Months Ended |
|
|||||||||
|
|
March 31, 2022 |
|
|
March 31, 2021 |
|
|
Percent Change |
|
|||
Personnel |
|
$ |
35,314 |
|
|
$ |
33,545 |
|
|
|
5.3 |
% |
Building Repair and Maintenance |
|
|
18,460 |
|
|
|
16,923 |
|
|
|
9.1 |
% |
Utilities |
|
|
29,467 |
|
|
|
28,561 |
|
|
|
3.2 |
% |
Marketing |
|
|
5,295 |
|
|
|
5,333 |
|
|
|
(0.7 |
)% |
Office Operations |
|
|
6,898 |
|
|
|
5,562 |
|
|
|
24.0 |
% |
Property Taxes |
|
|
58,182 |
|
|
|
57,820 |
|
|
|
0.6 |
% |
Insurance |
|
|
6,219 |
|
|
|
5,462 |
|
|
|
13.9 |
% |
Total Property Operating Expenses |
|
$ |
159,835 |
|
|
$ |
153,206 |
|
|
|
4.3 |
% |
Supplemental Data S-3
MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE |
|
|
|
|
|
|
|
|
Average Physical Occupancy |
|
|||||||
|
|
|
|
|
Percent of |
|
|
Three Months Ended |
|
|||||||
|
|
Apartment Units |
|
|
Same Store NOI |
|
|
March 31, 2022 |
|
|
March 31, 2021 |
|
||||
Atlanta, GA |
|
|
11,434 |
|
|
|
13.1 |
% |
|
|
95.8 |
% |
|
|
94.8 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
8.9 |
% |
|
|
95.6 |
% |
|
|
95.2 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
6.7 |
% |
|
|
96.6 |
% |
|
|
97.0 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
6.5 |
% |
|
|
95.2 |
% |
|
|
95.3 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
6.4 |
% |
|
|
95.7 |
% |
|
|
96.0 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
6.2 |
% |
|
|
96.4 |
% |
|
|
95.4 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
5.3 |
% |
|
|
95.5 |
% |
|
|
95.7 |
% |
Washington, DC |
|
|
3,684 |
|
|
|
5.1 |
% |
|
|
95.8 |
% |
|
|
96.2 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
4.6 |
% |
|
|
95.6 |
% |
|
|
94.6 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
4.0 |
% |
|
|
95.7 |
% |
|
|
93.9 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
3.5 |
% |
|
|
96.9 |
% |
|
|
97.5 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
3.5 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
3.4 |
% |
|
|
96.0 |
% |
|
|
95.8 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
3.3 |
% |
|
|
96.4 |
% |
|
|
96.9 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
2.0 |
% |
|
|
96.3 |
% |
|
|
96.9 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
2.0 |
% |
|
|
95.9 |
% |
|
|
95.9 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
1.9 |
% |
|
|
96.9 |
% |
|
|
97.1 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
1.6 |
% |
|
|
95.7 |
% |
|
|
97.6 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
1.2 |
% |
|
|
95.4 |
% |
|
|
96.6 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
1.2 |
% |
|
|
95.2 |
% |
|
|
94.9 |
% |
Denver, CO |
|
|
812 |
|
|
|
1.1 |
% |
|
|
96.4 |
% |
|
|
93.6 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
1.1 |
% |
|
|
96.1 |
% |
|
|
96.8 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
1.1 |
% |
|
|
95.7 |
% |
|
|
93.9 |
% |
Other |
|
|
6,717 |
|
|
|
6.3 |
% |
|
|
96.3 |
% |
|
|
96.4 |
% |
Total Same Store |
|
|
96,313 |
|
|
|
100.0 |
% |
|
|
95.9 |
% |
|
|
95.7 |
% |
Supplemental Data S-4
MULTIFAMILY SAME STORE PORTFOLIO QUARTER OVER QUARTER COMPARISONS |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q1 2022 |
|
|
Q1 2021 |
|
|
% Chg |
|
|
Q1 2022 |
|
|
Q1 2021 |
|
|
% Chg |
|
|
Q1 2022 |
|
|
Q1 2021 |
|
|
% Chg |
|
|
Q1 2022 |
|
|
Q1 2021 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
59,597 |
|
|
$ |
53,106 |
|
|
|
12.2 |
% |
|
$ |
21,046 |
|
|
$ |
19,807 |
|
|
|
6.3 |
% |
|
$ |
38,551 |
|
|
$ |
33,299 |
|
|
|
15.8 |
% |
|
$ |
1,647 |
|
|
$ |
1,473 |
|
|
|
11.8 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
44,760 |
|
|
|
39,920 |
|
|
|
12.1 |
% |
|
|
18,579 |
|
|
|
18,140 |
|
|
|
2.4 |
% |
|
|
26,181 |
|
|
|
21,780 |
|
|
|
20.2 |
% |
|
|
1,439 |
|
|
|
1,292 |
|
|
|
11.4 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
29,930 |
|
|
|
25,872 |
|
|
|
15.7 |
% |
|
|
10,055 |
|
|
|
9,115 |
|
|
|
10.3 |
% |
|
|
19,875 |
|
|
|
16,757 |
|
|
|
18.6 |
% |
|
|
1,798 |
|
|
|
1,534 |
|
|
|
17.2 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
31,781 |
|
|
|
27,977 |
|
|
|
13.6 |
% |
|
|
12,627 |
|
|
|
13,042 |
|
|
|
(3.2 |
)% |
|
|
19,154 |
|
|
|
14,935 |
|
|
|
28.2 |
% |
|
|
1,450 |
|
|
|
1,280 |
|
|
|
13.2 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
26,480 |
|
|
|
23,770 |
|
|
|
11.4 |
% |
|
|
7,692 |
|
|
|
7,304 |
|
|
|
5.3 |
% |
|
|
18,788 |
|
|
|
16,466 |
|
|
|
14.1 |
% |
|
|
1,397 |
|
|
|
1,254 |
|
|
|
11.3 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
27,890 |
|
|
|
24,598 |
|
|
|
13.4 |
% |
|
|
9,638 |
|
|
|
9,193 |
|
|
|
4.8 |
% |
|
|
18,252 |
|
|
|
15,405 |
|
|
|
18.5 |
% |
|
|
1,651 |
|
|
|
1,454 |
|
|
|
13.6 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
22,907 |
|
|
|
20,845 |
|
|
|
9.9 |
% |
|
|
7,141 |
|
|
|
6,770 |
|
|
|
5.5 |
% |
|
|
15,766 |
|
|
|
14,075 |
|
|
|
12.0 |
% |
|
|
1,326 |
|
|
|
1,183 |
|
|
|
12.1 |
% |
Washington, DC |
|
|
3,684 |
|
|
|
21,971 |
|
|
|
20,916 |
|
|
|
5.0 |
% |
|
|
6,869 |
|
|
|
6,580 |
|
|
|
4.4 |
% |
|
|
15,102 |
|
|
|
14,336 |
|
|
|
5.3 |
% |
|
|
1,895 |
|
|
|
1,791 |
|
|
|
5.8 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
20,580 |
|
|
|
18,302 |
|
|
|
12.4 |
% |
|
|
6,985 |
|
|
|
6,697 |
|
|
|
4.3 |
% |
|
|
13,595 |
|
|
|
11,605 |
|
|
|
17.1 |
% |
|
|
1,472 |
|
|
|
1,313 |
|
|
|
12.1 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
20,220 |
|
|
|
18,523 |
|
|
|
9.2 |
% |
|
|
8,455 |
|
|
|
8,359 |
|
|
|
1.1 |
% |
|
|
11,765 |
|
|
|
10,164 |
|
|
|
15.8 |
% |
|
|
1,285 |
|
|
|
1,206 |
|
|
|
6.6 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
15,206 |
|
|
|
13,134 |
|
|
|
15.8 |
% |
|
|
4,944 |
|
|
|
4,574 |
|
|
|
8.1 |
% |
|
|
10,262 |
|
|
|
8,560 |
|
|
|
19.9 |
% |
|
|
1,369 |
|
|
|
1,180 |
|
|
|
16.0 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
16,245 |
|
|
|
14,526 |
|
|
|
11.8 |
% |
|
|
6,046 |
|
|
|
6,136 |
|
|
|
(1.5 |
)% |
|
|
10,199 |
|
|
|
8,390 |
|
|
|
21.6 |
% |
|
|
1,382 |
|
|
|
1,235 |
|
|
|
11.9 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
14,857 |
|
|
|
13,057 |
|
|
|
13.8 |
% |
|
|
4,950 |
|
|
|
4,708 |
|
|
|
5.1 |
% |
|
|
9,907 |
|
|
|
8,349 |
|
|
|
18.7 |
% |
|
|
1,453 |
|
|
|
1,271 |
|
|
|
14.4 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
13,112 |
|
|
|
11,262 |
|
|
|
16.4 |
% |
|
|
3,293 |
|
|
|
3,125 |
|
|
|
5.4 |
% |
|
|
9,819 |
|
|
|
8,137 |
|
|
|
20.7 |
% |
|
|
1,560 |
|
|
|
1,328 |
|
|
|
17.4 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
9,007 |
|
|
|
8,283 |
|
|
|
8.7 |
% |
|
|
3,091 |
|
|
|
2,771 |
|
|
|
11.5 |
% |
|
|
5,916 |
|
|
|
5,512 |
|
|
|
7.3 |
% |
|
|
1,404 |
|
|
|
1,256 |
|
|
|
11.8 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
9,106 |
|
|
|
8,222 |
|
|
|
10.8 |
% |
|
|
3,302 |
|
|
|
3,252 |
|
|
|
1.5 |
% |
|
|
5,804 |
|
|
|
4,970 |
|
|
|
16.8 |
% |
|
|
1,155 |
|
|
|
1,025 |
|
|
|
12.6 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
8,434 |
|
|
|
7,155 |
|
|
|
17.9 |
% |
|
|
2,897 |
|
|
|
2,715 |
|
|
|
6.7 |
% |
|
|
5,537 |
|
|
|
4,440 |
|
|
|
24.7 |
% |
|
|
1,382 |
|
|
|
1,172 |
|
|
|
17.9 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,314 |
|
|
|
6,442 |
|
|
|
13.5 |
% |
|
|
2,636 |
|
|
|
2,575 |
|
|
|
2.4 |
% |
|
|
4,678 |
|
|
|
3,867 |
|
|
|
21.0 |
% |
|
|
1,250 |
|
|
|
1,077 |
|
|
|
16.1 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,010 |
|
|
|
5,528 |
|
|
|
8.7 |
% |
|
|
2,338 |
|
|
|
2,163 |
|
|
|
8.1 |
% |
|
|
3,672 |
|
|
|
3,365 |
|
|
|
9.1 |
% |
|
|
1,234 |
|
|
|
1,109 |
|
|
|
11.3 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
5,940 |
|
|
|
5,377 |
|
|
|
10.5 |
% |
|
|
2,498 |
|
|
|
2,371 |
|
|
|
5.4 |
% |
|
|
3,442 |
|
|
|
3,006 |
|
|
|
14.5 |
% |
|
|
1,237 |
|
|
|
1,128 |
|
|
|
9.7 |
% |
Denver, CO |
|
|
812 |
|
|
|
4,660 |
|
|
|
4,168 |
|
|
|
11.8 |
% |
|
|
1,338 |
|
|
|
1,295 |
|
|
|
3.3 |
% |
|
|
3,322 |
|
|
|
2,873 |
|
|
|
15.6 |
% |
|
|
1,776 |
|
|
|
1,625 |
|
|
|
9.3 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
4,928 |
|
|
|
4,435 |
|
|
|
11.1 |
% |
|
|
1,608 |
|
|
|
1,499 |
|
|
|
7.3 |
% |
|
|
3,320 |
|
|
|
2,936 |
|
|
|
13.1 |
% |
|
|
1,185 |
|
|
|
1,054 |
|
|
|
12.4 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
4,870 |
|
|
|
4,501 |
|
|
|
8.2 |
% |
|
|
1,765 |
|
|
|
1,688 |
|
|
|
4.6 |
% |
|
|
3,105 |
|
|
|
2,813 |
|
|
|
10.4 |
% |
|
|
1,386 |
|
|
|
1,291 |
|
|
|
7.4 |
% |
Other |
|
|
6,717 |
|
|
|
28,672 |
|
|
|
25,227 |
|
|
|
13.7 |
% |
|
|
10,042 |
|
|
|
9,327 |
|
|
|
7.7 |
% |
|
|
18,630 |
|
|
|
15,900 |
|
|
|
17.2 |
% |
|
|
1,324 |
|
|
|
1,160 |
|
|
|
14.1 |
% |
Total Same Store |
|
|
96,313 |
|
|
$ |
454,477 |
|
|
$ |
405,146 |
|
|
|
12.2 |
% |
|
$ |
159,835 |
|
|
$ |
153,206 |
|
|
|
4.3 |
% |
|
$ |
294,642 |
|
|
$ |
251,940 |
|
|
|
16.9 |
% |
|
$ |
1,469 |
|
|
$ |
1,308 |
|
|
|
12.4 |
% |
Supplemental Data S-5
MULTIFAMILY SAME STORE PORTFOLIO SEQUENTIAL QUARTER COMPARISONS |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q1 2022 |
|
|
Q4 2021 |
|
|
% Chg |
|
|
Q1 2022 |
|
|
Q4 2021 |
|
|
% Chg |
|
|
Q1 2022 |
|
|
Q4 2021 |
|
|
% Chg |
|
|
Q1 2022 |
|
|
Q4 2021 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
59,597 |
|
|
$ |
57,929 |
|
|
|
2.9 |
% |
|
$ |
21,046 |
|
|
$ |
20,417 |
|
|
|
3.1 |
% |
|
$ |
38,551 |
|
|
$ |
37,512 |
|
|
|
2.8 |
% |
|
$ |
1,647 |
|
|
$ |
1,611 |
|
|
|
2.3 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
44,760 |
|
|
|
43,479 |
|
|
|
2.9 |
% |
|
|
18,579 |
|
|
|
18,750 |
|
|
|
(0.9 |
)% |
|
|
26,181 |
|
|
|
24,729 |
|
|
|
5.9 |
% |
|
|
1,439 |
|
|
|
1,403 |
|
|
|
2.6 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
29,930 |
|
|
|
28,886 |
|
|
|
3.6 |
% |
|
|
10,055 |
|
|
|
9,226 |
|
|
|
9.0 |
% |
|
|
19,875 |
|
|
|
19,660 |
|
|
|
1.1 |
% |
|
|
1,798 |
|
|
|
1,730 |
|
|
|
3.9 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
31,781 |
|
|
|
30,929 |
|
|
|
2.8 |
% |
|
|
12,627 |
|
|
|
13,372 |
|
|
|
(5.6 |
)% |
|
|
19,154 |
|
|
|
17,557 |
|
|
|
9.1 |
% |
|
|
1,450 |
|
|
|
1,403 |
|
|
|
3.3 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
26,480 |
|
|
|
25,704 |
|
|
|
3.0 |
% |
|
|
7,692 |
|
|
|
7,664 |
|
|
|
0.4 |
% |
|
|
18,788 |
|
|
|
18,040 |
|
|
|
4.1 |
% |
|
|
1,397 |
|
|
|
1,365 |
|
|
|
2.3 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
27,890 |
|
|
|
27,000 |
|
|
|
3.3 |
% |
|
|
9,638 |
|
|
|
9,103 |
|
|
|
5.9 |
% |
|
|
18,252 |
|
|
|
17,897 |
|
|
|
2.0 |
% |
|
|
1,651 |
|
|
|
1,594 |
|
|
|
3.6 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
22,907 |
|
|
|
22,249 |
|
|
|
3.0 |
% |
|
|
7,141 |
|
|
|
7,096 |
|
|
|
0.6 |
% |
|
|
15,766 |
|
|
|
15,153 |
|
|
|
4.0 |
% |
|
|
1,326 |
|
|
|
1,292 |
|
|
|
2.7 |
% |
Washington, DC |
|
|
3,684 |
|
|
|
21,971 |
|
|
|
21,807 |
|
|
|
0.8 |
% |
|
|
6,869 |
|
|
|
6,507 |
|
|
|
5.6 |
% |
|
|
15,102 |
|
|
|
15,300 |
|
|
|
(1.3 |
)% |
|
|
1,895 |
|
|
|
1,883 |
|
|
|
0.6 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
20,580 |
|
|
|
20,124 |
|
|
|
2.3 |
% |
|
|
6,985 |
|
|
|
6,689 |
|
|
|
4.4 |
% |
|
|
13,595 |
|
|
|
13,435 |
|
|
|
1.2 |
% |
|
|
1,472 |
|
|
|
1,436 |
|
|
|
2.5 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
20,220 |
|
|
|
19,825 |
|
|
|
2.0 |
% |
|
|
8,455 |
|
|
|
9,537 |
|
|
|
(11.3 |
)% |
|
|
11,765 |
|
|
|
10,288 |
|
|
|
14.4 |
% |
|
|
1,285 |
|
|
|
1,266 |
|
|
|
1.5 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
15,206 |
|
|
|
14,681 |
|
|
|
3.6 |
% |
|
|
4,944 |
|
|
|
4,759 |
|
|
|
3.9 |
% |
|
|
10,262 |
|
|
|
9,922 |
|
|
|
3.4 |
% |
|
|
1,369 |
|
|
|
1,325 |
|
|
|
3.3 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
16,245 |
|
|
|
15,825 |
|
|
|
2.7 |
% |
|
|
6,046 |
|
|
|
6,452 |
|
|
|
(6.3 |
)% |
|
|
10,199 |
|
|
|
9,373 |
|
|
|
8.8 |
% |
|
|
1,382 |
|
|
|
1,351 |
|
|
|
2.3 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
14,857 |
|
|
|
14,380 |
|
|
|
3.3 |
% |
|
|
4,950 |
|
|
|
4,999 |
|
|
|
(1.0 |
)% |
|
|
9,907 |
|
|
|
9,381 |
|
|
|
5.6 |
% |
|
|
1,453 |
|
|
|
1,410 |
|
|
|
3.1 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
13,112 |
|
|
|
12,753 |
|
|
|
2.8 |
% |
|
|
3,293 |
|
|
|
3,146 |
|
|
|
4.7 |
% |
|
|
9,819 |
|
|
|
9,607 |
|
|
|
2.2 |
% |
|
|
1,560 |
|
|
|
1,511 |
|
|
|
3.2 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
9,007 |
|
|
|
8,827 |
|
|
|
2.0 |
% |
|
|
3,091 |
|
|
|
2,791 |
|
|
|
10.7 |
% |
|
|
5,916 |
|
|
|
6,036 |
|
|
|
(2.0 |
)% |
|
|
1,404 |
|
|
|
1,373 |
|
|
|
2.3 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
9,106 |
|
|
|
8,910 |
|
|
|
2.2 |
% |
|
|
3,302 |
|
|
|
3,290 |
|
|
|
0.4 |
% |
|
|
5,804 |
|
|
|
5,620 |
|
|
|
3.3 |
% |
|
|
1,155 |
|
|
|
1,134 |
|
|
|
1.8 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
8,434 |
|
|
|
8,165 |
|
|
|
3.3 |
% |
|
|
2,897 |
|
|
|
2,839 |
|
|
|
2.0 |
% |
|
|
5,537 |
|
|
|
5,326 |
|
|
|
4.0 |
% |
|
|
1,382 |
|
|
|
1,337 |
|
|
|
3.4 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,314 |
|
|
|
7,113 |
|
|
|
2.8 |
% |
|
|
2,636 |
|
|
|
2,496 |
|
|
|
5.6 |
% |
|
|
4,678 |
|
|
|
4,617 |
|
|
|
1.3 |
% |
|
|
1,250 |
|
|
|
1,221 |
|
|
|
2.4 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,010 |
|
|
|
5,918 |
|
|
|
1.6 |
% |
|
|
2,338 |
|
|
|
2,351 |
|
|
|
(0.6 |
)% |
|
|
3,672 |
|
|
|
3,567 |
|
|
|
2.9 |
% |
|
|
1,234 |
|
|
|
1,209 |
|
|
|
2.1 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
5,940 |
|
|
|
5,875 |
|
|
|
1.1 |
% |
|
|
2,498 |
|
|
|
2,461 |
|
|
|
1.5 |
% |
|
|
3,442 |
|
|
|
3,414 |
|
|
|
0.8 |
% |
|
|
1,237 |
|
|
|
1,205 |
|
|
|
2.7 |
% |
Denver, CO |
|
|
812 |
|
|
|
4,660 |
|
|
|
4,484 |
|
|
|
3.9 |
% |
|
|
1,338 |
|
|
|
1,268 |
|
|
|
5.5 |
% |
|
|
3,322 |
|
|
|
3,216 |
|
|
|
3.3 |
% |
|
|
1,776 |
|
|
|
1,752 |
|
|
|
1.4 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
4,928 |
|
|
|
4,795 |
|
|
|
2.8 |
% |
|
|
1,608 |
|
|
|
1,602 |
|
|
|
0.4 |
% |
|
|
3,320 |
|
|
|
3,193 |
|
|
|
4.0 |
% |
|
|
1,185 |
|
|
|
1,159 |
|
|
|
2.3 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
4,870 |
|
|
|
4,837 |
|
|
|
0.7 |
% |
|
|
1,765 |
|
|
|
1,639 |
|
|
|
7.7 |
% |
|
|
3,105 |
|
|
|
3,198 |
|
|
|
(2.9 |
)% |
|
|
1,386 |
|
|
|
1,372 |
|
|
|
1.0 |
% |
Other |
|
|
6,717 |
|
|
|
28,672 |
|
|
|
27,984 |
|
|
|
2.5 |
% |
|
|
10,042 |
|
|
|
9,600 |
|
|
|
4.6 |
% |
|
|
18,630 |
|
|
|
18,384 |
|
|
|
1.3 |
% |
|
|
1,324 |
|
|
|
1,291 |
|
|
|
2.6 |
% |
Total Same Store |
|
|
96,313 |
|
|
$ |
454,477 |
|
|
$ |
442,479 |
|
|
|
2.7 |
% |
|
$ |
159,835 |
|
|
$ |
158,054 |
|
|
|
1.1 |
% |
|
$ |
294,642 |
|
|
$ |
284,425 |
|
|
|
3.6 |
% |
|
$ |
1,469 |
|
|
$ |
1,433 |
|
|
|
2.6 |
% |
Supplemental Data S-6
MULTIFAMILY DEVELOPMENT PIPELINE |
Dollars in thousands
|
|
|
|
Units as of |
|
|
|
|
|
|
|
|
|
|
Development Costs as of |
|
||||||||||||||||||
|
|
|
|
March 31, 2022 |
|
|
|
|
Expected |
|
March 31, 2022 |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Start |
|
Initial |
|
|
|
|
|
Expected |
|
|
Spend |
|
|
Expected |
|
||||||
|
|
Location |
|
Total |
|
|
Delivered |
|
|
Leased |
|
|
Date |
|
Occupancy |
|
Completion |
|
Stabilization (1) |
|
Total |
|
|
to Date |
|
|
Remaining |
|
||||||
MAA Windmill Hill |
|
Austin, TX |
|
|
350 |
|
|
|
46 |
|
|
|
29 |
|
|
4Q20 |
|
1Q22 |
|
4Q22 |
|
4Q23 |
|
$ |
63,000 |
|
|
$ |
48,371 |
|
|
$ |
14,629 |
|
Novel Val Vista (2) |
|
Phoenix, AZ |
|
|
317 |
|
|
— |
|
|
— |
|
|
4Q20 |
|
4Q22 |
|
2Q23 |
|
2Q24 |
|
|
72,500 |
|
|
|
44,510 |
|
|
|
27,990 |
|
||
Novel West Midtown (2) |
|
Atlanta, GA |
|
|
340 |
|
|
— |
|
|
— |
|
|
2Q21 |
|
4Q22 |
|
3Q23 |
|
3Q24 |
|
|
89,500 |
|
|
|
38,997 |
|
|
|
50,503 |
|
||
Novel Daybreak (2) |
|
Salt Lake City, UT |
|
|
400 |
|
|
— |
|
|
— |
|
|
2Q21 |
|
4Q22 |
|
3Q23 |
|
4Q24 |
|
|
94,000 |
|
|
|
44,101 |
|
|
|
49,899 |
|
||
MAA Central Park I |
|
Denver, CO |
|
|
352 |
|
|
— |
|
|
— |
|
|
1Q22 |
|
4Q23 |
|
3Q24 |
|
3Q25 |
|
|
125,000 |
|
|
|
16,796 |
|
|
|
108,204 |
|
||
Total Active |
|
|
|
|
1,759 |
|
|
|
46 |
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
$ |
444,000 |
|
|
$ |
192,775 |
|
|
$ |
251,225 |
|
(1) Communities are considered stabilized after achieving 90% average physical occupancy for 90 days.
(2) MAA owns 80% of the joint venture that owns this property.
MULTIFAMILY LEASE-UP COMMUNITIES |
Dollars in thousands
|
|
As of March 31, 2022 |
|
|
|
|
|
|||||||||
|
|
Location |
|
Total Units |
|
|
Physical Occupancy |
|
Spend to Date |
|
|
Construction Finished |
|
Expected Stabilization (1) |
||
Sand Lake (2) |
|
Orlando, FL |
|
264 |
|
|
79.5% |
|
$ |
63,558 |
|
|
4Q21 |
|
3Q22 |
|
MAA Westglenn |
|
Denver, CO |
|
306 |
|
|
70.6% |
|
|
81,210 |
|
|
1Q22 |
|
4Q22 |
|
MAA Robinson |
|
Orlando, FL |
|
369 |
|
|
64.2% |
|
|
97,245 |
|
|
4Q21 |
|
1Q23 |
|
MAA Park Point |
|
Houston, TX |
|
308 |
|
|
48.4% |
|
|
54,345 |
|
|
1Q22 |
|
1Q23 |
|
Total |
|
|
|
|
1,247 |
|
|
65.1% |
|
$ |
296,358 |
|
|
|
|
|
(1) Communities are considered stabilized after achieving 90% average physical occupancy for 90 days.
(2) MAA owns 95% of the joint venture that owns this property.
MULTIFAMILY INTERIOR REDEVELOPMENT PIPELINE |
Dollars in thousands, except per unit data
|
|
|
Three months ended March 31, 2022 |
|
|
|||||||||||||
Units Completed |
|
|
Redevelopment Spend |
|
|
Average Cost per Unit |
|
|
Increase in Average Effective Rent per Unit |
|
|
Increase in Average Effective Rent per Unit |
|
Estimated Units Remaining in Pipeline |
||||
|
1,098 |
|
|
$ |
6,202 |
|
|
$ |
5,648 |
|
|
$ |
140 |
|
|
11.0% |
|
11,000 - 15,000 |
2022 ACQUISITION ACTIVITY (THROUGH MARCH 31, 2022) |
Land Acquisition |
|
Market |
|
Acreage |
|
Closing Date |
MAA Florida Street Station |
|
Denver, CO |
|
4 |
|
March 2022 |
Supplemental Data S-7
DEBT AND DEBT COVENANTS AS OF MARCH 31, 2022 |
Dollars in thousands
DEBT SUMMARIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fixed Rate Versus Floating Rate Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Rate Maturity |
|
||||
Fixed rate debt |
|
$ |
4,517,505 |
|
|
|
99.6 |
% |
|
|
3.4 |
% |
|
|
8.5 |
|
Floating rate debt |
|
|
20,000 |
|
|
|
0.4 |
% |
|
|
0.6 |
% |
|
|
0.1 |
|
Total |
|
$ |
4,537,505 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
8.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Versus Secured Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Contract Maturity |
|
||||
Unsecured debt |
|
$ |
4,172,513 |
|
|
|
92.0 |
% |
|
|
3.3 |
% |
|
|
6.9 |
|
Secured debt |
|
|
364,992 |
|
|
|
8.0 |
% |
|
|
4.4 |
% |
|
|
26.5 |
|
Total |
|
$ |
4,537,505 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
8.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unencumbered Versus Encumbered Assets |
|
Total Cost |
|
|
Percent of Total |
|
|
Q1 2022 NOI |
|
|
Percent of Total |
|
||||
Unencumbered gross assets |
|
$ |
14,275,149 |
|
|
|
94.0 |
% |
|
$ |
291,964 |
|
|
|
95.2 |
% |
Encumbered gross assets |
|
|
905,704 |
|
|
|
6.0 |
% |
|
|
14,694 |
|
|
|
4.8 |
% |
Total |
|
$ |
15,180,853 |
|
|
|
100.0 |
% |
|
$ |
306,658 |
|
|
|
100.0 |
% |
FIXED INTEREST RATE MATURITIES
Maturity |
|
Fixed Rate Debt |
|
|
|
Effective Interest Rate |
|
||
2022 |
|
$ |
124,874 |
|
|
|
|
3.3 |
% |
2023 |
|
|
349,003 |
|
|
|
|
4.2 |
% |
2024 |
|
|
398,229 |
|
|
|
|
4.0 |
% |
2025 |
|
|
402,264 |
|
|
|
|
4.2 |
% |
2026 |
|
|
296,623 |
|
|
|
|
1.2 |
% |
2027 |
|
|
595,958 |
|
|
|
|
3.7 |
% |
2028 |
|
|
396,239 |
|
|
|
|
4.2 |
% |
2029 |
|
|
560,082 |
|
|
|
|
3.7 |
% |
2030 |
|
|
297,282 |
|
|
|
|
3.1 |
% |
2031 |
|
|
444,489 |
|
|
|
|
1.8 |
% |
Thereafter |
|
|
652,462 |
|
|
|
|
3.8 |
% |
Total |
|
$ |
4,517,505 |
|
|
|
|
3.4 |
% |
DEBT MATURITIES OF OUTSTANDING BALANCES
|
|
Commercial Paper & Revolving Credit Facility ⁽¹⁾ ⁽²⁾ |
|
|
Public Bonds |
|
|
Secured |
|
|
Total |
|
||||
2022 |
|
$ |
20,000 |
|
|
$ |
124,874 |
|
|
$ |
— |
|
|
$ |
144,874 |
|
2023 |
|
|
— |
|
|
|
349,003 |
|
|
|
— |
|
|
|
349,003 |
|
2024 |
|
|
— |
|
|
|
398,229 |
|
|
|
— |
|
|
|
398,229 |
|
2025 |
|
|
— |
|
|
|
397,193 |
|
|
|
5,071 |
|
|
|
402,264 |
|
2026 |
|
|
— |
|
|
|
296,623 |
|
|
|
— |
|
|
|
296,623 |
|
2027 |
|
|
— |
|
|
|
595,958 |
|
|
|
— |
|
|
|
595,958 |
|
2028 |
|
|
— |
|
|
|
396,239 |
|
|
|
— |
|
|
|
396,239 |
|
2029 |
|
|
— |
|
|
|
560,082 |
|
|
|
— |
|
|
|
560,082 |
|
2030 |
|
|
— |
|
|
|
297,282 |
|
|
|
— |
|
|
|
297,282 |
|
2031 |
|
|
— |
|
|
|
444,489 |
|
|
|
— |
|
|
|
444,489 |
|
Thereafter |
|
|
— |
|
|
|
292,541 |
|
|
|
359,921 |
|
|
|
652,462 |
|
Total |
|
$ |
20,000 |
|
|
$ |
4,152,513 |
|
|
$ |
364,992 |
|
|
$ |
4,537,505 |
|
Supplemental Data S-8
DEBT AND DEBT COVENANTS AS OF MARCH 31, 2022 (CONTINUED) |
Dollars in thousands
DEBT COVENANT ANALYSIS (1)
Bond Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to adjusted total assets |
|
60% or less |
|
29.9% |
|
Yes |
Total secured debt to adjusted total assets |
|
40% or less |
|
2.4% |
|
Yes |
Consolidated income available for debt service to total annual debt service charge |
|
1.5x or greater for trailing 4 quarters |
|
6.3x |
|
Yes |
Total unencumbered assets to total unsecured debt |
|
Greater than 150% |
|
339.2% |
|
Yes |
|
|
|
|
|
|
|
Bank Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to total capitalized asset value |
|
60% or less |
|
23.6% |
|
Yes |
Total secured debt to total capitalized asset value |
|
40% or Less |
|
2.0% |
|
Yes |
Total adjusted EBITDA to fixed charges |
|
1.5x or greater for trailing 4 quarters |
|
6.4x |
|
Yes |
Total unsecured debt to total unsecured capitalized asset value |
|
60% or less |
|
22.7% |
|
Yes |
(1) The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements.
Supplemental Data S-9
2022 GUIDANCE |
MAA provides guidance on expected Core FFO per Share and Core AFFO per Share, which are non-GAAP financial measures, along with guidance for expected Net income per diluted common share. A reconciliation of expected Net income per diluted common share to expected Core FFO per Share and Core AFFO per Share is provided below.
|
|
Revised Range |
|
Revised Midpoint |
Earnings: |
|
|
|
|
Earnings per common share - diluted |
|
$5.96 to $6.28 |
|
$6.12 |
Core FFO per Share - diluted |
|
$7.92 to $8.24 |
|
$8.08 |
Core AFFO per Share - diluted |
|
$7.14 to $7.46 |
|
$7.30 |
|
|
|
|
|
MAA Same Store Portfolio: |
|
|
|
|
Number of units |
|
|
|
96,313 |
Average physical occupancy |
|
95.6% to 96.0% |
|
95.8% |
Property revenue growth |
|
10.0% to 12.0% |
|
11.0% |
Effective rent growth |
|
11.0% to 13.0% |
|
12.0% |
Property operating expense growth |
|
5.5% to 6.5% |
|
6.0% |
NOI growth |
|
12.5% to 14.5% |
|
13.5% |
Real estate tax expense growth |
|
4.0% to 5.0% |
|
4.5% |
|
|
|
|
|
Corporate Expenses: ($ in millions) |
|
|
|
|
General and administrative expenses |
|
$60.5 to $62.5 |
|
$61.5 |
Property management expenses |
|
$62.0 to $64.0 |
|
$63.0 |
Total overhead |
|
$122.5 to $126.5 |
|
$124.5 |
|
|
|
|
|
Transaction/Investment Volume: ($ in millions) |
|
|
|
|
Development investment |
|
$200.0 to $300.0 |
|
$250.0 |
Multifamily acquisition volume |
|
$75.0 to $125.0 |
|
$100.0 |
Multifamily disposition volume |
|
$325.0 to $375.0 |
|
$350.0 |
|
|
|
|
|
Debt: |
|
|
|
|
Average effective interest rate |
|
3.4% to 3.6% |
|
3.5% |
Capitalized interest ($ in millions) |
|
$7.5 to $8.5 |
|
$8.0 |
|
|
|
|
|
Diluted FFO Shares Outstanding: |
|
|
|
|
Diluted common shares and units |
|
118.5 to 119.0 million |
|
118.75 million |
RECONCILIATION OF NET INCOME PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER SHARE FOR 2022 GUIDANCE |
|
|
Full Year 2022 Guidance Range |
|
|||||
|
|
Low |
|
|
High |
|
||
Earnings per common share - diluted |
|
$ |
5.96 |
|
|
$ |
6.28 |
|
Real estate depreciation and amortization |
|
|
4.57 |
|
|
|
4.57 |
|
Gains on sale of depreciable assets |
|
|
(2.53 |
) |
|
|
(2.53 |
) |
FFO per Share - diluted |
|
|
8.00 |
|
|
|
8.32 |
|
Non-Core FFO items (1) |
|
|
(0.08 |
) |
|
|
(0.08 |
) |
Core FFO per Share - diluted |
|
|
7.92 |
|
|
|
8.24 |
|
Recurring capital expenditures |
|
|
(0.78 |
) |
|
|
(0.78 |
) |
Core AFFO per Share - diluted |
|
$ |
7.14 |
|
|
$ |
7.46 |
|
Supplemental Data S-10
CREDIT RATINGS |
|
|
Commercial |
|
Long-Term |
|
|
|
|
Paper Rating |
|
Debt Rating |
|
Outlook |
Fitch Ratings (1) |
|
F2 |
|
BBB+ |
|
Positive |
Moody’s Investors Service (2) |
|
P-2 |
|
Baa1 |
|
Positive |
Standard & Poor’s Ratings Services (1) |
|
A-2 |
|
BBB+ |
|
Positive |
COMMON STOCK |
Stock Symbol: |
|
MAA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Exchange Traded: |
|
NYSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Estimated Future Dates: |
|
Q2 2022 |
|
|
Q3 2022 |
|
|
Q4 2022 |
|
|
Q1 2023 |
|
|
|
|
|||||
Earnings release & conference call |
|
Late |
|
|
Late |
|
|
Early |
|
|
Late |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividend Information - Common Shares: |
|
Q1 2021 |
|
|
Q2 2021 |
|
|
Q3 2021 |
|
|
Q4 2021 |
|
|
Q1 2022 |
|
|||||
Declaration date |
|
3/23/2021 |
|
|
5/18/2021 |
|
|
9/28/2021 |
|
|
12/7/2021 |
|
|
3/22/2022 |
|
|||||
Record date |
|
4/15/2021 |
|
|
7/15/2021 |
|
|
10/15/2021 |
|
|
1/14/2022 |
|
|
4/14/2022 |
|
|||||
Payment date |
|
4/30/2021 |
|
|
7/30/2021 |
|
|
10/29/2021 |
|
|
1/31/2022 |
|
|
4/29/2022 |
|
|||||
Distributions per share |
|
$ |
1.0250 |
|
|
$ |
1.0250 |
|
|
$ |
1.0250 |
|
|
$ |
1.0875 |
|
|
$ |
1.0875 |
|
INVESTOR RELATIONS DATA |
MAA does not send quarterly reports, earnings releases and supplemental data to shareholders, but provides them upon request.
For recent press releases, SEC filings and other information, call 866-576-9689 (toll free) or email investor.relations@maac.com. This information, as well as access to MAA’s quarterly conference call, is also available on the “For Investors” page of MAA’s website at www.maac.com. |
For Questions Contact: |
|
|
|
|
|
|
|
|
|
|
|
Name |
|
Title |
|||||||
|
Andrew Schaeffer |
|
Senior Vice President, Treasurer and Director of Capital Markets |
|||||||
|
Jennifer Patrick |
|
Director of Investor Relations |
|||||||
|
Phone: 866-576-9689 (toll free) |
|||||||||
|
Email: investor.relations@maac.com |
|||||||||
Supplemental Data S-11