Exhibit 99.2
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT JUNE 30, 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 |
|
Orlando, FL |
|
|
5,274 |
|
|
|
— |
|
|
|
633 |
|
|
|
5,907 |
|
|
|
— |
|
|
|
5,907 |
|
Charlotte, NC |
|
|
5,867 |
|
|
|
— |
|
|
|
— |
|
|
|
5,867 |
|
|
|
— |
|
|
|
5,867 |
|
Austin, TX |
|
|
6,829 |
|
|
|
288 |
|
|
|
— |
|
|
|
7,117 |
|
|
|
148 |
|
|
|
7,265 |
|
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
— |
|
|
|
— |
|
|
|
5,350 |
|
|
|
— |
|
|
|
5,350 |
|
Nashville, TN |
|
|
4,375 |
|
|
|
— |
|
|
|
— |
|
|
|
4,375 |
|
|
|
— |
|
|
|
4,375 |
|
Houston, TX |
|
|
4,867 |
|
|
|
— |
|
|
|
308 |
|
|
|
5,175 |
|
|
|
— |
|
|
|
5,175 |
|
Jacksonville, FL |
|
|
3,496 |
|
|
|
— |
|
|
|
— |
|
|
|
3,496 |
|
|
|
— |
|
|
|
3,496 |
|
Charleston, SC |
|
|
3,168 |
|
|
|
— |
|
|
|
— |
|
|
|
3,168 |
|
|
|
— |
|
|
|
3,168 |
|
Phoenix, AZ |
|
|
2,623 |
|
|
|
345 |
|
|
|
— |
|
|
|
2,968 |
|
|
|
— |
|
|
|
2,968 |
|
Fort Worth, TX |
|
|
3,519 |
|
|
|
168 |
|
|
|
— |
|
|
|
3,687 |
|
|
|
— |
|
|
|
3,687 |
|
Northern Virginia |
|
|
1,888 |
|
|
|
— |
|
|
|
— |
|
|
|
1,888 |
|
|
|
— |
|
|
|
1,888 |
|
Richmond, VA |
|
|
2,004 |
|
|
|
— |
|
|
|
— |
|
|
|
2,004 |
|
|
|
— |
|
|
|
2,004 |
|
Savannah, GA |
|
|
1,837 |
|
|
|
— |
|
|
|
— |
|
|
|
1,837 |
|
|
|
— |
|
|
|
1,837 |
|
Fredericksburg, VA |
|
|
1,435 |
|
|
|
— |
|
|
|
— |
|
|
|
1,435 |
|
|
|
— |
|
|
|
1,435 |
|
Greenville, SC |
|
|
2,355 |
|
|
|
— |
|
|
|
— |
|
|
|
2,355 |
|
|
|
— |
|
|
|
2,355 |
|
Memphis, TN |
|
|
1,811 |
|
|
|
— |
|
|
|
— |
|
|
|
1,811 |
|
|
|
— |
|
|
|
1,811 |
|
Birmingham, AL |
|
|
1,462 |
|
|
|
— |
|
|
|
— |
|
|
|
1,462 |
|
|
|
— |
|
|
|
1,462 |
|
Denver, CO |
|
|
812 |
|
|
|
— |
|
|
|
306 |
|
|
|
1,118 |
|
|
|
— |
|
|
|
1,118 |
|
San Antonio, TX |
|
|
1,504 |
|
|
|
— |
|
|
|
— |
|
|
|
1,504 |
|
|
|
— |
|
|
|
1,504 |
|
Huntsville, AL |
|
|
1,228 |
|
|
|
— |
|
|
|
— |
|
|
|
1,228 |
|
|
|
— |
|
|
|
1,228 |
|
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
— |
|
|
|
— |
|
|
|
1,110 |
|
|
|
— |
|
|
|
1,110 |
|
Other |
|
|
7,078 |
|
|
|
492 |
|
|
|
— |
|
|
|
7,570 |
|
|
|
— |
|
|
|
7,570 |
|
Total Multifamily Units |
|
|
96,313 |
|
|
|
1,641 |
|
|
|
1,247 |
|
|
|
99,201 |
|
|
|
148 |
|
|
|
99,349 |
|
Supplemental Data S-1
PORTFOLIO STATISTICS (CONTINUED) |
TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)
Dollars in thousands, except Average Effective Rent per Unit
|
|
As of June 30, 2022 |
|
|
Average |
|
|
As of June 30, 2022 |
|
|||||||||||||||
|
|
Gross Real |
|
|
Percent to |
|
|
Physical |
|
|
Rent per |
|
|
Completed |
|
|
Total Units, |
|
||||||
Atlanta, GA |
|
$ |
2,047,860 |
|
|
|
14.1 |
% |
|
|
94.8 |
% |
|
$ |
1,706 |
|
|
|
11,434 |
|
|
|
|
|
Dallas, TX |
|
|
1,522,499 |
|
|
|
10.5 |
% |
|
|
95.2 |
% |
|
|
1,510 |
|
|
|
10,115 |
|
|
|
|
|
Charlotte, NC |
|
|
970,785 |
|
|
|
6.7 |
% |
|
|
95.4 |
% |
|
|
1,452 |
|
|
|
5,867 |
|
|
|
|
|
Tampa, FL |
|
|
903,613 |
|
|
|
6.2 |
% |
|
|
95.5 |
% |
|
|
1,895 |
|
|
|
5,220 |
|
|
|
|
|
Austin, TX |
|
|
882,070 |
|
|
|
6.1 |
% |
|
|
95.0 |
% |
|
|
1,504 |
|
|
|
7,117 |
|
|
|
|
|
Orlando, FL |
|
|
846,358 |
|
|
|
5.8 |
% |
|
|
95.5 |
% |
|
|
1,736 |
|
|
|
5,274 |
|
|
|
|
|
Raleigh/Durham, NC |
|
|
714,309 |
|
|
|
4.9 |
% |
|
|
95.4 |
% |
|
|
1,376 |
|
|
|
5,350 |
|
|
|
|
|
Houston, TX |
|
|
621,605 |
|
|
|
4.3 |
% |
|
|
95.2 |
% |
|
|
1,320 |
|
|
|
4,867 |
|
|
|
|
|
Northern Virginia |
|
|
565,089 |
|
|
|
3.9 |
% |
|
|
95.0 |
% |
|
|
2,122 |
|
|
|
1,888 |
|
|
|
|
|
Nashville, TN |
|
|
545,168 |
|
|
|
3.8 |
% |
|
|
95.8 |
% |
|
|
1,532 |
|
|
|
4,375 |
|
|
|
|
|
Phoenix, AZ |
|
|
469,459 |
|
|
|
3.2 |
% |
|
|
95.0 |
% |
|
|
1,638 |
|
|
|
2,968 |
|
|
|
|
|
Charleston, SC |
|
|
415,502 |
|
|
|
2.9 |
% |
|
|
95.7 |
% |
|
|
1,521 |
|
|
|
3,168 |
|
|
|
|
|
Fort Worth, TX |
|
|
377,549 |
|
|
|
2.6 |
% |
|
|
95.1 |
% |
|
|
1,443 |
|
|
|
3,687 |
|
|
|
|
|
Jacksonville, FL |
|
|
298,591 |
|
|
|
2.0 |
% |
|
|
96.7 |
% |
|
|
1,431 |
|
|
|
3,496 |
|
|
|
|
|
Richmond, VA |
|
|
271,855 |
|
|
|
1.9 |
% |
|
|
95.2 |
% |
|
|
1,448 |
|
|
|
2,004 |
|
|
|
|
|
Fredericksburg, VA |
|
|
249,393 |
|
|
|
1.7 |
% |
|
|
96.5 |
% |
|
|
1,714 |
|
|
|
1,435 |
|
|
|
|
|
Greenville, SC |
|
|
231,082 |
|
|
|
1.6 |
% |
|
|
96.8 |
% |
|
|
1,192 |
|
|
|
2,355 |
|
|
|
|
|
Savannah, GA |
|
|
220,321 |
|
|
|
1.5 |
% |
|
|
96.4 |
% |
|
|
1,463 |
|
|
|
1,837 |
|
|
|
|
|
Denver, CO |
|
|
212,218 |
|
|
|
1.5 |
% |
|
|
95.4 |
% |
|
|
1,829 |
|
|
|
812 |
|
|
|
|
|
Kansas City, MO-KS |
|
|
188,745 |
|
|
|
1.3 |
% |
|
|
95.7 |
% |
|
|
1,423 |
|
|
|
1,110 |
|
|
|
|
|
San Antonio, TX |
|
|
167,836 |
|
|
|
1.2 |
% |
|
|
96.3 |
% |
|
|
1,288 |
|
|
|
1,504 |
|
|
|
|
|
Birmingham, AL |
|
|
164,404 |
|
|
|
1.1 |
% |
|
|
96.1 |
% |
|
|
1,280 |
|
|
|
1,462 |
|
|
|
|
|
All Other Markets by State (individual markets <1% gross real assets) |
|
|||||||||||||||||||||||
Tennessee |
|
|
191,970 |
|
|
|
1.3 |
% |
|
|
94.5 |
% |
|
|
1,243 |
|
|
|
2,754 |
|
|
|
|
|
Florida |
|
|
181,308 |
|
|
|
1.3 |
% |
|
|
96.0 |
% |
|
|
1,638 |
|
|
|
1,806 |
|
|
|
|
|
Maryland |
|
|
170,744 |
|
|
|
1.2 |
% |
|
|
94.5 |
% |
|
|
1,866 |
|
|
|
757 |
|
|
|
|
|
Alabama |
|
|
167,127 |
|
|
|
1.2 |
% |
|
|
96.4 |
% |
|
|
1,293 |
|
|
|
1,648 |
|
|
|
|
|
Virginia |
|
|
156,140 |
|
|
|
1.1 |
% |
|
|
96.2 |
% |
|
|
1,628 |
|
|
|
1,039 |
|
|
|
|
|
Kentucky |
|
|
96,156 |
|
|
|
0.7 |
% |
|
|
97.0 |
% |
|
|
1,066 |
|
|
|
1,308 |
|
|
|
|
|
Nevada |
|
|
72,607 |
|
|
|
0.5 |
% |
|
|
94.6 |
% |
|
|
1,487 |
|
|
|
721 |
|
|
|
|
|
South Carolina |
|
|
37,384 |
|
|
|
0.3 |
% |
|
|
94.8 |
% |
|
|
1,083 |
|
|
|
576 |
|
|
|
|
|
Stabilized Communities |
|
$ |
13,959,747 |
|
|
|
96.4 |
% |
|
|
95.4 |
% |
|
$ |
1,531 |
|
|
|
97,954 |
|
|
|
|
|
Orlando, FL |
|
|
160,896 |
|
|
|
1.1 |
% |
|
|
83.9 |
% |
|
|
2,144 |
|
|
|
633 |
|
|
|
633 |
|
Denver, CO |
|
|
103,649 |
|
|
|
0.7 |
% |
|
|
89.5 |
% |
|
|
1,879 |
|
|
|
306 |
|
|
|
658 |
|
Salt Lake City, UT |
|
|
55,342 |
|
|
|
0.4 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
400 |
|
Houston, TX |
|
|
54,652 |
|
|
|
0.4 |
% |
|
|
68.8 |
% |
|
|
1,567 |
|
|
|
308 |
|
|
|
308 |
|
Austin, TX |
|
|
54,640 |
|
|
|
0.4 |
% |
|
|
30.6 |
% |
|
|
1,544 |
|
|
|
148 |
|
|
|
350 |
|
Atlanta, GA |
|
|
49,496 |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
340 |
|
Phoenix, AZ |
|
|
48,869 |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
317 |
|
Lease-up / Development Communities |
|
$ |
527,544 |
|
|
|
3.6 |
% |
|
|
70.4 |
% |
|
$ |
1,895 |
|
|
|
1,395 |
|
|
|
3,006 |
|
Total Multifamily Communities |
|
$ |
14,487,291 |
|
|
|
100.0 |
% |
|
|
95.0 |
% |
|
$ |
1,536 |
|
|
|
99,349 |
|
|
|
100,960 |
|
Supplemental Data S-2
COMPONENTS OF NET OPERATING INCOME |
Dollars in thousands
|
|
As of June 30, 2022 |
|
|
Three Months Ended |
|
||||||||||||||
|
|
Apartment Units |
|
|
Gross Real Assets |
|
|
June 30, 2022 |
|
|
June 30, 2021 |
|
|
Percent |
|
|||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
96,313 |
|
|
$ |
13,660,842 |
|
|
$ |
472,160 |
|
|
$ |
415,403 |
|
|
|
13.7 |
% |
Non-Same Store Communities |
|
|
1,641 |
|
|
|
298,905 |
|
|
|
10,734 |
|
|
|
15,471 |
|
|
|
|
|
Lease-up/Development Communities |
|
|
1,395 |
|
|
|
527,544 |
|
|
|
5,895 |
|
|
|
149 |
|
|
|
|
|
Total Multifamily Portfolio |
|
|
99,349 |
|
|
$ |
14,487,291 |
|
|
$ |
488,789 |
|
|
$ |
431,023 |
|
|
|
|
|
Commercial Property/Land |
|
|
— |
|
|
|
330,111 |
|
|
|
6,251 |
|
|
|
5,904 |
|
|
|
|
|
Total Operating Revenues |
|
|
99,349 |
|
|
$ |
14,817,402 |
|
|
$ |
495,040 |
|
|
$ |
436,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
|
|
|
|
|
$ |
171,922 |
|
|
$ |
159,078 |
|
|
|
8.1 |
% |
||
Non-Same Store Communities |
|
|
|
|
|
|
|
|
4,467 |
|
|
|
6,645 |
|
|
|
|
|||
Lease-up/Development Communities |
|
|
|
|
|
|
|
|
2,805 |
|
|
|
575 |
|
|
|
|
|||
Total Multifamily Portfolio |
|
|
|
|
|
|
|
$ |
179,194 |
|
|
$ |
166,298 |
|
|
|
|
|||
Commercial Property/Land |
|
|
|
|
|
|
|
|
2,483 |
|
|
|
2,463 |
|
|
|
|
|||
Total Property Operating Expenses |
|
|
|
|
|
|
|
$ |
181,677 |
|
|
$ |
168,761 |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
|
|
|
|
|
$ |
300,238 |
|
|
$ |
256,325 |
|
|
|
17.1 |
% |
||
Non-Same Store Communities |
|
|
|
|
|
|
|
|
6,267 |
|
|
|
8,826 |
|
|
|
|
|||
Lease-up/Development Communities |
|
|
|
|
|
|
|
|
3,090 |
|
|
|
(426 |
) |
|
|
|
|||
Total Multifamily Portfolio |
|
|
|
|
|
|
|
$ |
309,595 |
|
|
$ |
264,725 |
|
|
|
|
|||
Commercial Property/Land |
|
|
|
|
|
|
|
|
3,768 |
|
|
|
3,441 |
|
|
|
|
|||
Total Net Operating Income |
|
|
|
|
|
|
|
$ |
313,363 |
|
|
$ |
268,166 |
|
|
|
16.9 |
% |
||
COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES |
Dollars in thousands
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||||||
|
|
June 30, 2022 |
|
|
June 30, 2021 |
|
|
Percent Change |
|
|
June 30, 2022 |
|
|
June 30, 2021 |
|
|
Percent |
|
||||||
Property Taxes |
|
$ |
61,562 |
|
|
$ |
58,336 |
|
|
|
5.5 |
% |
|
$ |
119,744 |
|
|
$ |
116,156 |
|
|
|
3.1 |
% |
Personnel |
|
|
37,234 |
|
|
|
34,599 |
|
|
|
7.6 |
% |
|
|
72,548 |
|
|
|
68,144 |
|
|
|
6.5 |
% |
Utilities |
|
|
29,909 |
|
|
|
28,398 |
|
|
|
5.3 |
% |
|
|
59,376 |
|
|
|
56,959 |
|
|
|
4.2 |
% |
Building Repair and Maintenance |
|
|
23,439 |
|
|
|
20,494 |
|
|
|
14.4 |
% |
|
|
41,899 |
|
|
|
37,417 |
|
|
|
12.0 |
% |
Office Operations |
|
|
6,590 |
|
|
|
5,665 |
|
|
|
16.3 |
% |
|
|
13,488 |
|
|
|
11,227 |
|
|
|
20.1 |
% |
Insurance |
|
|
6,293 |
|
|
|
5,502 |
|
|
|
14.4 |
% |
|
|
12,512 |
|
|
|
10,964 |
|
|
|
14.1 |
% |
Marketing |
|
|
6,895 |
|
|
|
6,084 |
|
|
|
13.3 |
% |
|
|
12,190 |
|
|
|
11,417 |
|
|
|
6.8 |
% |
Total Property Operating Expenses |
|
$ |
171,922 |
|
|
$ |
159,078 |
|
|
|
8.1 |
% |
|
$ |
331,757 |
|
|
$ |
312,284 |
|
|
|
6.2 |
% |
Supplemental Data S-3
MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE |
|
|
|
|
|
|
|
|
Average Physical Occupancy |
|
|||||||||||||||
|
|
|
|
|
Percent of |
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||
|
|
Apartment Units |
|
|
Same Store NOI |
|
|
June 30, 2022 |
|
|
June 30, 2021 |
|
|
June 30, 2022 |
|
|
June 30, 2021 |
|
||||||
Atlanta, GA |
|
|
11,434 |
|
|
|
13.1 |
% |
|
|
95.2 |
% |
|
|
95.8 |
% |
|
|
95.5 |
% |
|
|
95.3 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
9.3 |
% |
|
|
95.3 |
% |
|
|
95.9 |
% |
|
|
95.5 |
% |
|
|
95.5 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
6.9 |
% |
|
|
96.0 |
% |
|
|
97.5 |
% |
|
|
96.3 |
% |
|
|
97.3 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
6.4 |
% |
|
|
96.1 |
% |
|
|
96.0 |
% |
|
|
96.3 |
% |
|
|
95.7 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
6.3 |
% |
|
|
95.7 |
% |
|
|
96.6 |
% |
|
|
95.7 |
% |
|
|
96.3 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
5.9 |
% |
|
|
95.3 |
% |
|
|
95.9 |
% |
|
|
95.2 |
% |
|
|
95.6 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
5.3 |
% |
|
|
95.4 |
% |
|
|
96.1 |
% |
|
|
95.4 |
% |
|
|
95.9 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
4.7 |
% |
|
|
95.9 |
% |
|
|
95.9 |
% |
|
|
95.7 |
% |
|
|
95.2 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
3.7 |
% |
|
|
95.3 |
% |
|
|
95.1 |
% |
|
|
95.5 |
% |
|
|
94.5 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
3.4 |
% |
|
|
96.4 |
% |
|
|
97.8 |
% |
|
|
96.6 |
% |
|
|
97.7 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
3.4 |
% |
|
|
95.7 |
% |
|
|
96.7 |
% |
|
|
95.8 |
% |
|
|
96.2 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
3.4 |
% |
|
|
95.5 |
% |
|
|
97.2 |
% |
|
|
96.0 |
% |
|
|
97.1 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
3.3 |
% |
|
|
95.6 |
% |
|
|
96.6 |
% |
|
|
95.7 |
% |
|
|
96.2 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
2.9 |
% |
|
|
95.7 |
% |
|
|
95.9 |
% |
|
|
95.5 |
% |
|
|
95.9 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
2.1 |
% |
|
|
95.9 |
% |
|
|
97.0 |
% |
|
|
96.1 |
% |
|
|
96.9 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
2.0 |
% |
|
|
96.7 |
% |
|
|
97.4 |
% |
|
|
96.8 |
% |
|
|
97.3 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
1.9 |
% |
|
|
97.0 |
% |
|
|
97.9 |
% |
|
|
96.8 |
% |
|
|
97.4 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
1.9 |
% |
|
|
96.6 |
% |
|
|
96.8 |
% |
|
|
96.3 |
% |
|
|
96.3 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
1.6 |
% |
|
|
94.9 |
% |
|
|
97.7 |
% |
|
|
95.3 |
% |
|
|
97.7 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
1.3 |
% |
|
|
96.0 |
% |
|
|
96.8 |
% |
|
|
95.7 |
% |
|
|
96.7 |
% |
Denver, CO |
|
|
812 |
|
|
|
1.1 |
% |
|
|
95.7 |
% |
|
|
95.2 |
% |
|
|
96.1 |
% |
|
|
94.4 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
1.1 |
% |
|
|
96.5 |
% |
|
|
97.0 |
% |
|
|
95.9 |
% |
|
|
95.9 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
1.1 |
% |
|
|
95.9 |
% |
|
|
97.6 |
% |
|
|
96.0 |
% |
|
|
97.2 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
1.1 |
% |
|
|
95.4 |
% |
|
|
95.3 |
% |
|
|
95.6 |
% |
|
|
94.6 |
% |
Other |
|
|
7,078 |
|
|
|
6.8 |
% |
|
|
96.0 |
% |
|
|
97.2 |
% |
|
|
96.1 |
% |
|
|
96.8 |
% |
Total Same Store |
|
|
96,313 |
|
|
|
100.0 |
% |
|
|
95.7 |
% |
|
|
96.4 |
% |
|
|
95.8 |
% |
|
|
96.0 |
% |
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 |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
61,641 |
|
|
$ |
54,281 |
|
|
|
13.6 |
% |
|
$ |
22,386 |
|
|
$ |
20,642 |
|
|
|
8.4 |
% |
|
$ |
39,255 |
|
|
$ |
33,639 |
|
|
|
16.7 |
% |
|
$ |
1,706 |
|
|
$ |
1,505 |
|
|
|
13.4 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
46,530 |
|
|
|
40,743 |
|
|
|
14.2 |
% |
|
|
18,676 |
|
|
|
18,432 |
|
|
|
1.3 |
% |
|
|
27,854 |
|
|
|
22,311 |
|
|
|
24.8 |
% |
|
|
1,501 |
|
|
|
1,314 |
|
|
|
14.2 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
31,285 |
|
|
|
26,600 |
|
|
|
17.6 |
% |
|
|
10,460 |
|
|
|
9,191 |
|
|
|
13.8 |
% |
|
|
20,825 |
|
|
|
17,409 |
|
|
|
19.6 |
% |
|
|
1,895 |
|
|
|
1,583 |
|
|
|
19.8 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
29,367 |
|
|
|
25,084 |
|
|
|
17.1 |
% |
|
|
10,124 |
|
|
|
9,584 |
|
|
|
5.6 |
% |
|
|
19,243 |
|
|
|
15,500 |
|
|
|
24.1 |
% |
|
|
1,736 |
|
|
|
1,484 |
|
|
|
17.0 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
27,294 |
|
|
|
24,333 |
|
|
|
12.2 |
% |
|
|
8,470 |
|
|
|
7,887 |
|
|
|
7.4 |
% |
|
|
18,824 |
|
|
|
16,446 |
|
|
|
14.5 |
% |
|
|
1,452 |
|
|
|
1,281 |
|
|
|
13.3 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
33,167 |
|
|
|
28,632 |
|
|
|
15.8 |
% |
|
|
15,407 |
|
|
|
13,829 |
|
|
|
11.4 |
% |
|
|
17,760 |
|
|
|
14,803 |
|
|
|
20.0 |
% |
|
|
1,515 |
|
|
|
1,314 |
|
|
|
15.3 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
23,952 |
|
|
|
21,056 |
|
|
|
13.8 |
% |
|
|
8,002 |
|
|
|
7,279 |
|
|
|
9.9 |
% |
|
|
15,950 |
|
|
|
13,777 |
|
|
|
15.8 |
% |
|
|
1,376 |
|
|
|
1,206 |
|
|
|
14.1 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
21,528 |
|
|
|
18,931 |
|
|
|
13.7 |
% |
|
|
7,460 |
|
|
|
7,007 |
|
|
|
6.5 |
% |
|
|
14,068 |
|
|
|
11,924 |
|
|
|
18.0 |
% |
|
|
1,532 |
|
|
|
1,345 |
|
|
|
13.9 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
20,725 |
|
|
|
18,984 |
|
|
|
9.2 |
% |
|
|
9,490 |
|
|
|
8,941 |
|
|
|
6.1 |
% |
|
|
11,235 |
|
|
|
10,043 |
|
|
|
11.9 |
% |
|
|
1,320 |
|
|
|
1,217 |
|
|
|
8.5 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
15,680 |
|
|
|
13,480 |
|
|
|
16.3 |
% |
|
|
5,361 |
|
|
|
4,743 |
|
|
|
13.0 |
% |
|
|
10,319 |
|
|
|
8,737 |
|
|
|
18.1 |
% |
|
|
1,431 |
|
|
|
1,211 |
|
|
|
18.2 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
15,463 |
|
|
|
13,469 |
|
|
|
14.8 |
% |
|
|
5,305 |
|
|
|
4,941 |
|
|
|
7.4 |
% |
|
|
10,158 |
|
|
|
8,528 |
|
|
|
19.1 |
% |
|
|
1,521 |
|
|
|
1,308 |
|
|
|
16.3 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
13,602 |
|
|
|
11,627 |
|
|
|
17.0 |
% |
|
|
3,514 |
|
|
|
3,223 |
|
|
|
9.0 |
% |
|
|
10,088 |
|
|
|
8,404 |
|
|
|
20.0 |
% |
|
|
1,620 |
|
|
|
1,370 |
|
|
|
18.3 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
16,838 |
|
|
|
14,992 |
|
|
|
12.3 |
% |
|
|
7,020 |
|
|
|
6,404 |
|
|
|
9.6 |
% |
|
|
9,818 |
|
|
|
8,588 |
|
|
|
14.3 |
% |
|
|
1,438 |
|
|
|
1,265 |
|
|
|
13.7 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
12,493 |
|
|
|
11,883 |
|
|
|
5.1 |
% |
|
|
3,814 |
|
|
|
3,856 |
|
|
|
(1.1 |
)% |
|
|
8,679 |
|
|
|
8,027 |
|
|
|
8.1 |
% |
|
|
2,122 |
|
|
|
2,015 |
|
|
|
5.3 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
9,459 |
|
|
|
8,485 |
|
|
|
11.5 |
% |
|
|
3,101 |
|
|
|
2,754 |
|
|
|
12.6 |
% |
|
|
6,358 |
|
|
|
5,731 |
|
|
|
10.9 |
% |
|
|
1,448 |
|
|
|
1,288 |
|
|
|
12.5 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
8,989 |
|
|
|
7,472 |
|
|
|
20.3 |
% |
|
|
3,110 |
|
|
|
2,905 |
|
|
|
7.1 |
% |
|
|
5,879 |
|
|
|
4,567 |
|
|
|
28.7 |
% |
|
|
1,463 |
|
|
|
1,217 |
|
|
|
20.2 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,040 |
|
|
|
7,257 |
|
|
|
10.8 |
% |
|
|
2,186 |
|
|
|
1,993 |
|
|
|
9.7 |
% |
|
|
5,854 |
|
|
|
5,264 |
|
|
|
11.2 |
% |
|
|
1,714 |
|
|
|
1,542 |
|
|
|
11.2 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
9,486 |
|
|
|
8,430 |
|
|
|
12.5 |
% |
|
|
3,701 |
|
|
|
3,399 |
|
|
|
8.9 |
% |
|
|
5,785 |
|
|
|
5,031 |
|
|
|
15.0 |
% |
|
|
1,192 |
|
|
|
1,045 |
|
|
|
14.1 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,404 |
|
|
|
6,688 |
|
|
|
10.7 |
% |
|
|
2,714 |
|
|
|
2,510 |
|
|
|
8.1 |
% |
|
|
4,690 |
|
|
|
4,178 |
|
|
|
12.3 |
% |
|
|
1,293 |
|
|
|
1,116 |
|
|
|
15.9 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,281 |
|
|
|
5,611 |
|
|
|
11.9 |
% |
|
|
2,333 |
|
|
|
2,230 |
|
|
|
4.6 |
% |
|
|
3,948 |
|
|
|
3,381 |
|
|
|
16.8 |
% |
|
|
1,280 |
|
|
|
1,143 |
|
|
|
12.0 |
% |
Denver, CO |
|
|
812 |
|
|
|
4,727 |
|
|
|
4,236 |
|
|
|
11.6 |
% |
|
|
1,323 |
|
|
|
1,224 |
|
|
|
8.1 |
% |
|
|
3,404 |
|
|
|
3,012 |
|
|
|
13.0 |
% |
|
|
1,829 |
|
|
|
1,658 |
|
|
|
10.3 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,235 |
|
|
|
5,647 |
|
|
|
10.4 |
% |
|
|
2,839 |
|
|
|
2,663 |
|
|
|
6.6 |
% |
|
|
3,396 |
|
|
|
2,984 |
|
|
|
13.8 |
% |
|
|
1,288 |
|
|
|
1,148 |
|
|
|
12.2 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,071 |
|
|
|
4,581 |
|
|
|
10.7 |
% |
|
|
1,783 |
|
|
|
1,395 |
|
|
|
27.8 |
% |
|
|
3,288 |
|
|
|
3,186 |
|
|
|
3.2 |
% |
|
|
1,222 |
|
|
|
1,089 |
|
|
|
12.1 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,013 |
|
|
|
4,609 |
|
|
|
8.8 |
% |
|
|
1,834 |
|
|
|
1,736 |
|
|
|
5.6 |
% |
|
|
3,179 |
|
|
|
2,873 |
|
|
|
10.7 |
% |
|
|
1,423 |
|
|
|
1,313 |
|
|
|
8.4 |
% |
Other |
|
|
7,078 |
|
|
|
31,890 |
|
|
|
28,292 |
|
|
|
12.7 |
% |
|
|
11,509 |
|
|
|
10,310 |
|
|
|
11.6 |
% |
|
|
20,381 |
|
|
|
17,982 |
|
|
|
13.3 |
% |
|
|
1,406 |
|
|
|
1,228 |
|
|
|
14.5 |
% |
Total Same Store |
|
|
96,313 |
|
|
$ |
472,160 |
|
|
$ |
415,403 |
|
|
|
13.7 |
% |
|
$ |
171,922 |
|
|
$ |
159,078 |
|
|
|
8.1 |
% |
|
$ |
300,238 |
|
|
$ |
256,325 |
|
|
|
17.1 |
% |
|
$ |
1,529 |
|
|
$ |
1,338 |
|
|
|
14.3 |
% |
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 |
|
|
Q2 2022 |
|
|
Q1 2022 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q1 2022 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q1 2022 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q1 2022 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
61,641 |
|
|
$ |
59,597 |
|
|
|
3.4 |
% |
|
$ |
22,386 |
|
|
$ |
21,046 |
|
|
|
6.4 |
% |
|
$ |
39,255 |
|
|
$ |
38,551 |
|
|
|
1.8 |
% |
|
$ |
1,706 |
|
|
$ |
1,647 |
|
|
|
3.5 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
46,530 |
|
|
|
44,760 |
|
|
|
4.0 |
% |
|
|
18,676 |
|
|
|
18,579 |
|
|
|
0.5 |
% |
|
|
27,854 |
|
|
|
26,181 |
|
|
|
6.4 |
% |
|
|
1,501 |
|
|
|
1,439 |
|
|
|
4.3 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
31,285 |
|
|
|
29,930 |
|
|
|
4.5 |
% |
|
|
10,460 |
|
|
|
10,055 |
|
|
|
4.0 |
% |
|
|
20,825 |
|
|
|
19,875 |
|
|
|
4.8 |
% |
|
|
1,895 |
|
|
|
1,798 |
|
|
|
5.4 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
29,367 |
|
|
|
27,890 |
|
|
|
5.3 |
% |
|
|
10,124 |
|
|
|
9,638 |
|
|
|
5.0 |
% |
|
|
19,243 |
|
|
|
18,252 |
|
|
|
5.4 |
% |
|
|
1,736 |
|
|
|
1,651 |
|
|
|
5.1 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
27,294 |
|
|
|
26,480 |
|
|
|
3.1 |
% |
|
|
8,470 |
|
|
|
7,692 |
|
|
|
10.1 |
% |
|
|
18,824 |
|
|
|
18,788 |
|
|
|
0.2 |
% |
|
|
1,452 |
|
|
|
1,397 |
|
|
|
3.9 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
33,167 |
|
|
|
31,781 |
|
|
|
4.4 |
% |
|
|
15,407 |
|
|
|
12,627 |
|
|
|
22.0 |
% |
|
|
17,760 |
|
|
|
19,154 |
|
|
|
(7.3 |
)% |
|
|
1,515 |
|
|
|
1,450 |
|
|
|
4.5 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
23,952 |
|
|
|
22,907 |
|
|
|
4.6 |
% |
|
|
8,002 |
|
|
|
7,141 |
|
|
|
12.1 |
% |
|
|
15,950 |
|
|
|
15,766 |
|
|
|
1.2 |
% |
|
|
1,376 |
|
|
|
1,326 |
|
|
|
3.8 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
21,528 |
|
|
|
20,580 |
|
|
|
4.6 |
% |
|
|
7,460 |
|
|
|
6,985 |
|
|
|
6.8 |
% |
|
|
14,068 |
|
|
|
13,595 |
|
|
|
3.5 |
% |
|
|
1,532 |
|
|
|
1,472 |
|
|
|
4.1 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
20,725 |
|
|
|
20,220 |
|
|
|
2.5 |
% |
|
|
9,490 |
|
|
|
8,455 |
|
|
|
12.2 |
% |
|
|
11,235 |
|
|
|
11,765 |
|
|
|
(4.5 |
)% |
|
|
1,320 |
|
|
|
1,285 |
|
|
|
2.7 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
15,680 |
|
|
|
15,206 |
|
|
|
3.1 |
% |
|
|
5,361 |
|
|
|
4,944 |
|
|
|
8.4 |
% |
|
|
10,319 |
|
|
|
10,262 |
|
|
|
0.6 |
% |
|
|
1,431 |
|
|
|
1,369 |
|
|
|
4.6 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
15,463 |
|
|
|
14,857 |
|
|
|
4.1 |
% |
|
|
5,305 |
|
|
|
4,950 |
|
|
|
7.2 |
% |
|
|
10,158 |
|
|
|
9,907 |
|
|
|
2.5 |
% |
|
|
1,521 |
|
|
|
1,453 |
|
|
|
4.6 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
13,602 |
|
|
|
13,112 |
|
|
|
3.7 |
% |
|
|
3,514 |
|
|
|
3,293 |
|
|
|
6.7 |
% |
|
|
10,088 |
|
|
|
9,819 |
|
|
|
2.7 |
% |
|
|
1,620 |
|
|
|
1,560 |
|
|
|
3.9 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
16,838 |
|
|
|
16,245 |
|
|
|
3.7 |
% |
|
|
7,020 |
|
|
|
6,046 |
|
|
|
16.1 |
% |
|
|
9,818 |
|
|
|
10,199 |
|
|
|
(3.7 |
)% |
|
|
1,438 |
|
|
|
1,382 |
|
|
|
4.0 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
12,493 |
|
|
|
12,171 |
|
|
|
2.6 |
% |
|
|
3,814 |
|
|
|
3,886 |
|
|
|
(1.9 |
)% |
|
|
8,679 |
|
|
|
8,285 |
|
|
|
4.8 |
% |
|
|
2,122 |
|
|
|
2,067 |
|
|
|
2.7 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
9,459 |
|
|
|
9,007 |
|
|
|
5.0 |
% |
|
|
3,101 |
|
|
|
3,091 |
|
|
|
0.3 |
% |
|
|
6,358 |
|
|
|
5,916 |
|
|
|
7.5 |
% |
|
|
1,448 |
|
|
|
1,404 |
|
|
|
3.2 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
8,989 |
|
|
|
8,434 |
|
|
|
6.6 |
% |
|
|
3,110 |
|
|
|
2,897 |
|
|
|
7.4 |
% |
|
|
5,879 |
|
|
|
5,537 |
|
|
|
6.2 |
% |
|
|
1,463 |
|
|
|
1,382 |
|
|
|
5.9 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,040 |
|
|
|
7,690 |
|
|
|
4.6 |
% |
|
|
2,186 |
|
|
|
2,294 |
|
|
|
(4.7 |
)% |
|
|
5,854 |
|
|
|
5,396 |
|
|
|
8.5 |
% |
|
|
1,714 |
|
|
|
1,671 |
|
|
|
2.6 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
9,486 |
|
|
|
9,106 |
|
|
|
4.2 |
% |
|
|
3,701 |
|
|
|
3,302 |
|
|
|
12.1 |
% |
|
|
5,785 |
|
|
|
5,804 |
|
|
|
(0.3 |
)% |
|
|
1,192 |
|
|
|
1,155 |
|
|
|
3.3 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,404 |
|
|
|
7,314 |
|
|
|
1.2 |
% |
|
|
2,714 |
|
|
|
2,636 |
|
|
|
3.0 |
% |
|
|
4,690 |
|
|
|
4,678 |
|
|
|
0.3 |
% |
|
|
1,293 |
|
|
|
1,250 |
|
|
|
3.4 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,281 |
|
|
|
6,010 |
|
|
|
4.5 |
% |
|
|
2,333 |
|
|
|
2,338 |
|
|
|
(0.2 |
)% |
|
|
3,948 |
|
|
|
3,672 |
|
|
|
7.5 |
% |
|
|
1,280 |
|
|
|
1,234 |
|
|
|
3.7 |
% |
Denver, CO |
|
|
812 |
|
|
|
4,727 |
|
|
|
4,660 |
|
|
|
1.4 |
% |
|
|
1,323 |
|
|
|
1,338 |
|
|
|
(1.1 |
)% |
|
|
3,404 |
|
|
|
3,322 |
|
|
|
2.5 |
% |
|
|
1,829 |
|
|
|
1,776 |
|
|
|
2.9 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,235 |
|
|
|
5,940 |
|
|
|
5.0 |
% |
|
|
2,839 |
|
|
|
2,498 |
|
|
|
13.7 |
% |
|
|
3,396 |
|
|
|
3,442 |
|
|
|
(1.3 |
)% |
|
|
1,288 |
|
|
|
1,237 |
|
|
|
4.1 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,071 |
|
|
|
4,928 |
|
|
|
2.9 |
% |
|
|
1,783 |
|
|
|
1,608 |
|
|
|
10.9 |
% |
|
|
3,288 |
|
|
|
3,320 |
|
|
|
(1.0 |
)% |
|
|
1,222 |
|
|
|
1,185 |
|
|
|
3.1 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,013 |
|
|
|
4,870 |
|
|
|
2.9 |
% |
|
|
1,834 |
|
|
|
1,765 |
|
|
|
3.9 |
% |
|
|
3,179 |
|
|
|
3,105 |
|
|
|
2.4 |
% |
|
|
1,423 |
|
|
|
1,386 |
|
|
|
2.7 |
% |
Other |
|
|
7,078 |
|
|
|
31,890 |
|
|
|
30,782 |
|
|
|
3.6 |
% |
|
|
11,509 |
|
|
|
10,731 |
|
|
|
7.3 |
% |
|
|
20,381 |
|
|
|
20,051 |
|
|
|
1.6 |
% |
|
|
1,406 |
|
|
|
1,353 |
|
|
|
3.9 |
% |
Total Same Store |
|
|
96,313 |
|
|
$ |
472,160 |
|
|
$ |
454,477 |
|
|
|
3.9 |
% |
|
$ |
171,922 |
|
|
$ |
159,835 |
|
|
|
7.6 |
% |
|
$ |
300,238 |
|
|
$ |
294,642 |
|
|
|
1.9 |
% |
|
|
1,529 |
|
|
$ |
1,469 |
|
|
|
4.0 |
% |
Supplemental Data S-6
MULTIFAMILY SAME STORE PORTFOLIO YEAR TO DATE COMPARISONS AS OF JUNE 30, 2022 AND 2021 |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
% Chg |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
121,238 |
|
|
$ |
107,387 |
|
|
|
12.9 |
% |
|
$ |
43,432 |
|
|
$ |
40,449 |
|
|
|
7.4 |
% |
|
$ |
77,806 |
|
|
$ |
66,938 |
|
|
|
16.2 |
% |
|
$ |
1,676 |
|
|
$ |
1,489 |
|
|
|
12.6 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
91,290 |
|
|
|
80,663 |
|
|
|
13.2 |
% |
|
|
37,255 |
|
|
|
36,572 |
|
|
|
1.9 |
% |
|
|
54,035 |
|
|
|
44,091 |
|
|
|
22.6 |
% |
|
|
1,470 |
|
|
|
1,303 |
|
|
|
12.8 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
61,215 |
|
|
|
52,472 |
|
|
|
16.7 |
% |
|
|
20,515 |
|
|
|
18,306 |
|
|
|
12.1 |
% |
|
|
40,700 |
|
|
|
34,166 |
|
|
|
19.1 |
% |
|
|
1,847 |
|
|
|
1,558 |
|
|
|
18.5 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
57,257 |
|
|
|
49,682 |
|
|
|
15.2 |
% |
|
|
19,762 |
|
|
|
18,777 |
|
|
|
5.2 |
% |
|
|
37,495 |
|
|
|
30,905 |
|
|
|
21.3 |
% |
|
|
1,694 |
|
|
|
1,469 |
|
|
|
15.3 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
53,774 |
|
|
|
48,103 |
|
|
|
11.8 |
% |
|
|
16,162 |
|
|
|
15,191 |
|
|
|
6.4 |
% |
|
|
37,612 |
|
|
|
32,912 |
|
|
|
14.3 |
% |
|
|
1,424 |
|
|
|
1,268 |
|
|
|
12.3 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
64,948 |
|
|
|
56,609 |
|
|
|
14.7 |
% |
|
|
28,034 |
|
|
|
26,871 |
|
|
|
4.3 |
% |
|
|
36,914 |
|
|
|
29,738 |
|
|
|
24.1 |
% |
|
|
1,482 |
|
|
|
1,297 |
|
|
|
14.3 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
46,859 |
|
|
|
41,901 |
|
|
|
11.8 |
% |
|
|
15,143 |
|
|
|
14,049 |
|
|
|
7.8 |
% |
|
|
31,716 |
|
|
|
27,852 |
|
|
|
13.9 |
% |
|
|
1,351 |
|
|
|
1,195 |
|
|
|
13.1 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
42,108 |
|
|
|
37,233 |
|
|
|
13.1 |
% |
|
|
14,445 |
|
|
|
13,704 |
|
|
|
5.4 |
% |
|
|
27,663 |
|
|
|
23,529 |
|
|
|
17.6 |
% |
|
|
1,502 |
|
|
|
1,329 |
|
|
|
13.0 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
40,945 |
|
|
|
37,507 |
|
|
|
9.2 |
% |
|
|
17,945 |
|
|
|
17,300 |
|
|
|
3.7 |
% |
|
|
23,000 |
|
|
|
20,207 |
|
|
|
13.8 |
% |
|
|
1,303 |
|
|
|
1,211 |
|
|
|
7.5 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
30,886 |
|
|
|
26,614 |
|
|
|
16.1 |
% |
|
|
10,305 |
|
|
|
9,317 |
|
|
|
10.6 |
% |
|
|
20,581 |
|
|
|
17,297 |
|
|
|
19.0 |
% |
|
|
1,400 |
|
|
|
1,196 |
|
|
|
17.1 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
30,320 |
|
|
|
26,526 |
|
|
|
14.3 |
% |
|
|
10,255 |
|
|
|
9,649 |
|
|
|
6.3 |
% |
|
|
20,065 |
|
|
|
16,877 |
|
|
|
18.9 |
% |
|
|
1,487 |
|
|
|
1,289 |
|
|
|
15.3 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
26,714 |
|
|
|
22,889 |
|
|
|
16.7 |
% |
|
|
6,807 |
|
|
|
6,348 |
|
|
|
7.2 |
% |
|
|
19,907 |
|
|
|
16,541 |
|
|
|
20.3 |
% |
|
|
1,590 |
|
|
|
1,349 |
|
|
|
17.9 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
33,083 |
|
|
|
29,518 |
|
|
|
12.1 |
% |
|
|
13,066 |
|
|
|
12,540 |
|
|
|
4.2 |
% |
|
|
20,017 |
|
|
|
16,978 |
|
|
|
17.9 |
% |
|
|
1,410 |
|
|
|
1,250 |
|
|
|
12.8 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
24,664 |
|
|
|
23,887 |
|
|
|
3.3 |
% |
|
|
7,700 |
|
|
|
7,721 |
|
|
|
(0.3 |
)% |
|
|
16,964 |
|
|
|
16,166 |
|
|
|
4.9 |
% |
|
|
2,095 |
|
|
|
2,019 |
|
|
|
3.8 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
18,466 |
|
|
|
16,768 |
|
|
|
10.1 |
% |
|
|
6,192 |
|
|
|
5,525 |
|
|
|
12.1 |
% |
|
|
12,274 |
|
|
|
11,243 |
|
|
|
9.2 |
% |
|
|
1,426 |
|
|
|
1,272 |
|
|
|
12.1 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
17,423 |
|
|
|
14,627 |
|
|
|
19.1 |
% |
|
|
6,007 |
|
|
|
5,620 |
|
|
|
6.9 |
% |
|
|
11,416 |
|
|
|
9,007 |
|
|
|
26.7 |
% |
|
|
1,423 |
|
|
|
1,195 |
|
|
|
19.1 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
15,730 |
|
|
|
14,151 |
|
|
|
11.2 |
% |
|
|
4,480 |
|
|
|
4,092 |
|
|
|
9.5 |
% |
|
|
11,250 |
|
|
|
10,059 |
|
|
|
11.8 |
% |
|
|
1,693 |
|
|
|
1,512 |
|
|
|
12.0 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
18,592 |
|
|
|
16,652 |
|
|
|
11.7 |
% |
|
|
7,003 |
|
|
|
6,651 |
|
|
|
5.3 |
% |
|
|
11,589 |
|
|
|
10,001 |
|
|
|
15.9 |
% |
|
|
1,174 |
|
|
|
1,035 |
|
|
|
13.4 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
14,718 |
|
|
|
13,130 |
|
|
|
12.1 |
% |
|
|
5,350 |
|
|
|
5,085 |
|
|
|
5.2 |
% |
|
|
9,368 |
|
|
|
8,045 |
|
|
|
16.4 |
% |
|
|
1,271 |
|
|
|
1,096 |
|
|
|
16.0 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
12,291 |
|
|
|
11,139 |
|
|
|
10.3 |
% |
|
|
4,671 |
|
|
|
4,393 |
|
|
|
6.3 |
% |
|
|
7,620 |
|
|
|
6,746 |
|
|
|
13.0 |
% |
|
|
1,257 |
|
|
|
1,126 |
|
|
|
11.7 |
% |
Denver, CO |
|
|
812 |
|
|
|
9,387 |
|
|
|
8,404 |
|
|
|
11.7 |
% |
|
|
2,661 |
|
|
|
2,519 |
|
|
|
5.6 |
% |
|
|
6,726 |
|
|
|
5,885 |
|
|
|
14.3 |
% |
|
|
1,803 |
|
|
|
1,642 |
|
|
|
9.8 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
12,175 |
|
|
|
11,024 |
|
|
|
10.4 |
% |
|
|
5,337 |
|
|
|
5,034 |
|
|
|
6.0 |
% |
|
|
6,838 |
|
|
|
5,990 |
|
|
|
14.2 |
% |
|
|
1,263 |
|
|
|
1,138 |
|
|
|
10.9 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
9,999 |
|
|
|
9,016 |
|
|
|
10.9 |
% |
|
|
3,391 |
|
|
|
2,894 |
|
|
|
17.2 |
% |
|
|
6,608 |
|
|
|
6,122 |
|
|
|
7.9 |
% |
|
|
1,204 |
|
|
|
1,072 |
|
|
|
12.3 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
9,883 |
|
|
|
9,110 |
|
|
|
8.5 |
% |
|
|
3,599 |
|
|
|
3,424 |
|
|
|
5.1 |
% |
|
|
6,284 |
|
|
|
5,686 |
|
|
|
10.5 |
% |
|
|
1,405 |
|
|
|
1,302 |
|
|
|
7.9 |
% |
Other |
|
|
7,078 |
|
|
|
62,672 |
|
|
|
55,537 |
|
|
|
12.8 |
% |
|
|
22,240 |
|
|
|
20,253 |
|
|
|
9.8 |
% |
|
|
40,432 |
|
|
|
35,284 |
|
|
|
14.6 |
% |
|
|
1,379 |
|
|
|
1,211 |
|
|
|
13.9 |
% |
Total Same Store |
|
|
96,313 |
|
|
$ |
926,637 |
|
|
$ |
820,549 |
|
|
|
12.9 |
% |
|
$ |
331,757 |
|
|
$ |
312,284 |
|
|
|
6.2 |
% |
|
$ |
594,880 |
|
|
$ |
508,265 |
|
|
|
17.0 |
% |
|
$ |
1,499 |
|
|
$ |
1,323 |
|
|
|
13.3 |
% |
Supplemental Data S-7
MULTIFAMILY DEVELOPMENT PIPELINE |
Dollars in thousands
|
|
|
|
Units as of |
|
|
Development Costs as of |
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
June 30, 2022 |
|
|
June 30, 2022 |
|
|
|
|
Expected |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected |
|
|
Spend |
|
|
Expected |
|
|
Start |
|
Initial |
|
|
|
|
||||||
|
|
Location |
|
Total |
|
|
Delivered |
|
|
Leased |
|
|
Total |
|
|
to Date |
|
|
Remaining |
|
|
Date |
|
Occupancy |
|
Completion |
|
Stabilization (1) |
||||||
MAA Windmill Hill |
|
Austin, TX |
|
|
350 |
|
|
|
148 |
|
|
|
144 |
|
|
$ |
63,000 |
|
|
$ |
54,640 |
|
|
$ |
8,360 |
|
|
4Q20 |
|
1Q22 |
|
4Q22 |
|
4Q23 |
Novel Val Vista (2) |
|
Phoenix, AZ |
|
|
317 |
|
|
— |
|
|
— |
|
|
|
72,500 |
|
|
|
48,869 |
|
|
|
23,631 |
|
|
4Q20 |
|
1Q23 |
|
3Q23 |
|
3Q24 |
||
Novel West Midtown (2) |
|
Atlanta, GA |
|
|
340 |
|
|
— |
|
|
— |
|
|
|
89,500 |
|
|
|
49,496 |
|
|
|
40,004 |
|
|
2Q21 |
|
4Q22 |
|
3Q23 |
|
3Q24 |
||
Novel Daybreak (2) |
|
Salt Lake City, UT |
|
|
400 |
|
|
— |
|
|
— |
|
|
|
94,000 |
|
|
|
55,342 |
|
|
|
38,658 |
|
|
2Q21 |
|
4Q22 |
|
3Q23 |
|
4Q24 |
||
MAA Central Park I |
|
Denver, CO |
|
|
352 |
|
|
— |
|
|
— |
|
|
|
125,000 |
|
|
|
22,081 |
|
|
|
102,919 |
|
|
1Q22 |
|
4Q23 |
|
4Q24 |
|
3Q25 |
||
Total Active |
|
|
|
|
1,759 |
|
|
|
148 |
|
|
|
144 |
|
|
$ |
444,000 |
|
|
$ |
230,428 |
|
|
$ |
213,572 |
|
|
|
|
|
|
|
|
|
(1) Communities are considered stabilized when 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 June 30, 2022 |
|
|
|
|
|
|||||||||
|
|
Location |
|
Total Units |
|
|
Physical Occupancy |
|
Spend to Date |
|
|
Construction Completed |
|
Expected Stabilization (1) |
||
Sand Lake (2) |
|
Orlando, FL |
|
264 |
|
|
89.4% |
|
$ |
63,543 |
|
|
4Q21 |
|
3Q22 |
|
MAA Westglenn |
|
Denver, CO |
|
306 |
|
|
89.5% |
|
|
81,562 |
|
|
1Q22 |
|
3Q22 |
|
MAA Robinson |
|
Orlando, FL |
|
369 |
|
|
79.9% |
|
|
97,354 |
|
|
4Q21 |
|
1Q23 |
|
MAA Park Point |
|
Houston, TX |
|
308 |
|
|
68.8% |
|
|
54,619 |
|
|
1Q22 |
|
1Q23 |
|
Total |
|
|
|
|
1,247 |
|
|
81.5% |
|
$ |
297,078 |
|
|
|
|
|
(1) Communities are considered stabilized when 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
|
|
|
Six months ended June 30, 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 |
||||
|
2,942 |
|
|
$ |
15,780 |
|
|
$ |
5,364 |
|
|
$ |
142 |
|
|
10.8% |
|
10,000 - 14,000 |
Supplemental Data S-8
2022 ACQUISITION ACTIVITY (THROUGH JUNE 30, 2022) |
Land Acquisition |
|
Market |
|
Acreage |
|
Closing Date |
MAA Florida Street Station |
|
Denver, CO |
|
4 |
|
March 2022 |
MAA Packing District |
|
Orlando, FL |
|
4 |
|
May 2022 |
2022 DISPOSITION ACTIVITY (THROUGH JUNE 30, 2022) |
Multifamily Dispositions |
|
Market |
|
Apartment Units |
|
Closing Date |
MAA Deer Run |
|
Fort Worth, TX |
|
304 |
|
June 2022 |
MAA Oakbend |
|
Fort Worth, TX |
|
426 |
|
June 2022 |
Land Dispositions |
|
Market |
|
Acreage |
|
Closing Date |
Colonial Promenade |
|
Huntsville, AL |
|
2 |
|
April 2022 |
DEBT AND DEBT COVENANTS AS OF JUNE 30, 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 |
|
$ |
4,518,314 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
8.2 |
|
Floating rate debt |
|
|
— |
|
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
— |
|
Total |
|
$ |
4,518,314 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
8.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Versus Secured Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Contract Maturity |
|
||||
Unsecured debt |
|
$ |
4,153,650 |
|
|
|
91.9 |
% |
|
|
3.3 |
% |
|
|
6.7 |
|
Secured debt |
|
|
364,664 |
|
|
|
8.1 |
% |
|
|
4.4 |
% |
|
|
26.3 |
|
Total |
|
$ |
4,518,314 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
8.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unencumbered Versus Encumbered Assets |
|
Total Cost |
|
|
Percent of Total |
|
|
Q2 2022 NOI |
|
|
Percent of Total |
|
||||
Unencumbered gross assets |
|
$ |
14,424,804 |
|
|
|
93.8 |
% |
|
$ |
298,030 |
|
|
|
95.1 |
% |
Encumbered gross assets |
|
|
945,291 |
|
|
|
6.2 |
% |
|
|
15,333 |
|
|
|
4.9 |
% |
Total |
|
$ |
15,370,095 |
|
|
|
100.0 |
% |
|
$ |
313,363 |
|
|
|
100.0 |
% |
FIXED INTEREST RATE MATURITIES
Maturity |
|
Fixed Rate Debt |
|
|
|
Effective Interest Rate |
|
||
2022 |
|
$ |
124,921 |
|
|
|
|
3.3 |
% |
2023 |
|
|
349,172 |
|
|
|
|
4.2 |
% |
2024 |
|
|
398,433 |
|
|
|
|
4.0 |
% |
2025 |
|
|
402,098 |
|
|
|
|
4.2 |
% |
2026 |
|
|
296,816 |
|
|
|
|
1.2 |
% |
2027 |
|
|
596,155 |
|
|
|
|
3.7 |
% |
2028 |
|
|
396,391 |
|
|
|
|
4.2 |
% |
2029 |
|
|
559,749 |
|
|
|
|
3.7 |
% |
2030 |
|
|
297,369 |
|
|
|
|
3.1 |
% |
2031 |
|
|
444,654 |
|
|
|
|
1.8 |
% |
Thereafter |
|
|
652,556 |
|
|
|
|
3.8 |
% |
Total |
|
$ |
4,518,314 |
|
|
|
|
3.4 |
% |
Supplemental Data S-9
DEBT AND DEBT COVENANTS AS OF JUNE 30, 2022 (CONTINUED) |
Dollars in thousands
DEBT MATURITIES OF OUTSTANDING BALANCES
Maturity |
|
Commercial Paper & Revolving Credit Facility ⁽¹⁾ ⁽²⁾ |
|
|
Public Bonds |
|
|
Secured |
|
|
Total |
|
||||
2022 |
|
$ |
— |
|
|
$ |
124,921 |
|
|
$ |
— |
|
|
$ |
124,921 |
|
2023 |
|
|
— |
|
|
|
349,172 |
|
|
|
— |
|
|
|
349,172 |
|
2024 |
|
|
— |
|
|
|
398,433 |
|
|
|
— |
|
|
|
398,433 |
|
2025 |
|
|
— |
|
|
|
397,386 |
|
|
|
4,712 |
|
|
|
402,098 |
|
2026 |
|
|
— |
|
|
|
296,816 |
|
|
|
— |
|
|
|
296,816 |
|
2027 |
|
|
— |
|
|
|
596,155 |
|
|
|
— |
|
|
|
596,155 |
|
2028 |
|
|
— |
|
|
|
396,391 |
|
|
|
— |
|
|
|
396,391 |
|
2029 |
|
|
— |
|
|
|
559,749 |
|
|
|
— |
|
|
|
559,749 |
|
2030 |
|
|
— |
|
|
|
297,369 |
|
|
|
— |
|
|
|
297,369 |
|
2031 |
|
|
— |
|
|
|
444,654 |
|
|
|
— |
|
|
|
444,654 |
|
Thereafter |
|
|
— |
|
|
|
292,604 |
|
|
|
359,952 |
|
|
|
652,556 |
|
Total |
|
$ |
— |
|
|
$ |
4,153,650 |
|
|
$ |
364,664 |
|
|
$ |
4,518,314 |
|
DEBT COVENANT ANALYSIS (1)
Bond Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to adjusted total assets |
|
60% or less |
|
29.4% |
|
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 |
|
6.6x |
|
Yes |
Total unencumbered assets to total unsecured debt |
|
Greater than 150% |
|
343.1% |
|
Yes |
|
|
|
|
|
|
|
Bank Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to total capitalized asset value |
|
60% or less |
|
22.8% |
|
Yes |
Total secured debt to total capitalized asset value |
|
40% or Less |
|
1.9% |
|
Yes |
Total adjusted EBITDA to fixed charges |
|
1.5x or greater for trailing 4 quarters |
|
6.6x |
|
Yes |
Total unsecured debt to total unsecured capitalized asset value |
|
60% or less |
|
21.9% |
|
Yes |
(1) The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements.
Supplemental Data S-10
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 |
|
$5.65 to $5.89 |
|
$5.77 |
Core FFO per Share - diluted |
|
$8.13 to $8.37 |
|
$8.25 |
Core AFFO per Share - diluted |
|
$7.34 to $7.58 |
|
$7.46 |
|
|
|
|
|
MAA Same Store Portfolio: |
|
|
|
|
Number of units |
|
|
|
96,313 |
Average physical occupancy |
|
95.6% to 96.0% |
|
95.8% |
Property revenue growth |
|
11.5% to 12.5% |
|
12.0% |
Effective rent growth |
|
12.75% to 13.75% |
|
13.25% |
Property operating expense growth |
|
6.5% to 7.5% |
|
7.0% |
NOI growth |
|
14.0% to 16.0% |
|
15.0% |
Real estate tax expense growth |
|
5.0% to 6.0% |
|
5.5% |
|
|
|
|
|
Corporate Expenses: ($ 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 |
|
$175.0 to $225.0 |
|
$200.0 |
Multifamily acquisition volume |
|
$75.0 to $125.0 |
|
$100.0 |
Multifamily disposition volume |
|
$300.0 to $350.0 |
|
$325.0 |
|
|
|
|
|
Debt: |
|
|
|
|
Average effective interest rate |
|
3.4% to 3.6% |
|
3.5% |
Capitalized interest ($ 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 |
|
$ |
5.65 |
|
|
$ |
5.89 |
|
Real estate depreciation and amortization |
|
|
4.62 |
|
|
|
4.62 |
|
Gains on sale of depreciable assets |
|
|
(2.21 |
) |
|
|
(2.21 |
) |
FFO per Share - diluted |
|
|
8.06 |
|
|
|
8.30 |
|
Non-Core FFO items (1) |
|
|
0.07 |
|
|
|
0.07 |
|
Core FFO per Share - diluted |
|
|
8.13 |
|
|
|
8.37 |
|
Recurring capital expenditures |
|
|
(0.79 |
) |
|
|
(0.79 |
) |
Core AFFO per Share - diluted |
|
$ |
7.34 |
|
|
$ |
7.58 |
|
Supplemental Data S-11
CREDIT RATINGS |
|
|
Commercial |
|
Long-Term |
|
|
|
|
Paper Rating |
|
Debt Rating |
|
Outlook |
Fitch Ratings (1) |
|
F1 |
|
A- |
|
Stable |
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: |
|
Q3 2022 |
|
|
Q4 2022 |
|
|
Q1 2023 |
|
|
Q2 2023 |
|
|
|
|
|||||
Earnings release & conference call |
|
Late |
|
|
Early |
|
|
Late |
|
|
Late |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividend Information - Common Shares: |
|
Q2 2021 |
|
|
Q3 2021 |
|
|
Q4 2021 |
|
|
Q1 2022 |
|
|
Q2 2022 |
|
|||||
Declaration date |
|
5/18/2021 |
|
|
9/28/2021 |
|
|
12/7/2021 |
|
|
3/22/2022 |
|
|
5/17/2022 |
|
|||||
Record date |
|
7/15/2021 |
|
|
10/15/2021 |
|
|
1/14/2022 |
|
|
4/14/2022 |
|
|
7/15/2022 |
|
|||||
Payment date |
|
7/30/2021 |
|
|
10/29/2021 |
|
|
1/31/2022 |
|
|
4/29/2022 |
|
|
7/29/2022 |
|
|||||
Distributions per share |
|
$ |
1.0250 |
|
|
$ |
1.0250 |
|
|
$ |
1.0875 |
|
|
$ |
1.0875 |
|
|
$ |
1.2500 |
|
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-12