Exhibit 99.2
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT SEPTEMBER 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 |
|
|
|
196 |
|
|
|
— |
|
|
|
5,416 |
|
|
|
— |
|
|
|
5,416 |
|
Orlando, FL |
|
|
5,274 |
|
|
|
264 |
|
|
|
369 |
|
|
|
5,907 |
|
|
|
— |
|
|
|
5,907 |
|
Charlotte, NC |
|
|
5,867 |
|
|
|
— |
|
|
|
344 |
|
|
|
6,211 |
|
|
|
— |
|
|
|
6,211 |
|
Austin, TX |
|
|
6,829 |
|
|
|
288 |
|
|
|
— |
|
|
|
7,117 |
|
|
|
323 |
|
|
|
7,440 |
|
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 |
|
|
|
2,101 |
|
|
|
1,327 |
|
|
|
99,741 |
|
|
|
323 |
|
|
|
100,064 |
|
Supplemental Data S-1
PORTFOLIO STATISTICS (CONTINUED) |
TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)
Dollars in thousands, except Average Effective Rent per Unit
|
|
As of September 30, 2022 |
|
|
Average |
|
|
As of September 30, 2022 |
|
|||||||||||||||
|
|
Gross Real |
|
|
Percent to |
|
|
Physical |
|
|
Rent per |
|
|
Completed |
|
|
Total Units, |
|
||||||
Atlanta, GA |
|
$ |
2,058,201 |
|
|
|
14.0 |
% |
|
|
95.9 |
% |
|
$ |
1,793 |
|
|
|
11,434 |
|
|
|
|
|
Dallas, TX |
|
|
1,530,476 |
|
|
|
10.3 |
% |
|
|
95.9 |
% |
|
|
1,595 |
|
|
|
10,115 |
|
|
|
|
|
Tampa, FL |
|
|
982,215 |
|
|
|
6.6 |
% |
|
|
95.5 |
% |
|
|
2,015 |
|
|
|
5,416 |
|
|
|
|
|
Charlotte, NC |
|
|
977,952 |
|
|
|
6.6 |
% |
|
|
95.8 |
% |
|
|
1,543 |
|
|
|
5,867 |
|
|
|
|
|
Orlando, FL |
|
|
912,513 |
|
|
|
6.2 |
% |
|
|
96.2 |
% |
|
|
1,881 |
|
|
|
5,538 |
|
|
|
|
|
Austin, TX |
|
|
888,441 |
|
|
|
6.0 |
% |
|
|
95.2 |
% |
|
|
1,587 |
|
|
|
7,117 |
|
|
|
|
|
Raleigh/Durham, NC |
|
|
716,513 |
|
|
|
4.8 |
% |
|
|
95.6 |
% |
|
|
1,474 |
|
|
|
5,350 |
|
|
|
|
|
Houston, TX |
|
|
624,165 |
|
|
|
4.2 |
% |
|
|
95.7 |
% |
|
|
1,363 |
|
|
|
4,867 |
|
|
|
|
|
Northern Virginia |
|
|
566,836 |
|
|
|
3.8 |
% |
|
|
95.9 |
% |
|
|
2,211 |
|
|
|
1,888 |
|
|
|
|
|
Nashville, TN |
|
|
547,556 |
|
|
|
3.7 |
% |
|
|
96.1 |
% |
|
|
1,634 |
|
|
|
4,375 |
|
|
|
|
|
Phoenix, AZ |
|
|
471,487 |
|
|
|
3.2 |
% |
|
|
95.9 |
% |
|
|
1,728 |
|
|
|
2,968 |
|
|
|
|
|
Charleston, SC |
|
|
417,605 |
|
|
|
2.8 |
% |
|
|
96.4 |
% |
|
|
1,625 |
|
|
|
3,168 |
|
|
|
|
|
Fort Worth, TX |
|
|
378,646 |
|
|
|
2.6 |
% |
|
|
95.6 |
% |
|
|
1,515 |
|
|
|
3,687 |
|
|
|
|
|
Jacksonville, FL |
|
|
299,626 |
|
|
|
2.0 |
% |
|
|
96.7 |
% |
|
|
1,510 |
|
|
|
3,496 |
|
|
|
|
|
Richmond, VA |
|
|
272,830 |
|
|
|
1.8 |
% |
|
|
96.3 |
% |
|
|
1,525 |
|
|
|
2,004 |
|
|
|
|
|
Fredericksburg, VA |
|
|
250,094 |
|
|
|
1.7 |
% |
|
|
96.6 |
% |
|
|
1,763 |
|
|
|
1,435 |
|
|
|
|
|
Greenville, SC |
|
|
231,124 |
|
|
|
1.6 |
% |
|
|
96.7 |
% |
|
|
1,256 |
|
|
|
2,355 |
|
|
|
|
|
Savannah, GA |
|
|
220,793 |
|
|
|
1.5 |
% |
|
|
96.7 |
% |
|
|
1,570 |
|
|
|
1,837 |
|
|
|
|
|
Denver, CO |
|
|
212,386 |
|
|
|
1.4 |
% |
|
|
96.4 |
% |
|
|
1,898 |
|
|
|
812 |
|
|
|
|
|
Kansas City, MO-KS |
|
|
189,830 |
|
|
|
1.3 |
% |
|
|
95.7 |
% |
|
|
1,486 |
|
|
|
1,110 |
|
|
|
|
|
San Antonio, TX |
|
|
168,221 |
|
|
|
1.1 |
% |
|
|
95.7 |
% |
|
|
1,361 |
|
|
|
1,504 |
|
|
|
|
|
Birmingham, AL |
|
|
165,371 |
|
|
|
1.1 |
% |
|
|
95.1 |
% |
|
|
1,342 |
|
|
|
1,462 |
|
|
|
|
|
All Other Markets by State (individual markets <1% gross real assets) |
|
|||||||||||||||||||||||
Tennessee |
|
|
193,239 |
|
|
|
1.3 |
% |
|
|
95.5 |
% |
|
|
1,295 |
|
|
|
2,754 |
|
|
|
|
|
Florida |
|
|
182,531 |
|
|
|
1.2 |
% |
|
|
96.0 |
% |
|
|
1,751 |
|
|
|
1,806 |
|
|
|
|
|
Maryland |
|
|
171,446 |
|
|
|
1.2 |
% |
|
|
95.2 |
% |
|
|
1,940 |
|
|
|
757 |
|
|
|
|
|
Alabama |
|
|
168,103 |
|
|
|
1.1 |
% |
|
|
95.3 |
% |
|
|
1,357 |
|
|
|
1,648 |
|
|
|
|
|
Virginia |
|
|
157,063 |
|
|
|
1.1 |
% |
|
|
95.9 |
% |
|
|
1,694 |
|
|
|
1,039 |
|
|
|
|
|
Kentucky |
|
|
96,194 |
|
|
|
0.6 |
% |
|
|
96.4 |
% |
|
|
1,127 |
|
|
|
1,308 |
|
|
|
|
|
Nevada |
|
|
72,736 |
|
|
|
0.5 |
% |
|
|
95.8 |
% |
|
|
1,548 |
|
|
|
721 |
|
|
|
|
|
South Carolina |
|
|
37,971 |
|
|
|
0.3 |
% |
|
|
95.3 |
% |
|
|
1,127 |
|
|
|
576 |
|
|
|
|
|
Stabilized Communities |
|
$ |
14,162,164 |
|
|
|
95.6 |
% |
|
|
95.9 |
% |
|
$ |
1,619 |
|
|
|
98,414 |
|
|
|
|
|
Charlotte, NC |
|
|
139,071 |
|
|
|
0.9 |
% |
|
|
91.6 |
% |
|
|
2,084 |
|
|
|
344 |
|
|
|
344 |
|
Denver, CO |
|
|
112,255 |
|
|
|
0.8 |
% |
|
|
90.2 |
% |
|
|
1,906 |
|
|
|
306 |
|
|
|
658 |
|
Orlando, FL |
|
|
97,380 |
|
|
|
0.7 |
% |
|
|
89.7 |
% |
|
|
2,205 |
|
|
|
369 |
|
|
|
369 |
|
Salt Lake City, UT |
|
|
65,399 |
|
|
|
0.4 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
400 |
|
Atlanta, GA |
|
|
58,366 |
|
|
|
0.4 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
340 |
|
Austin, TX |
|
|
57,737 |
|
|
|
0.4 |
% |
|
|
56.6 |
% |
|
|
1,635 |
|
|
|
323 |
|
|
|
350 |
|
Houston, TX |
|
|
54,792 |
|
|
|
0.4 |
% |
|
|
86.4 |
% |
|
|
1,560 |
|
|
|
308 |
|
|
|
308 |
|
Phoenix, AZ |
|
|
54,057 |
|
|
|
0.4 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
317 |
|
Lease-up / Development Communities |
|
$ |
639,057 |
|
|
|
4.4 |
% |
|
|
82.6 |
% |
|
$ |
1,892 |
|
|
|
1,650 |
|
|
|
3,086 |
|
Total Multifamily Communities |
|
$ |
14,801,221 |
|
|
|
100.0 |
% |
|
|
95.7 |
% |
|
$ |
1,624 |
|
|
|
100,064 |
|
|
|
101,500 |
|
Supplemental Data S-2
COMPONENTS OF NET OPERATING INCOME |
Dollars in thousands
|
|
As of September 30, 2022 |
|
|
Three Months Ended |
|
||||||||||||||
|
|
Apartment Units |
|
|
Gross Real Assets |
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
|
Percent |
|
|||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
96,313 |
|
|
$ |
13,726,445 |
|
|
$ |
495,377 |
|
|
$ |
432,206 |
|
|
|
14.6 |
% |
Non-Same Store Communities |
|
|
2,101 |
|
|
|
435,719 |
|
|
|
12,876 |
|
|
|
13,323 |
|
|
|
|
|
Lease-up/Development Communities |
|
|
1,650 |
|
|
|
639,057 |
|
|
|
6,313 |
|
|
|
1,094 |
|
|
|
|
|
Total Multifamily Portfolio |
|
|
100,064 |
|
|
$ |
14,801,221 |
|
|
$ |
514,566 |
|
|
$ |
446,623 |
|
|
|
|
|
Commercial Property/Land |
|
|
— |
|
|
|
357,028 |
|
|
|
6,217 |
|
|
|
5,952 |
|
|
|
|
|
Total Operating Revenues |
|
|
100,064 |
|
|
$ |
15,158,249 |
|
|
$ |
520,783 |
|
|
$ |
452,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
|
|
|
|
|
$ |
179,761 |
|
|
$ |
163,324 |
|
|
|
10.1 |
% |
||
Non-Same Store Communities |
|
|
|
|
|
|
|
|
4,569 |
|
|
|
6,209 |
|
|
|
|
|||
Lease-up/Development Communities |
|
|
|
|
|
|
|
|
2,839 |
|
|
|
709 |
|
|
|
|
|||
Hurricane Expenses |
|
|
|
|
|
|
|
|
1,602 |
|
|
|
— |
|
|
|
|
|||
Total Multifamily Portfolio |
|
|
|
|
|
|
|
$ |
188,771 |
|
|
$ |
170,242 |
|
|
|
|
|||
Commercial Property/Land |
|
|
|
|
|
|
|
|
2,652 |
|
|
|
2,596 |
|
|
|
|
|||
Total Property Operating Expenses |
|
|
|
|
|
|
|
$ |
191,423 |
|
|
$ |
172,838 |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
|
|
|
|
|
|
$ |
315,616 |
|
|
$ |
268,882 |
|
|
|
17.4 |
% |
||
Non-Same Store Communities |
|
|
|
|
|
|
|
|
8,307 |
|
|
|
7,114 |
|
|
|
|
|||
Lease-up/Development Communities |
|
|
|
|
|
|
|
|
3,474 |
|
|
|
385 |
|
|
|
|
|||
Hurricane Expenses |
|
|
|
|
|
|
|
|
(1,602 |
) |
|
|
— |
|
|
|
|
|||
Total Multifamily Portfolio |
|
|
|
|
|
|
|
$ |
325,795 |
|
|
$ |
276,381 |
|
|
|
|
|||
Commercial Property/Land |
|
|
|
|
|
|
|
|
3,565 |
|
|
|
3,356 |
|
|
|
|
|||
Total Net Operating Income |
|
|
|
|
|
|
|
$ |
329,360 |
|
|
$ |
279,737 |
|
|
|
17.7 |
% |
||
COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES |
Dollars in thousands
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
|
Percent Change |
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
|
Percent |
|
||||||
Property Taxes |
|
$ |
62,924 |
|
|
$ |
57,296 |
|
|
|
9.8 |
% |
|
$ |
182,668 |
|
|
$ |
173,452 |
|
|
|
5.3 |
% |
Personnel |
|
|
39,281 |
|
|
|
35,953 |
|
|
|
9.3 |
% |
|
|
111,829 |
|
|
|
104,097 |
|
|
|
7.4 |
% |
Utilities |
|
|
33,594 |
|
|
|
31,154 |
|
|
|
7.8 |
% |
|
|
92,970 |
|
|
|
88,113 |
|
|
|
5.5 |
% |
Building Repair and Maintenance |
|
|
24,011 |
|
|
|
21,360 |
|
|
|
12.4 |
% |
|
|
65,910 |
|
|
|
58,777 |
|
|
|
12.1 |
% |
Office Operations |
|
|
7,276 |
|
|
|
5,817 |
|
|
|
25.1 |
% |
|
|
20,764 |
|
|
|
17,044 |
|
|
|
21.8 |
% |
Insurance |
|
|
7,011 |
|
|
|
6,233 |
|
|
|
12.5 |
% |
|
|
19,523 |
|
|
|
17,197 |
|
|
|
13.5 |
% |
Marketing |
|
|
5,664 |
|
|
|
5,511 |
|
|
|
2.8 |
% |
|
|
17,854 |
|
|
|
16,928 |
|
|
|
5.5 |
% |
Total Property Operating Expenses (1) |
|
$ |
179,761 |
|
|
$ |
163,324 |
|
|
|
10.1 |
% |
|
$ |
511,518 |
|
|
$ |
475,608 |
|
|
|
7.6 |
% |
Supplemental Data S-3
MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE |
|
|
|
|
|
|
|
|
Average Physical Occupancy |
|
|||||||||||||||
|
|
|
|
|
Percent of |
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||
|
|
Apartment Units |
|
|
Same Store NOI |
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
|
September 30, 2022 |
|
|
September 30, 2021 |
|
||||||
Atlanta, GA |
|
|
11,434 |
|
|
|
12.8 |
% |
|
|
95.3 |
% |
|
|
95.6 |
% |
|
|
95.4 |
% |
|
|
95.4 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
9.2 |
% |
|
|
95.8 |
% |
|
|
96.2 |
% |
|
|
95.6 |
% |
|
|
95.7 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
6.9 |
% |
|
|
95.8 |
% |
|
|
97.1 |
% |
|
|
96.1 |
% |
|
|
97.2 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
6.5 |
% |
|
|
96.0 |
% |
|
|
96.5 |
% |
|
|
95.8 |
% |
|
|
96.3 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
6.3 |
% |
|
|
96.2 |
% |
|
|
96.3 |
% |
|
|
96.3 |
% |
|
|
95.9 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
6.2 |
% |
|
|
95.5 |
% |
|
|
96.1 |
% |
|
|
95.3 |
% |
|
|
95.8 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
5.5 |
% |
|
|
95.8 |
% |
|
|
96.2 |
% |
|
|
95.5 |
% |
|
|
96.0 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
4.7 |
% |
|
|
96.1 |
% |
|
|
96.2 |
% |
|
|
95.9 |
% |
|
|
95.5 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
3.8 |
% |
|
|
95.5 |
% |
|
|
96.0 |
% |
|
|
95.5 |
% |
|
|
95.0 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
3.6 |
% |
|
|
96.1 |
% |
|
|
96.7 |
% |
|
|
95.9 |
% |
|
|
96.4 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
3.4 |
% |
|
|
95.7 |
% |
|
|
97.0 |
% |
|
|
95.9 |
% |
|
|
97.0 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
3.4 |
% |
|
|
96.4 |
% |
|
|
97.3 |
% |
|
|
96.6 |
% |
|
|
97.5 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
3.2 |
% |
|
|
95.5 |
% |
|
|
96.4 |
% |
|
|
95.6 |
% |
|
|
96.3 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
2.7 |
% |
|
|
95.6 |
% |
|
|
95.3 |
% |
|
|
95.6 |
% |
|
|
95.7 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
2.1 |
% |
|
|
96.1 |
% |
|
|
96.5 |
% |
|
|
96.1 |
% |
|
|
96.8 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
2.0 |
% |
|
|
96.6 |
% |
|
|
96.4 |
% |
|
|
96.4 |
% |
|
|
96.4 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
2.0 |
% |
|
|
96.9 |
% |
|
|
97.4 |
% |
|
|
96.8 |
% |
|
|
97.3 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
1.8 |
% |
|
|
95.8 |
% |
|
|
96.6 |
% |
|
|
96.4 |
% |
|
|
97.1 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
1.5 |
% |
|
|
94.4 |
% |
|
|
96.7 |
% |
|
|
95.0 |
% |
|
|
97.3 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
1.3 |
% |
|
|
95.8 |
% |
|
|
96.6 |
% |
|
|
95.7 |
% |
|
|
96.7 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
1.2 |
% |
|
|
96.0 |
% |
|
|
97.0 |
% |
|
|
95.9 |
% |
|
|
96.3 |
% |
Denver, CO |
|
|
812 |
|
|
|
1.1 |
% |
|
|
95.1 |
% |
|
|
95.7 |
% |
|
|
95.8 |
% |
|
|
94.8 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
1.1 |
% |
|
|
95.1 |
% |
|
|
96.6 |
% |
|
|
95.7 |
% |
|
|
97.0 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
1.0 |
% |
|
|
95.8 |
% |
|
|
96.1 |
% |
|
|
95.6 |
% |
|
|
95.1 |
% |
Other |
|
|
7,078 |
|
|
|
6.7 |
% |
|
|
95.9 |
% |
|
|
96.9 |
% |
|
|
96.0 |
% |
|
|
96.8 |
% |
Total Same Store |
|
|
96,313 |
|
|
|
100.0 |
% |
|
|
95.8 |
% |
|
|
96.4 |
% |
|
|
95.8 |
% |
|
|
96.2 |
% |
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 |
|
|
Q3 2022 |
|
|
Q3 2021 |
|
|
% Chg |
|
|
Q3 2022 (1) |
|
|
Q3 2021 |
|
|
% Chg |
|
|
Q3 2022 |
|
|
Q3 2021 |
|
|
% Chg |
|
|
Q3 2022 |
|
|
Q3 2021 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
64,073 |
|
|
$ |
56,687 |
|
|
|
13.0 |
% |
|
$ |
23,756 |
|
|
$ |
21,800 |
|
|
|
9.0 |
% |
|
$ |
40,317 |
|
|
$ |
34,887 |
|
|
|
15.6 |
% |
|
$ |
1,793 |
|
|
$ |
1,553 |
|
|
|
15.4 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
49,111 |
|
|
|
42,357 |
|
|
|
15.9 |
% |
|
|
20,199 |
|
|
|
18,985 |
|
|
|
6.4 |
% |
|
|
28,912 |
|
|
|
23,372 |
|
|
|
23.7 |
% |
|
|
1,585 |
|
|
|
1,352 |
|
|
|
17.2 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
32,897 |
|
|
|
27,887 |
|
|
|
18.0 |
% |
|
|
11,001 |
|
|
|
9,841 |
|
|
|
11.8 |
% |
|
|
21,896 |
|
|
|
18,046 |
|
|
|
21.3 |
% |
|
|
2,015 |
|
|
|
1,651 |
|
|
|
22.0 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
28,955 |
|
|
|
25,338 |
|
|
|
14.3 |
% |
|
|
8,513 |
|
|
|
7,878 |
|
|
|
8.1 |
% |
|
|
20,442 |
|
|
|
17,460 |
|
|
|
17.1 |
% |
|
|
1,543 |
|
|
|
1,325 |
|
|
|
16.4 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
31,271 |
|
|
|
25,969 |
|
|
|
20.4 |
% |
|
|
11,406 |
|
|
|
9,136 |
|
|
|
24.8 |
% |
|
|
19,865 |
|
|
|
16,833 |
|
|
|
18.0 |
% |
|
|
1,864 |
|
|
|
1,530 |
|
|
|
21.9 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
34,889 |
|
|
|
30,219 |
|
|
|
15.5 |
% |
|
|
15,303 |
|
|
|
13,689 |
|
|
|
11.8 |
% |
|
|
19,586 |
|
|
|
16,530 |
|
|
|
18.5 |
% |
|
|
1,598 |
|
|
|
1,361 |
|
|
|
17.4 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
25,425 |
|
|
|
21,894 |
|
|
|
16.1 |
% |
|
|
8,018 |
|
|
|
7,540 |
|
|
|
6.3 |
% |
|
|
17,407 |
|
|
|
14,354 |
|
|
|
21.3 |
% |
|
|
1,474 |
|
|
|
1,253 |
|
|
|
17.6 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
22,781 |
|
|
|
19,729 |
|
|
|
15.5 |
% |
|
|
7,818 |
|
|
|
7,280 |
|
|
|
7.4 |
% |
|
|
14,963 |
|
|
|
12,449 |
|
|
|
20.2 |
% |
|
|
1,634 |
|
|
|
1,391 |
|
|
|
17.5 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
21,283 |
|
|
|
19,428 |
|
|
|
9.5 |
% |
|
|
9,420 |
|
|
|
8,356 |
|
|
|
12.7 |
% |
|
|
11,863 |
|
|
|
11,072 |
|
|
|
7.1 |
% |
|
|
1,363 |
|
|
|
1,236 |
|
|
|
10.3 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
16,577 |
|
|
|
14,113 |
|
|
|
17.5 |
% |
|
|
5,286 |
|
|
|
5,364 |
|
|
|
(1.5 |
)% |
|
|
11,291 |
|
|
|
8,749 |
|
|
|
29.1 |
% |
|
|
1,625 |
|
|
|
1,361 |
|
|
|
19.4 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
14,291 |
|
|
|
12,222 |
|
|
|
16.9 |
% |
|
|
3,632 |
|
|
|
3,470 |
|
|
|
4.7 |
% |
|
|
10,659 |
|
|
|
8,752 |
|
|
|
21.8 |
% |
|
|
1,713 |
|
|
|
1,437 |
|
|
|
19.2 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
16,394 |
|
|
|
14,161 |
|
|
|
15.8 |
% |
|
|
5,754 |
|
|
|
4,971 |
|
|
|
15.8 |
% |
|
|
10,640 |
|
|
|
9,190 |
|
|
|
15.8 |
% |
|
|
1,510 |
|
|
|
1,262 |
|
|
|
19.7 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
17,633 |
|
|
|
15,509 |
|
|
|
13.7 |
% |
|
|
7,538 |
|
|
|
6,321 |
|
|
|
19.3 |
% |
|
|
10,095 |
|
|
|
9,188 |
|
|
|
9.9 |
% |
|
|
1,509 |
|
|
|
1,306 |
|
|
|
15.5 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
13,002 |
|
|
|
11,821 |
|
|
|
10.0 |
% |
|
|
4,358 |
|
|
|
4,025 |
|
|
|
8.3 |
% |
|
|
8,644 |
|
|
|
7,796 |
|
|
|
10.9 |
% |
|
|
2,211 |
|
|
|
1,999 |
|
|
|
10.6 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
9,911 |
|
|
|
8,685 |
|
|
|
14.1 |
% |
|
|
3,257 |
|
|
|
2,955 |
|
|
|
10.2 |
% |
|
|
6,654 |
|
|
|
5,730 |
|
|
|
16.1 |
% |
|
|
1,525 |
|
|
|
1,314 |
|
|
|
16.1 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
9,936 |
|
|
|
8,707 |
|
|
|
14.1 |
% |
|
|
3,602 |
|
|
|
3,406 |
|
|
|
5.8 |
% |
|
|
6,334 |
|
|
|
5,301 |
|
|
|
19.5 |
% |
|
|
1,256 |
|
|
|
1,083 |
|
|
|
15.9 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
9,457 |
|
|
|
7,876 |
|
|
|
20.1 |
% |
|
|
3,242 |
|
|
|
2,980 |
|
|
|
8.8 |
% |
|
|
6,215 |
|
|
|
4,896 |
|
|
|
26.9 |
% |
|
|
1,570 |
|
|
|
1,284 |
|
|
|
22.3 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,078 |
|
|
|
7,578 |
|
|
|
6.6 |
% |
|
|
2,326 |
|
|
|
2,152 |
|
|
|
8.1 |
% |
|
|
5,752 |
|
|
|
5,426 |
|
|
|
6.0 |
% |
|
|
1,763 |
|
|
|
1,618 |
|
|
|
9.0 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,721 |
|
|
|
6,901 |
|
|
|
11.9 |
% |
|
|
2,887 |
|
|
|
2,682 |
|
|
|
7.6 |
% |
|
|
4,834 |
|
|
|
4,219 |
|
|
|
14.6 |
% |
|
|
1,339 |
|
|
|
1,171 |
|
|
|
14.4 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,483 |
|
|
|
5,874 |
|
|
|
10.4 |
% |
|
|
2,502 |
|
|
|
2,264 |
|
|
|
10.5 |
% |
|
|
3,981 |
|
|
|
3,610 |
|
|
|
10.3 |
% |
|
|
1,342 |
|
|
|
1,183 |
|
|
|
13.4 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,515 |
|
|
|
5,775 |
|
|
|
12.8 |
% |
|
|
2,855 |
|
|
|
2,718 |
|
|
|
5.0 |
% |
|
|
3,660 |
|
|
|
3,057 |
|
|
|
19.7 |
% |
|
|
1,361 |
|
|
|
1,186 |
|
|
|
14.8 |
% |
Denver, CO |
|
|
812 |
|
|
|
4,916 |
|
|
|
4,506 |
|
|
|
9.1 |
% |
|
|
1,467 |
|
|
|
1,393 |
|
|
|
5.3 |
% |
|
|
3,449 |
|
|
|
3,113 |
|
|
|
10.8 |
% |
|
|
1,898 |
|
|
|
1,712 |
|
|
|
10.9 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,197 |
|
|
|
4,718 |
|
|
|
10.2 |
% |
|
|
1,773 |
|
|
|
1,585 |
|
|
|
11.9 |
% |
|
|
3,424 |
|
|
|
3,133 |
|
|
|
9.3 |
% |
|
|
1,281 |
|
|
|
1,132 |
|
|
|
13.1 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,256 |
|
|
|
4,769 |
|
|
|
10.2 |
% |
|
|
2,037 |
|
|
|
1,811 |
|
|
|
12.5 |
% |
|
|
3,219 |
|
|
|
2,958 |
|
|
|
8.8 |
% |
|
|
1,486 |
|
|
|
1,343 |
|
|
|
10.6 |
% |
Other |
|
|
7,078 |
|
|
|
33,325 |
|
|
|
29,483 |
|
|
|
13.0 |
% |
|
|
11,811 |
|
|
|
10,722 |
|
|
|
10.2 |
% |
|
|
21,514 |
|
|
|
18,761 |
|
|
|
14.7 |
% |
|
|
1,481 |
|
|
|
1,279 |
|
|
|
15.8 |
% |
Total Same Store |
|
|
96,313 |
|
|
$ |
495,377 |
|
|
$ |
432,206 |
|
|
|
14.6 |
% |
|
$ |
179,761 |
|
|
$ |
163,324 |
|
|
|
10.1 |
% |
|
$ |
315,616 |
|
|
$ |
268,882 |
|
|
|
17.4 |
% |
|
$ |
1,614 |
|
|
$ |
1,383 |
|
|
|
16.7 |
% |
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 |
|
|
Q3 2022 |
|
|
Q2 2022 |
|
|
% Chg |
|
|
Q3 2022 (1) |
|
|
Q2 2022 |
|
|
% Chg |
|
|
Q3 2022 |
|
|
Q2 2022 |
|
|
% Chg |
|
|
Q3 2022 |
|
|
Q2 2022 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
64,073 |
|
|
$ |
61,641 |
|
|
|
3.9 |
% |
|
$ |
23,756 |
|
|
$ |
22,386 |
|
|
|
6.1 |
% |
|
$ |
40,317 |
|
|
$ |
39,255 |
|
|
|
2.7 |
% |
|
$ |
1,793 |
|
|
$ |
1,706 |
|
|
|
5.1 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
49,111 |
|
|
|
46,530 |
|
|
|
5.5 |
% |
|
|
20,199 |
|
|
|
18,676 |
|
|
|
8.2 |
% |
|
|
28,912 |
|
|
|
27,854 |
|
|
|
3.8 |
% |
|
|
1,585 |
|
|
|
1,501 |
|
|
|
5.6 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
32,897 |
|
|
|
31,285 |
|
|
|
5.2 |
% |
|
|
11,001 |
|
|
|
10,460 |
|
|
|
5.2 |
% |
|
|
21,896 |
|
|
|
20,825 |
|
|
|
5.1 |
% |
|
|
2,015 |
|
|
|
1,895 |
|
|
|
6.3 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
28,955 |
|
|
|
27,294 |
|
|
|
6.1 |
% |
|
|
8,513 |
|
|
|
8,470 |
|
|
|
0.5 |
% |
|
|
20,442 |
|
|
|
18,824 |
|
|
|
8.6 |
% |
|
|
1,543 |
|
|
|
1,452 |
|
|
|
6.3 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
31,271 |
|
|
|
29,367 |
|
|
|
6.5 |
% |
|
|
11,406 |
|
|
|
10,124 |
|
|
|
12.7 |
% |
|
|
19,865 |
|
|
|
19,243 |
|
|
|
3.2 |
% |
|
|
1,864 |
|
|
|
1,736 |
|
|
|
7.4 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
34,889 |
|
|
|
33,167 |
|
|
|
5.2 |
% |
|
|
15,303 |
|
|
|
15,407 |
|
|
|
(0.7 |
)% |
|
|
19,586 |
|
|
|
17,760 |
|
|
|
10.3 |
% |
|
|
1,598 |
|
|
|
1,515 |
|
|
|
5.5 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
25,425 |
|
|
|
23,952 |
|
|
|
6.1 |
% |
|
|
8,018 |
|
|
|
8,002 |
|
|
|
0.2 |
% |
|
|
17,407 |
|
|
|
15,950 |
|
|
|
9.1 |
% |
|
|
1,474 |
|
|
|
1,376 |
|
|
|
7.1 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
22,781 |
|
|
|
21,528 |
|
|
|
5.8 |
% |
|
|
7,818 |
|
|
|
7,460 |
|
|
|
4.8 |
% |
|
|
14,963 |
|
|
|
14,068 |
|
|
|
6.4 |
% |
|
|
1,634 |
|
|
|
1,532 |
|
|
|
6.7 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
21,283 |
|
|
|
20,725 |
|
|
|
2.7 |
% |
|
|
9,420 |
|
|
|
9,490 |
|
|
|
(0.7 |
)% |
|
|
11,863 |
|
|
|
11,235 |
|
|
|
5.6 |
% |
|
|
1,363 |
|
|
|
1,320 |
|
|
|
3.3 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
16,577 |
|
|
|
15,463 |
|
|
|
7.2 |
% |
|
|
5,286 |
|
|
|
5,305 |
|
|
|
(0.4 |
)% |
|
|
11,291 |
|
|
|
10,158 |
|
|
|
11.2 |
% |
|
|
1,625 |
|
|
|
1,521 |
|
|
|
6.9 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
14,291 |
|
|
|
13,602 |
|
|
|
5.1 |
% |
|
|
3,632 |
|
|
|
3,514 |
|
|
|
3.4 |
% |
|
|
10,659 |
|
|
|
10,088 |
|
|
|
5.7 |
% |
|
|
1,713 |
|
|
|
1,620 |
|
|
|
5.7 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
16,394 |
|
|
|
15,680 |
|
|
|
4.6 |
% |
|
|
5,754 |
|
|
|
5,361 |
|
|
|
7.3 |
% |
|
|
10,640 |
|
|
|
10,319 |
|
|
|
3.1 |
% |
|
|
1,510 |
|
|
|
1,431 |
|
|
|
5.5 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
17,633 |
|
|
|
16,838 |
|
|
|
4.7 |
% |
|
|
7,538 |
|
|
|
7,020 |
|
|
|
7.4 |
% |
|
|
10,095 |
|
|
|
9,818 |
|
|
|
2.8 |
% |
|
|
1,509 |
|
|
|
1,438 |
|
|
|
4.9 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
13,002 |
|
|
|
12,493 |
|
|
|
4.1 |
% |
|
|
4,358 |
|
|
|
3,814 |
|
|
|
14.3 |
% |
|
|
8,644 |
|
|
|
8,679 |
|
|
|
(0.4 |
)% |
|
|
2,211 |
|
|
|
2,122 |
|
|
|
4.2 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
9,911 |
|
|
|
9,459 |
|
|
|
4.8 |
% |
|
|
3,257 |
|
|
|
3,101 |
|
|
|
5.0 |
% |
|
|
6,654 |
|
|
|
6,358 |
|
|
|
4.7 |
% |
|
|
1,525 |
|
|
|
1,448 |
|
|
|
5.3 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
9,936 |
|
|
|
9,486 |
|
|
|
4.7 |
% |
|
|
3,602 |
|
|
|
3,701 |
|
|
|
(2.7 |
)% |
|
|
6,334 |
|
|
|
5,785 |
|
|
|
9.5 |
% |
|
|
1,256 |
|
|
|
1,192 |
|
|
|
5.3 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
9,457 |
|
|
|
8,989 |
|
|
|
5.2 |
% |
|
|
3,242 |
|
|
|
3,110 |
|
|
|
4.2 |
% |
|
|
6,215 |
|
|
|
5,879 |
|
|
|
5.7 |
% |
|
|
1,570 |
|
|
|
1,463 |
|
|
|
7.3 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,078 |
|
|
|
8,040 |
|
|
|
0.5 |
% |
|
|
2,326 |
|
|
|
2,186 |
|
|
|
6.4 |
% |
|
|
5,752 |
|
|
|
5,854 |
|
|
|
(1.7 |
)% |
|
|
1,763 |
|
|
|
1,714 |
|
|
|
2.8 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,721 |
|
|
|
7,404 |
|
|
|
4.3 |
% |
|
|
2,887 |
|
|
|
2,714 |
|
|
|
6.4 |
% |
|
|
4,834 |
|
|
|
4,690 |
|
|
|
3.1 |
% |
|
|
1,339 |
|
|
|
1,293 |
|
|
|
3.6 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,483 |
|
|
|
6,281 |
|
|
|
3.2 |
% |
|
|
2,502 |
|
|
|
2,333 |
|
|
|
7.2 |
% |
|
|
3,981 |
|
|
|
3,948 |
|
|
|
0.8 |
% |
|
|
1,342 |
|
|
|
1,280 |
|
|
|
4.8 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,515 |
|
|
|
6,235 |
|
|
|
4.5 |
% |
|
|
2,855 |
|
|
|
2,839 |
|
|
|
0.6 |
% |
|
|
3,660 |
|
|
|
3,396 |
|
|
|
7.8 |
% |
|
|
1,361 |
|
|
|
1,288 |
|
|
|
5.7 |
% |
Denver, CO |
|
|
812 |
|
|
|
4,916 |
|
|
|
4,727 |
|
|
|
4.0 |
% |
|
|
1,467 |
|
|
|
1,323 |
|
|
|
10.9 |
% |
|
|
3,449 |
|
|
|
3,404 |
|
|
|
1.3 |
% |
|
|
1,898 |
|
|
|
1,829 |
|
|
|
3.8 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,197 |
|
|
|
5,071 |
|
|
|
2.5 |
% |
|
|
1,773 |
|
|
|
1,783 |
|
|
|
(0.6 |
)% |
|
|
3,424 |
|
|
|
3,288 |
|
|
|
4.1 |
% |
|
|
1,281 |
|
|
|
1,222 |
|
|
|
4.9 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,256 |
|
|
|
5,013 |
|
|
|
4.8 |
% |
|
|
2,037 |
|
|
|
1,834 |
|
|
|
11.1 |
% |
|
|
3,219 |
|
|
|
3,179 |
|
|
|
1.3 |
% |
|
|
1,486 |
|
|
|
1,423 |
|
|
|
4.4 |
% |
Other |
|
|
7,078 |
|
|
|
33,325 |
|
|
|
31,890 |
|
|
|
4.5 |
% |
|
|
11,811 |
|
|
|
11,509 |
|
|
|
2.6 |
% |
|
|
21,514 |
|
|
|
20,381 |
|
|
|
5.6 |
% |
|
|
1,481 |
|
|
|
1,406 |
|
|
|
5.3 |
% |
Total Same Store |
|
|
96,313 |
|
|
$ |
495,377 |
|
|
$ |
472,160 |
|
|
|
4.9 |
% |
|
$ |
179,761 |
|
|
$ |
171,922 |
|
|
|
4.6 |
% |
|
$ |
315,616 |
|
|
$ |
300,238 |
|
|
|
5.1 |
% |
|
$ |
1,614 |
|
|
$ |
1,529 |
|
|
|
5.6 |
% |
Supplemental Data S-6
MULTIFAMILY SAME STORE PORTFOLIO YEAR TO DATE COMPARISONS AS OF SEPTEMBER 30, 2022 AND 2021 |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q3 2022 |
|
|
Q3 2021 |
|
|
% Chg |
|
|
Q3 2022 (1) |
|
|
Q3 2021 |
|
|
% Chg |
|
|
Q3 2022 |
|
|
Q3 2021 |
|
|
% Chg |
|
|
Q3 2022 |
|
|
Q3 2021 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
185,311 |
|
|
$ |
164,074 |
|
|
|
12.9 |
% |
|
$ |
67,188 |
|
|
$ |
62,249 |
|
|
|
7.9 |
% |
|
$ |
118,123 |
|
|
$ |
101,825 |
|
|
|
16.0 |
% |
|
$ |
1,715 |
|
|
$ |
1,511 |
|
|
|
13.6 |
% |
Dallas, TX |
|
|
9,767 |
|
|
|
140,401 |
|
|
|
123,020 |
|
|
|
14.1 |
% |
|
|
57,454 |
|
|
|
55,557 |
|
|
|
3.4 |
% |
|
|
82,947 |
|
|
|
67,463 |
|
|
|
23.0 |
% |
|
|
1,508 |
|
|
|
1,319 |
|
|
|
14.3 |
% |
Tampa, FL |
|
|
5,220 |
|
|
|
94,112 |
|
|
|
80,359 |
|
|
|
17.1 |
% |
|
|
31,516 |
|
|
|
28,147 |
|
|
|
12.0 |
% |
|
|
62,596 |
|
|
|
52,212 |
|
|
|
19.9 |
% |
|
|
1,903 |
|
|
|
1,589 |
|
|
|
19.7 |
% |
Charlotte, NC |
|
|
5,867 |
|
|
|
82,729 |
|
|
|
73,441 |
|
|
|
12.6 |
% |
|
|
24,675 |
|
|
|
23,069 |
|
|
|
7.0 |
% |
|
|
58,054 |
|
|
|
50,372 |
|
|
|
15.3 |
% |
|
|
1,464 |
|
|
|
1,287 |
|
|
|
13.7 |
% |
Orlando, FL |
|
|
5,274 |
|
|
|
88,528 |
|
|
|
75,651 |
|
|
|
17.0 |
% |
|
|
31,168 |
|
|
|
27,913 |
|
|
|
11.7 |
% |
|
|
57,360 |
|
|
|
47,738 |
|
|
|
20.2 |
% |
|
|
1,750 |
|
|
|
1,489 |
|
|
|
17.6 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
99,837 |
|
|
|
86,828 |
|
|
|
15.0 |
% |
|
|
43,337 |
|
|
|
40,560 |
|
|
|
6.8 |
% |
|
|
56,500 |
|
|
|
46,268 |
|
|
|
22.1 |
% |
|
|
1,521 |
|
|
|
1,319 |
|
|
|
15.3 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
72,284 |
|
|
|
63,795 |
|
|
|
13.3 |
% |
|
|
23,161 |
|
|
|
21,589 |
|
|
|
7.3 |
% |
|
|
49,123 |
|
|
|
42,206 |
|
|
|
16.4 |
% |
|
|
1,392 |
|
|
|
1,214 |
|
|
|
14.6 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
64,889 |
|
|
|
56,962 |
|
|
|
13.9 |
% |
|
|
22,263 |
|
|
|
20,984 |
|
|
|
6.1 |
% |
|
|
42,626 |
|
|
|
35,978 |
|
|
|
18.5 |
% |
|
|
1,546 |
|
|
|
1,349 |
|
|
|
14.5 |
% |
Houston, TX |
|
|
4,867 |
|
|
|
62,228 |
|
|
|
56,935 |
|
|
|
9.3 |
% |
|
|
27,365 |
|
|
|
25,656 |
|
|
|
6.7 |
% |
|
|
34,863 |
|
|
|
31,279 |
|
|
|
11.5 |
% |
|
|
1,323 |
|
|
|
1,219 |
|
|
|
8.5 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
46,897 |
|
|
|
40,639 |
|
|
|
15.4 |
% |
|
|
15,541 |
|
|
|
15,013 |
|
|
|
3.5 |
% |
|
|
31,356 |
|
|
|
25,626 |
|
|
|
22.4 |
% |
|
|
1,533 |
|
|
|
1,313 |
|
|
|
16.7 |
% |
Phoenix, AZ |
|
|
2,623 |
|
|
|
41,005 |
|
|
|
35,111 |
|
|
|
16.8 |
% |
|
|
10,439 |
|
|
|
9,818 |
|
|
|
6.3 |
% |
|
|
30,566 |
|
|
|
25,293 |
|
|
|
20.8 |
% |
|
|
1,631 |
|
|
|
1,378 |
|
|
|
18.3 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
47,280 |
|
|
|
40,775 |
|
|
|
16.0 |
% |
|
|
16,059 |
|
|
|
14,288 |
|
|
|
12.4 |
% |
|
|
31,221 |
|
|
|
26,487 |
|
|
|
17.9 |
% |
|
|
1,437 |
|
|
|
1,218 |
|
|
|
18.0 |
% |
Fort Worth, TX |
|
|
3,519 |
|
|
|
50,716 |
|
|
|
45,027 |
|
|
|
12.6 |
% |
|
|
20,604 |
|
|
|
18,861 |
|
|
|
9.2 |
% |
|
|
30,112 |
|
|
|
26,166 |
|
|
|
15.1 |
% |
|
|
1,443 |
|
|
|
1,269 |
|
|
|
13.7 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
37,666 |
|
|
|
35,708 |
|
|
|
5.5 |
% |
|
|
12,058 |
|
|
|
11,746 |
|
|
|
2.7 |
% |
|
|
25,608 |
|
|
|
23,962 |
|
|
|
6.9 |
% |
|
|
2,134 |
|
|
|
2,012 |
|
|
|
6.0 |
% |
Richmond, VA |
|
|
2,004 |
|
|
|
28,377 |
|
|
|
25,453 |
|
|
|
11.5 |
% |
|
|
9,449 |
|
|
|
8,480 |
|
|
|
11.4 |
% |
|
|
18,928 |
|
|
|
16,973 |
|
|
|
11.5 |
% |
|
|
1,459 |
|
|
|
1,286 |
|
|
|
13.5 |
% |
Greenville, SC |
|
|
2,355 |
|
|
|
28,528 |
|
|
|
25,359 |
|
|
|
12.5 |
% |
|
|
10,605 |
|
|
|
10,057 |
|
|
|
5.4 |
% |
|
|
17,923 |
|
|
|
15,302 |
|
|
|
17.1 |
% |
|
|
1,201 |
|
|
|
1,051 |
|
|
|
14.2 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
26,880 |
|
|
|
22,503 |
|
|
|
19.5 |
% |
|
|
9,249 |
|
|
|
8,600 |
|
|
|
7.5 |
% |
|
|
17,631 |
|
|
|
13,903 |
|
|
|
26.8 |
% |
|
|
1,472 |
|
|
|
1,224 |
|
|
|
20.2 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
23,808 |
|
|
|
21,729 |
|
|
|
9.6 |
% |
|
|
6,806 |
|
|
|
6,244 |
|
|
|
9.0 |
% |
|
|
17,002 |
|
|
|
15,485 |
|
|
|
9.8 |
% |
|
|
1,716 |
|
|
|
1,547 |
|
|
|
10.9 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
22,439 |
|
|
|
20,031 |
|
|
|
12.0 |
% |
|
|
8,237 |
|
|
|
7,767 |
|
|
|
6.1 |
% |
|
|
14,202 |
|
|
|
12,264 |
|
|
|
15.8 |
% |
|
|
1,294 |
|
|
|
1,121 |
|
|
|
15.4 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
18,774 |
|
|
|
17,013 |
|
|
|
10.4 |
% |
|
|
7,173 |
|
|
|
6,657 |
|
|
|
7.8 |
% |
|
|
11,601 |
|
|
|
10,356 |
|
|
|
12.0 |
% |
|
|
1,286 |
|
|
|
1,145 |
|
|
|
12.3 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
18,690 |
|
|
|
16,799 |
|
|
|
11.3 |
% |
|
|
8,192 |
|
|
|
7,752 |
|
|
|
5.7 |
% |
|
|
10,498 |
|
|
|
9,047 |
|
|
|
16.0 |
% |
|
|
1,295 |
|
|
|
1,154 |
|
|
|
12.2 |
% |
Denver, CO |
|
|
812 |
|
|
|
14,303 |
|
|
|
12,910 |
|
|
|
10.8 |
% |
|
|
4,128 |
|
|
|
3,912 |
|
|
|
5.5 |
% |
|
|
10,175 |
|
|
|
8,998 |
|
|
|
13.1 |
% |
|
|
1,834 |
|
|
|
1,665 |
|
|
|
10.2 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
15,196 |
|
|
|
13,734 |
|
|
|
10.6 |
% |
|
|
5,164 |
|
|
|
4,479 |
|
|
|
15.3 |
% |
|
|
10,032 |
|
|
|
9,255 |
|
|
|
8.4 |
% |
|
|
1,229 |
|
|
|
1,092 |
|
|
|
12.6 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
15,139 |
|
|
|
13,879 |
|
|
|
9.1 |
% |
|
|
5,636 |
|
|
|
5,235 |
|
|
|
7.7 |
% |
|
|
9,503 |
|
|
|
8,644 |
|
|
|
9.9 |
% |
|
|
1,432 |
|
|
|
1,316 |
|
|
|
8.8 |
% |
Other |
|
|
7,078 |
|
|
|
95,997 |
|
|
|
85,020 |
|
|
|
12.9 |
% |
|
|
34,051 |
|
|
|
30,975 |
|
|
|
9.9 |
% |
|
|
61,946 |
|
|
|
54,045 |
|
|
|
14.6 |
% |
|
|
1,358 |
|
|
|
1,184 |
|
|
|
14.7 |
% |
Total Same Store |
|
|
96,313 |
|
|
$ |
1,422,014 |
|
|
$ |
1,252,755 |
|
|
|
13.5 |
% |
|
$ |
511,518 |
|
|
$ |
475,608 |
|
|
|
7.6 |
% |
|
$ |
910,496 |
|
|
$ |
777,147 |
|
|
|
17.2 |
% |
|
$ |
1,537 |
|
|
$ |
1,343 |
|
|
|
14.5 |
% |
Supplemental Data S-7
MULTIFAMILY DEVELOPMENT PIPELINE |
Dollars in thousands
|
|
|
|
Units as of |
|
Development Costs as of |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
September 30, 2022 |
|
September 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 |
|
|
323 |
|
|
213 |
|
$ |
63,000 |
|
$ |
57,737 |
|
$ |
5,263 |
|
|
4Q20 |
|
1Q22 |
|
4Q22 |
|
4Q23 |
Novel Val Vista (2) |
|
Phoenix, AZ |
|
|
317 |
|
— |
|
— |
|
|
72,500 |
|
|
54,057 |
|
|
18,443 |
|
|
4Q20 |
|
2Q23 |
|
4Q23 |
|
4Q24 |
||
Novel West Midtown (2) |
|
Atlanta, GA |
|
|
340 |
|
— |
|
— |
|
|
89,500 |
|
|
58,366 |
|
|
31,134 |
|
|
2Q21 |
|
1Q23 |
|
3Q23 |
|
3Q24 |
||
Novel Daybreak (2) |
|
Salt Lake City, UT |
|
|
400 |
|
— |
|
— |
|
|
94,000 |
|
|
65,399 |
|
|
28,601 |
|
|
2Q21 |
|
4Q22 |
|
3Q23 |
|
4Q24 |
||
MAA Milepost 35 (3) |
|
Denver, CO |
|
|
352 |
|
— |
|
— |
|
|
125,000 |
|
|
30,568 |
|
|
94,432 |
|
|
1Q22 |
|
4Q23 |
|
4Q24 |
|
3Q25 |
||
Total Active |
|
|
|
|
1,759 |
|
|
323 |
|
|
213 |
|
$ |
444,000 |
|
$ |
266,127 |
|
$ |
177,873 |
|
|
|
|
|
|
|
|
|
(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.
(3) Previously reported as MAA Central Park I.
MULTIFAMILY LEASE-UP COMMUNITIES |
Dollars in thousands
|
|
As of September 30, 2022 |
|
|
|
|
|
|||||||||
|
|
Location |
|
Total Units |
|
|
Physical Occupancy |
|
Spend to Date |
|
|
Construction Completed |
|
Expected Stabilization (1) |
||
MAA Westglenn |
|
Denver, CO |
|
306 |
|
|
90.2% |
|
|
81,686 |
|
|
1Q22 |
|
4Q22 |
|
MAA Park Point |
|
Houston, TX |
|
308 |
|
|
86.4% |
|
|
54,792 |
|
|
1Q22 |
|
4Q22 |
|
MAA LoSo |
|
Charlotte, NC |
|
344 |
|
|
91.6% |
|
|
139,072 |
|
|
(2) |
|
1Q23 |
|
MAA Robinson |
|
Orlando, FL |
|
369 |
|
|
89.7% |
|
|
97,380 |
|
|
4Q21 |
|
1Q23 |
|
Total |
|
|
|
|
1,327 |
|
|
89.5% |
|
$ |
372,930 |
|
|
|
|
|
(1) Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2) Property was acquired while in lease-up; construction was completed prior to acquisition by MAA.
MULTIFAMILY INTERIOR REDEVELOPMENT PIPELINE |
Dollars in thousands, except per unit data
Nine months ended September 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 |
||||
|
5,247 |
|
|
$ |
29,907 |
|
|
$ |
5,700 |
|
|
$ |
138 |
|
|
10.4% |
|
12,000 - 15,000 |
Supplemental Data S-8
2022 ACQUISITION ACTIVITY (THROUGH SEPTEMBER 30, 2022) |
Multifamily Acquisitions |
|
Market |
|
Apartment Units |
|
Closing Date |
MAA Hampton Preserve II |
|
Tampa, FL |
|
196 |
|
July 2022 |
MAA LoSo |
|
Charlotte, NC |
|
344 |
|
September 2022 |
Land Acquisition |
|
Market |
|
Acreage |
|
Closing Date |
MAA Florida Street Station |
|
Denver, CO |
|
4 |
|
March 2022 |
MAA Packing District |
|
Orlando, FL |
|
4 |
|
May 2022 |
MAA Panorama |
|
Denver, CO |
|
6 |
|
July 2022 |
2022 DISPOSITION ACTIVITY (THROUGH SEPTEMBER 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 |
Colonial Promenade |
|
Huntsville, AL |
|
3 |
|
August 2022 |
DEBT AND DEBT COVENANTS AS OF SEPTEMBER 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 |
|
$ |
4,394,151 |
|
|
|
97.2 |
% |
|
|
3.4 |
% |
|
|
8.2 |
|
Floating rate debt |
|
|
125,000 |
|
|
|
2.8 |
% |
|
|
3.4 |
% |
|
|
0.1 |
|
Total |
|
$ |
4,519,151 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
8.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Versus Secured Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Contract Maturity |
|
||||
Unsecured debt |
|
$ |
4,154,820 |
|
|
|
91.9 |
% |
|
|
3.4 |
% |
|
|
6.4 |
|
Secured debt |
|
|
364,331 |
|
|
|
8.1 |
% |
|
|
4.4 |
% |
|
|
26.1 |
|
Total |
|
$ |
4,519,151 |
|
|
|
100.0 |
% |
|
|
3.4 |
% |
|
|
8.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unencumbered Versus Encumbered Assets |
|
Total Cost |
|
|
Percent of Total |
|
|
Q3 2022 NOI |
|
|
Percent of Total |
|
||||
Unencumbered gross assets |
|
$ |
14,515,719 |
|
|
|
93.4 |
% |
|
$ |
313,408 |
|
|
|
95.2 |
% |
Encumbered gross assets |
|
|
1,027,305 |
|
|
|
6.6 |
% |
|
|
15,952 |
|
|
|
4.8 |
% |
Total |
|
$ |
15,543,024 |
|
|
|
100.0 |
% |
|
$ |
329,360 |
|
|
|
100.0 |
% |
FIXED INTEREST RATE MATURITIES
Maturity |
|
Fixed Rate Debt |
|
|
|
Effective Interest Rate |
|
||
2022 |
|
$ |
— |
|
|
|
|
— |
|
2023 |
|
|
349,340 |
|
|
|
|
4.2 |
% |
2024 |
|
|
398,637 |
|
|
|
|
4.0 |
% |
2025 |
|
|
401,927 |
|
|
|
|
4.2 |
% |
2026 |
|
|
297,009 |
|
|
|
|
1.2 |
% |
2027 |
|
|
596,351 |
|
|
|
|
3.7 |
% |
2028 |
|
|
396,543 |
|
|
|
|
4.2 |
% |
2029 |
|
|
559,415 |
|
|
|
|
3.7 |
% |
2030 |
|
|
297,456 |
|
|
|
|
3.1 |
% |
2031 |
|
|
444,819 |
|
|
|
|
1.8 |
% |
Thereafter |
|
|
652,654 |
|
|
|
|
3.8 |
% |
Total |
|
$ |
4,394,151 |
|
|
|
|
3.4 |
% |
Supplemental Data S-9
DEBT AND DEBT COVENANTS AS OF SEPTEMBER 30, 2022 (CONTINUED) |
Dollars in thousands
DEBT MATURITIES OF OUTSTANDING BALANCES
Maturity |
|
Commercial Paper & Revolving Credit Facility ⁽¹⁾ ⁽²⁾ |
|
|
Public Bonds |
|
|
Secured |
|
|
Total |
|
||||
2022 |
|
$ |
125,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
125,000 |
|
2023 |
|
|
— |
|
|
|
349,340 |
|
|
|
— |
|
|
|
349,340 |
|
2024 |
|
|
— |
|
|
|
398,637 |
|
|
|
— |
|
|
|
398,637 |
|
2025 |
|
|
— |
|
|
|
397,580 |
|
|
|
4,347 |
|
|
|
401,927 |
|
2026 |
|
|
— |
|
|
|
297,009 |
|
|
|
— |
|
|
|
297,009 |
|
2027 |
|
|
— |
|
|
|
596,351 |
|
|
|
— |
|
|
|
596,351 |
|
2028 |
|
|
— |
|
|
|
396,543 |
|
|
|
— |
|
|
|
396,543 |
|
2029 |
|
|
— |
|
|
|
559,415 |
|
|
|
— |
|
|
|
559,415 |
|
2030 |
|
|
— |
|
|
|
297,456 |
|
|
|
— |
|
|
|
297,456 |
|
2031 |
|
|
— |
|
|
|
444,819 |
|
|
|
— |
|
|
|
444,819 |
|
Thereafter |
|
|
— |
|
|
|
292,670 |
|
|
|
359,984 |
|
|
|
652,654 |
|
Total |
|
$ |
125,000 |
|
|
$ |
4,029,820 |
|
|
$ |
364,331 |
|
|
$ |
4,519,151 |
|
DEBT COVENANT ANALYSIS (1)
Bond Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to adjusted total assets |
|
60% or less |
|
29.1% |
|
Yes |
Total secured debt to adjusted total assets |
|
40% or less |
|
2.3% |
|
Yes |
Consolidated income available for debt service to total annual debt service charge |
|
1.5x or greater for trailing 4 quarters |
|
6.9x |
|
Yes |
Total unencumbered assets to total unsecured debt |
|
Greater than 150% |
|
346.4% |
|
Yes |
|
|
|
|
|
|
|
Bank Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to total capitalized asset value |
|
60% or less |
|
21.1% |
|
Yes |
Total secured debt to total capitalized asset value |
|
40% or Less |
|
1.8% |
|
Yes |
Total adjusted EBITDA to fixed charges |
|
1.5x or greater for trailing 4 quarters |
|
6.9x |
|
Yes |
Total unsecured debt to total unsecured capitalized asset value |
|
60% or less |
|
20.2% |
|
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 |
|
$5.59 to $5.75 |
|
$5.67 |
Core FFO per Share - diluted |
|
$8.37 to $8.53 |
|
$8.45 |
Core AFFO per Share - diluted |
|
$7.59 to $7.75 |
|
$7.67 |
|
|
|
|
|
MAA Same Store Portfolio: |
|
|
|
|
Number of units |
|
|
|
96,313 |
Average physical occupancy |
|
95.6% to 96.0% |
|
95.8% |
Property revenue growth |
|
13.0% to 14.0% |
|
13.5% |
Effective rent growth |
|
14.0% to 15.0% |
|
14.5% |
Property operating expense growth |
|
7.0% to 7.5% |
|
7.25% |
NOI growth |
|
16.0% to 18.0% |
|
17.0% |
Real estate tax expense growth |
|
5.5% to 6.0% |
|
5.75% |
|
|
|
|
|
Corporate Expenses: ($ in millions) |
|
|
|
|
Property management expenses |
|
$64.0 to $66.0 |
|
$65.0 |
General and administrative expenses |
|
$58.5 to $60.5 |
|
$59.5 |
Total overhead |
|
$122.5 to $126.5 |
|
$124.5 |
|
|
|
|
|
Transaction/Investment Volume: ($ in millions) |
|
|
|
|
Multifamily acquisition volume |
|
$213.0 |
|
$213.0 |
Multifamily disposition volume |
|
$300.0 to $350.0 |
|
$325.0 |
Development investment |
|
$200.0 to $250.0 |
|
$225.0 |
|
|
|
|
|
Debt: |
|
|
|
|
Average effective interest rate |
|
3.4% to 3.6% |
|
3.5% |
Capitalized interest ($ 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 |
|
$ |
5.59 |
|
|
$ |
5.75 |
|
Real estate depreciation and amortization |
|
|
4.59 |
|
|
|
4.59 |
|
Gains on sale of depreciable assets |
|
|
(1.92 |
) |
|
|
(1.92 |
) |
FFO per Share - diluted |
|
|
8.26 |
|
|
|
8.42 |
|
Non-Core FFO items (1) |
|
|
0.11 |
|
|
|
0.11 |
|
Core FFO per Share - diluted |
|
|
8.37 |
|
|
|
8.53 |
|
Recurring capital expenditures |
|
|
(0.78 |
) |
|
|
(0.78 |
) |
Core AFFO per Share - diluted |
|
$ |
7.59 |
|
|
$ |
7.75 |
|
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 |
|
A- |
|
Stable |
COMMON STOCK |
Stock Symbol: |
|
MAA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Exchange Traded: |
|
NYSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Estimated Future Dates: |
|
Q4 2022 |
|
|
Q1 2023 |
|
|
Q2 2023 |
|
|
Q3 2023 |
|
|
|
|
|||||
Earnings release & conference call |
|
Early |
|
|
Late |
|
|
Late |
|
|
Late |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividend Information - Common Shares: |
|
Q3 2021 |
|
|
Q4 2021 |
|
|
Q1 2022 |
|
|
Q2 2022 |
|
|
Q3 2022 |
|
|||||
Declaration date |
|
9/28/2021 |
|
|
12/7/2021 |
|
|
3/22/2022 |
|
|
5/17/2022 |
|
|
9/27/2022 |
|
|||||
Record date |
|
10/15/2021 |
|
|
1/14/2022 |
|
|
4/14/2022 |
|
|
7/15/2022 |
|
|
10/14/2022 |
|
|||||
Payment date |
|
10/29/2021 |
|
|
1/31/2022 |
|
|
4/29/2022 |
|
|
7/29/2022 |
|
|
10/31/2022 |
|
|||||
Distributions per share |
|
$ |
1.0250 |
|
|
$ |
1.0875 |
|
|
$ |
1.0875 |
|
|
$ |
1.2500 |
|
|
$ |
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