Exhibit 99.2
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT JUNE 30, 2024 (1)
In apartment units
|
|
Same |
|
|
Non-Same |
|
|
Lease-up |
|
|
Total |
|
|
Development |
|
|
Total |
|
||||||
Atlanta, GA |
|
|
11,434 |
|
|
|
— |
|
|
|
340 |
|
|
|
11,774 |
|
|
|
— |
|
|
|
11,774 |
|
Dallas, TX |
|
|
10,116 |
|
|
|
— |
|
|
|
— |
|
|
|
10,116 |
|
|
|
— |
|
|
|
10,116 |
|
Austin, TX |
|
|
6,829 |
|
|
|
350 |
|
|
|
— |
|
|
|
7,179 |
|
|
|
— |
|
|
|
7,179 |
|
Charlotte, NC |
|
|
5,651 |
|
|
|
560 |
|
|
|
352 |
|
|
|
6,563 |
|
|
|
— |
|
|
|
6,563 |
|
Orlando, FL |
|
|
5,643 |
|
|
|
264 |
|
|
|
— |
|
|
|
5,907 |
|
|
|
— |
|
|
|
5,907 |
|
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
— |
|
|
|
306 |
|
|
|
5,656 |
|
|
|
— |
|
|
|
5,656 |
|
Tampa, FL |
|
|
5,416 |
|
|
|
— |
|
|
|
— |
|
|
|
5,416 |
|
|
|
— |
|
|
|
5,416 |
|
Houston, TX |
|
|
5,175 |
|
|
|
— |
|
|
|
— |
|
|
|
5,175 |
|
|
|
— |
|
|
|
5,175 |
|
Nashville, TN |
|
|
4,375 |
|
|
|
— |
|
|
|
— |
|
|
|
4,375 |
|
|
|
— |
|
|
|
4,375 |
|
Fort Worth, TX |
|
|
3,687 |
|
|
|
— |
|
|
|
— |
|
|
|
3,687 |
|
|
|
— |
|
|
|
3,687 |
|
Jacksonville, FL |
|
|
3,496 |
|
|
|
— |
|
|
|
— |
|
|
|
3,496 |
|
|
|
— |
|
|
|
3,496 |
|
Phoenix, AZ |
|
|
2,968 |
|
|
|
— |
|
|
|
323 |
|
|
|
3,291 |
|
|
|
191 |
|
|
|
3,482 |
|
Charleston, SC |
|
|
3,168 |
|
|
|
— |
|
|
|
— |
|
|
|
3,168 |
|
|
|
— |
|
|
|
3,168 |
|
Greenville, SC |
|
|
2,354 |
|
|
|
— |
|
|
|
— |
|
|
|
2,354 |
|
|
|
— |
|
|
|
2,354 |
|
Richmond, VA |
|
|
1,732 |
|
|
|
272 |
|
|
|
— |
|
|
|
2,004 |
|
|
|
— |
|
|
|
2,004 |
|
Northern Virginia |
|
|
1,888 |
|
|
|
— |
|
|
|
— |
|
|
|
1,888 |
|
|
|
— |
|
|
|
1,888 |
|
Savannah, GA |
|
|
1,837 |
|
|
|
— |
|
|
|
— |
|
|
|
1,837 |
|
|
|
— |
|
|
|
1,837 |
|
Memphis, TN |
|
|
1,811 |
|
|
|
— |
|
|
|
— |
|
|
|
1,811 |
|
|
|
— |
|
|
|
1,811 |
|
San Antonio, TX |
|
|
1,504 |
|
|
|
— |
|
|
|
— |
|
|
|
1,504 |
|
|
|
— |
|
|
|
1,504 |
|
Birmingham, AL |
|
|
1,462 |
|
|
|
— |
|
|
|
— |
|
|
|
1,462 |
|
|
|
— |
|
|
|
1,462 |
|
Fredericksburg, VA |
|
|
1,435 |
|
|
|
— |
|
|
|
— |
|
|
|
1,435 |
|
|
|
— |
|
|
|
1,435 |
|
Denver, CO |
|
|
1,118 |
|
|
|
— |
|
|
|
— |
|
|
|
1,118 |
|
|
|
174 |
|
|
|
1,292 |
|
Huntsville, AL |
|
|
1,228 |
|
|
|
— |
|
|
|
— |
|
|
|
1,228 |
|
|
|
— |
|
|
|
1,228 |
|
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
— |
|
|
|
— |
|
|
|
1,110 |
|
|
|
— |
|
|
|
1,110 |
|
Other |
|
|
6,502 |
|
|
|
672 |
|
|
|
— |
|
|
|
7,174 |
|
|
|
372 |
|
|
|
7,546 |
|
Total Multifamily Units |
|
|
97,289 |
|
|
|
2,118 |
|
|
|
1,321 |
|
|
|
100,728 |
|
|
|
737 |
|
|
|
101,465 |
|
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, 2024 |
|
|
Average |
|
|
As of June 30, 2024 |
|
|||||||||||||||
|
|
Gross Real |
|
|
Percent to |
|
|
Physical |
|
|
Rent per |
|
|
Completed |
|
|
Total Units, |
|
||||||
Atlanta, GA |
|
$ |
2,111,692 |
|
|
|
13.1 |
% |
|
|
94.7 |
% |
|
$ |
1,827 |
|
|
|
11,434 |
|
|
|
|
|
Dallas, TX |
|
|
1,599,217 |
|
|
|
10.0 |
% |
|
|
95.8 |
% |
|
|
1,664 |
|
|
|
10,116 |
|
|
|
|
|
Charlotte, NC |
|
|
1,162,201 |
|
|
|
7.3 |
% |
|
|
96.2 |
% |
|
|
1,649 |
|
|
|
6,211 |
|
|
|
|
|
Orlando, FL |
|
|
1,036,760 |
|
|
|
6.5 |
% |
|
|
96.1 |
% |
|
|
2,002 |
|
|
|
5,907 |
|
|
|
|
|
Tampa, FL |
|
|
1,018,398 |
|
|
|
6.4 |
% |
|
|
96.4 |
% |
|
|
2,097 |
|
|
|
5,416 |
|
|
|
|
|
Austin, TX |
|
|
965,600 |
|
|
|
6.1 |
% |
|
|
95.7 |
% |
|
|
1,603 |
|
|
|
7,179 |
|
|
|
|
|
Raleigh/Durham, NC |
|
|
739,046 |
|
|
|
4.6 |
% |
|
|
96.2 |
% |
|
|
1,540 |
|
|
|
5,350 |
|
|
|
|
|
Houston, TX |
|
|
712,338 |
|
|
|
4.5 |
% |
|
|
95.7 |
% |
|
|
1,431 |
|
|
|
5,175 |
|
|
|
|
|
Northern Virginia |
|
|
576,644 |
|
|
|
3.6 |
% |
|
|
96.9 |
% |
|
|
2,421 |
|
|
|
1,888 |
|
|
|
|
|
Nashville, TN |
|
|
566,790 |
|
|
|
3.6 |
% |
|
|
96.0 |
% |
|
|
1,697 |
|
|
|
4,375 |
|
|
|
|
|
Phoenix, AZ |
|
|
490,279 |
|
|
|
3.1 |
% |
|
|
96.2 |
% |
|
|
1,741 |
|
|
|
2,968 |
|
|
|
|
|
Charleston, SC |
|
|
434,667 |
|
|
|
2.7 |
% |
|
|
96.1 |
% |
|
|
1,792 |
|
|
|
3,168 |
|
|
|
|
|
Fort Worth, TX |
|
|
397,335 |
|
|
|
2.5 |
% |
|
|
95.3 |
% |
|
|
1,579 |
|
|
|
3,687 |
|
|
|
|
|
Jacksonville, FL |
|
|
319,081 |
|
|
|
2.0 |
% |
|
|
96.3 |
% |
|
|
1,519 |
|
|
|
3,496 |
|
|
|
|
|
Denver, CO |
|
|
296,894 |
|
|
|
1.9 |
% |
|
|
95.4 |
% |
|
|
1,979 |
|
|
|
1,118 |
|
|
|
|
|
Richmond, VA |
|
|
281,730 |
|
|
|
1.8 |
% |
|
|
96.7 |
% |
|
|
1,609 |
|
|
|
2,004 |
|
|
|
|
|
Fredericksburg, VA |
|
|
257,630 |
|
|
|
1.6 |
% |
|
|
97.5 |
% |
|
|
1,832 |
|
|
|
1,435 |
|
|
|
|
|
Greenville, SC |
|
|
244,163 |
|
|
|
1.5 |
% |
|
|
96.7 |
% |
|
|
1,328 |
|
|
|
2,354 |
|
|
|
|
|
Savannah, GA |
|
|
227,797 |
|
|
|
1.4 |
% |
|
|
96.1 |
% |
|
|
1,706 |
|
|
|
1,837 |
|
|
|
|
|
Kansas City, MO-KS |
|
|
194,091 |
|
|
|
1.2 |
% |
|
|
96.5 |
% |
|
|
1,598 |
|
|
|
1,110 |
|
|
|
|
|
Birmingham, AL |
|
|
174,137 |
|
|
|
1.1 |
% |
|
|
95.8 |
% |
|
|
1,402 |
|
|
|
1,462 |
|
|
|
|
|
San Antonio, TX |
|
|
172,383 |
|
|
|
1.1 |
% |
|
|
95.9 |
% |
|
|
1,375 |
|
|
|
1,504 |
|
|
|
|
|
All Other Markets by State (individual markets <1% gross real assets) |
|
|||||||||||||||||||||||
Tennessee |
|
|
208,601 |
|
|
|
1.3 |
% |
|
|
95.1 |
% |
|
|
1,343 |
|
|
|
2,754 |
|
|
|
|
|
Florida |
|
|
195,022 |
|
|
|
1.2 |
% |
|
|
96.1 |
% |
|
|
1,831 |
|
|
|
1,806 |
|
|
|
|
|
Alabama |
|
|
179,690 |
|
|
|
1.1 |
% |
|
|
96.4 |
% |
|
|
1,394 |
|
|
|
1,648 |
|
|
|
|
|
Virginia |
|
|
167,963 |
|
|
|
1.1 |
% |
|
|
97.6 |
% |
|
|
1,764 |
|
|
|
1,039 |
|
|
|
|
|
Kentucky |
|
|
104,165 |
|
|
|
0.7 |
% |
|
|
96.4 |
% |
|
|
1,241 |
|
|
|
1,308 |
|
|
|
|
|
Maryland |
|
|
84,066 |
|
|
|
0.5 |
% |
|
|
95.8 |
% |
|
|
2,241 |
|
|
|
361 |
|
|
|
|
|
Nevada |
|
|
75,991 |
|
|
|
0.5 |
% |
|
|
96.0 |
% |
|
|
1,576 |
|
|
|
721 |
|
|
|
|
|
South Carolina |
|
|
39,494 |
|
|
|
0.2 |
% |
|
|
91.8 |
% |
|
|
1,241 |
|
|
|
576 |
|
|
|
|
|
Stabilized Communities |
|
$ |
15,033,865 |
|
|
|
94.2 |
% |
|
|
95.9 |
% |
|
$ |
1,689 |
|
|
|
99,407 |
|
|
|
|
|
Phoenix, AZ |
|
|
196,807 |
|
|
|
1.2 |
% |
|
|
55.6 |
% |
|
|
1,893 |
|
|
|
514 |
|
|
|
985 |
|
Raleigh/Durham, NC |
|
|
173,071 |
|
|
|
1.1 |
% |
|
|
62.1 |
% |
|
|
1,792 |
|
|
|
306 |
|
|
|
712 |
|
Tampa, FL |
|
|
127,015 |
|
|
|
0.8 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
495 |
|
Charlotte, NC |
|
|
124,105 |
|
|
|
0.8 |
% |
|
|
88.4 |
% |
|
|
1,921 |
|
|
|
352 |
|
|
|
654 |
|
Denver, CO |
|
|
111,561 |
|
|
|
0.7 |
% |
|
|
25.0 |
% |
|
|
2,326 |
|
|
|
174 |
|
|
|
352 |
|
Salt Lake City, UT |
|
|
94,964 |
|
|
|
0.6 |
% |
|
|
49.0 |
% |
|
|
1,766 |
|
|
|
372 |
|
|
|
400 |
|
Atlanta, GA |
|
|
91,302 |
|
|
|
0.6 |
% |
|
|
61.2 |
% |
|
|
2,133 |
|
|
|
340 |
|
|
|
340 |
|
Lease-up / Development Communities |
|
$ |
918,825 |
|
|
|
5.8 |
% |
|
|
56.4 |
% |
|
$ |
1,936 |
|
|
|
2,058 |
|
|
|
3,938 |
|
Total Multifamily Communities |
|
$ |
15,952,690 |
|
|
|
100.0 |
% |
|
|
95.0 |
% |
|
$ |
1,694 |
|
|
|
101,465 |
|
|
|
103,345 |
|
Supplemental Data S-2
COMPONENTS OF NET OPERATING INCOME |
Dollars in thousands
|
|
Three Months Ended |
|
|
As of June 30, 2024 |
|
||||||||||||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
Percent |
|
|
Apartment Units |
|
|
Gross Real Assets |
|
|||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
521,540 |
|
|
$ |
517,986 |
|
|
|
0.7 |
% |
|
|
97,289 |
|
|
$ |
14,663,256 |
|
Non-Same Store Communities |
|
|
11,462 |
|
|
|
10,699 |
|
|
|
|
|
|
2,118 |
|
|
|
370,609 |
|
|
Lease-up/Development Communities |
|
|
6,913 |
|
|
|
193 |
|
|
|
|
|
|
2,058 |
|
|
|
918,825 |
|
|
Total Multifamily Portfolio |
|
$ |
539,915 |
|
|
$ |
528,878 |
|
|
|
|
|
|
101,465 |
|
|
$ |
15,952,690 |
|
|
Commercial Property/Land |
|
|
6,520 |
|
|
|
6,268 |
|
|
|
|
|
|
— |
|
|
|
367,242 |
|
|
Total Operating Revenues |
|
$ |
546,435 |
|
|
$ |
535,146 |
|
|
|
|
|
|
101,465 |
|
|
$ |
16,319,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
193,260 |
|
|
$ |
186,375 |
|
|
|
3.7 |
% |
|
|
|
|
|
|
||
Non-Same Store Communities |
|
|
4,710 |
|
|
|
4,479 |
|
|
|
|
|
|
|
|
|
|
|||
Lease-up/Development Communities |
|
|
3,462 |
|
|
|
849 |
|
|
|
|
|
|
|
|
|
|
|||
Storm Costs |
|
|
1,485 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||
Total Multifamily Portfolio |
|
$ |
202,917 |
|
|
$ |
191,703 |
|
|
|
|
|
|
|
|
|
|
|||
Commercial Property/Land |
|
|
2,879 |
|
|
|
2,630 |
|
|
|
|
|
|
|
|
|
|
|||
Total Property Operating Expenses |
|
$ |
205,796 |
|
|
$ |
194,333 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
328,280 |
|
|
$ |
331,611 |
|
|
|
-1.0 |
% |
|
|
|
|
|
|
||
Non-Same Store Communities |
|
|
6,752 |
|
|
|
6,220 |
|
|
|
|
|
|
|
|
|
|
|||
Lease-up/Development Communities |
|
|
3,451 |
|
|
|
(656 |
) |
|
|
|
|
|
|
|
|
|
|||
Storm Costs |
|
|
(1,485 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||
Total Multifamily Portfolio |
|
$ |
336,998 |
|
|
$ |
337,175 |
|
|
|
|
|
|
|
|
|
|
|||
Commercial Property/Land |
|
|
3,641 |
|
|
|
3,638 |
|
|
|
|
|
|
|
|
|
|
|||
Total Net Operating Income |
|
$ |
340,639 |
|
|
$ |
340,813 |
|
|
|
-0.1 |
% |
|
|
|
|
|
|
||
COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES |
Dollars in thousands
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
Percent Change |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
Percent |
|
||||||
Property Taxes |
|
$ |
68,306 |
|
|
$ |
67,862 |
|
|
|
0.7 |
% |
|
$ |
136,367 |
|
|
$ |
132,479 |
|
|
|
2.9 |
% |
Personnel |
|
|
41,566 |
|
|
|
39,483 |
|
|
|
5.3 |
% |
|
|
81,332 |
|
|
|
77,464 |
|
|
|
5.0 |
% |
Utilities |
|
|
32,562 |
|
|
|
31,595 |
|
|
|
3.1 |
% |
|
|
65,173 |
|
|
|
63,226 |
|
|
|
3.1 |
% |
Building Repair and Maintenance |
|
|
26,170 |
|
|
|
25,718 |
|
|
|
1.8 |
% |
|
|
47,954 |
|
|
|
46,840 |
|
|
|
2.4 |
% |
Office Operations |
|
|
8,500 |
|
|
|
7,526 |
|
|
|
12.9 |
% |
|
|
17,033 |
|
|
|
14,597 |
|
|
|
16.7 |
% |
Insurance |
|
|
8,195 |
|
|
|
7,059 |
|
|
|
16.1 |
% |
|
|
16,432 |
|
|
|
14,171 |
|
|
|
16.0 |
% |
Marketing |
|
|
7,961 |
|
|
|
7,132 |
|
|
|
11.6 |
% |
|
|
14,015 |
|
|
|
13,100 |
|
|
|
7.0 |
% |
Total Property Operating Expenses |
|
$ |
193,260 |
|
|
$ |
186,375 |
|
|
|
3.7 |
% |
|
$ |
378,306 |
|
|
$ |
361,877 |
|
|
|
4.5 |
% |
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, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||||
Atlanta, GA |
|
|
11,434 |
|
|
|
11.8 |
% |
|
|
94.0 |
% |
|
|
94.1 |
% |
|
|
94.1 |
% |
|
|
94.5 |
% |
Dallas, TX |
|
|
10,116 |
|
|
|
9.4 |
% |
|
|
95.4 |
% |
|
|
95.5 |
% |
|
|
95.2 |
% |
|
|
95.6 |
% |
Tampa, FL |
|
|
5,416 |
|
|
|
7.1 |
% |
|
|
96.0 |
% |
|
|
95.7 |
% |
|
|
95.9 |
% |
|
|
95.6 |
% |
Orlando, FL |
|
|
5,643 |
|
|
|
6.8 |
% |
|
|
96.0 |
% |
|
|
95.9 |
% |
|
|
96.0 |
% |
|
|
96.0 |
% |
Charlotte, NC |
|
|
5,651 |
|
|
|
6.2 |
% |
|
|
95.6 |
% |
|
|
95.4 |
% |
|
|
95.3 |
% |
|
|
95.5 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
5.9 |
% |
|
|
94.9 |
% |
|
|
95.2 |
% |
|
|
94.6 |
% |
|
|
95.3 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
5.4 |
% |
|
|
96.2 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
95.5 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
4.8 |
% |
|
|
95.9 |
% |
|
|
95.7 |
% |
|
|
95.9 |
% |
|
|
95.5 |
% |
Houston, TX |
|
|
5,175 |
|
|
|
4.4 |
% |
|
|
95.3 |
% |
|
|
95.1 |
% |
|
|
95.3 |
% |
|
|
95.5 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
3.7 |
% |
|
|
96.2 |
% |
|
|
95.8 |
% |
|
|
96.1 |
% |
|
|
95.7 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
3.5 |
% |
|
|
94.5 |
% |
|
|
95.6 |
% |
|
|
94.8 |
% |
|
|
95.7 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
3.4 |
% |
|
|
95.5 |
% |
|
|
95.8 |
% |
|
|
95.3 |
% |
|
|
95.6 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
3.1 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
95.5 |
% |
|
|
95.9 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
3.0 |
% |
|
|
97.1 |
% |
|
|
96.1 |
% |
|
|
96.8 |
% |
|
|
96.0 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
1.9 |
% |
|
|
95.9 |
% |
|
|
96.3 |
% |
|
|
95.9 |
% |
|
|
96.2 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
1.9 |
% |
|
|
96.1 |
% |
|
|
96.3 |
% |
|
|
95.8 |
% |
|
|
96.1 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
1.9 |
% |
|
|
96.9 |
% |
|
|
95.8 |
% |
|
|
96.5 |
% |
|
|
95.8 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
1.9 |
% |
|
|
97.1 |
% |
|
|
96.3 |
% |
|
|
97.0 |
% |
|
|
96.2 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
1.5 |
% |
|
|
95.5 |
% |
|
|
94.6 |
% |
|
|
95.4 |
% |
|
|
94.8 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
1.5 |
% |
|
|
95.4 |
% |
|
|
95.4 |
% |
|
|
95.7 |
% |
|
|
95.3 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
1.2 |
% |
|
|
95.5 |
% |
|
|
96.3 |
% |
|
|
95.3 |
% |
|
|
96.0 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
1.1 |
% |
|
|
96.1 |
% |
|
|
96.2 |
% |
|
|
95.9 |
% |
|
|
95.7 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
1.1 |
% |
|
|
95.6 |
% |
|
|
95.5 |
% |
|
|
95.4 |
% |
|
|
95.4 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
1.1 |
% |
|
|
95.1 |
% |
|
|
95.2 |
% |
|
|
94.9 |
% |
|
|
95.4 |
% |
Other |
|
|
6,502 |
|
|
|
6.4 |
% |
|
|
96.0 |
% |
|
|
96.0 |
% |
|
|
95.8 |
% |
|
|
95.7 |
% |
Total Same Store |
|
|
97,289 |
|
|
|
100.0 |
% |
|
|
95.5 |
% |
|
|
95.5 |
% |
|
|
95.4 |
% |
|
|
95.5 |
% |
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 2024 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q2 2023 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
64,917 |
|
|
$ |
65,018 |
|
|
|
(0.2 |
)% |
|
$ |
26,298 |
|
|
$ |
24,351 |
|
|
|
8.0 |
% |
|
$ |
38,619 |
|
|
$ |
40,667 |
|
|
|
(5.0 |
)% |
|
$ |
1,827 |
|
|
$ |
1,849 |
|
|
|
(1.2 |
)% |
Dallas, TX |
|
|
10,116 |
|
|
|
53,009 |
|
|
|
52,880 |
|
|
|
0.2 |
% |
|
|
22,172 |
|
|
|
21,794 |
|
|
|
1.7 |
% |
|
|
30,837 |
|
|
|
31,086 |
|
|
|
(0.8 |
)% |
|
|
1,664 |
|
|
|
1,654 |
|
|
|
0.6 |
% |
Tampa, FL |
|
|
5,416 |
|
|
|
35,792 |
|
|
|
35,462 |
|
|
|
0.9 |
% |
|
|
12,541 |
|
|
|
12,091 |
|
|
|
3.7 |
% |
|
|
23,251 |
|
|
|
23,371 |
|
|
|
(0.5 |
)% |
|
|
2,097 |
|
|
|
2,092 |
|
|
|
0.2 |
% |
Orlando, FL |
|
|
5,643 |
|
|
|
35,335 |
|
|
|
35,418 |
|
|
|
(0.2 |
)% |
|
|
12,898 |
|
|
|
12,312 |
|
|
|
4.8 |
% |
|
|
22,437 |
|
|
|
23,106 |
|
|
|
(2.9 |
)% |
|
|
1,982 |
|
|
|
1,980 |
|
|
|
0.1 |
% |
Charlotte, NC |
|
|
5,651 |
|
|
|
29,368 |
|
|
|
28,812 |
|
|
|
1.9 |
% |
|
|
9,126 |
|
|
|
8,990 |
|
|
|
1.5 |
% |
|
|
20,242 |
|
|
|
19,822 |
|
|
|
2.1 |
% |
|
|
1,638 |
|
|
|
1,619 |
|
|
|
1.1 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
34,860 |
|
|
|
35,565 |
|
|
|
(2.0 |
)% |
|
|
15,558 |
|
|
|
16,197 |
|
|
|
(3.9 |
)% |
|
|
19,302 |
|
|
|
19,368 |
|
|
|
(0.3 |
)% |
|
|
1,601 |
|
|
|
1,632 |
|
|
|
(1.9 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
26,727 |
|
|
|
26,329 |
|
|
|
1.5 |
% |
|
|
9,005 |
|
|
|
8,350 |
|
|
|
7.8 |
% |
|
|
17,722 |
|
|
|
17,979 |
|
|
|
(1.4 |
)% |
|
|
1,540 |
|
|
|
1,528 |
|
|
|
0.8 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
23,588 |
|
|
|
23,486 |
|
|
|
0.4 |
% |
|
|
7,930 |
|
|
|
7,412 |
|
|
|
7.0 |
% |
|
|
15,658 |
|
|
|
16,074 |
|
|
|
(2.6 |
)% |
|
|
1,697 |
|
|
|
1,693 |
|
|
|
0.2 |
% |
Houston, TX |
|
|
5,175 |
|
|
|
23,584 |
|
|
|
23,429 |
|
|
|
0.7 |
% |
|
|
9,185 |
|
|
|
9,381 |
|
|
|
(2.1 |
)% |
|
|
14,399 |
|
|
|
14,048 |
|
|
|
2.5 |
% |
|
|
1,431 |
|
|
|
1,414 |
|
|
|
1.2 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
18,015 |
|
|
|
17,247 |
|
|
|
4.5 |
% |
|
|
5,968 |
|
|
|
5,450 |
|
|
|
9.5 |
% |
|
|
12,047 |
|
|
|
11,797 |
|
|
|
2.1 |
% |
|
|
1,792 |
|
|
|
1,718 |
|
|
|
4.3 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
16,142 |
|
|
|
16,493 |
|
|
|
(2.1 |
)% |
|
|
4,553 |
|
|
|
4,253 |
|
|
|
7.1 |
% |
|
|
11,589 |
|
|
|
12,240 |
|
|
|
(5.3 |
)% |
|
|
1,741 |
|
|
|
1,758 |
|
|
|
(1.0 |
)% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
19,230 |
|
|
|
19,149 |
|
|
|
0.4 |
% |
|
|
7,876 |
|
|
|
7,735 |
|
|
|
1.8 |
% |
|
|
11,354 |
|
|
|
11,414 |
|
|
|
(0.5 |
)% |
|
|
1,579 |
|
|
|
1,566 |
|
|
|
0.8 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
16,319 |
|
|
|
16,740 |
|
|
|
(2.5 |
)% |
|
|
6,188 |
|
|
|
5,783 |
|
|
|
7.0 |
% |
|
|
10,131 |
|
|
|
10,957 |
|
|
|
(7.5 |
)% |
|
|
1,519 |
|
|
|
1,555 |
|
|
|
(2.3 |
)% |
Northern Virginia |
|
|
1,888 |
|
|
|
14,388 |
|
|
|
13,597 |
|
|
|
5.8 |
% |
|
|
4,357 |
|
|
|
4,345 |
|
|
|
0.3 |
% |
|
|
10,031 |
|
|
|
9,252 |
|
|
|
8.4 |
% |
|
|
2,421 |
|
|
|
2,304 |
|
|
|
5.1 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
10,331 |
|
|
|
10,367 |
|
|
|
(0.3 |
)% |
|
|
3,911 |
|
|
|
3,777 |
|
|
|
3.5 |
% |
|
|
6,420 |
|
|
|
6,590 |
|
|
|
(2.6 |
)% |
|
|
1,328 |
|
|
|
1,313 |
|
|
|
1.2 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
10,157 |
|
|
|
9,862 |
|
|
|
3.0 |
% |
|
|
3,904 |
|
|
|
3,201 |
|
|
|
22.0 |
% |
|
|
6,253 |
|
|
|
6,661 |
|
|
|
(6.1 |
)% |
|
|
1,706 |
|
|
|
1,654 |
|
|
|
3.2 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
9,053 |
|
|
|
8,861 |
|
|
|
2.2 |
% |
|
|
2,805 |
|
|
|
2,742 |
|
|
|
2.3 |
% |
|
|
6,248 |
|
|
|
6,119 |
|
|
|
2.1 |
% |
|
|
1,650 |
|
|
|
1,619 |
|
|
|
1.9 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,522 |
|
|
|
8,287 |
|
|
|
2.8 |
% |
|
|
2,386 |
|
|
|
2,311 |
|
|
|
3.2 |
% |
|
|
6,136 |
|
|
|
5,976 |
|
|
|
2.7 |
% |
|
|
1,832 |
|
|
|
1,797 |
|
|
|
2.0 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,972 |
|
|
|
7,876 |
|
|
|
1.2 |
% |
|
|
3,056 |
|
|
|
2,919 |
|
|
|
4.7 |
% |
|
|
4,916 |
|
|
|
4,957 |
|
|
|
(0.8 |
)% |
|
|
1,368 |
|
|
|
1,352 |
|
|
|
1.2 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
7,052 |
|
|
|
6,999 |
|
|
|
0.8 |
% |
|
|
2,222 |
|
|
|
2,144 |
|
|
|
3.6 |
% |
|
|
4,830 |
|
|
|
4,855 |
|
|
|
(0.5 |
)% |
|
|
1,979 |
|
|
|
1,959 |
|
|
|
1.0 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,759 |
|
|
|
6,649 |
|
|
|
1.7 |
% |
|
|
2,739 |
|
|
|
2,572 |
|
|
|
6.5 |
% |
|
|
4,020 |
|
|
|
4,077 |
|
|
|
(1.4 |
)% |
|
|
1,402 |
|
|
|
1,371 |
|
|
|
2.3 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,654 |
|
|
|
5,432 |
|
|
|
4.1 |
% |
|
|
2,042 |
|
|
|
2,059 |
|
|
|
(0.8 |
)% |
|
|
3,612 |
|
|
|
3,373 |
|
|
|
7.1 |
% |
|
|
1,598 |
|
|
|
1,554 |
|
|
|
2.9 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,605 |
|
|
|
6,655 |
|
|
|
(0.8 |
)% |
|
|
3,001 |
|
|
|
2,884 |
|
|
|
4.1 |
% |
|
|
3,604 |
|
|
|
3,771 |
|
|
|
(4.4 |
)% |
|
|
1,375 |
|
|
|
1,392 |
|
|
|
(1.2 |
)% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,374 |
|
|
|
5,368 |
|
|
|
0.1 |
% |
|
|
1,821 |
|
|
|
2,052 |
|
|
|
(11.3 |
)% |
|
|
3,553 |
|
|
|
3,316 |
|
|
|
7.1 |
% |
|
|
1,313 |
|
|
|
1,311 |
|
|
|
0.1 |
% |
Other |
|
|
6,502 |
|
|
|
32,787 |
|
|
|
32,005 |
|
|
|
2.4 |
% |
|
|
11,718 |
|
|
|
11,270 |
|
|
|
4.0 |
% |
|
|
21,069 |
|
|
|
20,735 |
|
|
|
1.6 |
% |
|
|
1,598 |
|
|
|
1,559 |
|
|
|
2.5 |
% |
Total Same Store |
|
|
97,289 |
|
|
$ |
521,540 |
|
|
$ |
517,986 |
|
|
|
0.7 |
% |
|
$ |
193,260 |
|
|
$ |
186,375 |
|
|
|
3.7 |
% |
|
$ |
328,280 |
|
|
$ |
331,611 |
|
|
|
(1.0 |
)% |
|
$ |
1,690 |
|
|
$ |
1,681 |
|
|
|
0.5 |
% |
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 2024 |
|
|
Q1 2024 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q1 2024 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q1 2024 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q1 2024 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
64,917 |
|
|
$ |
65,121 |
|
|
|
(0.3 |
)% |
|
$ |
26,298 |
|
|
$ |
24,890 |
|
|
|
5.7 |
% |
|
$ |
38,619 |
|
|
$ |
40,231 |
|
|
|
(4.0 |
)% |
|
$ |
1,827 |
|
|
$ |
1,839 |
|
|
|
(0.7 |
)% |
Dallas, TX |
|
|
10,116 |
|
|
|
53,009 |
|
|
|
52,950 |
|
|
|
0.1 |
% |
|
|
22,172 |
|
|
|
20,959 |
|
|
|
5.8 |
% |
|
|
30,837 |
|
|
|
31,991 |
|
|
|
(3.6 |
)% |
|
|
1,664 |
|
|
|
1,668 |
|
|
|
(0.2 |
)% |
Tampa, FL |
|
|
5,416 |
|
|
|
35,792 |
|
|
|
35,723 |
|
|
|
0.2 |
% |
|
|
12,541 |
|
|
|
12,384 |
|
|
|
1.3 |
% |
|
|
23,251 |
|
|
|
23,339 |
|
|
|
(0.4 |
)% |
|
|
2,097 |
|
|
|
2,094 |
|
|
|
0.1 |
% |
Orlando, FL |
|
|
5,643 |
|
|
|
35,335 |
|
|
|
35,420 |
|
|
|
(0.2 |
)% |
|
|
12,898 |
|
|
|
12,324 |
|
|
|
4.7 |
% |
|
|
22,437 |
|
|
|
23,096 |
|
|
|
(2.9 |
)% |
|
|
1,982 |
|
|
|
1,987 |
|
|
|
(0.3 |
)% |
Charlotte, NC |
|
|
5,651 |
|
|
|
29,368 |
|
|
|
29,082 |
|
|
|
1.0 |
% |
|
|
9,126 |
|
|
|
8,425 |
|
|
|
8.3 |
% |
|
|
20,242 |
|
|
|
20,657 |
|
|
|
(2.0 |
)% |
|
|
1,638 |
|
|
|
1,638 |
|
|
|
(0.0 |
)% |
Austin, TX |
|
|
6,829 |
|
|
|
34,860 |
|
|
|
34,813 |
|
|
|
0.1 |
% |
|
|
15,558 |
|
|
|
15,044 |
|
|
|
3.4 |
% |
|
|
19,302 |
|
|
|
19,769 |
|
|
|
(2.4 |
)% |
|
|
1,601 |
|
|
|
1,607 |
|
|
|
(0.4 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
26,727 |
|
|
|
26,498 |
|
|
|
0.9 |
% |
|
|
9,005 |
|
|
|
8,260 |
|
|
|
9.0 |
% |
|
|
17,722 |
|
|
|
18,238 |
|
|
|
(2.8 |
)% |
|
|
1,540 |
|
|
|
1,543 |
|
|
|
(0.2 |
)% |
Nashville, TN |
|
|
4,375 |
|
|
|
23,588 |
|
|
|
23,594 |
|
|
|
(0.0 |
)% |
|
|
7,930 |
|
|
|
7,533 |
|
|
|
5.3 |
% |
|
|
15,658 |
|
|
|
16,061 |
|
|
|
(2.5 |
)% |
|
|
1,697 |
|
|
|
1,698 |
|
|
|
(0.0 |
)% |
Houston, TX |
|
|
5,175 |
|
|
|
23,584 |
|
|
|
23,585 |
|
|
|
(0.0 |
)% |
|
|
9,185 |
|
|
|
10,456 |
|
|
|
(12.2 |
)% |
|
|
14,399 |
|
|
|
13,129 |
|
|
|
9.7 |
% |
|
|
1,431 |
|
|
|
1,428 |
|
|
|
0.2 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
18,015 |
|
|
|
17,815 |
|
|
|
1.1 |
% |
|
|
5,968 |
|
|
|
5,621 |
|
|
|
6.2 |
% |
|
|
12,047 |
|
|
|
12,194 |
|
|
|
(1.2 |
)% |
|
|
1,792 |
|
|
|
1,780 |
|
|
|
0.6 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
16,142 |
|
|
|
16,209 |
|
|
|
(0.4 |
)% |
|
|
4,553 |
|
|
|
4,306 |
|
|
|
5.7 |
% |
|
|
11,589 |
|
|
|
11,903 |
|
|
|
(2.6 |
)% |
|
|
1,741 |
|
|
|
1,744 |
|
|
|
(0.2 |
)% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
19,230 |
|
|
|
18,959 |
|
|
|
1.4 |
% |
|
|
7,876 |
|
|
|
6,510 |
|
|
|
21.0 |
% |
|
|
11,354 |
|
|
|
12,449 |
|
|
|
(8.8 |
)% |
|
|
1,579 |
|
|
|
1,575 |
|
|
|
0.2 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
16,319 |
|
|
|
16,393 |
|
|
|
(0.5 |
)% |
|
|
6,188 |
|
|
|
5,837 |
|
|
|
6.0 |
% |
|
|
10,131 |
|
|
|
10,556 |
|
|
|
(4.0 |
)% |
|
|
1,519 |
|
|
|
1,534 |
|
|
|
(1.0 |
)% |
Northern Virginia |
|
|
1,888 |
|
|
|
14,388 |
|
|
|
14,006 |
|
|
|
2.7 |
% |
|
|
4,357 |
|
|
|
4,349 |
|
|
|
0.2 |
% |
|
|
10,031 |
|
|
|
9,657 |
|
|
|
3.9 |
% |
|
|
2,421 |
|
|
|
2,376 |
|
|
|
1.9 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
10,331 |
|
|
|
10,356 |
|
|
|
(0.2 |
)% |
|
|
3,911 |
|
|
|
3,633 |
|
|
|
7.7 |
% |
|
|
6,420 |
|
|
|
6,723 |
|
|
|
(4.5 |
)% |
|
|
1,328 |
|
|
|
1,325 |
|
|
|
0.2 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
10,157 |
|
|
|
10,013 |
|
|
|
1.4 |
% |
|
|
3,904 |
|
|
|
3,557 |
|
|
|
9.8 |
% |
|
|
6,253 |
|
|
|
6,456 |
|
|
|
(3.1 |
)% |
|
|
1,706 |
|
|
|
1,695 |
|
|
|
0.7 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
9,053 |
|
|
|
9,022 |
|
|
|
0.3 |
% |
|
|
2,805 |
|
|
|
2,784 |
|
|
|
0.8 |
% |
|
|
6,248 |
|
|
|
6,238 |
|
|
|
0.2 |
% |
|
|
1,650 |
|
|
|
1,644 |
|
|
|
0.3 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,522 |
|
|
|
8,424 |
|
|
|
1.2 |
% |
|
|
2,386 |
|
|
|
2,440 |
|
|
|
(2.2 |
)% |
|
|
6,136 |
|
|
|
5,984 |
|
|
|
2.5 |
% |
|
|
1,832 |
|
|
|
1,805 |
|
|
|
1.5 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,972 |
|
|
|
7,923 |
|
|
|
0.6 |
% |
|
|
3,056 |
|
|
|
2,886 |
|
|
|
5.9 |
% |
|
|
4,916 |
|
|
|
5,037 |
|
|
|
(2.4 |
)% |
|
|
1,368 |
|
|
|
1,360 |
|
|
|
0.6 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
7,052 |
|
|
|
7,122 |
|
|
|
(1.0 |
)% |
|
|
2,222 |
|
|
|
2,120 |
|
|
|
4.8 |
% |
|
|
4,830 |
|
|
|
5,002 |
|
|
|
(3.4 |
)% |
|
|
1,979 |
|
|
|
1,972 |
|
|
|
0.4 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,759 |
|
|
|
6,670 |
|
|
|
1.3 |
% |
|
|
2,739 |
|
|
|
2,646 |
|
|
|
3.5 |
% |
|
|
4,020 |
|
|
|
4,024 |
|
|
|
(0.1 |
)% |
|
|
1,402 |
|
|
|
1,393 |
|
|
|
0.6 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,654 |
|
|
|
5,564 |
|
|
|
1.6 |
% |
|
|
2,042 |
|
|
|
1,941 |
|
|
|
5.2 |
% |
|
|
3,612 |
|
|
|
3,623 |
|
|
|
(0.3 |
)% |
|
|
1,598 |
|
|
|
1,579 |
|
|
|
1.2 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,605 |
|
|
|
6,593 |
|
|
|
0.2 |
% |
|
|
3,001 |
|
|
|
2,788 |
|
|
|
7.6 |
% |
|
|
3,604 |
|
|
|
3,805 |
|
|
|
(5.3 |
)% |
|
|
1,375 |
|
|
|
1,385 |
|
|
|
(0.8 |
)% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,374 |
|
|
|
5,304 |
|
|
|
1.3 |
% |
|
|
1,821 |
|
|
|
2,009 |
|
|
|
(9.4 |
)% |
|
|
3,553 |
|
|
|
3,295 |
|
|
|
7.8 |
% |
|
|
1,313 |
|
|
|
1,317 |
|
|
|
(0.3 |
)% |
Other |
|
|
6,502 |
|
|
|
32,787 |
|
|
|
32,470 |
|
|
|
1.0 |
% |
|
|
11,718 |
|
|
|
11,344 |
|
|
|
3.3 |
% |
|
|
21,069 |
|
|
|
21,126 |
|
|
|
(0.3 |
)% |
|
|
1,598 |
|
|
|
1,586 |
|
|
|
0.7 |
% |
Total Same Store |
|
|
97,289 |
|
|
$ |
521,540 |
|
|
$ |
519,629 |
|
|
|
0.4 |
% |
|
$ |
193,260 |
|
|
$ |
185,046 |
|
|
|
4.4 |
% |
|
$ |
328,280 |
|
|
$ |
334,583 |
|
|
|
(1.9 |
)% |
|
$ |
1,690 |
|
|
$ |
1,690 |
|
|
|
0.0 |
% |
Supplemental Data S-6
MULTIFAMILY SAME STORE PORTFOLIO YEAR TO DATE COMPARISONS |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q2 2024 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q2 2023 |
|
|
% Chg |
|
|
Q2 2024 |
|
|
Q2 2023 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
130,038 |
|
|
$ |
129,742 |
|
|
|
0.2 |
% |
|
$ |
51,188 |
|
|
$ |
47,558 |
|
|
|
7.6 |
% |
|
$ |
78,850 |
|
|
$ |
82,184 |
|
|
|
(4.1 |
)% |
|
$ |
1,833 |
|
|
$ |
1,840 |
|
|
|
(0.4 |
)% |
Dallas, TX |
|
|
10,116 |
|
|
|
105,959 |
|
|
|
105,170 |
|
|
|
0.8 |
% |
|
|
43,131 |
|
|
|
42,328 |
|
|
|
1.9 |
% |
|
|
62,828 |
|
|
|
62,842 |
|
|
|
(0.0 |
)% |
|
|
1,666 |
|
|
|
1,648 |
|
|
|
1.1 |
% |
Tampa, FL |
|
|
5,416 |
|
|
|
71,515 |
|
|
|
70,578 |
|
|
|
1.3 |
% |
|
|
24,925 |
|
|
|
23,720 |
|
|
|
5.1 |
% |
|
|
46,590 |
|
|
|
46,858 |
|
|
|
(0.6 |
)% |
|
|
2,096 |
|
|
|
2,082 |
|
|
|
0.6 |
% |
Orlando, FL |
|
|
5,643 |
|
|
|
70,755 |
|
|
|
70,316 |
|
|
|
0.6 |
% |
|
|
25,222 |
|
|
|
24,141 |
|
|
|
4.5 |
% |
|
|
45,533 |
|
|
|
46,175 |
|
|
|
(1.4 |
)% |
|
|
1,985 |
|
|
|
1,970 |
|
|
|
0.7 |
% |
Charlotte, NC |
|
|
5,651 |
|
|
|
58,450 |
|
|
|
57,265 |
|
|
|
2.1 |
% |
|
|
17,551 |
|
|
|
16,897 |
|
|
|
3.9 |
% |
|
|
40,899 |
|
|
|
40,368 |
|
|
|
1.3 |
% |
|
|
1,638 |
|
|
|
1,606 |
|
|
|
2.0 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
69,673 |
|
|
|
70,900 |
|
|
|
(1.7 |
)% |
|
|
30,602 |
|
|
|
30,577 |
|
|
|
0.1 |
% |
|
|
39,071 |
|
|
|
40,323 |
|
|
|
(3.1 |
)% |
|
|
1,604 |
|
|
|
1,627 |
|
|
|
(1.4 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
53,225 |
|
|
|
52,316 |
|
|
|
1.7 |
% |
|
|
17,265 |
|
|
|
15,930 |
|
|
|
8.4 |
% |
|
|
35,960 |
|
|
|
36,386 |
|
|
|
(1.2 |
)% |
|
|
1,541 |
|
|
|
1,521 |
|
|
|
1.3 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
47,182 |
|
|
|
46,741 |
|
|
|
0.9 |
% |
|
|
15,463 |
|
|
|
14,757 |
|
|
|
4.8 |
% |
|
|
31,719 |
|
|
|
31,984 |
|
|
|
(0.8 |
)% |
|
|
1,698 |
|
|
|
1,686 |
|
|
|
0.7 |
% |
Houston, TX |
|
|
5,175 |
|
|
|
47,169 |
|
|
|
46,649 |
|
|
|
1.1 |
% |
|
|
19,641 |
|
|
|
19,565 |
|
|
|
0.4 |
% |
|
|
27,528 |
|
|
|
27,084 |
|
|
|
1.6 |
% |
|
|
1,430 |
|
|
|
1,405 |
|
|
|
1.8 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
35,830 |
|
|
|
34,210 |
|
|
|
4.7 |
% |
|
|
11,589 |
|
|
|
10,571 |
|
|
|
9.6 |
% |
|
|
24,241 |
|
|
|
23,639 |
|
|
|
2.5 |
% |
|
|
1,786 |
|
|
|
1,702 |
|
|
|
4.9 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
32,351 |
|
|
|
32,961 |
|
|
|
(1.9 |
)% |
|
|
8,859 |
|
|
|
8,254 |
|
|
|
7.3 |
% |
|
|
23,492 |
|
|
|
24,707 |
|
|
|
(4.9 |
)% |
|
|
1,743 |
|
|
|
1,759 |
|
|
|
(0.9 |
)% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
38,189 |
|
|
|
38,048 |
|
|
|
0.4 |
% |
|
|
14,386 |
|
|
|
14,385 |
|
|
|
0.0 |
% |
|
|
23,803 |
|
|
|
23,663 |
|
|
|
0.6 |
% |
|
|
1,577 |
|
|
|
1,561 |
|
|
|
1.0 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
32,712 |
|
|
|
33,303 |
|
|
|
(1.8 |
)% |
|
|
12,025 |
|
|
|
11,312 |
|
|
|
6.3 |
% |
|
|
20,687 |
|
|
|
21,991 |
|
|
|
(5.9 |
)% |
|
|
1,526 |
|
|
|
1,551 |
|
|
|
(1.6 |
)% |
Northern Virginia |
|
|
1,888 |
|
|
|
28,394 |
|
|
|
26,941 |
|
|
|
5.4 |
% |
|
|
8,706 |
|
|
|
8,394 |
|
|
|
3.7 |
% |
|
|
19,688 |
|
|
|
18,547 |
|
|
|
6.2 |
% |
|
|
2,398 |
|
|
|
2,286 |
|
|
|
4.9 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
20,687 |
|
|
|
20,522 |
|
|
|
0.8 |
% |
|
|
7,544 |
|
|
|
6,498 |
|
|
|
16.1 |
% |
|
|
13,143 |
|
|
|
14,024 |
|
|
|
(6.3 |
)% |
|
|
1,327 |
|
|
|
1,305 |
|
|
|
1.7 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
20,170 |
|
|
|
19,534 |
|
|
|
3.3 |
% |
|
|
7,461 |
|
|
|
6,239 |
|
|
|
19.6 |
% |
|
|
12,709 |
|
|
|
13,295 |
|
|
|
(4.4 |
)% |
|
|
1,701 |
|
|
|
1,639 |
|
|
|
3.8 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
18,075 |
|
|
|
17,666 |
|
|
|
2.3 |
% |
|
|
5,589 |
|
|
|
5,531 |
|
|
|
1.0 |
% |
|
|
12,486 |
|
|
|
12,135 |
|
|
|
2.9 |
% |
|
|
1,647 |
|
|
|
1,608 |
|
|
|
2.5 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
16,946 |
|
|
|
16,483 |
|
|
|
2.8 |
% |
|
|
4,826 |
|
|
|
4,656 |
|
|
|
3.7 |
% |
|
|
12,120 |
|
|
|
11,827 |
|
|
|
2.5 |
% |
|
|
1,818 |
|
|
|
1,787 |
|
|
|
1.8 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
15,895 |
|
|
|
15,703 |
|
|
|
1.2 |
% |
|
|
5,942 |
|
|
|
5,671 |
|
|
|
4.8 |
% |
|
|
9,953 |
|
|
|
10,032 |
|
|
|
(0.8 |
)% |
|
|
1,364 |
|
|
|
1,349 |
|
|
|
1.1 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
14,174 |
|
|
|
13,955 |
|
|
|
1.6 |
% |
|
|
4,342 |
|
|
|
4,200 |
|
|
|
3.4 |
% |
|
|
9,832 |
|
|
|
9,755 |
|
|
|
0.8 |
% |
|
|
1,975 |
|
|
|
1,951 |
|
|
|
1.3 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
13,429 |
|
|
|
13,242 |
|
|
|
1.4 |
% |
|
|
5,385 |
|
|
|
5,115 |
|
|
|
5.3 |
% |
|
|
8,044 |
|
|
|
8,127 |
|
|
|
(1.0 |
)% |
|
|
1,398 |
|
|
|
1,363 |
|
|
|
2.5 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
11,218 |
|
|
|
10,762 |
|
|
|
4.2 |
% |
|
|
3,983 |
|
|
|
3,946 |
|
|
|
0.9 |
% |
|
|
7,235 |
|
|
|
6,816 |
|
|
|
6.1 |
% |
|
|
1,589 |
|
|
|
1,538 |
|
|
|
3.3 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
13,198 |
|
|
|
13,192 |
|
|
|
0.0 |
% |
|
|
5,789 |
|
|
|
5,712 |
|
|
|
1.3 |
% |
|
|
7,409 |
|
|
|
7,480 |
|
|
|
(0.9 |
)% |
|
|
1,380 |
|
|
|
1,386 |
|
|
|
(0.4 |
)% |
Huntsville, AL |
|
|
1,228 |
|
|
|
10,678 |
|
|
|
10,684 |
|
|
|
(0.1 |
)% |
|
|
3,830 |
|
|
|
3,785 |
|
|
|
1.2 |
% |
|
|
6,848 |
|
|
|
6,899 |
|
|
|
(0.7 |
)% |
|
|
1,315 |
|
|
|
1,304 |
|
|
|
0.8 |
% |
Other |
|
|
6,502 |
|
|
|
65,257 |
|
|
|
63,534 |
|
|
|
2.7 |
% |
|
|
23,062 |
|
|
|
22,135 |
|
|
|
4.2 |
% |
|
|
42,195 |
|
|
|
41,399 |
|
|
|
1.9 |
% |
|
|
1,592 |
|
|
|
1,551 |
|
|
|
2.6 |
% |
Total Same Store |
|
|
97,289 |
|
|
$ |
1,041,169 |
|
|
$ |
1,030,417 |
|
|
|
1.0 |
% |
|
$ |
378,306 |
|
|
$ |
361,877 |
|
|
|
4.5 |
% |
|
$ |
662,863 |
|
|
$ |
668,540 |
|
|
|
(0.8 |
)% |
|
$ |
1,690 |
|
|
$ |
1,672 |
|
|
|
1.0 |
% |
Supplemental Data S-7
MULTIFAMILY DEVELOPMENT PIPELINE |
Dollars in thousands
|
|
|
|
Units as of |
|
Development Costs as of |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
June 30, 2024 |
|
June 30, 2024 |
|
|
|
|
Expected |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Expected |
|
Spend |
|
Expected |
|
|
Start |
|
Initial |
|
|
|
|
||||||
|
|
Location |
|
Total |
|
Delivered |
|
Leased |
|
Total |
|
to Date |
|
Remaining |
|
|
Date |
|
Occupancy |
|
Completion |
|
Stabilization (1) |
||||||
Novel Daybreak (2) |
|
Salt Lake City, UT |
|
|
400 |
|
|
372 |
|
|
235 |
|
$ |
99,450 |
|
$ |
94,964 |
|
$ |
4,486 |
|
|
2Q21 |
|
2Q23 |
|
3Q24 |
|
1Q25 |
Novel Val Vista (2) |
|
Phoenix, AZ |
|
|
317 |
|
|
191 |
|
|
106 |
|
|
79,800 |
|
|
74,987 |
|
|
4,813 |
|
|
4Q20 |
|
4Q23 |
|
4Q24 |
|
3Q25 |
MAA Milepost 35 |
|
Denver, CO |
|
|
352 |
|
|
174 |
|
|
121 |
|
|
125,000 |
|
|
111,561 |
|
|
13,439 |
|
|
1Q22 |
|
4Q23 |
|
4Q24 |
|
3Q25 |
MAA Nixie |
|
Raleigh/Durham, NC |
|
|
406 |
|
|
— |
|
|
— |
|
|
145,500 |
|
|
92,377 |
|
|
53,123 |
|
|
4Q22 |
|
4Q24 |
|
3Q25 |
|
3Q26 |
MAA Breakwater |
|
Tampa, FL |
|
|
495 |
|
|
— |
|
|
— |
|
|
197,500 |
|
|
127,015 |
|
|
70,485 |
|
|
4Q22 |
|
1Q25 |
|
4Q25 |
|
1Q27 |
Alta 10th (3) |
|
Charlotte, NC |
|
|
302 |
|
|
— |
|
|
— |
|
|
101,500 |
|
|
17,410 |
|
|
84,090 |
|
|
2Q24 |
|
2Q26 |
|
4Q26 |
|
4Q27 |
Modera Chandler (3) |
|
Phoenix, AZ |
|
|
345 |
|
|
— |
|
|
— |
|
|
117,500 |
|
|
19,634 |
|
|
97,866 |
|
|
2Q24 |
|
2Q26 |
|
4Q26 |
|
4Q27 |
Total Active |
|
|
|
|
2,617 |
|
|
737 |
|
|
462 |
|
$ |
866,250 |
|
$ |
537,948 |
|
$ |
328,302 |
|
|
|
|
|
|
|
|
|
MULTIFAMILY LEASE-UP COMMUNITIES |
Dollars in thousands
|
|
As of June 30, 2024 |
|
|
|
|
|
|||||||||
|
|
Location |
|
Total Units |
|
|
Physical Occupancy |
|
Spend to Date |
|
|
Construction Completed |
|
Expected Stabilization (1) |
||
MAA Central Avenue |
|
Phoenix, AZ |
|
323 |
|
|
90.4% |
|
$ |
102,186 |
|
|
(3) |
|
3Q24 |
|
MAA Optimist Park |
|
Charlotte, NC |
|
352 |
|
|
88.4% |
|
|
106,695 |
|
|
(3) |
|
4Q24 |
|
Novel West Midtown (2) |
|
Atlanta, GA |
|
340 |
|
|
61.2% |
|
|
91,302 |
|
|
3Q23 |
|
1Q25 |
|
MAA Vale |
|
Raleigh/Durham, NC |
|
306 |
|
|
62.1% |
|
|
80,694 |
|
|
(3) |
|
2Q25 |
|
Total |
|
|
|
|
1,321 |
|
|
75.8% |
|
$ |
380,877 |
|
|
|
|
|
MULTIFAMILY INTERIOR REDEVELOPMENT PIPELINE |
Dollars in thousands, except per unit data
Six months ended June 30, 2024 |
|
|
||||||||||||||||
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 |
||||
|
2,796 |
|
|
$ |
17,370 |
|
|
$ |
6,213 |
|
|
$ |
107 |
|
|
7.6% |
|
7,000 - 11,000 |
2024 ACQUISITION ACTIVITY (THROUGH JUNE 30, 2024) |
Multifamily Acquisitions |
|
Market |
|
Apartment Units |
|
Closing Date |
MAA Vale |
|
Raleigh, NC |
|
306 |
|
May-24 |
Modera Chandler (1) |
|
Phoenix, AZ |
|
345 |
|
Apr-24 |
Supplemental Data S-8
DEBT AND DEBT COVENANTS AS OF JUNE 30, 2024 |
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 |
|
$ |
4,384,864 |
|
|
|
93.3 |
% |
|
|
3.6 |
% |
|
|
8.0 |
|
Floating rate debt |
|
|
316,000 |
|
|
|
6.7 |
% |
|
|
5.5 |
% |
|
|
0.1 |
|
Total |
|
$ |
4,700,864 |
|
|
|
100.0 |
% |
|
|
3.8 |
% |
|
|
7.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Versus Secured Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Contract Maturity |
|
||||
Unsecured debt |
|
$ |
4,340,660 |
|
|
|
92.3 |
% |
|
|
3.7 |
% |
|
|
6.0 |
|
Secured debt |
|
|
360,204 |
|
|
|
7.7 |
% |
|
|
4.4 |
% |
|
|
24.6 |
|
Total |
|
$ |
4,700,864 |
|
|
|
100.0 |
% |
|
|
3.8 |
% |
|
|
7.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unencumbered Versus Encumbered Assets |
|
Total Cost |
|
|
Percent of Total |
|
|
Q2 2024 NOI |
|
|
Percent of Total |
|
||||
Unencumbered gross assets |
|
$ |
15,948,218 |
|
|
|
95.4 |
% |
|
$ |
326,693 |
|
|
|
95.9 |
% |
Encumbered gross assets |
|
|
764,430 |
|
|
|
4.6 |
% |
|
|
13,946 |
|
|
|
4.1 |
% |
Total |
|
$ |
16,712,648 |
|
|
|
100.0 |
% |
|
$ |
340,639 |
|
|
|
100.0 |
% |
FIXED INTEREST RATE MATURITIES
Maturity |
|
Fixed Rate Debt |
|
|
|
Effective Interest Rate |
|
||
2024 |
|
$ |
— |
|
|
|
|
— |
|
2025 |
|
|
398,944 |
|
|
|
|
4.2 |
% |
2026 |
|
|
298,359 |
|
|
|
|
1.2 |
% |
2027 |
|
|
597,727 |
|
|
|
|
3.7 |
% |
2028 |
|
|
397,607 |
|
|
|
|
4.2 |
% |
2029 |
|
|
557,076 |
|
|
|
|
3.7 |
% |
2030 |
|
|
298,059 |
|
|
|
|
3.1 |
% |
2031 |
|
|
445,973 |
|
|
|
|
1.8 |
% |
2032 |
|
|
394,346 |
|
|
|
|
5.4 |
% |
2033 |
|
|
— |
|
|
|
|
— |
|
Thereafter |
|
|
996,773 |
|
|
|
|
4.2 |
% |
Total |
|
$ |
4,384,864 |
|
|
|
|
3.6 |
% |
Supplemental Data S-9
DEBT AND DEBT COVENANTS AS OF JUNE 30, 2024 (CONTINUED) |
Dollars in thousands
DEBT MATURITIES OF OUTSTANDING BALANCES
Maturity |
|
Commercial Paper (1) & Revolving Credit Facility (2) |
|
|
Public Bonds |
|
|
Secured |
|
|
Total |
|
||||
2024 |
|
$ |
316,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
316,000 |
|
2025 |
|
|
— |
|
|
|
398,944 |
|
|
|
— |
|
|
|
398,944 |
|
2026 |
|
|
— |
|
|
|
298,359 |
|
|
|
— |
|
|
|
298,359 |
|
2027 |
|
|
— |
|
|
|
597,727 |
|
|
|
— |
|
|
|
597,727 |
|
2028 |
|
|
— |
|
|
|
397,607 |
|
|
|
— |
|
|
|
397,607 |
|
2029 |
|
|
— |
|
|
|
557,076 |
|
|
|
— |
|
|
|
557,076 |
|
2030 |
|
|
— |
|
|
|
298,059 |
|
|
|
— |
|
|
|
298,059 |
|
2031 |
|
|
— |
|
|
|
445,973 |
|
|
|
— |
|
|
|
445,973 |
|
2032 |
|
|
— |
|
|
|
394,346 |
|
|
|
— |
|
|
|
394,346 |
|
2033 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Thereafter |
|
|
— |
|
|
|
636,569 |
|
|
|
360,204 |
|
|
|
996,773 |
|
Total |
|
$ |
316,000 |
|
|
$ |
4,024,660 |
|
|
$ |
360,204 |
|
|
$ |
4,700,864 |
|
DEBT COVENANT ANALYSIS (1)
Bond Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to adjusted total assets |
|
60% or less |
|
28.1% |
|
Yes |
Total secured debt to adjusted total assets |
|
40% or less |
|
2.2% |
|
Yes |
Consolidated income available for debt service to total annual debt service charge |
|
1.5x or greater for trailing 4 quarters |
|
7.4x |
|
Yes |
Total unencumbered assets to total unsecured debt |
|
Greater than 150% |
|
358.6% |
|
Yes |
|
|
|
|
|
|
|
Bank Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to total capitalized asset value |
|
60% or less |
|
20.4% |
|
Yes |
Total secured debt to total capitalized asset value |
|
40% or less |
|
1.6% |
|
Yes |
Total adjusted EBITDA to fixed charges |
|
1.5x or greater for trailing 4 quarters |
|
7.7x |
|
Yes |
Total unsecured debt to total unsecured capitalized asset value |
|
60% or less |
|
19.5% |
|
Yes |
Supplemental Data S-10
2024 GUIDANCE |
MAA provides guidance on expected Core FFO per diluted Share and Core AFFO per diluted Share, which are non-GAAP financial measures, along with guidance for expected Earnings per diluted common share. A reconciliation of expected Earnings per diluted common share to expected Core FFO per diluted Share and Core AFFO per diluted Share is provided below.
|
|
Full Year 2024 |
||
Earnings: |
|
Current Range |
|
Current Midpoint |
Earnings per common share - diluted |
|
$4.37 to $4.65 |
|
$4.51 |
Core FFO per Share - diluted |
|
$8.74 to $9.02 |
|
$8.88 |
Core AFFO per Share - diluted |
|
$7.78 to $8.06 |
|
$7.92 |
|
|
|
|
|
MAA Same Store Portfolio: |
|
|
|
|
Number of units |
|
97,290 |
|
97,290 |
Average physical occupancy |
|
95.3% to 95.7% |
|
95.5% |
Property revenue growth |
|
0.15% to 1.15% |
|
0.65% |
Effective rent growth |
|
0.25% to 0.75% |
|
0.50% |
Property operating expense growth |
|
3.75% to 4.75% |
|
4.25% |
NOI growth |
|
-2.50% to -0.10% |
|
-1.30% |
Real estate tax expense growth |
|
3.5% to 4.5% |
|
4.0% |
|
|
|
|
|
Corporate Expenses: ($ in millions) |
|
|
|
|
Property management expenses |
|
$72.0 to $74.0 |
|
$73.0 |
General and administrative expenses |
|
$56.5 to $58.5 |
|
$57.5 |
Total overhead |
|
$128.5 to $132.5 |
|
$130.5 |
|
|
|
|
|
Transaction/Investment Volume: ($ in millions) |
|
|
|
|
Multifamily acquisition volume |
|
$350.0 to $450.0 |
|
$400.0 |
Multifamily disposition volume |
|
$50.0 to $150.0 |
|
$100.0 |
Development investment |
|
$300.0 to $400.0 |
|
$350.0 |
|
|
|
|
|
Debt: |
|
|
|
|
Average effective interest rate |
|
3.5% to 3.7% |
|
3.6% |
Capitalized interest ($ in millions) |
|
$15.0 to $19.0 |
|
$17.0 |
|
|
|
|
|
Diluted FFO Shares Outstanding: |
|
|
|
|
Diluted common shares and units |
|
119.75 to 120.25 million |
|
120.0 million |
RECONCILIATION OF EARNINGS PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER DILUTED SHARE FOR FULL YEAR 2024 GUIDANCE |
|
|
Full Year 2024 Guidance Range |
|
|||||
|
|
Low |
|
|
High |
|
||
Earnings per common share - diluted |
|
$ |
4.37 |
|
|
$ |
4.65 |
|
Real estate depreciation and amortization |
|
|
4.83 |
|
|
|
4.83 |
|
Gains on sale of depreciable assets |
|
|
(0.44 |
) |
|
|
(0.44 |
) |
FFO per Share - diluted |
|
|
8.76 |
|
|
|
9.04 |
|
Non-Core FFO items (1) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
Core FFO per Share - diluted |
|
|
8.74 |
|
|
|
9.02 |
|
Recurring capital expenditures |
|
|
(0.96 |
) |
|
|
(0.96 |
) |
Core AFFO per Share - diluted |
|
$ |
7.78 |
|
|
$ |
8.06 |
|
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 |
|
A3 |
|
Stable |
Standard & Poor’s Ratings Services (1) |
|
A-2 |
|
A- |
|
Stable |
COMMON STOCK |
Stock Symbol: |
|
MAA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Exchange Traded: |
|
NYSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Estimated Future Dates: |
|
Q3 2024 |
|
|
Q4 2024 |
|
|
Q1 2025 |
|
|
Q2 2025 |
|
|
|
|
|||||
Earnings release & conference call |
|
Late |
|
|
Early |
|
|
Early |
|
|
Late |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividend Information - Common Shares: |
|
Q2 2023 |
|
|
Q3 2023 |
|
|
Q4 2023 |
|
|
Q1 2024 |
|
|
Q2 2024 |
|
|||||
Declaration date |
|
5/16/2023 |
|
|
9/29/2023 |
|
|
12/12/2023 |
|
|
3/19/2024 |
|
|
5/21/2024 |
|
|||||
Record date |
|
7/14/2023 |
|
|
10/13/2023 |
|
|
1/12/2024 |
|
|
4/15/2024 |
|
|
7/15/2024 |
|
|||||
Payment date |
|
7/31/2023 |
|
|
10/31/2023 |
|
|
1/31/2024 |
|
|
4/30/2024 |
|
|
7/31/2024 |
|
|||||
Distributions per share |
|
$ |
1.4000 |
|
|
$ |
1.4000 |
|
|
$ |
1.4700 |
|
|
$ |
1.4700 |
|
|
$ |
1.4700 |
|
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