Exhibit 99.2
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT SEPTEMBER 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 |
|
|
|
310 |
|
|
|
6,217 |
|
|
|
— |
|
|
|
6,217 |
|
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
— |
|
|
|
306 |
|
|
|
5,656 |
|
|
|
26 |
|
|
|
5,682 |
|
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 |
|
|
|
215 |
|
|
|
3,506 |
|
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 |
|
|
|
265 |
|
|
|
1,383 |
|
Huntsville, AL |
|
|
1,228 |
|
|
|
— |
|
|
|
— |
|
|
|
1,228 |
|
|
|
— |
|
|
|
1,228 |
|
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
— |
|
|
|
— |
|
|
|
1,110 |
|
|
|
— |
|
|
|
1,110 |
|
Other |
|
|
6,502 |
|
|
|
672 |
|
|
|
400 |
|
|
|
7,574 |
|
|
|
— |
|
|
|
7,574 |
|
Total Multifamily Units |
|
|
97,289 |
|
|
|
2,441 |
|
|
|
1,708 |
|
|
|
101,438 |
|
|
|
506 |
|
|
|
101,944 |
|
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, 2024 |
|
|
Average |
|
|
As of September 30, 2024 |
|
|||||||||||||||
|
|
Gross Real |
|
|
Percent to |
|
|
Physical |
|
|
Rent per |
|
|
Completed |
|
|
Total Units, |
|
||||||
Atlanta, GA |
|
$ |
2,112,564 |
|
|
|
13.0 |
% |
|
|
95.2 |
% |
|
$ |
1,813 |
|
|
|
11,434 |
|
|
|
|
|
Dallas, TX |
|
|
1,604,908 |
|
|
|
9.9 |
% |
|
|
95.3 |
% |
|
|
1,663 |
|
|
|
10,116 |
|
|
|
|
|
Charlotte, NC |
|
|
1,164,345 |
|
|
|
7.2 |
% |
|
|
95.7 |
% |
|
|
1,651 |
|
|
|
6,211 |
|
|
|
|
|
Orlando, FL |
|
|
1,037,612 |
|
|
|
6.4 |
% |
|
|
95.6 |
% |
|
|
1,997 |
|
|
|
5,907 |
|
|
|
|
|
Tampa, FL |
|
|
1,021,710 |
|
|
|
6.3 |
% |
|
|
96.0 |
% |
|
|
2,093 |
|
|
|
5,416 |
|
|
|
|
|
Austin, TX |
|
|
963,975 |
|
|
|
5.9 |
% |
|
|
94.9 |
% |
|
|
1,582 |
|
|
|
7,179 |
|
|
|
|
|
Raleigh/Durham, NC |
|
|
737,874 |
|
|
|
4.5 |
% |
|
|
95.6 |
% |
|
|
1,544 |
|
|
|
5,350 |
|
|
|
|
|
Houston, TX |
|
|
719,650 |
|
|
|
4.4 |
% |
|
|
95.3 |
% |
|
|
1,436 |
|
|
|
5,175 |
|
|
|
|
|
Phoenix, AZ |
|
|
594,192 |
|
|
|
3.7 |
% |
|
|
95.7 |
% |
|
|
1,738 |
|
|
|
3,291 |
|
|
|
|
|
Northern Virginia |
|
|
577,851 |
|
|
|
3.6 |
% |
|
|
96.6 |
% |
|
|
2,484 |
|
|
|
1,888 |
|
|
|
|
|
Nashville, TN |
|
|
565,251 |
|
|
|
3.5 |
% |
|
|
95.9 |
% |
|
|
1,690 |
|
|
|
4,375 |
|
|
|
|
|
Charleston, SC |
|
|
435,344 |
|
|
|
2.7 |
% |
|
|
96.1 |
% |
|
|
1,815 |
|
|
|
3,168 |
|
|
|
|
|
Fort Worth, TX |
|
|
398,572 |
|
|
|
2.5 |
% |
|
|
96.1 |
% |
|
|
1,582 |
|
|
|
3,687 |
|
|
|
|
|
Jacksonville, FL |
|
|
318,905 |
|
|
|
2.0 |
% |
|
|
95.7 |
% |
|
|
1,510 |
|
|
|
3,496 |
|
|
|
|
|
Denver, CO |
|
|
297,533 |
|
|
|
1.8 |
% |
|
|
95.6 |
% |
|
|
1,978 |
|
|
|
1,118 |
|
|
|
|
|
Richmond, VA |
|
|
283,208 |
|
|
|
1.7 |
% |
|
|
96.7 |
% |
|
|
1,627 |
|
|
|
2,004 |
|
|
|
|
|
Fredericksburg, VA |
|
|
258,465 |
|
|
|
1.6 |
% |
|
|
96.6 |
% |
|
|
1,873 |
|
|
|
1,435 |
|
|
|
|
|
Greenville, SC |
|
|
245,184 |
|
|
|
1.5 |
% |
|
|
94.7 |
% |
|
|
1,336 |
|
|
|
2,354 |
|
|
|
|
|
Savannah, GA |
|
|
227,245 |
|
|
|
1.4 |
% |
|
|
95.5 |
% |
|
|
1,713 |
|
|
|
1,837 |
|
|
|
|
|
Kansas City, MO-KS |
|
|
194,665 |
|
|
|
1.2 |
% |
|
|
95.5 |
% |
|
|
1,634 |
|
|
|
1,110 |
|
|
|
|
|
Birmingham, AL |
|
|
172,927 |
|
|
|
1.1 |
% |
|
|
95.3 |
% |
|
|
1,412 |
|
|
|
1,462 |
|
|
|
|
|
San Antonio, TX |
|
|
172,037 |
|
|
|
1.1 |
% |
|
|
95.7 |
% |
|
|
1,367 |
|
|
|
1,504 |
|
|
|
|
|
All Other Markets by State (individual markets <1% gross real assets) |
|
|||||||||||||||||||||||
Tennessee |
|
|
207,772 |
|
|
|
1.3 |
% |
|
|
95.1 |
% |
|
|
1,348 |
|
|
|
2,754 |
|
|
|
|
|
Florida |
|
|
194,801 |
|
|
|
1.2 |
% |
|
|
95.6 |
% |
|
|
1,839 |
|
|
|
1,806 |
|
|
|
|
|
Alabama |
|
|
179,947 |
|
|
|
1.1 |
% |
|
|
95.9 |
% |
|
|
1,394 |
|
|
|
1,648 |
|
|
|
|
|
Virginia |
|
|
169,423 |
|
|
|
1.0 |
% |
|
|
93.6 |
% |
|
|
1,778 |
|
|
|
1,039 |
|
|
|
|
|
Kentucky |
|
|
103,711 |
|
|
|
0.6 |
% |
|
|
95.9 |
% |
|
|
1,270 |
|
|
|
1,308 |
|
|
|
|
|
Maryland |
|
|
84,485 |
|
|
|
0.5 |
% |
|
|
97.0 |
% |
|
|
2,288 |
|
|
|
361 |
|
|
|
|
|
Nevada |
|
|
75,588 |
|
|
|
0.5 |
% |
|
|
96.3 |
% |
|
|
1,592 |
|
|
|
721 |
|
|
|
|
|
South Carolina |
|
|
39,437 |
|
|
|
0.2 |
% |
|
|
93.1 |
% |
|
|
1,263 |
|
|
|
576 |
|
|
|
|
|
Stabilized Communities |
|
$ |
15,159,181 |
|
|
|
93.4 |
% |
|
|
95.5 |
% |
|
$ |
1,690 |
|
|
|
99,730 |
|
|
|
|
|
Charlotte, NC |
|
|
224,002 |
|
|
|
1.4 |
% |
|
|
85.5 |
% |
|
|
1,889 |
|
|
|
352 |
|
|
|
893 |
|
Raleigh/Durham, NC |
|
|
195,656 |
|
|
|
1.2 |
% |
|
|
28.1 |
% |
|
|
1,807 |
|
|
|
332 |
|
|
|
712 |
|
Tampa, FL |
|
|
141,539 |
|
|
|
0.9 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
495 |
|
Denver, CO |
|
|
119,942 |
|
|
|
0.7 |
% |
|
|
44.9 |
% |
|
|
2,298 |
|
|
|
265 |
|
|
|
352 |
|
Phoenix, AZ |
|
|
102,312 |
|
|
|
0.6 |
% |
|
|
45.1 |
% |
|
|
1,947 |
|
|
|
215 |
|
|
|
662 |
|
Salt Lake City, UT |
|
|
94,997 |
|
|
|
0.6 |
% |
|
|
64.0 |
% |
|
|
1,761 |
|
|
|
400 |
|
|
|
400 |
|
Atlanta, GA |
|
|
91,353 |
|
|
|
0.6 |
% |
|
|
78.8 |
% |
|
|
2,094 |
|
|
|
340 |
|
|
|
340 |
|
Orlando, FL |
|
|
83,727 |
|
|
|
0.5 |
% |
|
|
89.7 |
% |
|
|
2,026 |
|
|
|
310 |
|
|
|
310 |
|
Richmond, VA |
|
|
14,679 |
|
|
|
0.1 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
306 |
|
Lease-up / Development Communities |
|
$ |
1,068,207 |
|
|
|
6.6 |
% |
|
|
57.6 |
% |
|
$ |
1,959 |
|
|
|
2,214 |
|
|
|
4,470 |
|
Total Multifamily Communities |
|
$ |
16,227,388 |
|
|
|
100.0 |
% |
|
|
94.5 |
% |
|
$ |
1,696 |
|
|
|
101,944 |
|
|
|
104,200 |
|
Supplemental Data S-2
COMPONENTS OF NET OPERATING INCOME |
Dollars in thousands
|
|
Three Months Ended |
|
|
As of September 30, 2024 |
|
||||||||||||||
|
|
September 30, 2024 |
|
|
September 30, 2023 |
|
|
Percent |
|
|
Apartment Units |
|
|
Gross Real Assets |
|
|||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
523,533 |
|
|
$ |
523,510 |
|
|
|
0.0 |
% |
|
|
97,289 |
|
|
$ |
14,685,767 |
|
Non-Same Store Communities |
|
|
13,312 |
|
|
|
11,171 |
|
|
|
|
|
|
2,441 |
|
|
|
473,414 |
|
|
Lease-up/Development Communities |
|
|
7,779 |
|
|
|
901 |
|
|
|
|
|
|
2,214 |
|
|
|
1,068,207 |
|
|
Total Multifamily Portfolio |
|
$ |
544,624 |
|
|
$ |
535,582 |
|
|
|
|
|
|
101,944 |
|
|
$ |
16,227,388 |
|
|
Commercial Property/Land |
|
|
6,502 |
|
|
|
6,460 |
|
|
|
|
|
|
— |
|
|
|
372,532 |
|
|
Total Operating Revenues |
|
$ |
551,126 |
|
|
$ |
542,042 |
|
|
|
|
|
|
101,944 |
|
|
$ |
16,599,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
196,266 |
|
|
$ |
190,537 |
|
|
|
3.0 |
% |
|
|
|
|
|
|
||
Non-Same Store Communities |
|
|
4,693 |
|
|
|
4,688 |
|
|
|
|
|
|
|
|
|
|
|||
Lease-up/Development Communities |
|
|
4,351 |
|
|
|
1,256 |
|
|
|
|
|
|
|
|
|
|
|||
Storm Costs |
|
|
3,349 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||
Total Multifamily Portfolio |
|
$ |
208,659 |
|
|
$ |
196,481 |
|
|
|
|
|
|
|
|
|
|
|||
Commercial Property/Land |
|
|
2,902 |
|
|
|
2,742 |
|
|
|
|
|
|
|
|
|
|
|||
Total Property Operating Expenses |
|
$ |
211,561 |
|
|
$ |
199,223 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
327,267 |
|
|
$ |
332,973 |
|
|
|
-1.7 |
% |
|
|
|
|
|
|
||
Non-Same Store Communities |
|
|
8,619 |
|
|
|
6,483 |
|
|
|
|
|
|
|
|
|
|
|||
Lease-up/Development Communities |
|
|
3,428 |
|
|
|
(355 |
) |
|
|
|
|
|
|
|
|
|
|||
Storm Costs |
|
|
(3,349 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||
Total Multifamily Portfolio |
|
$ |
335,965 |
|
|
$ |
339,101 |
|
|
|
|
|
|
|
|
|
|
|||
Commercial Property/Land |
|
|
3,600 |
|
|
|
3,718 |
|
|
|
|
|
|
|
|
|
|
|||
Total Net Operating Income |
|
$ |
339,565 |
|
|
$ |
342,819 |
|
|
|
-0.9 |
% |
|
|
|
|
|
|
||
COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES |
Dollars in thousands
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
September 30, 2024 |
|
|
September 30, 2023 |
|
|
Percent Change |
|
|
September 30, 2024 |
|
|
September 30, 2023 |
|
|
Percent |
|
||||||
Property Taxes |
|
$ |
65,593 |
|
|
$ |
65,428 |
|
|
|
0.3 |
% |
|
$ |
201,960 |
|
|
$ |
197,907 |
|
|
|
2.0 |
% |
Personnel |
|
|
43,205 |
|
|
|
41,598 |
|
|
|
3.9 |
% |
|
|
124,537 |
|
|
|
119,062 |
|
|
|
4.6 |
% |
Utilities |
|
|
36,347 |
|
|
|
35,018 |
|
|
|
3.8 |
% |
|
|
101,520 |
|
|
|
98,244 |
|
|
|
3.3 |
% |
Building Repair and Maintenance |
|
|
26,888 |
|
|
|
26,371 |
|
|
|
2.0 |
% |
|
|
74,842 |
|
|
|
73,211 |
|
|
|
2.2 |
% |
Office Operations |
|
|
8,881 |
|
|
|
7,765 |
|
|
|
14.4 |
% |
|
|
25,914 |
|
|
|
22,362 |
|
|
|
15.9 |
% |
Insurance |
|
|
8,324 |
|
|
|
8,320 |
|
|
|
0.0 |
% |
|
|
24,756 |
|
|
|
22,491 |
|
|
|
10.1 |
% |
Marketing |
|
|
7,028 |
|
|
|
6,037 |
|
|
|
16.4 |
% |
|
|
21,043 |
|
|
|
19,137 |
|
|
|
10.0 |
% |
Total Property Operating Expenses |
|
$ |
196,266 |
|
|
$ |
190,537 |
|
|
|
3.0 |
% |
|
$ |
574,572 |
|
|
$ |
552,414 |
|
|
|
4.0 |
% |
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, 2024 |
|
|
September 30, 2023 |
|
|
September 30, 2024 |
|
|
September 30, 2023 |
|
||||||
Atlanta, GA |
|
|
11,434 |
|
|
|
11.7 |
% |
|
|
95.0 |
% |
|
|
94.5 |
% |
|
|
94.4 |
% |
|
|
94.5 |
% |
Dallas, TX |
|
|
10,116 |
|
|
|
9.1 |
% |
|
|
95.7 |
% |
|
|
96.0 |
% |
|
|
95.3 |
% |
|
|
95.7 |
% |
Orlando, FL |
|
|
5,643 |
|
|
|
7.3 |
% |
|
|
95.9 |
% |
|
|
96.1 |
% |
|
|
96.0 |
% |
|
|
96.0 |
% |
Tampa, FL |
|
|
5,416 |
|
|
|
7.3 |
% |
|
|
96.0 |
% |
|
|
95.9 |
% |
|
|
95.9 |
% |
|
|
95.7 |
% |
Charlotte, NC |
|
|
5,651 |
|
|
|
6.1 |
% |
|
|
95.9 |
% |
|
|
95.8 |
% |
|
|
95.5 |
% |
|
|
95.6 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
5.4 |
% |
|
|
95.5 |
% |
|
|
95.3 |
% |
|
|
94.9 |
% |
|
|
95.3 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
5.4 |
% |
|
|
95.7 |
% |
|
|
96.4 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
4.8 |
% |
|
|
96.0 |
% |
|
|
96.1 |
% |
|
|
95.9 |
% |
|
|
95.7 |
% |
Houston, TX |
|
|
5,175 |
|
|
|
4.2 |
% |
|
|
95.4 |
% |
|
|
95.3 |
% |
|
|
95.3 |
% |
|
|
95.5 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
3.8 |
% |
|
|
96.5 |
% |
|
|
96.6 |
% |
|
|
96.2 |
% |
|
|
96.0 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
3.6 |
% |
|
|
95.5 |
% |
|
|
95.9 |
% |
|
|
95.3 |
% |
|
|
95.7 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
3.5 |
% |
|
|
96.0 |
% |
|
|
95.3 |
% |
|
|
95.2 |
% |
|
|
95.6 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
3.2 |
% |
|
|
95.9 |
% |
|
|
95.6 |
% |
|
|
95.6 |
% |
|
|
95.8 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
3.1 |
% |
|
|
96.6 |
% |
|
|
96.6 |
% |
|
|
96.7 |
% |
|
|
96.2 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
1.9 |
% |
|
|
95.3 |
% |
|
|
96.0 |
% |
|
|
95.7 |
% |
|
|
96.1 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
1.9 |
% |
|
|
95.5 |
% |
|
|
96.5 |
% |
|
|
95.7 |
% |
|
|
96.2 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
1.9 |
% |
|
|
96.6 |
% |
|
|
96.2 |
% |
|
|
96.5 |
% |
|
|
95.9 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
1.8 |
% |
|
|
96.4 |
% |
|
|
96.2 |
% |
|
|
96.8 |
% |
|
|
96.2 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
1.5 |
% |
|
|
95.3 |
% |
|
|
94.0 |
% |
|
|
95.4 |
% |
|
|
94.5 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
1.5 |
% |
|
|
95.6 |
% |
|
|
95.5 |
% |
|
|
95.7 |
% |
|
|
95.4 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
1.2 |
% |
|
|
96.0 |
% |
|
|
96.4 |
% |
|
|
95.6 |
% |
|
|
96.2 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
1.2 |
% |
|
|
96.0 |
% |
|
|
96.3 |
% |
|
|
95.6 |
% |
|
|
95.7 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
1.1 |
% |
|
|
96.0 |
% |
|
|
96.2 |
% |
|
|
96.0 |
% |
|
|
95.9 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
1.0 |
% |
|
|
95.4 |
% |
|
|
94.7 |
% |
|
|
95.1 |
% |
|
|
95.2 |
% |
Other |
|
|
6,502 |
|
|
|
6.5 |
% |
|
|
96.0 |
% |
|
|
96.3 |
% |
|
|
95.9 |
% |
|
|
95.9 |
% |
Total Same Store |
|
|
97,289 |
|
|
|
100.0 |
% |
|
|
95.7 |
% |
|
|
95.7 |
% |
|
|
95.5 |
% |
|
|
95.6 |
% |
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 2024 |
|
|
Q3 2023 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q3 2023 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q3 2023 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q3 2023 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
65,177 |
|
|
$ |
66,155 |
|
|
|
(1.5 |
)% |
|
$ |
26,808 |
|
|
$ |
24,772 |
|
|
|
8.2 |
% |
|
$ |
38,369 |
|
|
$ |
41,383 |
|
|
|
(7.3 |
)% |
|
$ |
1,813 |
|
|
$ |
1,861 |
|
|
|
(2.6 |
)% |
Dallas, TX |
|
|
10,116 |
|
|
|
53,356 |
|
|
|
53,563 |
|
|
|
(0.4 |
)% |
|
|
23,411 |
|
|
|
21,068 |
|
|
|
11.1 |
% |
|
|
29,945 |
|
|
|
32,495 |
|
|
|
(7.8 |
)% |
|
|
1,663 |
|
|
|
1,671 |
|
|
|
(0.5 |
)% |
Orlando, FL |
|
|
5,643 |
|
|
|
35,215 |
|
|
|
35,497 |
|
|
|
(0.8 |
)% |
|
|
11,347 |
|
|
|
12,164 |
|
|
|
(6.7 |
)% |
|
|
23,868 |
|
|
|
23,333 |
|
|
|
2.3 |
% |
|
|
1,978 |
|
|
|
2,000 |
|
|
|
(1.1 |
)% |
Tampa, FL |
|
|
5,416 |
|
|
|
35,722 |
|
|
|
35,757 |
|
|
|
(0.1 |
)% |
|
|
11,892 |
|
|
|
12,469 |
|
|
|
(4.6 |
)% |
|
|
23,830 |
|
|
|
23,288 |
|
|
|
2.3 |
% |
|
|
2,093 |
|
|
|
2,108 |
|
|
|
(0.7 |
)% |
Charlotte, NC |
|
|
5,651 |
|
|
|
29,557 |
|
|
|
29,542 |
|
|
|
0.1 |
% |
|
|
9,503 |
|
|
|
8,766 |
|
|
|
8.4 |
% |
|
|
20,054 |
|
|
|
20,776 |
|
|
|
(3.5 |
)% |
|
|
1,642 |
|
|
|
1,651 |
|
|
|
(0.5 |
)% |
Austin, TX |
|
|
6,829 |
|
|
|
34,750 |
|
|
|
35,635 |
|
|
|
(2.5 |
)% |
|
|
17,041 |
|
|
|
15,824 |
|
|
|
7.7 |
% |
|
|
17,709 |
|
|
|
19,811 |
|
|
|
(10.6 |
)% |
|
|
1,580 |
|
|
|
1,635 |
|
|
|
(3.4 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
26,725 |
|
|
|
26,769 |
|
|
|
(0.2 |
)% |
|
|
9,171 |
|
|
|
8,686 |
|
|
|
5.6 |
% |
|
|
17,554 |
|
|
|
18,083 |
|
|
|
(2.9 |
)% |
|
|
1,544 |
|
|
|
1,549 |
|
|
|
(0.3 |
)% |
Nashville, TN |
|
|
4,375 |
|
|
|
23,616 |
|
|
|
23,766 |
|
|
|
(0.6 |
)% |
|
|
8,064 |
|
|
|
7,979 |
|
|
|
1.1 |
% |
|
|
15,552 |
|
|
|
15,787 |
|
|
|
(1.5 |
)% |
|
|
1,690 |
|
|
|
1,705 |
|
|
|
(0.9 |
)% |
Houston, TX |
|
|
5,175 |
|
|
|
23,707 |
|
|
|
23,578 |
|
|
|
0.5 |
% |
|
|
10,065 |
|
|
|
11,282 |
|
|
|
(10.8 |
)% |
|
|
13,642 |
|
|
|
12,296 |
|
|
|
10.9 |
% |
|
|
1,436 |
|
|
|
1,427 |
|
|
|
0.6 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
18,264 |
|
|
|
17,736 |
|
|
|
3.0 |
% |
|
|
5,868 |
|
|
|
5,642 |
|
|
|
4.0 |
% |
|
|
12,396 |
|
|
|
12,094 |
|
|
|
2.5 |
% |
|
|
1,815 |
|
|
|
1,756 |
|
|
|
3.4 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
19,311 |
|
|
|
19,181 |
|
|
|
0.7 |
% |
|
|
7,537 |
|
|
|
8,135 |
|
|
|
(7.4 |
)% |
|
|
11,774 |
|
|
|
11,046 |
|
|
|
6.6 |
% |
|
|
1,582 |
|
|
|
1,579 |
|
|
|
0.2 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
16,355 |
|
|
|
16,402 |
|
|
|
(0.3 |
)% |
|
|
4,818 |
|
|
|
4,564 |
|
|
|
5.6 |
% |
|
|
11,537 |
|
|
|
11,838 |
|
|
|
(2.5 |
)% |
|
|
1,730 |
|
|
|
1,756 |
|
|
|
(1.5 |
)% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
16,198 |
|
|
|
16,754 |
|
|
|
(3.3 |
)% |
|
|
5,708 |
|
|
|
6,407 |
|
|
|
(10.9 |
)% |
|
|
10,490 |
|
|
|
10,347 |
|
|
|
1.4 |
% |
|
|
1,510 |
|
|
|
1,559 |
|
|
|
(3.1 |
)% |
Northern Virginia |
|
|
1,888 |
|
|
|
14,695 |
|
|
|
13,783 |
|
|
|
6.6 |
% |
|
|
4,705 |
|
|
|
4,344 |
|
|
|
8.3 |
% |
|
|
9,990 |
|
|
|
9,439 |
|
|
|
5.8 |
% |
|
|
2,484 |
|
|
|
2,345 |
|
|
|
5.9 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
10,314 |
|
|
|
10,297 |
|
|
|
0.2 |
% |
|
|
3,946 |
|
|
|
3,637 |
|
|
|
8.5 |
% |
|
|
6,368 |
|
|
|
6,660 |
|
|
|
(4.4 |
)% |
|
|
1,336 |
|
|
|
1,329 |
|
|
|
0.5 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
10,078 |
|
|
|
10,031 |
|
|
|
0.5 |
% |
|
|
3,845 |
|
|
|
3,399 |
|
|
|
13.1 |
% |
|
|
6,233 |
|
|
|
6,632 |
|
|
|
(6.0 |
)% |
|
|
1,713 |
|
|
|
1,684 |
|
|
|
1.7 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
9,114 |
|
|
|
9,119 |
|
|
|
(0.1 |
)% |
|
|
2,949 |
|
|
|
2,891 |
|
|
|
2.0 |
% |
|
|
6,165 |
|
|
|
6,228 |
|
|
|
(1.0 |
)% |
|
|
1,668 |
|
|
|
1,644 |
|
|
|
1.4 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,623 |
|
|
|
8,296 |
|
|
|
3.9 |
% |
|
|
2,606 |
|
|
|
2,473 |
|
|
|
5.4 |
% |
|
|
6,017 |
|
|
|
5,823 |
|
|
|
3.3 |
% |
|
|
1,873 |
|
|
|
1,801 |
|
|
|
4.0 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,983 |
|
|
|
7,795 |
|
|
|
2.4 |
% |
|
|
3,144 |
|
|
|
3,098 |
|
|
|
1.5 |
% |
|
|
4,839 |
|
|
|
4,697 |
|
|
|
3.0 |
% |
|
|
1,378 |
|
|
|
1,362 |
|
|
|
1.2 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
7,046 |
|
|
|
7,082 |
|
|
|
(0.5 |
)% |
|
|
2,214 |
|
|
|
2,196 |
|
|
|
0.8 |
% |
|
|
4,832 |
|
|
|
4,886 |
|
|
|
(1.1 |
)% |
|
|
1,978 |
|
|
|
1,983 |
|
|
|
(0.3 |
)% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,886 |
|
|
|
6,714 |
|
|
|
2.6 |
% |
|
|
2,821 |
|
|
|
2,513 |
|
|
|
12.3 |
% |
|
|
4,065 |
|
|
|
4,201 |
|
|
|
(3.2 |
)% |
|
|
1,412 |
|
|
|
1,386 |
|
|
|
1.9 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,612 |
|
|
|
6,716 |
|
|
|
(1.5 |
)% |
|
|
2,684 |
|
|
|
2,567 |
|
|
|
4.6 |
% |
|
|
3,928 |
|
|
|
4,149 |
|
|
|
(5.3 |
)% |
|
|
1,367 |
|
|
|
1,393 |
|
|
|
(1.9 |
)% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,761 |
|
|
|
5,537 |
|
|
|
4.0 |
% |
|
|
2,153 |
|
|
|
2,164 |
|
|
|
(0.5 |
)% |
|
|
3,608 |
|
|
|
3,373 |
|
|
|
7.0 |
% |
|
|
1,634 |
|
|
|
1,569 |
|
|
|
4.1 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,354 |
|
|
|
5,358 |
|
|
|
(0.1 |
)% |
|
|
2,012 |
|
|
|
2,014 |
|
|
|
(0.1 |
)% |
|
|
3,342 |
|
|
|
3,344 |
|
|
|
(0.1 |
)% |
|
|
1,307 |
|
|
|
1,325 |
|
|
|
(1.4 |
)% |
Other |
|
|
6,502 |
|
|
|
33,114 |
|
|
|
32,447 |
|
|
|
2.1 |
% |
|
|
11,954 |
|
|
|
11,483 |
|
|
|
4.1 |
% |
|
|
21,160 |
|
|
|
20,964 |
|
|
|
0.9 |
% |
|
|
1,613 |
|
|
|
1,579 |
|
|
|
2.2 |
% |
Total Same Store |
|
|
97,289 |
|
|
$ |
523,533 |
|
|
$ |
523,510 |
|
|
|
0.0 |
% |
|
$ |
196,266 |
|
|
$ |
190,537 |
|
|
|
3.0 |
% |
|
$ |
327,267 |
|
|
$ |
332,973 |
|
|
|
(1.7 |
)% |
|
$ |
1,691 |
|
|
$ |
1,697 |
|
|
|
(0.4 |
)% |
Supplemental Data S-5
MULTIFAMILY SAME STORE PORTFOLIO SEQUENTIAL QUARTER COMPARISONS |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q3 2024 |
|
|
Q2 2024 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q2 2024 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q2 2024 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q2 2024 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
65,177 |
|
|
$ |
64,917 |
|
|
|
0.4 |
% |
|
$ |
26,808 |
|
|
$ |
26,298 |
|
|
|
1.9 |
% |
|
$ |
38,369 |
|
|
$ |
38,619 |
|
|
|
(0.6 |
)% |
|
$ |
1,813 |
|
|
$ |
1,827 |
|
|
|
(0.8 |
)% |
Dallas, TX |
|
|
10,116 |
|
|
|
53,356 |
|
|
|
53,009 |
|
|
|
0.7 |
% |
|
|
23,411 |
|
|
|
22,172 |
|
|
|
5.6 |
% |
|
|
29,945 |
|
|
|
30,837 |
|
|
|
(2.9 |
)% |
|
|
1,663 |
|
|
|
1,664 |
|
|
|
(0.0 |
)% |
Orlando, FL |
|
|
5,643 |
|
|
|
35,215 |
|
|
|
35,335 |
|
|
|
(0.3 |
)% |
|
|
11,347 |
|
|
|
12,898 |
|
|
|
(12.0 |
)% |
|
|
23,868 |
|
|
|
22,437 |
|
|
|
6.4 |
% |
|
|
1,978 |
|
|
|
1,982 |
|
|
|
(0.2 |
)% |
Tampa, FL |
|
|
5,416 |
|
|
|
35,722 |
|
|
|
35,792 |
|
|
|
(0.2 |
)% |
|
|
11,892 |
|
|
|
12,541 |
|
|
|
(5.2 |
)% |
|
|
23,830 |
|
|
|
23,251 |
|
|
|
2.5 |
% |
|
|
2,093 |
|
|
|
2,097 |
|
|
|
(0.2 |
)% |
Charlotte, NC |
|
|
5,651 |
|
|
|
29,557 |
|
|
|
29,368 |
|
|
|
0.6 |
% |
|
|
9,503 |
|
|
|
9,126 |
|
|
|
4.1 |
% |
|
|
20,054 |
|
|
|
20,242 |
|
|
|
(0.9 |
)% |
|
|
1,642 |
|
|
|
1,638 |
|
|
|
0.3 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
34,750 |
|
|
|
34,860 |
|
|
|
(0.3 |
)% |
|
|
17,041 |
|
|
|
15,558 |
|
|
|
9.5 |
% |
|
|
17,709 |
|
|
|
19,302 |
|
|
|
(8.3 |
)% |
|
|
1,580 |
|
|
|
1,601 |
|
|
|
(1.3 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
26,725 |
|
|
|
26,727 |
|
|
|
(0.0 |
)% |
|
|
9,171 |
|
|
|
9,005 |
|
|
|
1.8 |
% |
|
|
17,554 |
|
|
|
17,722 |
|
|
|
(0.9 |
)% |
|
|
1,544 |
|
|
|
1,540 |
|
|
|
0.3 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
23,616 |
|
|
|
23,588 |
|
|
|
0.1 |
% |
|
|
8,064 |
|
|
|
7,930 |
|
|
|
1.7 |
% |
|
|
15,552 |
|
|
|
15,658 |
|
|
|
(0.7 |
)% |
|
|
1,690 |
|
|
|
1,697 |
|
|
|
(0.5 |
)% |
Houston, TX |
|
|
5,175 |
|
|
|
23,707 |
|
|
|
23,584 |
|
|
|
0.5 |
% |
|
|
10,065 |
|
|
|
9,185 |
|
|
|
9.6 |
% |
|
|
13,642 |
|
|
|
14,399 |
|
|
|
(5.3 |
)% |
|
|
1,436 |
|
|
|
1,431 |
|
|
|
0.3 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
18,264 |
|
|
|
18,015 |
|
|
|
1.4 |
% |
|
|
5,868 |
|
|
|
5,968 |
|
|
|
(1.7 |
)% |
|
|
12,396 |
|
|
|
12,047 |
|
|
|
2.9 |
% |
|
|
1,815 |
|
|
|
1,792 |
|
|
|
1.3 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
19,311 |
|
|
|
19,230 |
|
|
|
0.4 |
% |
|
|
7,537 |
|
|
|
7,876 |
|
|
|
(4.3 |
)% |
|
|
11,774 |
|
|
|
11,354 |
|
|
|
3.7 |
% |
|
|
1,582 |
|
|
|
1,579 |
|
|
|
0.2 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
16,355 |
|
|
|
16,142 |
|
|
|
1.3 |
% |
|
|
4,818 |
|
|
|
4,553 |
|
|
|
5.8 |
% |
|
|
11,537 |
|
|
|
11,589 |
|
|
|
(0.4 |
)% |
|
|
1,730 |
|
|
|
1,741 |
|
|
|
(0.6 |
)% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
16,198 |
|
|
|
16,319 |
|
|
|
(0.7 |
)% |
|
|
5,708 |
|
|
|
6,188 |
|
|
|
(7.8 |
)% |
|
|
10,490 |
|
|
|
10,131 |
|
|
|
3.5 |
% |
|
|
1,510 |
|
|
|
1,519 |
|
|
|
(0.6 |
)% |
Northern Virginia |
|
|
1,888 |
|
|
|
14,695 |
|
|
|
14,388 |
|
|
|
2.1 |
% |
|
|
4,705 |
|
|
|
4,357 |
|
|
|
8.0 |
% |
|
|
9,990 |
|
|
|
10,031 |
|
|
|
(0.4 |
)% |
|
|
2,484 |
|
|
|
2,421 |
|
|
|
2.6 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
10,314 |
|
|
|
10,331 |
|
|
|
(0.2 |
)% |
|
|
3,946 |
|
|
|
3,911 |
|
|
|
0.9 |
% |
|
|
6,368 |
|
|
|
6,420 |
|
|
|
(0.8 |
)% |
|
|
1,336 |
|
|
|
1,328 |
|
|
|
0.6 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
10,078 |
|
|
|
10,157 |
|
|
|
(0.8 |
)% |
|
|
3,845 |
|
|
|
3,904 |
|
|
|
(1.5 |
)% |
|
|
6,233 |
|
|
|
6,253 |
|
|
|
(0.3 |
)% |
|
|
1,713 |
|
|
|
1,706 |
|
|
|
0.4 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
9,114 |
|
|
|
9,053 |
|
|
|
0.7 |
% |
|
|
2,949 |
|
|
|
2,805 |
|
|
|
5.1 |
% |
|
|
6,165 |
|
|
|
6,248 |
|
|
|
(1.3 |
)% |
|
|
1,668 |
|
|
|
1,650 |
|
|
|
1.1 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,623 |
|
|
|
8,522 |
|
|
|
1.2 |
% |
|
|
2,606 |
|
|
|
2,386 |
|
|
|
9.2 |
% |
|
|
6,017 |
|
|
|
6,136 |
|
|
|
(1.9 |
)% |
|
|
1,873 |
|
|
|
1,832 |
|
|
|
2.3 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
7,983 |
|
|
|
7,972 |
|
|
|
0.1 |
% |
|
|
3,144 |
|
|
|
3,056 |
|
|
|
2.9 |
% |
|
|
4,839 |
|
|
|
4,916 |
|
|
|
(1.6 |
)% |
|
|
1,378 |
|
|
|
1,368 |
|
|
|
0.7 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
7,046 |
|
|
|
7,052 |
|
|
|
(0.1 |
)% |
|
|
2,214 |
|
|
|
2,222 |
|
|
|
(0.4 |
)% |
|
|
4,832 |
|
|
|
4,830 |
|
|
|
0.0 |
% |
|
|
1,978 |
|
|
|
1,979 |
|
|
|
(0.0 |
)% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,886 |
|
|
|
6,759 |
|
|
|
1.9 |
% |
|
|
2,821 |
|
|
|
2,739 |
|
|
|
3.0 |
% |
|
|
4,065 |
|
|
|
4,020 |
|
|
|
1.1 |
% |
|
|
1,412 |
|
|
|
1,402 |
|
|
|
0.7 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,612 |
|
|
|
6,605 |
|
|
|
0.1 |
% |
|
|
2,684 |
|
|
|
3,001 |
|
|
|
(10.6 |
)% |
|
|
3,928 |
|
|
|
3,604 |
|
|
|
9.0 |
% |
|
|
1,367 |
|
|
|
1,375 |
|
|
|
(0.5 |
)% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,761 |
|
|
|
5,654 |
|
|
|
1.9 |
% |
|
|
2,153 |
|
|
|
2,042 |
|
|
|
5.4 |
% |
|
|
3,608 |
|
|
|
3,612 |
|
|
|
(0.1 |
)% |
|
|
1,634 |
|
|
|
1,598 |
|
|
|
2.2 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,354 |
|
|
|
5,374 |
|
|
|
(0.4 |
)% |
|
|
2,012 |
|
|
|
1,821 |
|
|
|
10.5 |
% |
|
|
3,342 |
|
|
|
3,553 |
|
|
|
(5.9 |
)% |
|
|
1,307 |
|
|
|
1,313 |
|
|
|
(0.5 |
)% |
Other |
|
|
6,502 |
|
|
|
33,114 |
|
|
|
32,787 |
|
|
|
1.0 |
% |
|
|
11,954 |
|
|
|
11,718 |
|
|
|
2.0 |
% |
|
|
21,160 |
|
|
|
21,069 |
|
|
|
0.4 |
% |
|
|
1,613 |
|
|
|
1,598 |
|
|
|
0.9 |
% |
Total Same Store |
|
|
97,289 |
|
|
$ |
523,533 |
|
|
$ |
521,540 |
|
|
|
0.4 |
% |
|
$ |
196,266 |
|
|
$ |
193,260 |
|
|
|
1.6 |
% |
|
$ |
327,267 |
|
|
$ |
328,280 |
|
|
|
(0.3 |
)% |
|
$ |
1,691 |
|
|
$ |
1,690 |
|
|
|
0.1 |
% |
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 |
|
|
Q3 2024 |
|
|
Q3 2023 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q3 2023 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q3 2023 |
|
|
% Chg |
|
|
Q3 2024 |
|
|
Q3 2023 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
195,215 |
|
|
$ |
195,897 |
|
|
|
(0.3 |
)% |
|
$ |
77,996 |
|
|
$ |
72,330 |
|
|
|
7.8 |
% |
|
$ |
117,219 |
|
|
$ |
123,567 |
|
|
|
(5.1 |
)% |
|
$ |
1,826 |
|
|
$ |
1,847 |
|
|
|
(1.1 |
)% |
Dallas, TX |
|
|
10,116 |
|
|
|
159,315 |
|
|
|
158,733 |
|
|
|
0.4 |
% |
|
|
66,542 |
|
|
|
63,396 |
|
|
|
5.0 |
% |
|
|
92,773 |
|
|
|
95,337 |
|
|
|
(2.7 |
)% |
|
|
1,665 |
|
|
|
1,656 |
|
|
|
0.6 |
% |
Orlando, FL |
|
|
5,643 |
|
|
|
105,970 |
|
|
|
105,813 |
|
|
|
0.1 |
% |
|
|
36,569 |
|
|
|
36,305 |
|
|
|
0.7 |
% |
|
|
69,401 |
|
|
|
69,508 |
|
|
|
(0.2 |
)% |
|
|
1,982 |
|
|
|
1,980 |
|
|
|
0.1 |
% |
Tampa, FL |
|
|
5,416 |
|
|
|
107,237 |
|
|
|
106,335 |
|
|
|
0.8 |
% |
|
|
36,817 |
|
|
|
36,189 |
|
|
|
1.7 |
% |
|
|
70,420 |
|
|
|
70,146 |
|
|
|
0.4 |
% |
|
|
2,095 |
|
|
|
2,091 |
|
|
|
0.2 |
% |
Charlotte, NC |
|
|
5,651 |
|
|
|
88,007 |
|
|
|
86,807 |
|
|
|
1.4 |
% |
|
|
27,054 |
|
|
|
25,663 |
|
|
|
5.4 |
% |
|
|
60,953 |
|
|
|
61,144 |
|
|
|
(0.3 |
)% |
|
|
1,639 |
|
|
|
1,621 |
|
|
|
1.1 |
% |
Austin, TX |
|
|
6,829 |
|
|
|
104,423 |
|
|
|
106,535 |
|
|
|
(2.0 |
)% |
|
|
47,643 |
|
|
|
46,401 |
|
|
|
2.7 |
% |
|
|
56,780 |
|
|
|
60,134 |
|
|
|
(5.6 |
)% |
|
|
1,596 |
|
|
|
1,630 |
|
|
|
(2.1 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
79,950 |
|
|
|
79,085 |
|
|
|
1.1 |
% |
|
|
26,436 |
|
|
|
24,616 |
|
|
|
7.4 |
% |
|
|
53,514 |
|
|
|
54,469 |
|
|
|
(1.8 |
)% |
|
|
1,542 |
|
|
|
1,530 |
|
|
|
0.8 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
70,798 |
|
|
|
70,507 |
|
|
|
0.4 |
% |
|
|
23,527 |
|
|
|
22,736 |
|
|
|
3.5 |
% |
|
|
47,271 |
|
|
|
47,771 |
|
|
|
(1.0 |
)% |
|
|
1,695 |
|
|
|
1,692 |
|
|
|
0.2 |
% |
Houston, TX |
|
|
5,175 |
|
|
|
70,876 |
|
|
|
70,227 |
|
|
|
0.9 |
% |
|
|
29,706 |
|
|
|
30,847 |
|
|
|
(3.7 |
)% |
|
|
41,170 |
|
|
|
39,380 |
|
|
|
4.5 |
% |
|
|
1,432 |
|
|
|
1,412 |
|
|
|
1.4 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
54,094 |
|
|
|
51,946 |
|
|
|
4.1 |
% |
|
|
17,457 |
|
|
|
16,213 |
|
|
|
7.7 |
% |
|
|
36,637 |
|
|
|
35,733 |
|
|
|
2.5 |
% |
|
|
1,796 |
|
|
|
1,720 |
|
|
|
4.4 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
57,500 |
|
|
|
57,229 |
|
|
|
0.5 |
% |
|
|
21,923 |
|
|
|
22,520 |
|
|
|
(2.7 |
)% |
|
|
35,577 |
|
|
|
34,709 |
|
|
|
2.5 |
% |
|
|
1,579 |
|
|
|
1,567 |
|
|
|
0.8 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
48,706 |
|
|
|
49,363 |
|
|
|
(1.3 |
)% |
|
|
13,677 |
|
|
|
12,818 |
|
|
|
6.7 |
% |
|
|
35,029 |
|
|
|
36,545 |
|
|
|
(4.1 |
)% |
|
|
1,738 |
|
|
|
1,758 |
|
|
|
(1.1 |
)% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
48,910 |
|
|
|
50,057 |
|
|
|
(2.3 |
)% |
|
|
17,733 |
|
|
|
17,719 |
|
|
|
0.1 |
% |
|
|
31,177 |
|
|
|
32,338 |
|
|
|
(3.6 |
)% |
|
|
1,521 |
|
|
|
1,554 |
|
|
|
(2.1 |
)% |
Northern Virginia |
|
|
1,888 |
|
|
|
43,089 |
|
|
|
40,724 |
|
|
|
5.8 |
% |
|
|
13,411 |
|
|
|
12,738 |
|
|
|
5.3 |
% |
|
|
29,678 |
|
|
|
27,986 |
|
|
|
6.0 |
% |
|
|
2,427 |
|
|
|
2,306 |
|
|
|
5.2 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
31,001 |
|
|
|
30,819 |
|
|
|
0.6 |
% |
|
|
11,490 |
|
|
|
10,135 |
|
|
|
13.4 |
% |
|
|
19,511 |
|
|
|
20,684 |
|
|
|
(5.7 |
)% |
|
|
1,330 |
|
|
|
1,313 |
|
|
|
1.3 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
30,248 |
|
|
|
29,565 |
|
|
|
2.3 |
% |
|
|
11,306 |
|
|
|
9,638 |
|
|
|
17.3 |
% |
|
|
18,942 |
|
|
|
19,927 |
|
|
|
(4.9 |
)% |
|
|
1,705 |
|
|
|
1,654 |
|
|
|
3.1 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
27,189 |
|
|
|
26,785 |
|
|
|
1.5 |
% |
|
|
8,538 |
|
|
|
8,422 |
|
|
|
1.4 |
% |
|
|
18,651 |
|
|
|
18,363 |
|
|
|
1.6 |
% |
|
|
1,654 |
|
|
|
1,620 |
|
|
|
2.1 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
25,569 |
|
|
|
24,779 |
|
|
|
3.2 |
% |
|
|
7,432 |
|
|
|
7,129 |
|
|
|
4.3 |
% |
|
|
18,137 |
|
|
|
17,650 |
|
|
|
2.8 |
% |
|
|
1,837 |
|
|
|
1,792 |
|
|
|
2.5 |
% |
Memphis, TN |
|
|
1,811 |
|
|
|
23,878 |
|
|
|
23,498 |
|
|
|
1.6 |
% |
|
|
9,086 |
|
|
|
8,769 |
|
|
|
3.6 |
% |
|
|
14,792 |
|
|
|
14,729 |
|
|
|
0.4 |
% |
|
|
1,369 |
|
|
|
1,353 |
|
|
|
1.1 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
21,220 |
|
|
|
21,037 |
|
|
|
0.9 |
% |
|
|
6,556 |
|
|
|
6,396 |
|
|
|
2.5 |
% |
|
|
14,664 |
|
|
|
14,641 |
|
|
|
0.2 |
% |
|
|
1,976 |
|
|
|
1,961 |
|
|
|
0.8 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
20,315 |
|
|
|
19,956 |
|
|
|
1.8 |
% |
|
|
8,206 |
|
|
|
7,628 |
|
|
|
7.6 |
% |
|
|
12,109 |
|
|
|
12,328 |
|
|
|
(1.8 |
)% |
|
|
1,403 |
|
|
|
1,371 |
|
|
|
2.3 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
19,810 |
|
|
|
19,908 |
|
|
|
(0.5 |
)% |
|
|
8,473 |
|
|
|
8,279 |
|
|
|
2.3 |
% |
|
|
11,337 |
|
|
|
11,629 |
|
|
|
(2.5 |
)% |
|
|
1,376 |
|
|
|
1,388 |
|
|
|
(0.9 |
)% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
16,979 |
|
|
|
16,299 |
|
|
|
4.2 |
% |
|
|
6,136 |
|
|
|
6,110 |
|
|
|
0.4 |
% |
|
|
10,843 |
|
|
|
10,189 |
|
|
|
6.4 |
% |
|
|
1,604 |
|
|
|
1,548 |
|
|
|
3.6 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
16,032 |
|
|
|
16,042 |
|
|
|
(0.1 |
)% |
|
|
5,842 |
|
|
|
5,799 |
|
|
|
0.7 |
% |
|
|
10,190 |
|
|
|
10,243 |
|
|
|
(0.5 |
)% |
|
|
1,312 |
|
|
|
1,311 |
|
|
|
0.1 |
% |
Other |
|
|
6,502 |
|
|
|
98,371 |
|
|
|
95,981 |
|
|
|
2.5 |
% |
|
|
35,016 |
|
|
|
33,618 |
|
|
|
4.2 |
% |
|
|
63,355 |
|
|
|
62,363 |
|
|
|
1.6 |
% |
|
|
1,599 |
|
|
|
1,560 |
|
|
|
2.5 |
% |
Total Same Store |
|
|
97,289 |
|
|
$ |
1,564,702 |
|
|
$ |
1,553,927 |
|
|
|
0.7 |
% |
|
$ |
574,572 |
|
|
$ |
552,414 |
|
|
|
4.0 |
% |
|
$ |
990,130 |
|
|
$ |
1,001,513 |
|
|
|
(1.1 |
)% |
|
$ |
1,690 |
|
|
$ |
1,681 |
|
|
|
0.6 |
% |
Supplemental Data S-7
MULTIFAMILY DEVELOPMENT PIPELINE |
Dollars in thousands
|
|
|
|
Units as of |
|
Development Costs as of |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
September 30, 2024 |
|
September 30, 2024 |
|
|
|
|
Expected |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Expected |
|
Spend |
|
Expected |
|
|
Start |
|
Initial |
|
|
|
|
||||||
|
|
Location |
|
Total |
|
Delivered |
|
Leased |
|
Total |
|
to Date |
|
Remaining |
|
|
Date |
|
Occupancy |
|
Completion |
|
Stabilization (1) |
||||||
Novel Val Vista (2) |
|
Phoenix, AZ |
|
|
317 |
|
|
215 |
|
|
176 |
|
$ |
79,800 |
|
$ |
77,279 |
|
$ |
2,521 |
|
|
4Q20 |
|
4Q23 |
|
4Q24 |
|
3Q25 |
MAA Milepost 35 |
|
Denver, CO |
|
|
352 |
|
|
265 |
|
|
178 |
|
|
125,000 |
|
|
119,942 |
|
|
5,058 |
|
|
1Q22 |
|
4Q23 |
|
4Q24 |
|
3Q25 |
MAA Nixie |
|
Raleigh/Durham, NC |
|
|
406 |
|
|
26 |
|
|
2 |
|
|
145,500 |
|
|
114,668 |
|
|
30,832 |
|
|
4Q22 |
|
3Q24 |
|
3Q25 |
|
3Q26 |
MAA Breakwater |
|
Tampa, FL |
|
|
495 |
|
|
— |
|
|
— |
|
|
197,500 |
|
|
141,539 |
|
|
55,961 |
|
|
4Q22 |
|
1Q25 |
|
4Q25 |
|
1Q27 |
Modera Liberty Row (3) |
|
Charlotte, NC |
|
|
239 |
|
|
— |
|
|
— |
|
|
112,000 |
|
|
90,860 |
|
|
21,140 |
|
|
1Q22 |
|
3Q25 |
|
1Q26 |
|
4Q26 |
MAA Plaza Midwood (4) (5) |
|
Charlotte, NC |
|
|
302 |
|
|
— |
|
|
— |
|
|
101,500 |
|
|
26,370 |
|
|
75,130 |
|
|
2Q24 |
|
2Q26 |
|
4Q26 |
|
4Q27 |
Modera Chandler (5) |
|
Phoenix, AZ |
|
|
345 |
|
|
— |
|
|
— |
|
|
117,500 |
|
|
25,033 |
|
|
92,467 |
|
|
2Q24 |
|
2Q26 |
|
4Q26 |
|
4Q27 |
MAA Porter |
|
Richmond, VA |
|
|
306 |
|
|
— |
|
|
— |
|
|
99,500 |
|
|
14,679 |
|
|
84,821 |
|
|
3Q24 |
|
1Q27 |
|
3Q27 |
|
1Q28 |
Total Active |
|
|
|
|
2,762 |
|
|
506 |
|
|
356 |
|
$ |
978,300 |
|
$ |
610,370 |
|
$ |
367,930 |
|
|
|
|
|
|
|
|
|
MULTIFAMILY LEASE-UP COMMUNITIES |
Dollars in thousands
|
|
As of September 30, 2024 |
|
|
|
|
|
|||||||||
|
|
Location |
|
Total Units |
|
|
Physical Occupancy |
|
Spend to Date |
|
|
Construction Completed |
|
Expected Stabilization (1) |
||
MAA Optimist Park |
|
Charlotte, NC |
|
352 |
|
|
85.5% |
|
$ |
106,772 |
|
|
(3) |
|
4Q24 |
|
MAA Boggy Creek |
|
Orlando, FL |
|
310 |
|
|
89.7% |
|
|
83,727 |
|
|
(3) |
|
4Q24 |
|
Novel West Midtown (2) |
|
Atlanta, GA |
|
340 |
|
|
78.8% |
|
|
91,353 |
|
|
3Q23 |
|
1Q25 |
|
Novel Daybreak (2) |
|
Salt Lake City, UT |
|
400 |
|
|
64.0% |
|
|
94,997 |
|
|
3Q24 |
|
2Q25 |
|
MAA Vale |
|
Raleigh/Durham, NC |
|
306 |
|
|
65.0% |
|
|
80,988 |
|
|
(3) |
|
2Q25 |
|
Total |
|
|
|
|
1,708 |
|
|
76.2% |
|
$ |
457,837 |
|
|
|
|
|
MULTIFAMILY INTERIOR REDEVELOPMENT PIPELINE |
Dollars in thousands, except per unit data
Nine months ended September 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 |
||||
|
4,535 |
|
|
$ |
29,053 |
|
|
$ |
6,406 |
|
|
$ |
107 |
|
|
7.5% |
|
6,000 - 10,000 |
Supplemental Data S-8
2024 ACQUISITION ACTIVITY (THROUGH SEPTEMBER 30, 2024) |
Multifamily Acquisitions |
|
Market |
|
Apartment Units |
|
Closing Date |
MAA Boggy Creek |
|
Orlando, FL |
|
310 |
|
Sep-24 |
MAA Vale |
|
Raleigh, NC |
|
306 |
|
May-24 |
Modera Chandler (1) |
|
Phoenix, AZ |
|
345 |
|
Apr-24 |
Land Acquisition |
|
Market |
|
Acreage |
|
Closing Date |
MAA Porter |
|
Richmond, VA |
|
3.3 |
|
Aug-24 |
DEBT AND DEBT COVENANTS AS OF SEPTEMBER 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 |
|
$ |
4,385,968 |
|
|
|
90.0 |
% |
|
|
3.6 |
% |
|
|
7.7 |
|
Floating rate debt |
|
|
490,000 |
|
|
|
10.0 |
% |
|
|
5.1 |
% |
|
|
0.1 |
|
Total |
|
$ |
4,875,968 |
|
|
|
100.0 |
% |
|
|
3.8 |
% |
|
|
7.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Versus Secured Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Contract Maturity |
|
||||
Unsecured debt |
|
$ |
4,515,733 |
|
|
|
92.6 |
% |
|
|
3.7 |
% |
|
|
5.6 |
|
Secured debt |
|
|
360,235 |
|
|
|
7.4 |
% |
|
|
4.4 |
% |
|
|
24.3 |
|
Total |
|
$ |
4,875,968 |
|
|
|
100.0 |
% |
|
|
3.8 |
% |
|
|
7.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unencumbered Versus Encumbered Assets |
|
Total Cost |
|
|
Percent of Total |
|
|
Q3 2024 NOI |
|
|
Percent of Total |
|
||||
Unencumbered gross assets |
|
$ |
16,216,116 |
|
|
|
95.5 |
% |
|
$ |
325,427 |
|
|
|
95.8 |
% |
Encumbered gross assets |
|
|
768,396 |
|
|
|
4.5 |
% |
|
|
14,138 |
|
|
|
4.2 |
% |
Total |
|
$ |
16,984,512 |
|
|
|
100.0 |
% |
|
$ |
339,565 |
|
|
|
100.0 |
% |
FIXED INTEREST RATE MATURITIES
Maturity |
|
Fixed Rate Debt |
|
|
|
Effective Interest Rate |
|
||
2024 |
|
$ |
— |
|
|
|
|
— |
|
2025 |
|
|
399,142 |
|
|
|
|
4.2 |
% |
2026 |
|
|
298,552 |
|
|
|
|
1.2 |
% |
2027 |
|
|
597,924 |
|
|
|
|
3.7 |
% |
2028 |
|
|
397,759 |
|
|
|
|
4.2 |
% |
2029 |
|
|
556,740 |
|
|
|
|
3.7 |
% |
2030 |
|
|
298,144 |
|
|
|
|
3.1 |
% |
2031 |
|
|
446,138 |
|
|
|
|
1.8 |
% |
2032 |
|
|
394,531 |
|
|
|
|
5.4 |
% |
2033 |
|
|
— |
|
|
|
|
— |
|
Thereafter |
|
|
997,038 |
|
|
|
|
4.2 |
% |
Total |
|
$ |
4,385,968 |
|
|
|
|
3.6 |
% |
Supplemental Data S-9
DEBT AND DEBT COVENANTS AS OF SEPTEMBER 30, 2024 (CONTINUED) |
Dollars in thousands
DEBT MATURITIES OF OUTSTANDING BALANCES
Maturity |
|
Commercial Paper (1) & Revolving Credit Facility (2) |
|
|
Public Bonds |
|
|
Secured |
|
|
Total |
|
||||
2024 |
|
$ |
490,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
490,000 |
|
2025 |
|
|
— |
|
|
|
399,142 |
|
|
|
— |
|
|
|
399,142 |
|
2026 |
|
|
— |
|
|
|
298,552 |
|
|
|
— |
|
|
|
298,552 |
|
2027 |
|
|
— |
|
|
|
597,924 |
|
|
|
— |
|
|
|
597,924 |
|
2028 |
|
|
— |
|
|
|
397,759 |
|
|
|
— |
|
|
|
397,759 |
|
2029 |
|
|
— |
|
|
|
556,740 |
|
|
|
— |
|
|
|
556,740 |
|
2030 |
|
|
— |
|
|
|
298,144 |
|
|
|
— |
|
|
|
298,144 |
|
2031 |
|
|
— |
|
|
|
446,138 |
|
|
|
— |
|
|
|
446,138 |
|
2032 |
|
|
— |
|
|
|
394,531 |
|
|
|
— |
|
|
|
394,531 |
|
2033 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Thereafter |
|
|
— |
|
|
|
636,803 |
|
|
|
360,235 |
|
|
|
997,038 |
|
Total |
|
$ |
490,000 |
|
|
$ |
4,025,733 |
|
|
$ |
360,235 |
|
|
$ |
4,875,968 |
|
DEBT COVENANT ANALYSIS (1)
Bond Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to adjusted total assets |
|
60% or less |
|
28.7% |
|
Yes |
Total secured debt to adjusted total assets |
|
40% or less |
|
2.1% |
|
Yes |
Consolidated income available for debt service to total annual debt service charge |
|
1.5x or greater for trailing 4 quarters |
|
7.0x |
|
Yes |
Total unencumbered assets to total unsecured debt |
|
Greater than 150% |
|
350.4% |
|
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 |
|
1.6% |
|
Yes |
Total adjusted EBITDA to fixed charges |
|
1.5x or greater for trailing 4 quarters |
|
7.4x |
|
Yes |
Total unsecured debt to total unsecured capitalized asset value |
|
60% or less |
|
20.3% |
|
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 |
|
$4.45 to $4.61 |
|
$4.53 |
Core FFO per Share - diluted |
|
$8.80 to $8.96 |
|
$8.88 |
Core AFFO per Share - diluted |
|
$7.84 to $8.00 |
|
$7.92 |
|
|
|
|
|
MAA Same Store Portfolio: |
|
|
|
|
Number of units |
|
97,290 |
|
97,290 |
Average physical occupancy |
|
95.4% to 95.6% |
|
95.5% |
Property revenue growth |
|
0.25% to 0.75% |
|
0.50% |
Effective rent growth |
|
0.25% to 0.45% |
|
0.35% |
Property operating expense growth |
|
3.25% to 4.25% |
|
3.75% |
NOI growth |
|
-1.90% to -0.70% |
|
-1.30% |
Real estate tax expense growth |
|
1.5% to 2.5% |
|
2.0% |
|
|
|
|
|
Corporate Expenses: ($ in millions) |
|
|
|
|
Property management expenses |
|
$71.5 to $72.5 |
|
$72.0 |
General and administrative expenses |
|
$56.0 to $57.0 |
|
$56.5 |
Total overhead |
|
$127.5 to $129.5 |
|
$128.5 |
|
|
|
|
|
Transaction/Investment Volume: ($ in millions) |
|
|
|
|
Multifamily acquisition volume |
|
$350.0 to $450.0 |
|
$400.0 |
Multifamily disposition volume |
|
$80.0 to $90.0 |
|
$85.0 |
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) |
|
$16.0 to $18.0 |
|
$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 |
|
$ |
4.45 |
|
|
$ |
4.61 |
|
Real estate depreciation and amortization |
|
|
4.83 |
|
|
|
4.83 |
|
Gains on sale of depreciable assets |
|
|
(0.47 |
) |
|
|
(0.47 |
) |
Gain on consolidation of third-party development |
|
|
(0.09 |
) |
|
|
(0.09 |
) |
FFO per Share - diluted |
|
|
8.72 |
|
|
|
8.88 |
|
Non-Core FFO items (1) |
|
|
0.08 |
|
|
|
0.08 |
|
Core FFO per Share - diluted |
|
|
8.80 |
|
|
|
8.96 |
|
Recurring capital expenditures |
|
|
(0.96 |
) |
|
|
(0.96 |
) |
Core AFFO per Share - diluted |
|
$ |
7.84 |
|
|
$ |
8.00 |
|
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: |
|
Q4 2024 |
|
|
Q1 2025 |
|
|
Q2 2025 |
|
|
Q3 2025 |
|
|
|
|
|||||
Earnings release & conference call |
|
Early |
|
|
Early |
|
|
Late |
|
|
Late |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividend Information - Common Shares: |
|
Q3 2023 |
|
|
Q4 2023 |
|
|
Q1 2024 |
|
|
Q2 2024 |
|
|
Q3 2024 |
|
|||||
Declaration date |
|
9/29/2023 |
|
|
12/12/2023 |
|
|
3/19/2024 |
|
|
5/21/2024 |
|
|
9/24/2024 |
|
|||||
Record date |
|
10/13/2023 |
|
|
1/12/2024 |
|
|
4/15/2024 |
|
|
7/15/2024 |
|
|
10/15/2024 |
|
|||||
Payment date |
|
10/31/2023 |
|
|
1/31/2024 |
|
|
4/30/2024 |
|
|
7/31/2024 |
|
|
10/31/2024 |
|
|||||
Distributions per share |
|
$ |
1.4000 |
|
|
$ |
1.4700 |
|
|
$ |
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