CAMDEN PROPERTY TRUST (CPT)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=906345. Latest filing source: 0001628280-26-007697.
Informational only - descriptive public-record data, not investment advice.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 1,573,544,000 | USD | 2025 | 2026-02-12 |
| Net income | 384,462,000 | USD | 2025 | 2026-02-12 |
| Assets | 9,042,989,000 | USD | 2025 | 2026-02-12 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-12. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000906345.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2008 | 2009 | 2010 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 900,896,000 | 954,505,000 | 1,028,461,000 | 1,043,837,000 | 1,143,585,000 | 1,422,756,000 | 1,542,027,000 | 1,543,842,000 | 1,573,544,000 | ||||
| Net income | 819,823,000 | 196,422,000 | 156,128,000 | 219,623,000 | 123,911,000 | 303,907,000 | 653,613,000 | 403,309,000 | 163,293,000 | 384,462,000 | |||
| Diluted EPS | 9.05 | 2.13 | 1.63 | 2.22 | 1.24 | 2.96 | 6.04 | 3.70 | 1.50 | 3.54 | |||
| Operating cash flow | 443,063,000 | 434,656,000 | 503,747,000 | 555,597,000 | 519,319,000 | 577,467,000 | 744,712,000 | 794,950,000 | 774,877,000 | 826,621,000 | |||
| Dividends paid | 663,363,000 | 280,761,000 | 298,005,000 | 317,253,000 | 333,360,000 | 343,039,000 | 396,822,000 | 434,875,000 | 450,965,000 | 460,950,000 | |||
| Share buybacks | 33,133,000 | 21,000 | 26,000 | 0.00 | 0.00 | 49,997,000 | 270,654,000 | ||||||
| Assets | 6,028,152,000 | 6,173,748,000 | 6,219,586,000 | 6,748,504,000 | 7,198,952,000 | 7,976,784,000 | 9,327,935,000 | 9,383,737,000 | 8,852,144,000 | 9,042,989,000 | |||
| Liabilities | 2,855,562,000 | 2,611,804,000 | 2,781,808,000 | 3,046,780,000 | 3,682,365,000 | 3,710,529,000 | 4,271,014,000 | 4,331,966,000 | 4,104,955,000 | 4,604,736,000 | |||
| Stockholders' equity | 3,014,873,000 | 3,405,363,000 | 3,311,423,000 | 3,628,685,000 | 3,444,905,000 | 4,197,490,000 | 4,986,620,000 | 4,980,757,000 | 4,675,198,000 | 4,362,523,000 | |||
| Cash and cash equivalents | 237,364,000 | 368,492,000 | 34,378,000 | 23,184,000 | 420,441,000 | 613,391,000 | 10,687,000 | 259,686,000 | 21,045,000 | 25,203,000 |
Ratios
| Metric | 2008 | 2009 | 2010 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 21.80% | 16.36% | 21.35% | 11.87% | 26.57% | 45.94% | 26.15% | 10.58% | 24.43% | ||||
| Return on equity | 27.19% | 5.77% | 4.71% | 6.05% | 3.60% | 7.24% | 13.11% | 8.10% | 3.49% | 8.81% | |||
| Return on assets | 13.60% | 3.18% | 2.51% | 3.25% | 1.72% | 3.81% | 7.01% | 4.30% | 1.84% | 4.25% | |||
| Liabilities / equity | 0.95 | 0.77 | 0.84 | 0.84 | 1.07 | 0.88 | 0.86 | 0.87 | 0.88 | 1.06 |
Financial Charts
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-01. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000906345.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 4.54 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.27 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.39 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 385,499,000 | 91,099,000 | 0.84 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 390,778,000 | 47,963,000 | 0.44 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 387,587,000 | 222,330,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 383,141,000 | 83,889,000 | 0.77 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 387,150,000 | 42,917,000 | 0.40 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 387,232,000 | -4,204,000 | -0.04 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 386,319,000 | 40,691,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 390,565,000 | 38,822,000 | 0.36 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 396,509,000 | 80,670,000 | 0.74 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 395,676,000 | 108,934,000 | 1.00 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 390,794,000 | 156,036,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 388,773,000 | 42,449,000 | 0.40 | reported discrete quarter |
Quarterly Charts
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001628280-26-029188.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the condensed consolidated financial statements and notes appearing elsewhere in this report, as well as Part I, Item 1A, "Risk Factors" within our Annual Report on Form 10-K for the year ended December 31, 2025. Historical results and trends which might appear in the condensed consolidated financial statements should not be interpreted as being indicative of future operations.
We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 (the "Securities Act") and Section 21E of the Securities Exchange Act of 1934 (the "Exchange Act"), both as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical facts, but instead include statements related to expectations, projections, intentions, or other items relating to the future; forward-looking statements are not guarantees of future performance, results, or events. Although we believe the expectations reflected in our forward-looking statements are based upon reasonable assumptions, we can give no assurance our expectations will be achieved. Any statements contained herein which are not statements of historical fact should be deemed forward-looking statements. Reliance should not be placed on these forward-looking statements as these statements are subject to known and unknown risks, uncertainties, and other factors beyond our control and could differ materially from our actual results and performance.
Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following:
•Volatility in capital and credit markets, cost increases, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us;
•Short-term leases could expose us to the effects of declining market rents;
•We could be negatively impacted by the risks associated with land holdings and related activities;
•Development, repositions, redevelopment and construction risks could impact our profitability;
•Our acquisition strategy may not produce the cash flows expected;
•Changes in rent control or rent stabilization laws and regulations could adversely affect our operations and property values;
•Failure to qualify as a REIT could have adverse consequences;
•Tax laws could continue to change at any time and any such legislative or other actions could have a negative effect on us;
•A cybersecurity incident and other technology disruptions could negatively impact our business;
•We have significant debt, which could have adverse consequences;
•Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders;
•Issuances of additional debt may adversely impact our financial condition;
•We may be unable to renew, repay, or refinance our outstanding debt;
•Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets;
•Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders;
•The form, timing, and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations;
•Litigation risks could affect our business;
•Damage from catastrophic weather and other natural events could result in losses;
•Competition could adversely affect our ability to acquire properties;
•We could be adversely impacted due to our share price fluctuations; and
•Rising interest rates could increase our borrowing costs, lower the value of our real estate, and decrease our share price, leading investors to seek higher yields through other investments.
These forward-looking statements represent our estimates and assumptions as of the date of this report, and we assume no obligation to update or supplement forward-looking statements because of subsequent events.
Executive Summary
Camden Property Trust and all consolidated subsidiaries are primarily engaged in the ownership, management, development, reposition, redevelopment, acquisition, and construction of multifamily apartment communities. We focus on investing in markets characterized by high-growth economic conditions, strong employment, and attractive quality of life which we believe leads to higher demand for our apartments and retention of our residents. As of March 31, 2026, we owned interests
20
Table of Contents
in, operated, or were developing 174 multifamily properties comprised of 59,416 apartment homes across the United States. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.
Business Environment and Current Outlook
Our results for the three months ended March 31, 2026 reflect an increase in same store revenues of approximately 0.2% compared to the same period in 2025, driven primarily by higher other income. We believe resident retention remains strong, supported by favorable demographics trends and continued demand for multifamily housing in our markets.
We believe the levels of new multifamily supply in the submarkets and asset classes in which we operate are manageable and moderating levels of supply should be met with continued demand to absorb these new deliveries. However, if this were to change or other economic conditions were to worsen, our operating results could be adversely affected.
Consolidated Results
Net income attributable to common shareholders was $42.4 million and $38.8 million for the three months ended March 31, 2026 and 2025, respectively. The $3.6 million increase during the three months ended March 31, 2026 as compared to the same period in 2025 was primarily due to a gain on sale of an operating property, including land, of $68.1 million, partially offset by higher other non-operating expenses of approximately $59.1 million primarily due to the settlement of a class action matter and an impairment charge related to certain technology investments. See further discussion of our 2026 operations as compared to 2025 in "Results of Operations," below.
Construction and Development Activity
At March 31, 2026, we had a total of three properties under construction comprising 1,162 apartment homes. As of March 31, 2026, we estimated the total additional cost to complete the construction of these three properties was approximately $176.6 million.
Litigation Update
On April 7, 2026, we entered into a binding term sheet to settle the RealPage class action litigation matter related to the use of a revenue management software. We and the plaintiffs agreed to negotiate and execute a long-form settlement agreement on or before May 7, 2026, which will be subject to preliminary and final approval by the court. Under the term sheet, we agreed to pay an aggregate of $53.0 million to settle all claims which have been asserted, or could have been asserted, against us in the litigation, inclusive of class member recoveries, plaintiffs’ attorneys’ fees, and the costs of administering the settlement.
Dispositions
During the three months ended March 31, 2026 we sold one operating property in Irving, Texas for approximately $77.0 million and recognized a gain of approximately $67.9 million.
Debt
In February 2026, we issued $600.0 million of 4.90% senior unsecured notes due February 28, 2036.
In March 2026 we amended and restated our existing credit facility to (i) remove a $300 million unsecured term loan facility with a delayed draw feature and (ii) extend the maturity date of the unsecured revolving credit facility from August 2026 to March 2030, which may be extended at the Company’s option for two additional consecutive six-month periods.
In March 2026, we also repaid the principal amount of one of our conventional mortgage secured notes payable, which matured on April 1, 2026, for a total of $12.0 million, plus accrued interest.
Share Repurchases
In January 2026, we repurchased 1,096,807 common shares at an average price of $110.03 per share for approximately $120.7 million under our then-existing share repurchase plan, which authorized up to $500.0 million of our common equity securities through open-market purchases, block purchases, and privately negotiated transactions.
In February 2026, our Board of Trust Managers authorized a new share repurchase plan of up to $600.0 million. During February and March 2026, we repurchased an additional 1,536,223 common shares at an average price of $102.91 per share, and a total cost of approximately $158.1 million under the share repurchase plan authorized in February 2026. In April 2026, we repurchased 1,429,136 common shares at an average price of $100.78 per share for approximately $144.1 million. As of the date of this filing, $297.8 million remained available for repurchases under our share repurchase plan.
21
Table of Contents
Leadership Changes
On March 27, 2026, the Company announced leadership changes effective March 24, 2026. Richard J. Campo, our former Chief Executive Officer and Chairman of the Board of Trust Managers, became the Executive Chairman of the Board of Trust Managers. Additionally, Alexander J. Jessett became the Chief Executive Officer of the Company, Laurie A. Baker became the President and Chief Operating Officer of the Company, and Benjamin D. Fraker became the Executive Vice President-Chief Financial Officer and Treasurer of the Company.
Subsequent Events
In April 2026, we acquired two operating properties, consisting of a 269-apartment home community in the Atlanta, Georgia metropolitan area and a 288-apartment home community in Orlando, Florida for approximately $171.3 million.
In April 2026, we created an at-the market ("ATM") share offering program through which we can, but have no obligation to, sell common shares and we may also enter into separate forward sale agreements with forward purchasers for an aggregate offering price of up to $500.0 million (the "2026 ATM program"). As of the date of this filing, we have $500.0 million available for sale under this program.
Future Outlook
Subject to market conditions, we intend to continue to seek opportunities to acquire operating communities, develop new communities, and to redevelop and reposition existing communities. We also intend to evaluate our portfolio and plan to continue our practice of selective dispositions and redeploying capital as market conditions warrant and opportunities arise. We expect to maintain a strong balance sheet and preserve our financial flexibility by continuing to focus on our core fundamentals which we believe are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. We intend to meet our near-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility and commercial paper program, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM program, and other unsecured borrowings or secured mortgages.
As of March 31, 2026, we had approximately $1.2 billion available under our unsecured revolving credit facility and currently plan to use our unsecured revolving credit facility as a liquidity backstop for borrowings under the commercial paper program; at March 31, 2026, we had $358.8 million outstanding under our commercial paper program. Over the next 12 months, contractual debt maturities include these commercial paper borrowings as well as other debt ob
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the consolidated financial statements and notes appearing elsewhere in this report. Historical results and trends which might appear in the consolidated financial statements should not be interpreted as being indicative of future operations.
Discussion of our year-to-date comparisons between 2025 and 2024 is presented below. Year-to-date comparisons between 2024 and 2023 can be found in "Part II. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 (the "Securities Act") and Section 21E of the Exchange Act, both as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions, or other items relating to the future; forward-looking statements are not guarantees of future performance, results, or events. Although we believe the expectations reflected in our forward-looking statements are based upon reasonable assumptions, we can give no assurance our expectations will be achieved. Any statements contained herein which are not statements of historical fact should be deemed forward-looking statements. Reliance should not be placed on these forward-looking statements as these statements are subject to known and unknown risks, uncertainties, and other factors beyond our control and could differ materially from our actual results and performance.
Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following:
•Volatility in capital and credit markets, cost increases, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us;
•Short-term leases could expose us to the effects of declining market rents;
•We could be negatively impacted by the risks associated with land holdings and related activities;
•Development, repositions, redevelopment and construction risks could impact our profitability;
•Our acquisition strategy may not produce the cash flows expected;
•Changes in rent control or rent stabilization laws and regulations could adversely affect our operations and property values;
•Failure to qualify as a REIT could have adverse consequences;
•Tax laws may continue to change at any time and any such legislative or other actions could have a negative effect on us;
•A cybersecurity incident and other technology disruptions could negatively impact our business;
•We have significant debt, which could have adverse consequences;
•Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders;
•Issuances of additional debt may adversely impact our financial condition;
•We may be unable to renew, repay, or refinance our outstanding debt;
•Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets;
•Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders;
•The form, timing, and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations;
•Litigation risks could affect our business;
13
Table of Contents
•Damage from catastrophic weather and other natural events could result in losses;
•Competition could adversely affect our ability to acquire properties;
•We could be adversely impacted due to our share price fluctuations; and
•Rising interest rates could increase our borrowing costs, lower the value of our real estate, and decrease our share price, leading investors to seek higher yields through other investments.
These forward-looking statements represent our estimates and assumptions as of the date of this report, and we assume no obligation to update or supplement forward-looking statements because of subsequent events.
Executive Summary
We are primarily engaged in the ownership, management, development, reposition, redevelopment, acquisition, and construction of multifamily apartment communities. Overall, we focus on investing in markets characterized by high-growth economic conditions, strong employment, and attractive quality of life which we believe leads to higher demand and retention of our apartments. As of December 31, 2025, we owned interests in, operated, or were developing 175 multifamily properties comprised of 59,921 apartment homes across the United States as detailed in the Property Portfolio table below. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.
Business Environment and Current Outlook
Our results for the year ended December 31, 2025, reflect an increase in same store revenues of approximately 0.8% as compared to the same period in 2024. The increase was primarily driven by higher revenues from other income and favorable changes in occupancy, which we believe was primarily attributable to favorable demographics with a higher propensity to rent versus buy and continued demand for multifamily housing in our markets.
We believe the levels of new multifamily supply in the submarkets and asset classes in which we operate are manageable and moderating levels of new supply should be met with continued demand to absorb these new deliveries. However, if this were to change or other economic conditions were to worsen, our operating results could be adversely affected.
Consolidated Results
Net income attributable to common shareholders was $384.5 million and $163.3 million for the years ended December 31, 2025 and 2024, respectively. The increase during the year ended December 31, 2025 as compared to the same period in 2024 was primarily due to an increase in gains on sales of operating properties and a lower impairment charge associated with land development activities in 2025 as compared to 2024. The increase was partially offset by higher depreciation expense and amortization of in-place leases relating to the acquisition of four operating properties completed in 2025. See further discussion of our 2025 operations as compared to 2024 in "Results of Operations," below.
Construction and Development Activity
At December 31, 2025, we had a total of three projects under construction to be comprised of 1,162 apartment homes. Initial occupancy for these projects is expected to begin within the next two years. As of December 31, 2025, we estimated the remaining cost to complete the construction of these properties to be approximately $213.8 million.
We review our long-lived assets on an annual basis or whenever events or circumstances indicate the carrying amount of an asset may not be recoverable and our impairment evaluations take into consideration the current and anticipated economic climate. In the fourth quarter of 2025, we recorded an impairment charge of approximately $12.9 million related to two undeveloped land parcels as the estimated fair value was less than its book value. We currently have two other land parcels held for future development we plan to develop, and the commencement of future developments may be impacted by macroeconomic issues, multifamily market conditions, and other factors. We will continue to evaluate future development starts based on market, economic, and capital market conditions. There can be no assurance we will not have impairment charges in the future.
14
Table of Contents
Acquisitions
In 2025, we acquired four operating properties, consisting of a 352-apartment home community in Leander, Texas in January, a 435-apartment home community in Nashville, Tennessee in February, a 360-apartment home community in Clearwater, Florida in May, and a 322-apartment home community in Orlando, Florida in December for approximately $422.9 million.
Dispositions
In 2025, we completed five dispositions consisting of one operating property in Houston, Texas in June, one dual-phased operating property in Houston, Texas and one operating property in Irving, Texas in July, and one dual-phased operating property in Houston, Texas and one operating property in Phoenix, Arizona in November for a total of approximately $374.5 million and recognized a total gain of approximately $260.9 million.
Capital Market Highlights
In February 2025, we established a commercial paper program (the "Program") under which we may issue the commercial paper notes (the "Notes") under the exemption from registration contained in Section (4)(1) of the Securities Act. Amounts available under the Program may be borrowed, repaid, and reborrowed from time to time, with the aggregate face or principal amount of the Notes outstanding under the Program at any time not to exceed $600.0 million. At December 31, 2025, we had an aggregate of $590.0 million principal amount of Notes outstanding under the Program which had a weighted average interest rate of 3.84%.
In 2025, we repurchased 2,531,018 common shares at an average price of $106.92 per share for approximately $270.7 million.
Subsequent Events
In January 2026, we repurchased 1,096,807 common shares at an average price of $110.03 per share for approximately $120.7 million. In February 2026, our Board of Trust Managers authorized a new $600.0 million share repurchase plan which allows for the repurchase of our common equity securities through open-market purchases, block purchases, and privately negotiated transactions. This new plan terminated and replaced our previous share repurchase plan, which had approximately $58.6 million remaining for repurchases at the time it was terminated. As of the date of this filing, the full $600.0 million authorized under the new plan remained available for repurchases.
Future Outlook
Subject to market conditions, we intend to continue to seek opportunities to acquire operating communities, develop new communities, and to redevelop and reposition existing communities. We also intend to evaluate our operating property and land development portfolios and plan to continue our practice of selective dispositions and redeploying capital as market conditions warrant and opportunities arise. We expect to maintain a strong balance sheet and preserve our financial flexibility by continuing to focus on our core fundamentals which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. We intend to meet our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility and commercial paper program, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2023 at-the-market ("ATM") program, other unsecured borrowings, or secured mortgages.
As of December 31, 2025, we had approximately $1.2 billion available under our unsecured revolving credit facility, which we have at our option, the ability to extend to August 2027 and the ability to increase the facility up to $500 million subject to certain conditions. We currently plan to use our unsecured revolving credit facility as a liquidity backstop for borrowings under our commercial paper program. At December 31, 2025, we had $590.0 million outstanding under our commercial paper program. Over the next 12 months, contractual debt maturities include these commercial paper borrowings as well as other debt obligations of $567.8 million. Additionally, as of December 31, 2025, and through the date of this filing, we also had common shares having an aggregate offering price of up to $500.0 million remaining available for sale under our 2023 ATM program. We believe we are well-positioned with a strong balance sheet and sufficient liquidity to fund future acquisitions, new development, redevelopment, and other capital funding requirements. We will, however, continue to assess and take further actions we believe are prudent to meet our objectives and capital requirements.
15
Table of Contents
Property Portfolio
Our multifamily property portfolio is summarized as follows:
| December 31, 2025 | December 31, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Homes | Properties | Number of Homes | Properties | |||||||
| Operating Properties | ||||||||||
| Houston, Texas | 8,207 | 23 | 9,531 | 28 | ||||||
| Washington, D.C. Metro | 6,194 | 17 | 6,192 | 17 | ||||||
| Dallas/Fort Worth, Texas | 5,940 | 14 | 6,224 | 15 | ||||||
| Orlando, Florida | 4,276 | 12 | 3,954 | 11 | ||||||
| Atlanta, Georgia | 4,270 | 14 | 4,270 | 14 | ||||||
| Phoenix, Arizona | 4,094 | 13 | 4,426 | 14 | ||||||
| Raleigh, North Carolina | 4,041 | 11 | 3,672 | 10 | ||||||
| Austin, Texas | 4,038 | 12 | 3,686 | 11 | ||||||
| Charlotte, North Carolina | 3,510 | 15 | 3,510 | 15 | ||||||
| Tampa/St. Petersburg, Florida | 3,464 | 9 | 3,104 | 8 | ||||||
| Southeast Florida | 3,050 | 9 | 3,050 | 9 | ||||||
| Denver, Colorado | 2,873 | 9 | 2,873 | 9 | ||||||
| Los Angeles/Orange County, California | 1,812 | 5 | 1,811 | 5 | ||||||
| San Diego/Inland Empire, California | 1,797 | 6 | 1,797 | 6 | ||||||
| Nashville, Tennessee | 1,193 | 3 | 758 | 2 | ||||||
| Total Operating Properties | 58,759 | 172 | 58,858 | 174 |
| Properties Under Construction | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Charlotte, North Carolina | 769 | 2 | 769 | 2 | ||||||
| Nashville, Tennessee | 393 | 1 | — | — | ||||||
| Raleigh, North Carolina | — | — | 369 | 1 | ||||||
| Total Properties Under Construction | 1,162 | 3 | 1,138 | 3 | ||||||
| Total Properties | 59,921 | 175 | 59,996 | 177 |
Stabilized Communities
We generally consider a property stabilized once it reaches 90% occupancy. During the year ended December 31, 2025, stabilization was achieved at three operating properties as follows:
| Properties and Locations | Number of Homes | Date of Construction Completion | Date of Stabilization | |||
|---|---|---|---|---|---|---|
| Operating Properties | ||||||
| Camden Woodmill Creek | 189 | 2Q24 | 2Q25 | |||
| Spring, TX | ||||||
| Camden Durham | 420 | 4Q24 | 3Q25 | |||
| Durham, NC | ||||||
| Camden Long Meadow Farms | 188 | 4Q24 | 4Q25 | |||
| Richmond, TX | ||||||
| Total | 797 |
16
Table of Contents
Completed Construction in Lease-Up
At December 31, 2025, there was one completed operating property in lease-up as follows:
| ($ in millions) Property and Location | Number of Homes | CostIncurred (1) | % Leased at 1/31/2026 | Date of Construction Completion | Estimated Date of Stabilization | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Property | ||||||||||||||
| Camden Village District | 369 | $ | 139.2 | 60 | % | 3Q25 | 1Q27 | |||||||
| Raleigh, NC | ||||||||||||||
| Consolidated total | 369 | $ | 139.2 |
(1)Excludes leasing costs, which are expensed as incurred.
Properties Under Development and Land
Our consolidated balance sheet at December 31, 2025 included approximately $419.2 million related to properties under development and land. Of this amount, approximately $278.2 million related to our projects currently under construction. In addition, we had approximately $141.0 million primarily invested in land held for future development and land holdings, which included approximately $96.1 million related to land held for future development and $44.9 million invested in land which we may develop in the future.
Properties Under Construction. At December 31, 2025, we had three properties in various stages of construction as follows:
| ($ in millions) Properties and Locations | Number of Homes | Estimated Cost | Cost Incurred | Included in Properties Under Development | Estimated Date of Construction Completion | Estimated Date of Stabilization | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Communities Under Construction | ||||||||||||||||||
| Camden South Charlotte | 420 | $ | 157.0 | $ | 117.3 | $ | 117.3 | 2Q27 | 4Q28 | |||||||||
| Charlotte, NC | ||||||||||||||||||
| Camden Blakeney | 349 | 151.0 | 84.3 | 84.3 | 3Q27 | 3Q28 | ||||||||||||
| Charlotte, NC | ||||||||||||||||||
| Camden Nations | 393 | 184.0 | 76.6 | 76.6 | 3Q28 | 2Q30 | ||||||||||||
| Nashville, TN | ||||||||||||||||||
| Total | 1,162 | $ | 492.0 | $ | 278.2 | $ | 278.2 |
Development Pipeline Communities. At December 31, 2025, we had the following communities undergoing development activities:
| ($ in millions)Properties and Locations | Projected Homes | Total Estimated Cost (1) | Cost to Date | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Camden Baker | 434 | $ | 191.0 | $ | 40.1 | |||||
| Denver, CO | ||||||||||
| Camden Gulch | 498 | 300.0 | 56.0 | |||||||
| Nashville, TN | ||||||||||
| 932 | $ | 491.0 | $ | 96.1 |
(1)Represents our estimate of total costs we expect to incur on these projects. However, forward-looking statements are not guarantees of future performance, results, or events. Although we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecasted and estimates routinely require adjustment.
Land Holdings. At December 31, 2025, we also had four undeveloped land tracts with a valuation of approximately $44.9 million.
17
Table of Contents
Geographic Diversification
At December 31, 2025 and 2024, the book value of our real estate assets by various markets, excluding depreciation, were as follows:
| ($ in thousands) | 2025 | 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Houston, Texas | $ | 1,926,359 | 13.8 | % | $ | 2,069,477 | 15.4 | % | |||||
| Washington, D.C. Metro | 1,663,030 | 11.9 | 1,646,169 | 12.2 | |||||||||
| Dallas, Texas | 1,099,083 | 7.8 | 1,102,231 | 8.2 | |||||||||
| Atlanta, Georgia | 961,372 | 6.9 | 942,939 | 7.0 | |||||||||
| Charlotte, North Carolina | 901,258 | 6.4 | 777,256 | 5.8 | |||||||||
| Orlando, Florida | 890,023 | 6.3 | 793,351 | 5.9 | |||||||||
| Tampa, Florida | 886,794 | 6.3 | 739,250 | 5.5 | |||||||||
| Phoenix, Arizona | 882,210 | 6.3 | 917,771 | 6.8 | |||||||||
| Austin, Texas | 815,747 | 5.8 | 727,466 | 5.4 | |||||||||
| Raleigh, North Carolina | 812,772 | 5.8 | 782,333 | 5.8 | |||||||||
| Southeast Florida | 794,104 | 5.7 | 775,031 | 5.8 | |||||||||
| Los Angeles/Orange County, California | 682,145 | 4.9 | 678,633 | 5.1 | |||||||||
| Denver, Colorado | 652,238 | 4.7 | 632,133 | 4.7 | |||||||||
| Nashville, Tennessee | 547,047 | 3.9 | 379,607 | 2.8 | |||||||||
| San Diego/Inland Empire, California | 485,450 | 3.5 | 479,881 | 3.6 | |||||||||
| Total | $ | 13,999,632 | 100.0 | % | $ | 13,443,528 | 100.0 | % |
Results of Operations
Changes in revenues and expenses related to our operating properties from period-to-period are due primarily to the performance of stabilized properties in the portfolio, the lease-up of newly-constructed properties, and the impact of acquisitions and dispositions.
Management considers property net operating income ("NOI") to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without an allocation of corporate level property management overhead or general and administrative costs. We define NOI as total property revenue less total property operating expenses. NOI is further detailed in the Property-Level NOI table as seen below, and is not defined by accounting principles generally accepted in the United States of America ("GAAP") and should not be considered an alternative to net income as an indication of our operating performance. Additionally, NOI as disclosed by other REITs may not be comparable to our calculation.
18
Table of Contents
Reconciliations of net income to NOI for the year ended December 31, 2025 and 2024 are as follows:
| (in thousands) | 2025 | 2024 | |||||
|---|---|---|---|---|---|---|---|
| Net income | $394,898 | $170,840 | |||||
| Less: Fee and asset management income | (12,967) | (7,137) | |||||
| Less: Interest and other income | (256) | (4,420) | |||||
| Less: Income on deferred compensation plans | (19,260) | (12,629) | |||||
| Plus: Property management expense | 37,452 | 38,331 | |||||
| Plus: Fee and asset management expense | 3,074 | 2,200 | |||||
| Plus: General and administrative expense | 79,344 | 72,365 | |||||
| Plus: Interest expense | 138,239 | 129,815 | |||||
| Plus: Depreciation and amortization expense | 611,025 | 582,014 | |||||
| Plus: Expense on deferred compensation plans | 19,260 | 12,629 | |||||
| Plus: Impairment associated with land development activities | 12,916 | 40,988 | |||||
| Plus: Loss on early retirement of debt | — | 921 | |||||
| Less: Gain on sale of operating properties | (260,910) | (43,806) | |||||
| Plus: Income tax expense | 4,019 | 2,926 | |||||
| Net operating income | $ | 1,006,834 | $ | 985,037 |
Property-Level NOI (1)
Property NOI, as reconciled above, is detailed further into the categories below for the year ended December 31, 2025 as compared to 2024:
| Number of Homes at | Year Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 12/31/2025 | 2025 | 2024 | $ | % | ||||||||||||
| Property revenues: | |||||||||||||||||
| Same store communities | 54,625 | $ | 1,453,229 | $ | 1,442,248 | $ | 10,981 | 0.8 | % | ||||||||
| Non-same store communities | 3,765 | 78,094 | 45,542 | 32,552 | 71.5 | ||||||||||||
| Development and lease-up communities | 1,531 | 2,185 | — | 2,185 | * | ||||||||||||
| Dispositions/other | — | 40,036 | 56,052 | (16,016) | (28.6) | ||||||||||||
| Total property revenues | 59,921 | $ | 1,573,544 | $ | 1,543,842 | $ | 29,702 | 1.9 | % | ||||||||
| Property expenses: | |||||||||||||||||
| Same store communities | 54,625 | $ | 516,732 | $ | 508,107 | $ | 8,625 | 1.7 | % | ||||||||
| Non-same store communities | 3,765 | 31,491 | 19,987 | 11,504 | 57.6 | ||||||||||||
| Development and lease-up communities | 1,531 | 1,500 | 6 | 1,494 | * | ||||||||||||
| Dispositions/other | — | 16,987 | 30,705 | (13,718) | (44.7) | ||||||||||||
| Total property expenses | 59,921 | $ | 566,710 | $ | 558,805 | $ | 7,905 | 1.4 | % | ||||||||
| Property NOI: | |||||||||||||||||
| Same store communities | 54,625 | $ | 936,497 | $ | 934,141 | $ | 2,356 | 0.3 | % | ||||||||
| Non-same store communities | 3,765 | 46,603 | 25,555 | 21,048 | 82.4 | ||||||||||||
| Development and lease-up communities | 1,531 | 685 | (6) | 691 | * | ||||||||||||
| Dispositions/other | — | 23,049 | 25,347 | (2,298) | (9.1) | ||||||||||||
| Total property NOI | 59,921 | $ | 1,006,834 | $ | 985,037 | $ | 21,797 | 2.2 | % |
* Not a meaningful percentage.
19
Table of Contents
(1) For 2025, same store communities are communities we owned and were stabilized since January 1, 2024, excluding communities under redevelopment and properties held for sale. Non-same store communities are stabilized communities not owned or stabilized since January 1, 2024, including communities under redevelopment and excluding properties held for sale. We define communities under redevelopment as communities with capital expenditures that improve a community's cash flow and competitive position through extensive unit, exterior building, common area, and amenity upgrades. Management believes same store information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities. Development and lease-up communities are non-stabilized communities we have developed since January 1, 2024, excluding properties held for sale. Dispositions/other includes those communities disposed of or held for sale which are not classified as discontinued operations, non-multifamily rental properties, expenses related to land holdings not under active development, and other miscellaneous revenues and expenses, including net above or below market leases, casualty-related expenses net of recoveries, and severance related costs.
Same Store Analysis
Same store property NOI increased approximately $2.4 million for the year ended December 31, 2025 as compared to the same period in 2024. The increase was due to an increase of approximately $11.0 million in same store property revenues, partially offset by an increase of approximately $8.6 million in same store property expenses, for the year ended December 31, 2025, as compared to the same period in 2024.
The $11.0 million increase in same store property revenues for the year ended December 31, 2025, as compared to the same period in 2024, was primarily due to an increase of approximately $4.5 million from our utility and ancillary income programs, approximately $3.6 million due to favorable changes in occupancy, $1.9 million of lower uncollectible revenues, and approximately $0.8 million increase from other rental income.
The $8.6 million increase in same store property expenses for the year ended December 31, 2025, as compared to the same period in 2024, was primarily due to higher salaries and benefits of $3.0 million, higher general and administrative and marketing and leasing expenses of approximately $2.8 million, higher utilities of approximately $2.3 million, and higher repair and maintenance expense of approximately $0.5 million.
Non-same Store and Development and Lease-up Analysis
Property NOI from non-same store and development and lease-up communities increased approximately $21.7 million for the year ended December 31, 2025, as compared to the same period in 2024.
The increase was related to higher NOI from our non-same store communities of approximately $21.0 million for the year ended December 31, 2025, as compared to the same period in 2024. The increase was primarily due to the acquisition of four operating properties completed in 2025, and the stabilization of one operating property in 2024 and three additional properties in 2025.
The increase was also related to higher NOI from our development and lease-up communities of $0.7 million for the year ended December 31, 2025, as compared to the same period in 2024. The increase was primarily due to the timing of lease-up for one operating property which finished construction in 2025.
The following table details the changes, described above, relating to non-same store and development and lease-up NOI:
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2025 compared to 2024 | ||
| Property Revenues: | |||
| Revenues from acquisitions | $ | 21.0 | |
| Revenues from non-same store stabilized properties | 9.9 | ||
| Revenues from development and lease-up properties | 2.2 | ||
| Other non-same store | 1.6 | ||
| $ | 34.7 | ||
| Property Expenses: | |||
| Expenses from acquisitions | $ | 8.6 | |
| Expenses from non-same store stabilized properties | 3.4 | ||
| Expenses from development and lease-up properties | 1.5 | ||
| Other non-same store | (0.5) | ||
| $ | 13.0 |
20
Table of Contents
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2025 compared to 2024 | ||
| Property NOI: | |||
| NOI from acquisitions | $ | 12.4 | |
| NOI from non-same store stabilized properties | 6.5 | ||
| NOI from development and lease-up properties | 0.7 | ||
| Other non-same store | 2.1 | ||
| $ | 21.7 |
Dispositions/Other Property Analysis
Dispositions/other property NOI decreased approximately $2.3 million for the year ended December 31, 2025 as compared to the same period in 2024. The decrease was due to lower NOI of approximately $8.0 million related to five dispositions completed in 2025, partially offset by higher other property NOI of approximately $5.7 million, primarily driven by lower storm-related expenses during the year ended December 31, 2025. The other property NOI increase was partially offset by lower revenues due to higher business interruption insurance proceeds received during the year ended December 31, 2024.
Non-Property Income
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2025 | 2024 | $ | % | ||||||||||
| Fee and asset management | $ | 12,967 | $ | 7,137 | $ | 5,830 | 81.7 | % | ||||||
| Interest and other income | 256 | 4,420 | (4,164) | * | ||||||||||
| Income on deferred compensation plans | 19,260 | 12,629 | 6,631 | 52.5 | ||||||||||
| Total non-property income | $ | 32,483 | $ | 24,186 | $ | 8,297 | 34.3 | % |
*Not a meaningful percentage.
Fee and asset management income from construction and development activities at our third-party construction projects increased approximately $5.8 million for the year ended December 31, 2025 as compared to 2024. The increase was primarily related to higher fees earned on the completion of third-party construction projects during 2025 as compared to the same period in 2024.
Interest and other income decreased approximately $4.2 million for the year ended December 31, 2025, as compared to the same period in 2024. The decrease was primarily due to having lower average cash balances during the year ended December 31, 2025 as compared to 2024.
Our deferred compensation plans recognized income of approximately $19.3 million and $12.6 million in 2025 and 2024, respectively. The change was related to the performance of the investments held in deferred compensation plans for participants and was directly offset by the expense related to these plans, as discussed below.
Other Expenses
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2025 | 2024 | $ | % | ||||||||||
| Property management | $ | 37,452 | $ | 38,331 | $ | (879) | (2.3) | % | ||||||
| Fee and asset management | 3,074 | 2,200 | 874 | 39.7 | ||||||||||
| General and administrative | 79,344 | 72,365 | 6,979 | 9.6 | ||||||||||
| Interest | 138,239 | 129,815 | 8,424 | 6.5 | ||||||||||
| Depreciation and amortization | 611,025 | 582,014 | 29,011 | 5.0 | ||||||||||
| Expense on deferred compensation plans | 19,260 | 12,629 | 6,631 | 52.5 | ||||||||||
| Total other expenses | $ | 888,394 | $ | 837,354 | $ | 51,040 | 6.1 | % |
21
Table of Contents
Property management expenses, which represent regional supervision and accounting costs related to property operations, decreased approximately $0.9 million for the year ended December 31, 2025 as compared to the same period in 2024. The decrease was primarily related to lower advocacy contributions during the year ended December 31, 2025 as compared to the same period in 2024, partially offset by higher salaries, benefits, and incentive compensation costs. Property management expenses were 2.4% and 2.5% of total property revenues for the years ended December 31, 2025 and 2024, respectively.
Fee and asset management expense from construction and development activities at our third-party projects increased approximately $0.9 million for the year ended December 31, 2025 as compared to 2024 primarily due to the increase in third-party construction activity in 2025.
General and administrative expense increased approximately $7.0 million for the year ended December 31, 2025 as compared to 2024. The increase was primarily related to higher legal expenses and higher acquisition pursuit costs. Excluding income on deferred compensation plans, general and administrative expense was 5.0% and 4.7% of total revenues for the years ended December 31, 2025 and 2024, respectively.
Interest expense increased approximately $8.4 million for the year ended December 31, 2025 as compared to 2024. The increase was primarily due to increases in interest expense of $16.5 million relating to having higher average balances on our commercial paper program entered into in February 2025 and decreases in capitalized interest expense of $3.8 million due to having lower average balances in assets under construction during the year ended December 31, 2025 as compared to the same period in 2024. The increase was partially offset by lower interest expense of $11.9 million relating to debt repayments during 2024, including $250 million, 3.68% senior unsecured notes in September, and a $300 million, 6.21% unsecured term loan and $250.0 million of 4.36% senior unsecured notes in January, as well as lower variable rate interest expense recognized on the $500 million senior unsecured notes during the year ended December 31, 2025 as compared to the same period in 2024.
Depreciation and amortization expense increased approximately $29.0 million for the year ended December 31, 2025 as compared to 2024. The increase was primarily due to higher depreciation expense and amortization of in-place leases of $31.4 million related to the acquisition of operating properties in January, February, May, and December 2025. The increase was partially offset by lower depreciation expense of $3.5 million related to the dispositions of an operating property and a dual-phased operating property in November 2025, an operating property and a dual-phased operating property in July 2025, and an operating property in each of June 2025 and February 2024.
Our deferred compensation plans incurred an expense of approximately $19.3 million and $12.6 million in 2025 and 2024, respectively. The change was related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the income related to these plans, as discussed in the Non-Property Income section above.
Other
| Year Ended December 31, | Change | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2025 | 2024 | $ | |||||||
| Impairment associated with land development activities | $ | (12,916) | $ | (40,988) | $ | 28,072 | ||||
| Loss on early retirement of debt | $ | — | $ | (921) | $ | 921 | ||||
| Gain on sale of operating properties | $ | 260,910 | $ | 43,806 | $ | 217,104 | ||||
| Income tax expense | $ | (4,019) | $ | (2,926) | $ | (1,093) |
We review our long-lived assets on an annual basis or whenever events or circumstances indicate the carrying amount of an asset may not be recoverable and our impairment evaluations take into consideration the current and anticipated economic climate. During the year ended December 31, 2025, we recognized an impairment charge of approximately $12.9 million on two undeveloped land parcels, as the estimated fair value was less than its book value. The impairment associated with land development activities for the year ended December 31, 2024 of approximately $41.0 million related to three projects for which development activities had been discontinued. These charges reflect the difference between the estimated fair value of each parcel and its carrying amount. The 2024 impairments included the original purchase price as well as other capitalized development costs.
The $0.9 million loss on early retirement of debt during the year ended December 31, 2024 was due to the write-off of unamortized loan costs related to the early retirement of our $300 million unsecured term loan in January 2024, which was scheduled to mature in August 2024.
In 2025, we recognized a total gain of $260.9 million from the dispositions of one operating property in Houston, Texas in June, one dual-phased operating property in Houston, Texas and one operating property in Irving, Texas in July, and one dual-phased operating property in Houston, Texas and one operating property in Phoenix, Arizona in November. The $43.8 million gain recognized in 2024 was due to the disposition of one operating property in Atlanta, Georgia in February.
22
Table of Contents
Income tax expense increased approximately $1.1 million for the year ended December 31, 2025 as compared to the same period in 2024. The increase was primarily due to higher taxable income resulting from increased third-party construction activities within a taxable REIT subsidiary. The increase was also due to higher state and franchise income taxes for the year ended December 31, 2025 as compared to the same period in 2024 primarily due to tax legislation changes enacted in certain state jurisdictions in 2024.
Funds from Operations ("FFO"), Core FFO, and Core Adjusted FFO ("Core AFFO")
Management considers FFO, Core FFO, and Core AFFO to be appropriate supplementary measures of the financial performance of an equity REIT. The National Association of Real Estate Investment Trusts ("NAREIT") currently defines FFO as net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis. Our calculation of diluted FFO also assumes conversion of all potentially dilutive securities, including certain non-controlling interests, which are convertible into common shares. We consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains and losses on dispositions of real estate, impairment write-downs of certain real estate assets, and depreciation, FFO can assist in the comparison of the operating performance of a company's real estate investments between periods or to different companies.
Core FFO represents FFO as further adjusted for items not considered part of our core business operations. We consider Core FFO to be a helpful supplemental measure of operating performance as it also excludes certain items which, by nature, are not comparable period over period and therefore tends to obscure actual operating performance. Our definition of Core FFO may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.
Core AFFO is calculated utilizing Core FFO less recurring capitalized expenditures which are necessary to help preserve the value of and maintain the functionality at our communities. We also consider Core AFFO to be a useful supplemental measure because it is frequently used by analysts and investors to evaluate a REIT's operating performance between periods or to different companies. Our definition of recurring capital expenditures may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.
To facilitate a clear understanding of our consolidated historical operating results, we believe FFO, Core FFO, and Core AFFO should be examined in conjunction with net income attributable to common shareholders as presented in the consolidated statements of income and comprehensive income and data included elsewhere in this report. FFO, Core FFO, and Core AFFO are not defined by GAAP and should not be considered alternatives to net income attributable to common shareholders as an indication of our operating performance. Additionally, FFO, Core FFO, and Core AFFO as disclosed by other REITs may not be comparable to our calculation.
Reconciliations of net income attributable to common shareholders to FFO, Core FFO, and Core AFFO for the years ended December 31, 2025 and 2024 are as follows:
23
Table of Contents
| ($ in thousands) | 2025 | 2024 | ||||
|---|---|---|---|---|---|---|
| Funds from operations | ||||||
| Net income attributable to common shareholders | $ | 384,462 | $ | 163,293 | ||
| Real estate depreciation and amortization | 597,925 | 569,998 | ||||
| Impairment associated with land development activities | 12,916 | 40,988 | ||||
| Gain on sale of operating properties | (260,910) | (43,806) | ||||
| Income allocated to non-controlling interests | 10,436 | 7,547 | ||||
| Funds from operations | $ | 744,829 | $ | 738,020 | ||
| Casualty-related expenses, net of (recoveries) | (1,354) | 5,849 | ||||
| Severance | — | 506 | ||||
| Legal costs and settlements | 8,611 | 4,844 | ||||
| Loss on early retirement of debt | — | 921 | ||||
| Expensed transaction, development, and other pursuit costs | 4,789 | 2,203 | ||||
| Advocacy contributions | — | 1,653 | ||||
| Other miscellaneous items | 350 | — | ||||
| Core funds from operations | $ | 757,225 | $ | 753,996 | ||
| Less: recurring capitalized expenditures | (108,174) | (106,403) | ||||
| Core adjusted funds from operations | $ | 649,051 | $ | 647,593 | ||
| Weighted average shares – basic | 108,376 | 108,491 | ||||
| Incremental shares issuable from assumed conversion of: | ||||||
| Share awards granted | 58 | 48 | ||||
| Common units | 1,594 | 1,594 | ||||
| Weighted average shares – diluted | 110,028 | 110,133 |
Liquidity and Capital Resources
Financial Condition and Sources of Liquidity
We intend to maintain a strong balance sheet and preserve our financial flexibility, which we believe should enhance our ability to identify and capitalize on investment opportunities as they become available. We intend to maintain what management believes is a conservative capital structure by:
•extending and sequencing the maturity dates of our debt where practicable;
•managing interest rate exposure using what management believes to be prudent levels of fixed and floating rate debt;
•maintaining what management believes to be conservative coverage ratios; and
•using what management believes to be a prudent combination of debt and equity.
Our interest expense coverage ratio, net of capitalized interest, was approximately 6.6 and 6.9 times for the years ended December 31, 2025 and 2024, respectively. This ratio is a method for calculating the amount of operating cash flows available to cover interest expense and is calculated by dividing interest expense for the period into the sum of property revenues and expenses, non-property income, and other expenses after adding back depreciation, amortization, and interest expense. Approximately 90.1% and 89.9% of our properties were unencumbered at December 31, 2025 and 2024, respectively. Our weighted average maturity of debt was approximately 4.5 years at December 31, 2025.
We also intend to maintain or strengthen our capital and liquidity positions by continuing to focus on our core fundamentals, which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs.
Our primary source of liquidity is cash flows generated from operations. Other sources may include one or more of the following: availability under our unsecured revolving credit facility and commercial paper program, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2023 ATM program, and other unsecured borrowings or secured mortgages. We believe our liquidity and financial condition are sufficient to meet all of our reasonably anticipated cash needs over the next 12 months from our filing date including:
•normal recurring operating expenses;
24
Table of Contents
•current debt service requirements, including scheduled debt maturities;
•recurring and non-recurring capital expenditures;
•funding of property developments, repositions, redevelopments, and acquisitions;
•the minimum dividend payments required to maintain our REIT qualification under the Internal Revenue Code; and
•funding share repurchases.
Factors which could increase or decrease our future liquidity include but are not limited to volatility in capital and credit markets, changes in costs, changes in governmental regulations, including tariffs and rent control or rent stabilization laws, sources of financing, the minimum REIT dividend requirements, our ability to complete asset purchases, sales, or developments, the effect our debt level and changes in credit ratings could have on our cost of funds, and our ability to access capital markets.
Cash Flows
The following is a discussion of our cash flows for the years ended December 31, 2025 and 2024.
Net cash from operating activities was approximately $826.6 million for the year ended December 31, 2025, compared to approximately $774.9 million for the year ended December 31, 2024. The increase was primarily due to the growth in both our same store and non-same store communities, including the impact of acquiring four operating properties during 2025 and the completion of construction on four operating properties in 2024 and 2025. The increase was also due to the timing of real estate tax payments in 2025 as compared to 2024. See further discussions of our 2025 operations as compared to 2024 in "Results of Operations."
Net cash used in investing activities during the year ended December 31, 2025 totaled approximately $499.5 million as compared to $285.2 million during the year ended December 31, 2024. Cash outflows during 2025 primarily related to the acquisition of four operating properties for approximately $419.2 million and amounts paid for property development and capital improvements of approximately $440.4 million. These outflows were partially offset by net proceeds from the sale of two dual-phased operating properties and three other operating properties of approximately $365.9 million. Cash outflows during 2024 primarily related to the amounts paid for property development and capital improvements of approximately $393.7 million, partially offset by net proceeds from the sale of one operating property of approximately $114.5 million. The increase in property development and capital improvements for 2025, as compared to the same period in 2024, was primarily due to higher expenditures for new development, as well as higher capital expenditures in 2025 as compared to 2024. The property development and capital improvements during 2025 and 2024, included the following:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (in millions) | 2025 | 2024 | |||||
| Expenditures for new development, including land | $ | 206.3 | $ | 163.2 | |||
| Capital expenditures | 118.5 | 112.2 | |||||
| Reposition expenditures | 89.7 | 87.9 | |||||
| Direct real estate taxes and capitalized interest and other indirect costs | 25.9 | 30.4 | |||||
| Total | $ | 440.4 | $ | 393.7 |
Net cash used in financing activities totaled approximately $322.0 million during the year ended December 31, 2025 as compared to approximately $725.5 million during the year ended December 31, 2024. Cash outflows during the year ended December 31, 2025 primarily related to $461.0 million used for distributions to common shareholders and non-controlling interest holders, $270.7 million used for common share repurchases, and net payments of $178.0 million of borrowings from our unsecured revolving credit facility. These outflows were partially offset by net proceeds of approximately $588.1 million of borrowings from our commercial paper program. Cash outflows during 2024 primarily related to the repayment of our $250 million senior unsecured notes in September 2024 and the repayment of our $300 million unsecured term loan and the $250 million senior unsecured notes in January 2024. Cash outflows also related to $451.0 million used for distributions to common shareholders and non-controlling interest holders, and $50.0 million used for common share repurchases. These outflows were partially offset by net proceeds of approximately $396.0 million from the issuance of $400.0 million senior unsecured notes in January 2024, and net proceeds of $178.0 million of borrowings from our unsecured revolving credit facility.
Financial Flexibility
We have a $1.2 billion unsecured revolving credit facility which matures in August 2026, with two options to extend the facility at our election for two consecutive six-month periods and to expand the facility up to three times by up to an additional $500 million upon satisfaction of certain conditions. The interest rate on our unsecured revolving credit facility is based upon, at our option, (a) the daily or the one-, three-, or six- months Secured Overnight Financing Rate ("SOFR") plus, in each case, a
25
Table of Contents
spread based on our credit rating, or (b) a base rate equal to the higher of: (i) the Federal Funds Rate plus 0.50%, (ii) Bank of America, N.A.'s prime rate, (iii) Term SOFR plus 1.0%, and (iv) 1.0%. Advances under our unsecured revolving credit facility may be priced at the scheduled rates, or we may enter into bid rate loans with participating banks at rates below the scheduled rates. These bid rate loans have terms of 180 days or less and may not exceed the lesser of $600 million or the remaining amount available under our unsecured revolving credit facility. Our unsecured revolving credit facility is subject to customary financial covenants and limitations. We believe we are in compliance with all such financial covenants and limitations as of December 31, 2025 and through the date of this filing.
Our unsecured revolving credit facility provides us with the ability to issue up to $50 million in letters of credit. While our issuance of letters of credit does not increase our borrowings outstanding under our unsecured revolving credit facility, it does reduce the amount available. At December 31, 2025, we had no outstanding letters of credit issued under our unsecured revolving credit facility , and had approximately $1.2 billion available under our unsecured revolving credit facility. Subsequent to year end, we borrowed approximately $216.0 million against the unsecured revolving credit facility.
In February 2025, we established a commercial paper program under which we may issue short-term, unsecured Notes under the exemption from registration contained in Section (4)(a) of the Securities Act. Amounts available under the commercial paper program may be borrowed, repaid, and reborrowed from time to time, with the aggregate face or principal amount of the Notes outstanding under the commercial paper program at any time not to exceed $600 million. The Notes will have maturities of up to 397 days from the date of issue. The Notes will rank at least equal in priority to all of the Company's other unsecured and unsubordinated indebtedness. The net proceeds of the issuances of the Notes are expected to be used for general corporate purposes, which may include property acquisitions and development in the ordinary course of business, capital expenditures, and working capital. We currently plan to use our unsecured revolving credit facility as a liquidity backstop for borrowings under our commercial paper program. At December 31, 2025, we had $590.0 million outstanding under our commercial paper program.
We currently have an automatic shelf registration statement which allows us to offer, from time to time, common shares, preferred shares, debt securities, or warrants. Our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. At December 31, 2025, we had approximately 104.3 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding.
We believe our ability to access the capital markets is enhanced by our senior unsecured debt ratings by Fitch, Moody's, and Standard and Poor's, which were A- with stable outlook, A3 with stable outlook, and A- with stable outlook, respectively, as of December 31, 2025. We believe our ability to access the capital markets is also enhanced by our ability to borrow on a secured basis from various institutions including banks, Fannie Mae, Freddie Mac, or life insurance companies. However, we may not be able to maintain our current credit ratings and may not be able to borrow on a secured or unsecured basis in the future.
In May 2023, we created the 2023 ATM share offering program through which we can, but have no obligation to, sell common shares and we may also enter into separate forward sale agreements with forward purchasers for an aggregate offering amount of up to $500.0 million, in amounts and at times as we determine, into the existing trading market at current market prices as well as through negotiated transactions. Actual sales from time to time may depend on a variety of factors including, among others, market conditions, the trading price of our common shares, and determinations by management of the appropriate sources of funding for us. We intend to use the proceeds from any sale of our common shares under the 2023 ATM program for general corporate purposes, which may include reducing future borrowings under our unsecured revolving credit facility, the repayment of other indebtedness, the redemption or other repurchase of outstanding debt or equity securities, funding for development activities, and financing for acquisitions. As of the date of this filing, we have not entered into any forward sales agreements and have common shares having an aggregate offering amount of up to $500.0 million remaining available for sale under the 2023 ATM program.
Future Cash Requirements and Contractual Obligations
One of our principal long-term liquidity requirements includes the repayment of maturing debt, including any future borrowings under our unsecured revolving credit facility and commercial paper program. At December 31, 2025, we had $590.0 million outstanding under our commercial paper program. Over the next 12 months, contractual debt maturities include these commercial paper borrowings as well as other debt obligations of $567.8 million. See Note 8. "Notes Payable," in the notes to Consolidated Financial Statements for further discussion of our scheduled maturities.
As of December 31, 2025, we estimate the additional cost to complete the construction of the three projects to be approximately $213.8 million. Of this amount, we expect to incur costs between approximately $135 million and $155 million during 2026 and to incur the remaining costs during 2027 and 2028. Additionally, we expect to incur costs between approximately $50 million and $60 million related to the start of new development activities, between approximately $77
26
Table of Contents
million and $81 million of repositions, redevelopment, repurposes, and revenue enhancing expenditures and between approximately $113 million and $117 million of additional recurring capital expenditures during 2026.
During the year ended December 31, 2025, we entered into an operating lease agreement for our corporate headquarters in Houston, Texas. The lease commenced on October 1, 2025 with a twelve-year lease term and future minimum lease payments totaling approximately $29.6 million. See Note 13. "Commitments and Contingencies" in the notes to Consolidated Financial Statements for further discussion of this operating lease.
We anticipate meeting our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility and through our commercial paper program, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, and other unsecured borrowings or secured mortgages. We continue to evaluate our portfolio and plan to continue our practice of selective dispositions and redeploying capital as market conditions warrant and opportunities arise.
As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute current dividends to our shareholders equal to a minimum of 90% of our annual taxable income. In order to reduce the amount of income taxes, our general policy is to distribute at least 100% of our taxable income. In December 2025, we announced our Board of Trust Managers had declared a quarterly dividend of $1.05 per common share to our common shareholders of record as of December 17, 2025. This dividend was subsequently paid on January 16, 2026, and we paid equivalent amounts per unit to holders of common operating partnership units. When aggregated with previous 2025 dividends, this distribution to common shareholders and holders of the common operating partnership units equates to an annual dividend rate of $4.20 per share or unit for the year ended December 31, 2025.
In the first quarter of 2026, the Company's Board of Trust Managers declared a first quarter dividend of $1.06 per common share to our common shareholders of record as of March 31, 2026. Future dividend payments are paid at the discretion of the Board of Trust Managers and a number of factors are considered, including the Company's past performance and future prospects, which may be deemed relevant by our Board of Trust Managers. Assuming similar dividend distributions for the remainder of 2026, our annualized dividend rate for 2026 would be $4.24.
Critical Accounting Estimates
The preparation of our financial statements in conformity with GAAP requires management to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the balance sheet date, and the amounts of revenues and expenses recognized during the reporting period. These estimates are based on historical experience and other assumptions believed to be reasonable under the circumstances. The following is a discussion of our critical accounting policies. For a discussion of all of our significant accounting policies, see Note 2. "Summary of Significant Accounting Policies and Recent Accounting Pronouncements," to the accompanying consolidated financial statements.
Valuation of Assets. Long-lived assets are reviewed for impairment annually or whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Impairment may exist if estimated future undiscounted cash flows associated with long-lived assets are not sufficient to recover the carrying value of such assets. We consider projected future undiscounted cash flows, trends, strategic decisions regarding future development plans, and other factors in our assessment of whether impairment conditions exist. While we believe our estimates of future cash flows are reasonable, different assumptions regarding a number of factors, including market rents, economic conditions, and occupancies, could significantly affect these estimates. When impairment exists, the long-lived asset is adjusted to its fair value. In estimating fair value, management uses appraisals, comparable sales, management estimates, and discounted cash flow calculations which utilize inputs from a marketplace participant’s perspective. During the year ended December 31, 2025, we recorded an impairment of approximately $12.9 million related to two undeveloped land parcels.
The value of our properties under development depends on market conditions, including estimates of the project start date, projected construction costs, as well as estimates of demand for multifamily communities. We have reviewed market trends and other marketplace information and have incorporated this information as well as our current outlook into the assumptions we use in our impairment analyses. Due to the judgment and assumptions applied in the impairment analyses, it is possible actual results could differ substantially from those estimated.
We believe the carrying value of our operating real estate assets, properties under development, and land is currently recoverable. However, if market conditions deteriorate or if changes in our development strategy significantly affect any key assumptions used in our fair value estimates, we may need to take material charges in future periods for impairments related to existing assets. Any such material non-cash charges could have an adverse effect on our consolidated financial position and results of operations and therefore could reduce net income.
27
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000906345-25-000008.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the consolidated financial statements and notes appearing elsewhere in this report. Historical results and trends which might appear in the consolidated financial statements should not be interpreted as being indicative of future operations.
Discussion of our year-to-date comparisons between 2024 and 2023 is presented below. Year-to-date comparisons between 2023 and 2022 can be found in "Part II. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Exchange Act, both as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions, or other items relating to the future; forward-looking statements are not guarantees of future performance, results, or events. Although we believe the expectations reflected in our forward-looking statements are based upon reasonable assumptions, we can give no assurance our expectations will be achieved. Any statements contained herein which are not statements of historical fact should be deemed forward-looking statements. Reliance should not be placed on these forward-looking statements as these statements are subject to known and unknown risks, uncertainties, and other factors beyond our control and could differ materially from our actual results and performance.
Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following:
•Volatility in capital and credit markets, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us;
•Short-term leases could expose us to the effects of declining market rents;
•We could be negatively impacted by the risks associated with land holdings and related activities;
•Development, repositions, redevelopment and construction risks could impact our profitability;
•Our acquisition strategy may not produce the cash flows expected;
•Changes in rent control or rent stabilization laws and regulations could adversely affect our operations and property values;
•Failure to qualify as a REIT could have adverse consequences;
•Tax laws may continue to change at any time and any such legislative or other actions could have a negative effect on us;
•A cybersecurity incident and other technology disruptions could negatively impact our business;
•We have significant debt, which could have adverse consequences;
•Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders;
•Issuances of additional debt may adversely impact our financial condition;
•We may be unable to renew, repay, or refinance our outstanding debt;
•Rising interest rates could increase our borrowing costs, lower the value of our real estate, and decrease our share price, leading investors to seek higher yields through other investments;
•Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets;
•Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders;
•The form, timing, and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations;
•Litigation risks could affect our business;
•Damage from catastrophic weather and other natural events could result in losses;
•Competition could adversely affect our ability to acquire properties; and
17
Table of Contents
•We could be adversely impacted due to our share price fluctuations.
These forward-looking statements represent our estimates and assumptions as of the date of this report, and we assume no obligation to update or supplement forward-looking statements because of subsequent events.
Executive Summary
We are primarily engaged in the ownership, management, development, reposition, redevelopment, acquisition, and construction of multifamily apartment communities. Overall, we focus on investing in markets characterized by high-growth economic conditions, strong employment, and attractive quality of life which we believe leads to higher demand and retention of our apartments. As of December 31, 2024, we owned interests in, operated, or were developing 177 multifamily properties comprised of 59,996 apartment homes across the United States as detailed in the Property Portfolio table below. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.
Business Environment and Current Outlook
Our results for the year ended December 31, 2024, reflect an increase in same store revenues of approximately 1.3% as compared to the same period in 2023. The increase was due to higher rental income as a result of higher average rental rates and lower uncollectible revenue, which we believe was primarily attributable to job growth, favorable demographics with a higher propensity to rent versus buy, and continued demand for multifamily housing in our markets.
We believe the levels of new multifamily supply in the submarkets and asset classes in which we operate will continue to be elevated into 2025 but should be met with continued demand to absorb these new deliveries. However, if this were to change or other economic conditions were to worsen, our operating results could be adversely affected.
Consolidated Results
Net income attributable to common shareholders was $163.3 million and $403.3 million for the years ended December 31, 2024 and December 31, 2023, respectively. The decrease during the year ended December 31, 2024 as compared to the same period in 2023 was primarily due to recognizing a higher gain on sale of two operating properties in 2023 of $225.4 million as compared to recognizing a gain on sale of one operating property in 2024 of $43.8 million. The decrease was also due to recognizing a $41.0 million impairment associated with land development activities in 2024 and no impairments recognized in 2023. See further discussion of our 2024 operations as compared to 2023 in "Results of Operations," below.
Construction and Development Activity
At December 31, 2024, we had a total of three projects under construction to be comprised of 1,138 apartment homes. Initial occupancies of these three projects are currently scheduled to occur within the next two years. As of December 31, 2024, we estimated the total additional cost to complete the construction of these three properties is approximately $243.6 million.
In the third quarter of 2024, we stopped development activities for the foreseeable future on four of our developments and recorded approximately $41.0 million of impairment charges on three of these land parcels. We review our long-lived assets on an annual basis or whenever events or circumstances indicated the carrying amount of an asset may not be recoverable and our impairment evaluations take into consideration the current and anticipated economic climate. We currently have three other land parcels held for future development we plan to develop, and the commencement of future developments may be impacted by macroeconomic issues, multifamily market conditions, and other factors. We will continue to evaluate future development starts based on market, economic, and capital market conditions. There can be no assurance we will not have impairments charges in the future.
Disposition
In February 2024, we sold one operating property comprised of 592 apartment homes located in Atlanta, Georgia, for approximately $115.0 million and recognized a gain of approximately $43.8 million.
Capital Market Highlights
In January 2024, we issued $400.0 million of 4.90% senior unsecured notes due January 15, 2034. We utilized a portion of the net proceeds from these notes to repay the outstanding balance on our $300.0 million, 6.21% unsecured term loan due in August 2024. As a result of this early repayment of the $300.0 million unsecured term loan, we expensed approximately $0.9 million of unamortized loan costs, which are reflected in the loss on early retirement of debt in our consolidated statements of income and comprehensive income.
In September 2024, we extended the maturity date of our $40.0 million unsecured floating rate term loan with an unrelated third party from September 2024 to September 2026.
18
Table of Contents
During the year ended December 31, 2024, we utilized cash on hand and our unsecured revolving credit facility to repay unsecured notes payable totaling $500.0 million, plus accrued interest.
During the year ended December 31, 2024, we repurchased 515,974 common shares for approximately $50.0 million at an average price of $96.88 per share under our $500.0 million share repurchase plan. As of the date of this filing, the remaining dollar value of our common equity securities authorized to be repurchased under this plan was approximately $450.0 million.
Subsequent Events
In January 2025, we purchased one operating property comprised of 352 homes located in the Austin, Texas metropolitan area for approximately $67.7 million.
Future Outlook
Subject to market conditions, we intend to continue to seek opportunities to acquire operating communities, develop new communities, and to redevelop and reposition existing communities. We also intend to evaluate our operating property and land development portfolios and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise. We expect to maintain a strong balance sheet and preserve our financial flexibility by continuing to focus on our core fundamentals which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. We intend to meet our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings, or secured mortgages.
As of December 31, 2024, we had approximately $1.0 billion available under our $1.2 billion unsecured revolving credit facility and do not have any debt maturing until April 2026. As of December 31, 2024, and through the date of this filing, we also had common shares having an aggregate offering price of up to $500.0 million remaining available for sale under our 2023 ATM program. We believe we are well-positioned with a strong balance sheet and sufficient liquidity to fund new development, redevelopment, and other capital funding requirements. We will, however, continue to assess and take further actions we believe are prudent to meet our objectives and capital requirements.
Property Portfolio
Our multifamily property portfolio is summarized as follows:
| December 31, 2024 | December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Homes | Properties | Number of Homes | Properties | |||||||
| Operating Properties | ||||||||||
| Houston, Texas | 9,531 | 28 | 9,154 | 26 | ||||||
| Dallas/Fort Worth, Texas | 6,224 | 15 | 6,224 | 15 | ||||||
| Washington, D.C. Metro | 6,192 | 17 | 6,192 | 17 | ||||||
| Phoenix, Arizona | 4,426 | 14 | 4,426 | 14 | ||||||
| Atlanta, Georgia | 4,270 | 14 | 4,862 | 15 | ||||||
| Orlando, Florida | 3,954 | 11 | 3,954 | 11 | ||||||
| Austin, Texas | 3,686 | 11 | 3,686 | 11 | ||||||
| Raleigh, North Carolina | 3,672 | 10 | 3,252 | 9 | ||||||
| Charlotte, North Carolina | 3,510 | 15 | 3,491 | 15 | ||||||
| Tampa/St. Petersburg, Florida | 3,104 | 8 | 3,104 | 8 | ||||||
| Southeast Florida | 3,050 | 9 | 3,050 | 9 | ||||||
| Denver, Colorado | 2,873 | 9 | 2,873 | 9 | ||||||
| Los Angeles/Orange County, California | 1,811 | 5 | 1,811 | 5 | ||||||
| San Diego/Inland Empire, California | 1,797 | 6 | 1,797 | 6 | ||||||
| Nashville, Tennessee | 758 | 2 | 758 | 2 | ||||||
| Total Operating Properties | 58,858 | 174 | 58,634 | 172 |
19
Table of Contents
| Properties Under Construction | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Charlotte, North Carolina | 769 | 2 | — | — | ||||||
| Raleigh, North Carolina | 369 | 1 | 789 | 2 | ||||||
| Houston, Texas | — | — | 377 | 2 | ||||||
| Total Properties Under Construction | 1,138 | 3 | 1,166 | 4 | ||||||
| Total Properties | 59,996 | 177 | 59,800 | 176 |
Stabilized Communities
We generally consider a property stabilized once it reaches 90% occupancy. During the year ended December 31, 2024, we completed the construction of 387 homes at Camden NoDa in Charlotte, North Carolina and achieved stabilization during the quarter ended March 31, 2024.
Completed Construction in Lease-Up
At December 31, 2024, there were three completed operating properties in lease-up as follows:
| ($ in millions) Property and Location | Number of Homes | CostIncurred (1) | % Leased at 1/31/2025 | Date of Construction Completion | Estimated Date of Stabilization | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Property | ||||||||||||||
| Camden Woodmill Creek | 189 | $ | 72.2 | 89 | % | 2Q24 | 2Q25 | |||||||
| Spring, TX | ||||||||||||||
| Camden Durham | 420 | 144.8 | 78 | % | 4Q24 | 3Q25 | ||||||||
| Durham, NC | ||||||||||||||
| Camden Long Meadow Farms | 188 | 71.9 | 53 | % | 4Q24 | 3Q25 | ||||||||
| Richmond, TX | ||||||||||||||
| Consolidated total | 797 | $ | 288.9 |
(1)Excludes leasing costs, which are expensed as incurred.
Properties Under Development and Land
Our consolidated balance sheet at December 31, 2024 included approximately $401.5 million related to properties under development and land. Of this amount, approximately $211.4 million related to our projects currently under construction. In addition, we had approximately $190.1 million primarily invested in land held for future development and land holdings, which included approximately $132.3 million related to land held for future development and $57.8 million invested in land which we may develop in the future.
Properties Under Construction. At December 31, 2024, we had three properties in various stages of construction as follows:
| ($ in millions) Properties and Locations | Number of Homes | Estimated Cost | Cost Incurred | Included in Properties Under Development | Estimated Date of Construction Completion | Estimated Date of Stabilization | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Communities Under Construction | ||||||||||||||||||
| Camden Village District | 369 | $ | 138.0 | $ | 121.9 | $ | 121.9 | 4Q25 | 2Q27 | |||||||||
| Raleigh, NC | ||||||||||||||||||
| Camden South Charlotte | 420 | 163.0 | 51.0 | 51.0 | 2Q27 | 4Q28 | ||||||||||||
| Charlotte, NC | ||||||||||||||||||
| Camden Blakeney | 349 | 154.0 | 38.5 | 38.5 | 3Q27 | 3Q28 | ||||||||||||
| Charlotte, NC | ||||||||||||||||||
| Total | 1,138 | $ | 455.0 | $ | 211.4 | $ | 211.4 |
20
Table of Contents
Development Pipeline Communities. At December 31, 2024, we had the following communities undergoing development activities:
| ($ in millions)Properties and Locations | Projected Homes | Total Estimated Cost (1) | Cost to Date | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Camden Nations | 393 | $ | 176.0 | $ | 43.0 | |||||
| Nashville, TN | ||||||||||
| Camden Baker | 434 | 191.0 | 36.6 | |||||||
| Denver, CO | ||||||||||
| Camden Gulch | 498 | 300.0 | 52.7 | |||||||
| Nashville, TN | ||||||||||
| 1,325 | $ | 667.0 | $ | 132.3 |
(1)Represents our estimate of total costs we expect to incur on these projects. However, forward-looking statements are not guarantees of future performance, results, or events. Although we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecasted and estimates routinely require adjustment.
Land Holdings. At December 31, 2024, we also had four undeveloped land tracts with a valuation of approximately $57.8 million.
Geographic Diversification
At December 31, 2024 and 2023, the book value of our real estate assets by various markets, excluding depreciation, were as follows:
| ($ in thousands) | 2024 | 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Houston, Texas | $ | 2,069,477 | 15.4 | % | $ | 1,960,825 | 14.9 | % | |||||
| Washington, D.C. Metro | 1,646,169 | 12.2 | 1,633,201 | 12.4 | |||||||||
| Dallas, Texas | 1,102,231 | 8.2 | 1,117,909 | 8.5 | |||||||||
| Atlanta, Georgia | 942,939 | 7.0 | 1,036,351 | 7.9 | |||||||||
| Phoenix, Arizona | 917,771 | 6.8 | 899,802 | 6.8 | |||||||||
| Orlando, Florida | 793,351 | 5.9 | 775,393 | 5.9 | |||||||||
| Raleigh, North Carolina | 782,333 | 5.8 | 699,142 | 5.3 | |||||||||
| Charlotte, North Carolina | 777,256 | 5.8 | 731,254 | 5.5 | |||||||||
| Southeast Florida | 775,031 | 5.8 | 757,434 | 5.7 | |||||||||
| Tampa, Florida | 739,250 | 5.5 | 723,695 | 5.5 | |||||||||
| Austin, Texas | 727,466 | 5.4 | 705,347 | 5.3 | |||||||||
| Los Angeles/Orange County, California | 678,633 | 5.1 | 687,949 | 5.2 | |||||||||
| Denver, Colorado | 632,133 | 4.7 | 620,916 | 4.7 | |||||||||
| San Diego/Inland Empire, California | 479,881 | 3.6 | 472,464 | 3.6 | |||||||||
| Nashville, Tennessee | 379,607 | 2.8 | 370,445 | 2.8 | |||||||||
| Total | $ | 13,443,528 | 100.0 | % | $ | 13,192,127 | 100.0 | % |
21
Table of Contents
Results of Operations
Changes in revenues and expenses related to our operating properties from period-to-period are due primarily to the performance of stabilized properties in the portfolio, the lease-up of newly-constructed properties, acquisitions, and dispositions.
Management considers property net operating income ("NOI") to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without an allocation of corporate level property management overhead or general and administrative costs. NOI is defined as total property income less total property operating expenses. NOI is further detailed in the Property-Level NOI table as seen below. NOI is not defined by accounting principles generally accepted in the United States of America ("GAAP") and should not be considered an alternative to net income as an indication of our operating performance, should not be considered an alternative to net cash from operating activities as a measure of liquidity, and should not be considered an indication of cash available to fund cash needs. Additionally, NOI as disclosed by other REITs may not be comparable to our calculation.
Reconciliations of net income to NOI for the year ended December 31, 2024 and 2023 are as follows:
| (in thousands) | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|
| Net income | $170,840 | $410,553 | |||||
| Less: Fee and asset management income | (7,137) | (3,451) | |||||
| Less: Interest and other income | (4,420) | (879) | |||||
| Less: Income on deferred compensation plans | (12,629) | (15,398) | |||||
| Plus: Property management expense | 38,331 | 33,706 | |||||
| Plus: Fee and asset management expense | 2,200 | 1,717 | |||||
| Plus: General and administrative expense | 72,365 | 62,506 | |||||
| Plus: Interest expense | 129,815 | 133,395 | |||||
| Plus: Depreciation and amortization expense | 582,014 | 574,813 | |||||
| Plus: Expense on deferred compensation plans | 12,629 | 15,398 | |||||
| Plus: Impairment associated with land development activities | 40,988 | — | |||||
| Plus: Loss on early retirement of debt | 921 | 2,513 | |||||
| Less: Gain on sale of operating properties | (43,806) | (225,416) | |||||
| Plus: Income tax expense | 2,926 | 3,650 | |||||
| Net operating income | $ | 985,037 | $ | 993,107 |
22
Table of Contents
Property-Level NOI (1)
Property NOI, as reconciled above, is detailed further into the categories below for the year ended December 31, 2024 as compared to 2023:
| Number of Homes at | Year Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 12/31/2024 | 2024 | 2023 | $ | % | ||||||||||||
| Property revenues: | |||||||||||||||||
| Same store communities | 55,866 | $ | 1,463,982 | $ | 1,444,649 | $ | 19,333 | 1.3 | % | ||||||||
| Non-same store communities | 2,195 | 57,001 | 49,060 | 7,941 | 16.2 | ||||||||||||
| Development and lease-up communities | 1,935 | 8,289 | 158 | 8,131 | * | ||||||||||||
| Dispositions/other | — | 14,570 | 48,160 | (33,590) | (69.7) | ||||||||||||
| Total property revenues | 59,996 | $ | 1,543,842 | $ | 1,542,027 | $ | 1,815 | 0.1 | % | ||||||||
| Property expenses: | |||||||||||||||||
| Same store communities | 55,866 | $ | 520,848 | $ | 511,459 | $ | 9,389 | 1.8 | % | ||||||||
| Non-same store communities | 2,195 | 20,277 | 19,122 | 1,155 | 6.0 | ||||||||||||
| Development and lease-up communities | 1,935 | 4,290 | 172 | 4,118 | * | ||||||||||||
| Dispositions/other | — | 13,390 | 18,167 | (4,777) | (26.3) | ||||||||||||
| Total property expenses | 59,996 | $ | 558,805 | $ | 548,920 | $ | 9,885 | 1.8 | % | ||||||||
| Property NOI: | |||||||||||||||||
| Same store communities | 55,866 | $ | 943,134 | $ | 933,190 | $ | 9,944 | 1.1 | % | ||||||||
| Non-same store communities | 2,195 | 36,724 | 29,938 | 6,786 | 22.7 | ||||||||||||
| Development and lease-up communities | 1,935 | 3,999 | (14) | 4,013 | * | ||||||||||||
| Dispositions/other | — | 1,180 | 29,993 | (28,813) | (96.1) | ||||||||||||
| Total property NOI | 59,996 | $ | 985,037 | $ | 993,107 | $ | (8,070) | (0.8) | % |
* Not a meaningful percentage.
(1) For 2024, same store communities are communities we owned and were stabilized since January 1, 2023, excluding communities under redevelopment and properties held for sale. Non-same store communities are stabilized communities not owned or stabilized since January 1, 2023, including communities under redevelopment and excluding properties held for sale. We define communities under redevelopment as communities with capital expenditures that improve a community's cash flow and competitive position through extensive unit, exterior building, common area, and amenity upgrades. Management believes same store information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities. Development and lease-up communities are non-stabilized communities we have developed since January 1, 2023, excluding properties held for sale. Dispositions/other includes those communities disposed of or held for sale which are not classified as discontinued operations, non-multifamily rental properties, expenses related to land holdings not under active development, and other miscellaneous revenues and expenses, including net below market leases, casualty-related expenses net of recoveries, and severance related costs.
Same Store Analysis
Same store property NOI increased approximately $9.9 million for the year ended December 31, 2024 as compared to the same period in 2023. The increase was due to an increase of approximately $19.3 million in same store property revenues, partially offset by an increase of approximately $9.4 million in same store property expenses, for the year ended December 31, 2024, as compared to the same period in 2023.
The $19.3 million increase in same store property revenues for the year ended December 31, 2024, as compared to the same period in 2023, was primarily due to higher rental revenue due to higher average rental rates of approximately $9.0 million, lower uncollectible revenue of approximately $6.5 million, and higher other rental income of approximately $1.6 million. The increase was also due to approximately $2.1 million of higher income from our utility and ancillary income programs.
The $9.4 million increase in same store property expenses for the year ended December 31, 2024, as compared to the same period in 2023, was primarily due to higher salaries and benefits of approximately $5.7 million, higher utilities expense and expenses associated with our ancillary programs of approximately $4.8 million, higher marketing, leasing, and other expenses of approximately $2.4 million, higher repairs and maintenance expense of approximately $2.3 million, and higher property general and administrative expenses of approximately $0.9 million. The increase was partially offset by lower property insurance expense of approximately $6.4 million and lower real estate taxes of approximately $0.3 million.
23
Table of Contents
Non-same Store and Development and Lease-up Analysis
Property NOI from non-same store and development and lease-up communities increased $10.8 million for the year ended December 31, 2024, as compared to the same period in 2023. The increase was primarily due to an increase from non-same store communities of approximately $6.8 million and an increase from development and lease-up communities of approximately $4.0 million for the year ended December 31, 2024, as compared to the same period in 2023. The increase in property NOI from our non-same store communities was primarily due to the stabilization of two operating properties in 2023 and one operating property in 2024. The increase in property NOI from our development and lease-up communities was primarily due to the timing of three development communities under lease-up, one of which completed construction during the second quarter of 2024 and two of which completed construction during the fourth quarter of 2024.
The following table details the changes, described above, relating to non-same store and development and lease-up NOI:
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2024 compared to 2023 | ||
| Property Revenues: | |||
| Revenues from non-same store stabilized properties | $ | 7.5 | |
| Revenues from development and lease-up properties | 8.1 | ||
| Other non same-store | 0.5 | ||
| $ | 16.1 | ||
| Property Expenses: | |||
| Expenses from non-same store stabilized properties | $ | 1.2 | |
| Expenses from development and lease-up properties | 4.1 | ||
| Other non same-store | — | ||
| $ | 5.3 | ||
| Property NOI: | |||
| NOI from non-same store stabilized properties | $ | 6.3 | |
| NOI from development and lease-up properties | 4.0 | ||
| Other non same-store | 0.5 | ||
| $ | 10.8 |
Dispositions/Other Property Analysis
Dispositions/other property NOI decreased approximately $28.8 million for the year ended December 31, 2024 as compared to the same period in 2023. The decrease was comprised of lower NOI related to dispositions of approximately $24.3 million due to the dispositions of one operating property in each of June 2023, December 2023, and February 2024. The decrease was also due to lower other property NOI of approximately $4.5 million primarily due to higher storm-related insurance expenses of approximately $5.6 million, partially offset by approximately $1.1 million of higher revenues related to business interruption proceeds for the year ended December 31, 2024 as compared to the same period in 2023.
Non-Property Income
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | 2023 | $ | % | ||||||||||
| Fee and asset management | $ | 7,137 | $ | 3,451 | $ | 3,686 | 106.8 | % | ||||||
| Interest and other income | 4,420 | 879 | 3,541 | * | ||||||||||
| Income on deferred compensation plans | 12,629 | 15,398 | (2,769) | (18.0) | ||||||||||
| Total non-property income | $ | 24,186 | $ | 19,728 | $ | 4,458 | 22.6 | % |
*Not a meaningful percentage.
Fee and asset management income from construction and development activities at our third-party construction projects increased approximately $3.7 million for the year ended December 31, 2024 as compared to 2023. The increase was primarily related to higher fees earned on third-party construction projects due to higher activity during 2024 as compared to 2023.
Interest and other income increased approximately $3.5 million for the year ended December 31, 2024, as compared to 2023. The increase was primarily due to higher investment interest income earned due to having higher average cash balances in 2024 as compared to 2023.
24
Table of Contents
Our deferred compensation plans recognized income of approximately $12.6 million and $15.4 million in 2024 and 2023, respectively. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the expense related to these plans, as discussed below.
Other Expenses
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2024 | 2023 | $ | % | ||||||||||
| Property management | $ | 38,331 | $ | 33,706 | $ | 4,625 | 13.7 | % | ||||||
| Fee and asset management | 2,200 | 1,717 | 483 | 28.1 | ||||||||||
| General and administrative | 72,365 | 62,506 | 9,859 | 15.8 | ||||||||||
| Interest | 129,815 | 133,395 | (3,580) | (2.7) | ||||||||||
| Depreciation and amortization | 582,014 | 574,813 | 7,201 | 1.3 | ||||||||||
| Expense on deferred compensation plans | 12,629 | 15,398 | (2,769) | (18.0) | ||||||||||
| Total other expenses | $ | 837,354 | $ | 821,535 | $ | 15,819 | 1.9 | % |
Property management expenses, which primarily represent regional supervision and accounting costs related to property operations, increased approximately $4.6 million for the year ended December 31, 2024 as compared to 2023. The increase was primarily related to higher salary, benefits, and incentive compensation costs, and higher advocacy contributions. Property management expenses were 2.5% and 2.2% of total property revenues for the years ended December 31, 2024 and 2023, respectively.
Fee and asset management expense from construction and development activities at our third-party projects increased approximately $0.5 million for the year ended December 31, 2024 as compared to 2023 primarily due to the increase in third-party construction activity in 2024.
General and administrative expenses increased approximately $9.9 million for the year ended December 31, 2024 as compared to 2023. The increase was primarily related to higher salaries, benefits, and incentive compensation costs, higher legal expenses, and higher abandoned acquisition and development pursuit costs. Excluding income on deferred compensation plans, general and administrative expenses were 4.7% and 4.0% of total revenues for the years ended December 31, 2024 and 2023, respectively.
Interest expense decreased approximately $3.6 million for the year ended December 31, 2024 as compared to 2023. The decrease was primarily due to the repayments of a $300 million, 6.21% unsecured term loan and $250.0 million, 4.36% senior unsecured notes in January 2024, and the repayment of a $250 million, 3.68% senior unsecured notes in September 2024, and lower interest expense recognized on our unsecured revolving credit facility resulting from lower average balances outstanding during the year ended December 31, 2024 as compared to the same period in 2023. The decrease was also due to the early retirement of $185.2 million of secured variable rate notes in May 2023 and the repayment of $250 million, 5.07% senior unsecured notes in June 2023. The decrease was partially offset by increases in interest expense due to the issuance of $500 million senior unsecured notes in November 2023, the issuance of $400 million senior unsecured notes in January 2024 and decreases in capitalized interest expense primarily due to having lower average balances in assets under construction during the year ended December 31, 2024 as compared to the same period in 2023.
Depreciation and amortization expense increased approximately $7.2 million for the year ended December 31, 2024 as compared to 2023. The increase was primarily due to the completion of apartment homes in our development pipeline and the completion of capitalized improvements during 2023 and 2024. The increase was partially offset by the disposition of one operating property in each of June 2023, December 2023, and February 2024.
Our deferred compensation plans incurred an expense of approximately $12.6 million and $15.4 million in 2024 and 2023, respectively. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the income related to these plans, as discussed in the Non-Property Income section above.
25
Table of Contents
Other
| Year Ended December 31, | Change | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2024 | 2023 | $ | |||||||
| Impairment associated with land development activities | $ | (40,988) | $ | — | $ | (40,988) | ||||
| Loss on early retirement of debt | $ | (921) | $ | (2,513) | $ | 1,592 | ||||
| Gain on sale of operating properties | $ | 43,806 | $ | 225,416 | $ | (181,610) | ||||
| Income tax expense | $ | (2,926) | $ | (3,650) | $ | 724 |
The impairment expense associated with land development activities for the year ended December 31, 2024 of approximately $41.0 million related to three projects we have put on hold. These impairment charges represent the difference between each parcel's estimated fair value and the carrying value, which included the original purchase price and other capitalized development costs.
The $0.9 million loss on early retirement of debt during the year ended December 31, 2024 was due to the write-off of unamortized loan costs related to the early retirement of our $300 million unsecured term loan in January 2024, which was scheduled to mature in August 2024. The $2.5 million loss on early retirement of debt during the year ended December 31, 2023 was due to the early repayment of our $185.2 million secured variable rate notes due in 2024 and 2026, and consisted of approximately $1.7 million of prepayment penalties and fees and approximately $0.8 million of unamortized fair value adjustments.
The $43.8 million gain on sale for the year ended December 31, 2024 was due to the disposition of one operating property located in Atlanta, Georgia in February 2024. The $225.4 million gain on sale for the year ended December 31, 2023 was primarily due to the disposition of two operating properties located in Costa Mesa, California.
Income tax expense decreased approximately $0.7 million for the year ended December 31, 2024 as compared to the same period in 2023. The decrease was primarily due to lower state income and franchise income taxes relating to recent tax legislation changes in certain state jurisdictions, offset by an increase in taxable income due to higher third-party construction activities within a taxable REIT subsidiary.
Funds from Operations ("FFO"), Core FFO, and Core Adjusted FFO ("Core AFFO")
Management considers FFO, Core FFO, and Core AFFO to be appropriate supplementary measures of the financial performance of an equity REIT. The National Association of Real Estate Investment Trusts ("NAREIT") currently defines FFO as net income (computed in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis. Our calculation of diluted FFO also assumes conversion of all potentially dilutive securities, including certain non-controlling interests, which are convertible into common shares. We consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains and losses on dispositions of real estate, impairment write-downs of certain real estate assets, and depreciation, FFO can assist in the comparison of the operating performance of a company's real estate investments between periods or to different companies.
Core FFO represents FFO as further adjusted for items not considered part of our core business operations. We consider Core FFO to be a helpful supplemental measure of operating performance as it excludes not only depreciation expense of real estate assets, but it also excludes certain items which, by nature, are not comparable period over period and therefore tends to obscure actual operating performance. Our definition of Core FFO may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.
Core AFFO is calculated utilizing Core FFO less recurring capitalized expenditures which are necessary to help preserve the value of and maintain the functionality at our communities. We also consider Core AFFO to be a useful supplemental measure because it is frequently used by analysts and investors to evaluate a REIT's operating performance between periods or to different companies. Our definition of recurring capital expenditures may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.
To facilitate a clear understanding of our consolidated historical operating results, we believe FFO, Core FFO, and Core AFFO should be examined in conjunction with net income attributable to common shareholders as presented in the consolidated statements of income and comprehensive income and data included elsewhere in this report. FFO, Core FFO, and Core AFFO are not defined by GAAP and should not be considered alternatives to net income attributable to common shareholders as an indication of our operating performance. Additionally, FFO, Core FFO, and Core AFFO as disclosed by other REITs may not be comparable to our calculation.
26
Table of Contents
Reconciliations of net income attributable to common shareholders to FFO, Core FFO, and Core AFFO for the years ended December 31, 2024 and 2023 are as follows:
| ($ in thousands) | 2024 | 2023 | ||||
|---|---|---|---|---|---|---|
| Funds from operations | ||||||
| Net income attributable to common shareholders | $ | 163,293 | $ | 403,309 | ||
| Real estate depreciation and amortization | 569,998 | 562,654 | ||||
| Impairment associated with land development activities | 40,988 | — | ||||
| Gain on sale of operating properties | (43,806) | (225,331) | ||||
| Income allocated to non-controlling interests | 7,547 | 7,244 | ||||
| Funds from operations | $ | 738,020 | $ | 747,876 | ||
| Casualty-related expenses, net of recoveries | 5,849 | 1,186 | ||||
| Severance | 506 | — | ||||
| Legal costs and settlements | 4,844 | 280 | ||||
| Loss on early retirement of debt | 921 | 2,513 | ||||
| Expensed transaction, development, and other pursuit costs | 2,203 | 471 | ||||
| Advocacy contributions | 1,653 | — | ||||
| Miscellaneous (income)/expense (1) | — | (364) | ||||
| Core funds from operations | $ | 753,996 | $ | 751,962 | ||
| Less: recurring capitalized expenditures | (106,403) | (97,094) | ||||
| Core adjusted funds from operations | $ | 647,593 | $ | 654,868 | ||
| Weighted average shares – basic | 108,491 | 108,653 | ||||
| Incremental shares issuable from assumed conversion of: | ||||||
| Share awards granted | 48 | 21 | ||||
| Common units | 1,594 | 1,595 | ||||
| Weighted average shares – diluted | 110,133 | 110,269 |
(1) For the year ended December 31, 2023, activity relates to proceeds from an earn-out from a previously sold technology investment.
Liquidity and Capital Resources
Financial Condition and Sources of Liquidity
We intend to maintain a strong balance sheet and preserve our financial flexibility, which we believe should enhance our ability to identify and capitalize on investment opportunities as they become available. We intend to maintain what management believes is a conservative capital structure by:
•extending and sequencing the maturity dates of our debt where practicable;
•managing interest rate exposure using what management believes to be prudent levels of fixed and floating rate debt;
•maintaining what management believes to be conservative coverage ratios; and
•using what management believes to be a prudent combination of debt and equity.
Our interest expense coverage ratio, net of capitalized interest, was approximately 6.9 and 6.8 times for the years ended December 31, 2024 and 2023, respectively. This ratio is a method for calculating the amount of operating cash flows available to cover interest expense and is calculated by dividing interest expense for the period into the sum of property revenues and expenses, non-property income, and other expenses after adding back depreciation, amortization, and interest expense. Approximately 89.9% and 89.8% of our properties were unencumbered at December 31, 2024 and 2023, respectively. Our weighted average maturity of debt was approximately 6.2 years at December 31, 2024.
We also intend to strengthen our capital and liquidity positions by continuing to focus on our core fundamentals, which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs.
Our primary source of liquidity is cash flows generated from operations. Other sources may include one or more of the following: availability under our unsecured revolving credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2023 ATM program, and other
27
Table of Contents
unsecured borrowings or secured mortgages. We believe our liquidity and financial condition are sufficient to meet all of our reasonably anticipated cash needs over the next 12 months including:
•normal recurring operating expenses;
•current debt service requirements, including scheduled debt maturities;
•recurring and non-recurring capital expenditures;
•funding of property developments, repositions, redevelopments, and acquisitions; and
•the minimum dividend payments required to maintain our REIT qualification under the Code.
Factors which could increase or decrease our future liquidity include but are not limited to volatility in capital and credit markets, changes in rent control or rent stabilization laws, sources of financing, the minimum REIT dividend requirements, our ability to complete asset purchases, sales, or developments, the effect our debt level and changes in credit ratings could have on our cost of funds, and our ability to access capital markets.
Cash Flows
The following is a discussion of our cash flows for the years ended December 31, 2024 and 2023.
Net cash from operating activities was approximately $774.9 million during the year ended December 31, 2024 as compared to approximately $795.0 million during the year ended December 31, 2023. The decrease was primarily due to a decrease in cash from property operations due to the sale of two operating properties in 2023 and one operating property in 2024, and higher real estate tax payments in 2024 as compared to 2023. The decrease was partially offset by the growth attributable to our same store and non-same store communities. See further discussions of our 2024 operations as compared to 2023 in "Results of Operations."
Net cash used in investing activities during the year ended December 31, 2024 totaled approximately $285.2 million as compared to $127.1 million during the year ended December 31, 2023. Cash outflows during 2024 primarily related to amounts paid for property development and capital improvements of approximately $393.7 million, partially offset by net proceeds from the sale of one operating property of approximately $114.5 million. Cash outflows during 2023 primarily related to the amounts paid for property development and capital improvements of approximately $410.9 million, partially offset by net proceeds from the sale of two operating properties of approximately $290.7 million. The decrease in property development and capital improvements for 2024, as compared to the same period in 2023, was primarily due to lower property development expenditures in 2024 as compared to 2023. The property development and capital improvements during 2024 and 2023, included the following:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (in millions) | 2024 | 2023 | |||||
| Expenditures for new development, including land | $ | 163.2 | $ | 179.3 | |||
| Capital expenditures | 112.2 | 107.1 | |||||
| Reposition expenditures | 87.9 | 88.2 | |||||
| Direct real estate taxes and capitalized interest and other indirect costs | 30.4 | 36.3 | |||||
| Total | $ | 393.7 | $ | 410.9 |
Net cash used in financing activities totaled approximately $725.5 million during the year ended December 31, 2024 as compared to approximately $417.2 million during the year ended December 31, 2023. Cash outflows during 2024 primarily related to the repayment of our $250 million senior unsecured notes in September 2024 and the repayment of our $300 million unsecured term loan and the $250 million senior unsecured notes in January 2024. Cash outflows also related to $451.0 million used for distributions to common shareholders and non-controlling interest holders, and $50.0 million used for common share repurchases. These outflows were partially offset by net proceeds of approximately $396.0 million from the issuance of $400.0 million senior unsecured notes in January 2024, and net proceeds of $178.0 million of borrowings from our unsecured revolving credit facility. Cash outflows during 2023 primarily related to $434.9 million used for distributions to common shareholders and non-controlling interest holders, the repayment of $250 million senior unsecured notes and $187.7 million secured variable rate notes, which includes prepayment penalties and fees, and the net repayment of $42.0 million of borrowings from our unsecured revolving credit facility. These outflows were partially offset by net proceeds of approximately $498.2 million from the issuance of $500.0 million senior unsecured notes in November 2023.
Financial Flexibility
We have a $1.2 billion unsecured revolving credit facility which matures in August 2026, with two options to extend the facility at our election for two consecutive six-month periods and to expand the facility up to three times by up to an additional $500 million upon satisfaction of certain conditions. The interest rate on our unsecured revolving credit facility is based upon,
28
Table of Contents
at our option, (a) the daily or the one-, three-, or six- months Secured Overnight Financing Rate ("SOFR") plus, in each case, a spread based on our credit rating, or (b) a base rate equal to the higher of: (i) the Federal Funds Rate plus 0.50%, (ii) Bank of America, N.A.'s price rate, (iii) Term SOFR plus 1.0%, and (iv) 1.0%. Advances under our unsecured revolving credit facility may be priced at the scheduled rates, or we may enter into bid rate loans with participating banks at rates below the scheduled rates. These bid rate loans have terms of 180 days or less and may not exceed the lesser of $600 million or the remaining amount available under our unsecured revolving credit facility. Our unsecured revolving credit facility is subject to customary financial covenants and limitations. We believe we are in compliance with all such financial covenants and limitations as of December 31, 2024 and through the date of this filing.
Our unsecured revolving credit facility provides us with the ability to issue up to $50 million in letters of credit. While our issuance of letters of credit does not increase our borrowings outstanding under our revolving credit facility, it does reduce the amount available. At December 31, 2024, we had outstanding letters of credit totaling $27.5 million, and approximately $1.0 billion available under our unsecured revolving credit facility.
In May 2023, we created the 2023 ATM share offering program through which we can, but have no obligation to, sell common shares and we may also enter into separate forward sale agreements with forward purchasers for an aggregate offering amount of up to $500.0 million, in amounts and at times as we determine, into the existing trading market at current market prices as well as through negotiated transactions. Actual sales from time to time may depend on a variety of factors including, among others, market conditions, the trading price of our common shares, and determinations by management of the appropriate sources of funding for us. We intend to use the proceeds from any sale of our common shares under the 2023 ATM program for general corporate purposes, which may include reducing future borrowings under our unsecured revolving credit facility, the repayment of other indebtedness, the redemption or other repurchase of outstanding debt or equity securities, funding for development activities, and financing for acquisitions. As of the date of this filing, we have not entered into any forward sales agreements and have not sold any shares under the 2023 ATM program.
We currently have an automatic shelf registration statement which allows us to offer, from time to time, common shares, preferred shares, debt securities, or warrants. Our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. At December 31, 2024, we had approximately 106.7 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding.
We believe our ability to access the capital markets is enhanced by our senior unsecured debt ratings by Fitch, Moody's, and Standard and Poor's, which were A- with stable outlook, A3 with stable outlook, and A- with stable outlook, respectively, as of December 31, 2024. We believe our ability to access the capital markets is also enhanced by our ability to borrow on a secured basis from various institutions including banks, Fannie Mae, Freddie Mac, or life insurance companies. However, we may not be able to maintain our current credit ratings and may not be able to borrow on a secured or unsecured basis in the future.
Future Cash Requirements and Contractual Obligations
One of our principal long-term liquidity requirements includes the repayment of maturing debt, including any future borrowings under our unsecured revolving credit facility. As of the date of this filing, we did not have any debt maturing until April 2026. See Note 8. "Notes Payable," in the notes to Consolidated Financial Statements for further discussion of our scheduled maturities.
As of December 31, 2024, we estimate the additional cost to complete the construction of the three projects to be approximately $243.6 million. Of this amount, we expect to incur costs between approximately $135 million and $155 million during 2025 and to incur the remaining costs during 2026 and 2027. Additionally, we expect to incur costs between approximately $100 million and $110 million related to the start of new development activities, between approximately $96 million and $100 million of repositions, redevelopment, repurposes, and revenue enhancing expenditures and between approximately $108 million and $112 million of additional recurring capital expenditures during 2025.
We anticipate meeting our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings or secured mortgages. We continue to evaluate our portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise.
As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute current dividends to our shareholders equal to a minimum of 90% of our annual taxable income. In order to reduce the amount of income taxes, our general policy is to distribute at least 100% of our taxable income. In December 2024, we announced our Board of Trust Managers had declared a quarterly dividend of $1.03 per common share to our common shareholders of record as of December 18, 2024. This dividend was subsequently paid on January 17, 2025, and we paid equivalent amounts per unit to holders of common operating partnership units. When aggregated with previous 2024 dividends,
29
Table of Contents
this distribution to common shareholders and holders of the common operating partnership units equates to an annual dividend rate of $4.12 per share or unit for the year ended December 31, 2024.
In the first quarter of 2025, the Company's Board of Trust Managers declared a first quarter dividend of $1.05 per common share to our common shareholders of record as of March 31, 2025. Future dividend payments are paid at the discretion of the Board of Trust Managers and a number of factors are considered, including the Company's past performance and future prospects, which may be deemed relevant by our Board of Trust Managers. Assuming similar dividend distributions for the remainder of 2025, our annualized dividend rate for 2025 would be $4.20.
Critical Accounting Estimates
The preparation of our financial statements in conformity with GAAP requires management to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the balance sheet date, and the amounts of revenues and expenses recognized during the reporting period. These estimates are based on historical experience and other assumptions believed to be reasonable under the circumstances. The following is a discussion of our critical accounting policies. For a discussion of all of our significant accounting policies, see Note 2. "Summary of Significant Accounting Policies and Recent Accounting Pronouncements," to the accompanying consolidated financial statements.
Valuation of Assets. Long-lived assets are reviewed for impairment annually or whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Impairment may exist if estimated future undiscounted cash flows associated with long-lived assets are not sufficient to recover the carrying value of such assets. We consider projected future undiscounted cash flows, trends, strategic decisions regarding future development plans, and other factors in our assessment of whether impairment conditions exist. While we believe our estimates of future cash flows are reasonable, different assumptions regarding a number of factors, including market rents, economic conditions, and occupancies, could significantly affect these estimates. When impairment exists, the long-lived asset is adjusted to its fair value. In estimating fair value, management uses appraisals, comparable sales, management estimates, and discounted cash flow calculations which utilize inputs from a marketplace participant’s perspective. During the year ended December 31, 2024, we recorded an impairment of approximately $41.0 million related to three parcels of land.
The value of our properties under development depends on market conditions, including estimates of the project start date, projected construction costs, as well as estimates of demand for multifamily communities. We have reviewed market trends and other marketplace information and have incorporated this information as well as our current outlook into the assumptions we use in our impairment analyses. Due to the judgment and assumptions applied in the impairment analyses, it is possible actual results could differ substantially from those estimated.
We believe the carrying value of our operating real estate assets, properties under development, and land is currently recoverable. However, if market conditions deteriorate or if changes in our development strategy significantly affect any key assumptions used in our fair value estimates, we may need to take material charges in future periods for impairments related to existing assets. Any such material non-cash charges could have an adverse effect on our consolidated financial position and results of operations and therefore could reduce net income.
FY 2023 10-K MD&A
SEC filing source: 0000906345-24-000007.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the consolidated financial statements and notes appearing elsewhere in this report. Historical results and trends which might appear in the consolidated financial statements should not be interpreted as being indicative of future operations.
Discussion of our year-to-date comparisons between 2023 and 2022 is presented below. Year-to-date comparisons between 2022 and 2021 can be found in "Part II. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions, or other items relating to the future; forward-looking statements are not guarantees of future performance, results, or events. Although we believe the expectations reflected in our forward-looking statements are based upon reasonable assumptions, we can give no assurance our expectations will be achieved. Any statements contained herein which are not statements of historical fact should be deemed forward-looking statements. Reliance should not be placed on these forward-looking statements as these statements are subject to known and unknown risks, uncertainties, and other factors beyond our control and could differ materially from our actual results and performance.
Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following:
•Volatility in capital and credit markets, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us;
•Short-term leases could expose us to the effects of declining market rents;
•Competition could limit our ability to lease apartments or increase or maintain rental income;
•We could be negatively impacted by the risks associated with land holdings and related activities;
•Development, repositions, redevelopment and construction risks could impact our profitability;
•Our acquisition strategy may not produce the cash flows expected;
•Changes in rent control or rent stabilization laws and regulations could adversely affect our operations and property values;
•Failure to qualify as a REIT could have adverse consequences;
•Tax laws may continue to change at any time and any such legislative or other actions could have a negative effect on us;
•A cybersecurity incident and other technology disruptions could negatively impact our business;
•We have significant debt, which could have adverse consequences;
•Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders;
•Issuances of additional debt may adversely impact our financial condition;
•We may be unable to renew, repay, or refinance our outstanding debt;
•Rising interest rates could increase our borrowing costs, lower the value of our real estate, and decrease our share price, leading investors to seek higher yields through other investments;
•Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets;
•Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders;
•The form, timing, and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations;
•Environmental, social, and governance factors may impose additional costs and/or expose us to new risks;
•Litigation risks could affect our business;
18
Table of Contents
•Damage from catastrophic weather and other natural events could result in losses;
•Competition could adversely affect our ability to acquire properties; and
•We could be adversely impacted due to our share price fluctuations.
These forward-looking statements represent our estimates and assumptions as of the date of this report, and we assume no obligation to update or supplement forward-looking statements because of subsequent events.
Executive Summary
We are primarily engaged in the ownership, management, development, reposition, redevelopment, acquisition, and construction of multifamily apartment communities. Overall, we focus on investing in markets characterized by high-growth economic conditions, strong employment, and attractive quality of life which we believe leads to higher demand and retention of our apartments. As of December 31, 2023, we owned interests in, operated, or were developing 176 multifamily properties comprised of 59,800 apartment homes across the United States as detailed in the Property Portfolio table below. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.
Business Environment and Current Outlook
Our results for the year ended December 31, 2023, reflect an increase in same store revenues of approximately 5.1% as compared to the same period in 2022. The increase was primarily due to higher average rental rates which we believe was primarily attributable to job growth, favorable demographics with a higher propensity to rent versus buy, continued demand for multifamily housing in our markets, and a manageable supply of new multifamily housing.
We believe the levels of new multifamily supply in the submarkets and asset classes in which we operate will likely rise in 2024, but should be met with continued demand to absorb these new deliveries. However, if this were to change or other economic conditions were to worsen, our operating results could be adversely affected.
Consolidated Results
Net income attributable to common shareholders was $403.3 million and $653.6 million for the years ended December 31, 2023 and December 31, 2022, respectively. The decrease during the year ended December 31, 2023 as compared to the same period in 2022 was primarily due to a $474.1 million gain recognized in 2022 as a result of the remeasurement of our previously held 31.3% ownership interest in two unconsolidated Funds (collectively, "the Funds" or "the acquisition of the Funds") upon our acquiring the remaining ownership interests on April 1, 2022. The decrease was also due to higher interest expense incurred during the year ended December 31, 2023 as compared to the same period in 2022. The decrease was partially offset by recognizing a higher gain on sale of two operating properties during the year ended December 31, 2023 of approximately $225.3 million as compared to a gain on sale of one operating property during the year ended December 31, 2022 of approximately $36.4 million. The decrease was further offset by an increase in property operations during the year ended December 31, 2023 as compared to the same period in 2022. See further discussion of our 2023 operations as compared to 2022 in "Results of Operations," below.
Construction Activity
At December 31, 2023, we had a total of four projects under construction to be comprised of 1,166 apartment homes. Initial occupancies of these four projects are currently scheduled to occur within the next nine months. We estimate the additional cost to complete the construction of the four projects to be approximately $137.6 million.
Dispositions
Operating Properties: During the year ended December 31, 2023, we sold two operating properties comprised of an aggregate of 852 apartment homes located in Costa Mesa, California for an aggregate of approximately $293.1 million and recognized a gain of approximately $225.3 million.
Other
In May 2023, we created an at-the market ("ATM") share offering program through which we can, but have no obligation to, sell common shares and we may also enter into separate forward sale agreements with forward purchasers for an aggregate offering price of up to $500.0 million (the "2023 ATM program"). As of the date of this filing, we have $500.0 million available for sale under this program.
In May 2023, we utilized draws our unsecured revolving credit facility to retire our $185.2 million secured variable rate notes due in 2024 and 2026. As a result of the early repayments, we recorded a $2.5 million loss on early retirement of debt in
19
Table of Contents
our consolidated statements of income and comprehensive income, which was comprised of approximately $1.7 million of prepayment penalties and fees and approximately $0.8 million for the write-off of unamortized fair value adjustments.
In June 2023, we utilized draws on our unsecured revolving credit facility to repay the principal amount of our 5.07% senior unsecured notes payable, which matured on June 15, 2023, for a total of $250.0 million, plus accrued interest.
In November 2023, we issued $500.0 million of 5.85% senior unsecured notes due November 3, 2026. We utilized an interest rate swap with a notional amount of $500.0 million which exposes us to interest rate fluctuations on these notes. This interest rate swap was designated and qualified as a fair value hedging instrument.
Subsequent Events
In January 2024, we issued $400.0 million of 4.90% senior unsecured notes due January 15, 2034. We utilized a portion of the net proceeds from these notes to repay the outstanding balance on our $300 million, 6.21% unsecured term loan due in August 2024.
In January 2024, we utilized cash on hand to repay the principal amount of our 4.36% senior unsecured notes payable, which matured on January 15, 2024, for a total of $250.0 million, plus accrued interest.
In February 2024, we sold one operating property comprised of 592 apartment homes located in Atlanta, Georgia for approximately $115.0 million.
Future Outlook
Subject to market conditions, we intend to continue to seek opportunities to develop new communities, and to redevelop, reposition and acquire existing communities. We also intend to evaluate our operating property and land development portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise. We expect to maintain a strong balance sheet and preserve our financial flexibility by continuing to focus on our core fundamentals which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. We intend to meet our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings, or secured mortgages.
As of December 31, 2023, we had approximately $1.2 billion available under our unsecured revolving credit facility. As of December 31, 2023 and through the date of this filing, we also had common shares having an aggregate offering price of up to $500.0 million remaining available for sale under our 2023 ATM program. We believe the remaining scheduled payments of debt over the next 12 months are manageable at approximately $290.0 million, which excludes the amortization of debt discounts and debt issuance costs as well as the $550 million of debt we repaid in January 2024, as discussed above. We also believe we are well-positioned with a strong balance sheet and sufficient liquidity to fund new development, redevelopment, and other capital funding requirements. We will, however, continue to assess and take further actions we believe are prudent to meet our objectives and capital requirements.
20
Table of Contents
Property Portfolio
Our multifamily property portfolio is summarized as follows:
| December 31, 2023 | December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Homes | Properties | Number of Homes | Properties | |||||||
| Operating Properties | ||||||||||
| Houston, Texas | 9,154 | 26 | 9,154 | 26 | ||||||
| Dallas/Fort Worth, Texas | 6,224 | 15 | 6,224 | 15 | ||||||
| Washington, D.C. Metro | 6,192 | 17 | 6,192 | 17 | ||||||
| Atlanta, Georgia | 4,862 | 15 | 4,862 | 15 | ||||||
| Phoenix, Arizona | 4,426 | 14 | 4,029 | 13 | ||||||
| Orlando, Florida | 3,954 | 11 | 3,954 | 11 | ||||||
| Austin, Texas | 3,686 | 11 | 3,686 | 11 | ||||||
| Charlotte, North Carolina | 3,491 | 15 | 3,104 | 14 | ||||||
| Raleigh, North Carolina | 3,252 | 9 | 3,252 | 9 | ||||||
| Tampa/St. Petersburg, Florida | 3,104 | 8 | 3,104 | 8 | ||||||
| Southeast Florida | 3,050 | 9 | 3,050 | 9 | ||||||
| Denver, Colorado | 2,873 | 9 | 2,873 | 9 | ||||||
| Los Angeles/Orange County, California | 1,811 | 5 | 2,663 | 7 | ||||||
| San Diego/Inland Empire, California | 1,797 | 6 | 1,797 | 6 | ||||||
| Nashville, Tennessee | 758 | 2 | 758 | 2 | ||||||
| Total Operating Properties | 58,634 | 172 | 58,702 | 172 |
| Properties Under Construction | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Raleigh, North Carolina | 789 | 2 | 789 | 2 | ||||||
| Houston, Texas | 377 | 2 | 377 | 2 | ||||||
| Charlotte, North Carolina | — | — | 387 | 1 | ||||||
| Phoenix, Arizona | — | — | 397 | 1 | ||||||
| Total Properties Under Construction | 1,166 | 4 | 1,950 | 6 | ||||||
| Total Properties | 59,800 | 176 | 60,652 | 178 |
Stabilized Communities
We generally consider a property stabilized once it reaches 90% occupancy. During the year ended December 31, 2023, stabilization was achieved at two operating properties as follows:
| Stabilized Properties and Locations | Number of Homes | Date of Construction Completion | Date of Stabilization | ||
|---|---|---|---|---|---|
| Operating Properties | |||||
| Camden Atlantic | |||||
| Plantation, FL | 269 | 4Q22 | 1Q23 | ||
| Camden Tempe II | |||||
| Tempe, AZ | 397 | 2Q23 | 3Q23 | ||
| Total | 666 |
21
Table of Contents
Completed Construction in Lease-Up
At December 31, 2023, we had one completed operating property in lease-up as follows:
| ($ in millions) Property and Location | Number of Homes | CostIncurred (1) | % Leased at 1/31/2024 | Date of Construction Completion | Estimated Date of Stabilization | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Property | ||||||||||||||
| Camden NoDa | 387 | $ | 107.6 | 89 | % | 4Q23 | 2Q24 | |||||||
| Charlotte, NC |
(1)Excludes leasing costs, which are expensed as incurred.
Properties Under Development
Our consolidated balance sheet at December 31, 2023 included approximately $486.9 million related to properties under development and land. Of this amount, approximately $214.0 million related to our projects currently under construction. In addition, we had approximately $272.9 million primarily invested in land held for future development related to projects we currently expect to begin construction.
Communities Under Construction. At December 31, 2023, we had four properties in various stages of construction as follows:
| ($ in millions) Properties and Locations | Number of Homes | Estimated Cost | Cost Incurred | Included in Properties Under Development | Estimated Date of Construction Completion | Estimated Date of Stabilization | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Communities Under Construction | ||||||||||||||||||
| Camden Durham (1) | 420 | $ | 145.0 | $ | 126.8 | $ | 79.3 | 2Q24 | 4Q25 | |||||||||
| Durham, NC | ||||||||||||||||||
| Camden Woodmill Creek (2) | 189 | 75.0 | 64.5 | 25.6 | 3Q24 | 2Q25 | ||||||||||||
| The Woodlands, TX | ||||||||||||||||||
| Camden Village District | 369 | 138.0 | 68.4 | 68.4 | 2Q25 | 4Q26 | ||||||||||||
| Raleigh, NC | ||||||||||||||||||
| Camden Long Meadow Farms | 188 | 80.0 | 40.7 | 40.7 | 3Q24 | 2Q25 | ||||||||||||
| Richmond, TX | ||||||||||||||||||
| Total | 1,166 | $ | 438.0 | $ | 300.4 | $ | 214.0 |
(1)Property in lease-up and was 17% leased at January 31, 2024.
(2)Property in lease-up and was 15% leased at January 31, 2024.
22
Table of Contents
Development Pipeline Communities. At December 31, 2023, we had the following communities undergoing development activities:
| ($ in millions)Properties and Locations | Projected Homes | Total Estimated Cost (1) | Cost to Date | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Camden South Charlotte | 420 | $ | 153.0 | $ | 32.9 | |||||
| Charlotte, NC | ||||||||||
| Camden Blakeney | 349 | 145.0 | 26.0 | |||||||
| Charlotte, NC | ||||||||||
| Camden Baker | 435 | 165.0 | 33.1 | |||||||
| Denver, CO | ||||||||||
| Camden Nations | 393 | 175.0 | 39.0 | |||||||
| Nashville, TN | ||||||||||
| Camden Gulch | 480 | 260.0 | 49.1 | |||||||
| Nashville, TN | ||||||||||
| Camden Paces III | 350 | 100.0 | 22.5 | |||||||
| Atlanta, GA | ||||||||||
| Camden Highland Village II | 300 | 100.0 | 10.4 | |||||||
| Houston, TX | ||||||||||
| Camden Arts District | 354 | 150.0 | 45.5 | |||||||
| Los Angeles, CA | ||||||||||
| Camden Downtown II | 271 | 145.0 | 14.4 | |||||||
| Houston, TX | ||||||||||
| 3,352 | $ | 1,393.0 | $ | 272.9 |
(1)Represents our estimate of total costs we expect to incur on these projects. However, forward-looking statements are not guarantees of future performance, results, or events. Although we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecasted and estimates routinely require adjustment.
23
Table of Contents
Geographic Diversification
At December 31, 2023 and 2022, our real estate assets by various markets, excluding depreciation, were as follows:
| ($ in thousands) | 2023 | 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Houston, Texas | $ | 1,960,825 | 14.9 | % | $ | 1,878,221 | 14.5 | % | |||||
| Washington, D.C. Metro | 1,633,201 | 12.4 | 1,619,826 | 12.5 | |||||||||
| Dallas/Fort Worth, Texas | 1,117,909 | 8.5 | 1,076,941 | 8.3 | |||||||||
| Atlanta, Georgia | 1,036,351 | 7.9 | 1,012,209 | 7.8 | |||||||||
| Phoenix, Arizona | 899,802 | 6.8 | 872,695 | 6.8 | |||||||||
| Orlando, Florida | 775,393 | 5.9 | 761,013 | 5.9 | |||||||||
| Southeast Florida | 757,434 | 5.7 | 740,263 | 5.7 | |||||||||
| Charlotte, North Carolina | 731,254 | 5.5 | 690,767 | 5.4 | |||||||||
| Tampa/St.Petersburg, Florida | 723,695 | 5.5 | 711,552 | 5.5 | |||||||||
| Austin, Texas | 705,347 | 5.3 | 691,830 | 5.4 | |||||||||
| Raleigh, North Carolina | 699,142 | 5.3 | 618,157 | 4.8 | |||||||||
| Los Angeles/Orange County, California | 687,949 | 5.2 | 810,109 | 6.3 | |||||||||
| Denver, Colorado | 620,916 | 4.7 | 611,147 | 4.7 | |||||||||
| San Diego/Inland Empire, California | 472,464 | 3.6 | 463,825 | 3.6 | |||||||||
| Nashville, Tennessee | 370,445 | 2.8 | 357,318 | 2.8 | |||||||||
| Total | $ | 13,192,127 | 100.0 | % | $ | 12,915,873 | 100.0 | % |
Results of Operations
Changes in revenues and expenses related to our operating properties from period-to-period are due primarily to the performance of stabilized properties in the portfolio, the lease-up of newly-constructed properties, acquisitions, and dispositions.
Management considers property net operating income ("NOI") to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without an allocation of corporate level property management overhead or general and administrative costs. We define NOI as total property income less property operating and maintenance expenses less real estate taxes. NOI is further detailed in the Property-Level NOI table as seen below. NOI is not defined by accounting principles generally accepted in the United States of America ("GAAP") and should not be considered an alternative to net income as an indication of our operating performance, should not be considered an alternative to net cash from operating activities as a measure of liquidity, and should not be considered an indication of cash available to fund cash needs. Additionally, NOI as disclosed by other REITs may not be comparable to our calculation.
24
Table of Contents
Reconciliations of net income to NOI for the year ended December 31, 2023 and 2022 are as follows:
| (in thousands) | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|
| Net income | $410,553 | $661,508 | |||||
| Less: Fee and asset management income | (3,451) | (5,188) | |||||
| Less: Interest and other income | (879) | (3,019) | |||||
| Less: (Income)/loss on deferred compensation plans | (15,398) | 19,637 | |||||
| Plus: Property management expense | 33,706 | 28,601 | |||||
| Plus: Fee and asset management expense | 1,717 | 2,516 | |||||
| Plus: General and administrative expense | 62,506 | 60,413 | |||||
| Plus: Interest expense | 133,395 | 113,424 | |||||
| Plus: Depreciation and amortization expense | 574,813 | 577,020 | |||||
| Plus: Expense/(benefit) on deferred compensation plans | 15,398 | (19,637) | |||||
| Plus: Loss on early retirement of debt | 2,513 | — | |||||
| Less: Gain on sale of operating properties, including land | (225,416) | (36,372) | |||||
| Less: Gain on acquisition of unconsolidated joint venture interests | — | (474,146) | |||||
| Less: Equity in income of joint ventures | — | (3,048) | |||||
| Plus: Income tax expense | 3,650 | 2,966 | |||||
| Net operating income | $ | 993,107 | $ | 924,675 |
Property-Level NOI (1)
Property NOI, as reconciled above, is detailed further into the categories below for the year ended December 31, 2023 as compared to 2022:
| Number of Homes at | Year Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 12/31/2023 | 2023 | 2022 | $ | % | ||||||||||||
| Property revenues: | |||||||||||||||||
| Same store communities | 47,423 | $ | 1,238,564 | $ | 1,178,247 | $ | 60,317 | 5.1 | % | ||||||||
| Non-same store communities | 10,824 | 264,396 | 200,479 | 63,917 | 31.9 | ||||||||||||
| Development and lease-up communities | 1,553 | 3,851 | — | 3,851 | * | ||||||||||||
| Dispositions/other | — | 35,216 | 44,030 | (8,814) | (20.0) | ||||||||||||
| Total property revenues | 59,800 | $ | 1,542,027 | $ | 1,422,756 | $ | 119,271 | 8.4 | % | ||||||||
| Property expenses: | |||||||||||||||||
| Same store communities | 47,423 | $ | 434,389 | $ | 407,260 | $ | 27,129 | 6.7 | % | ||||||||
| Non-same store communities | 10,824 | 100,413 | 76,537 | 23,876 | 31.2 | ||||||||||||
| Development and lease-up communities | 1,553 | 1,236 | (28) | 1,264 | * | ||||||||||||
| Dispositions/other | — | 12,882 | 14,312 | (1,430) | (10.0) | ||||||||||||
| Total property expenses | 59,800 | $ | 548,920 | $ | 498,081 | $ | 50,839 | 10.2 | % | ||||||||
| Property NOI: | |||||||||||||||||
| Same store communities | 47,423 | $ | 804,175 | $ | 770,987 | $ | 33,188 | 4.3 | % | ||||||||
| Non-same store communities | 10,824 | 163,983 | 123,942 | 40,041 | 32.3 | ||||||||||||
| Development and lease-up communities | 1,553 | 2,615 | 28 | 2,587 | * | ||||||||||||
| Dispositions/other | — | 22,334 | 29,718 | (7,384) | (24.8) | ||||||||||||
| Total property NOI | 59,800 | $ | 993,107 | $ | 924,675 | $ | 68,432 | 7.4 | % |
* Not a meaningful percentage.
25
Table of Contents
(1) For 2023, same store communities are communities we owned and were stabilized since January 1, 2022, excluding communities under redevelopment and properties held for sale. Non-same store communities are stabilized communities not owned or stabilized since January 1, 2022, including communities under redevelopment and excluding properties held for sale. We define communities under redevelopment as communities with capital expenditures that improve a community's cash flow and competitive position through extensive unit, exterior building, common area, and amenity upgrades. Management believes same store information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities. Development and lease-up communities are non-stabilized communities we have developed since January 1, 2022, excluding properties held for sale. Dispositions/other includes those communities disposed of or held for sale which are not classified as discontinued operations, non-multifamily rental properties, expenses related to land holdings not under active development, and other miscellaneous revenues and expenses, including net below market leases, casualty-related expenses net of recoveries, and severance related costs.
Same Store Analysis
Same store property NOI increased approximately $33.2 million for the year ended December 31, 2023 as compared to the same period in 2022. The increase was due to an increase of approximately $60.3 million in same store property revenues, partially offset by an increase of approximately $27.1 million in same store property expenses, for the year ended December 31, 2023, as compared to the same period in 2022.
The $60.3 million increase in same store property revenues for the year ended December 31, 2023, as compared to the same period in 2022, was primarily due to an increase of approximately $56.5 million in rental revenues comprised of a 6.6% increase in average rental rates and higher other rental income. The increase was also due to an increase of approximately $3.3 million related to income from our utility rebilling and ancillary income programs, and an increase of approximately $0.5 million in fees and other income.
The $27.1 million increase in same store property expenses for the year ended December 31, 2023, as compared to the same period in 2022, was primarily due to higher insurance expense of approximately $9.7 million primarily due to increased premiums and claims; repairs and maintenance expense of $4.8 million; real estate taxes of $4.6 million due to increased tax rates and property valuations; utilities expense of $3.4 million; and, marketing and leasing expenses of $1.7 million. The increase was also due to higher property general and administrative expenses of $3.4 million, a portion of which was due to centralizing our workforce to manage certain responsibilities for all of our communities during 2022, and was partially offset by a decrease in salaries expense of $0.5 million.
Non-same Store and Development and Lease-up Analysis
Property NOI from non-same store (which includes acquisitions, non-same store stabilized properties, and other) and development and lease-up communities increased $42.6 million for the year ended December 31, 2023, as compared to the same period in 2022. The increase was comprised of an increase from non-same store communities of approximately $40.0 million and an increase from development and lease-up communities of approximately $2.6 million for the year ended December 31, 2023, as compared to the same period in 2022. The increase in property NOI from our non-same store communities was primarily due to our acquisition of the Funds on April 1, 2022, and the stabilization of three operating properties in 2022 and two operating properties in 2023. The increase in property NOI from our development and lease-up communities in fiscal year 2023 was primarily due to the timing of one property under development, which began lease-up during the year ended December 31, 2023.
The following table details the changes, described above, relating to non-same store and development and lease-up NOI:
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2023 compared to 2022 | ||
| Property Revenues | |||
| Revenues from acquisitions | $ | 43.8 | |
| Revenues from non-same store stabilized properties | 17.4 | ||
| Revenues from development and lease-up properties | 3.9 | ||
| Other | 2.7 | ||
| $ | 67.8 | ||
| Property Expenses | |||
| Expenses from acquisitions | $ | 16.7 | |
| Expenses from non-same store stabilized properties | 5.1 | ||
| Expenses from development and lease-up properties | 1.3 | ||
| Other | 2.1 | ||
| $ | 25.2 |
26
Table of Contents
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2023 compared to 2022 | ||
| Property NOI | |||
| NOI from acquisitions | $ | 27.1 | |
| NOI from non-same store stabilized properties | 12.3 | ||
| NOI from development and lease-up properties | 2.6 | ||
| Other | 0.6 | ||
| $ | 42.6 |
Dispositions/Other Property Analysis
Dispositions/other property NOI decreased approximately $7.4 million for the year ended December 31, 2023 as compared to the same period in 2022. The decrease was comprised of lower NOI related to dispositions of approximately $1.4 million and lower other property NOI of approximately $6.0 million for the year ended December 31, 2023 as compared to the same period in 2022. The decrease in NOI related to dispositions was due to the disposition of two operating properties in 2023, and the disposition of one operating property in March 2022. The lower other property NOI was primarily due to a decrease in revenues in 2023 related to approximately $7.6 million of net below market leases recognized during the year ended December 31, 2022 as a result of the acquisition of the Funds in April 2022. The decrease in other property NOI was partially offset by higher revenues of approximately $1.1 million related to business interruptions received during the year ended December 31, 2023.
Non-Property Income
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | $ | % | ||||||||||
| Fee and asset management | $ | 3,451 | $ | 5,188 | $ | (1,737) | (33.5) | % | ||||||
| Interest and other income | 879 | 3,019 | (2,140) | (70.9) | ||||||||||
| Income/(loss) on deferred compensation plans | 15,398 | (19,637) | 35,035 | * | ||||||||||
| Total non-property income | $ | 19,728 | $ | (11,430) | $ | 31,158 | (272.6) | % |
*Not a meaningful percentage.
Fee and asset management income from property management, asset management, construction, and development activities at our joint ventures and our third-party construction projects decreased approximately $1.7 million for the year ended December 31, 2023 as compared to 2022. The decrease was primarily due to the consolidation of the Funds on April 1, 2022, and no longer earning the related fee and asset management income. The decrease was also due to slightly lower fees earned related to a decrease in third-party construction activity during 2023 as compared to 2022.
Interest and other income decreased approximately $2.1 million for the year ended December 31, 2023, as compared to 2022. The decrease was primarily due to a higher earn-out received in 2022 as compared to 2023 related to a technology joint venture sold in September 2020.
Our deferred compensation plans recognized income of approximately $15.4 million in 2023 and incurred a loss of approximately $19.6 million in 2022. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the expense/(benefit) related to these plans, as discussed below.
27
Table of Contents
Other Expenses
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | $ | % | ||||||||||
| Property management | $ | 33,706 | $ | 28,601 | $ | 5,105 | 17.8 | % | ||||||
| Fee and asset management | 1,717 | 2,516 | (799) | (31.8) | ||||||||||
| General and administrative | 62,506 | 60,413 | 2,093 | 3.5 | ||||||||||
| Interest | 133,395 | 113,424 | 19,971 | 17.6 | ||||||||||
| Depreciation and amortization | 574,813 | 577,020 | (2,207) | (0.4) | ||||||||||
| Expense/(benefit) on deferred compensation plans | 15,398 | (19,637) | 35,035 | * | ||||||||||
| Total other expenses | $ | 821,535 | $ | 762,337 | $ | 59,198 | 7.8 | % |
*Not a meaningful percentage.
Property management expenses, which primarily represent regional supervision and accounting costs related to property operations, increased approximately $5.1 million for the year ended December 31, 2023 as compared to 2022. The increase was primarily related to higher salary, benefits, and incentive compensation costs and higher travel related costs. Property management expenses were 2.2% and 2.0% of total property revenues for the years ended December 31, 2023 and 2022, respectively.
Fee and asset management expense from property management, asset management, construction, and development activities at our joint ventures and our third-party projects decreased approximately $0.8 million for the year ended December 31, 2023 as compared to 2022. The decrease was primarily due to our consolidating the Funds on April 1, 2022, and no longer having any related fee and asset management expenses.
General and administrative expenses increased approximately $2.1 million for the year ended December 31, 2023 as compared to 2022. Excluding deferred compensation plans, general and administrative expenses were 4.0% and 4.2% of total revenues for the years ended December 31, 2023 and 2022, respectively.
Interest expense increased approximately $20.0 million for the year ended December 31, 2023 as compared to 2022. The increase was primarily due to a $300 million term loan we entered into in December 2022, the issuance of $500 million unsecured notes in November 2023, higher interest expense recognized on our unsecured revolving credit facility resulting from higher interest rates and an increase in average balances outstanding, and higher interest expense recognized on our other variable rate debt outstanding in 2023 due to higher interest rates as compared to the same period in 2022. The increase in 2023 was also due to an increase in interest expense related to our assuming approximately $515 million of secured mortgage debt upon completion of the acquisition of the Funds on April 1, 2022.
The increase in interest expense in 2023 was partially offset by lower interest expense related to the repayment of a $350 million, 3.15% senior unsecured notes payable in December 2022, the repayment of a $250 million, 5.07% senior unsecured notes payable in June 2023, and higher capitalized interest in 2023 resulting from higher interest rates on our unsecured revolving credit facility. The increase in 2023 was also partially offset by lower interest expense in 2023, as compared to the same period in 2022, related to the early retirement of $185.2 million of secured variable rate notes in May 2023.
Depreciation and amortization expense decreased approximately $2.2 million for the year ended December 31, 2023 as compared to 2022. The decrease was primarily due to the amortization of in-place leases incurred related to the acquisition of the Funds in April 2022 being fully amortized by December 31, 2022, and the amortization of in-place leases related to the acquisition of two operating properties in 2021 being fully amortized by March 31, 2022. The decrease was also due to a higher amount of three to five year assets being fully depreciated in 2023 as compared to 2022 and the dispositions of an operating property in March of 2022, June of 2023, and December of 2023. The decrease was partially offset by higher depreciation expense in 2023 related to the acquisition of the Funds on April 1, 2022 and the completion of apartment homes in our development pipeline and completion of repositions during 2022 and 2023.
Our deferred compensation plans incurred an expense of approximately $15.4 million in 2023 and recognized a benefit of approximately $19.6 million in 2022. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the income/(loss) related to these plans, as discussed in the Non-Property Income section above.
28
Table of Contents
Other
| Year Ended December 31, | Change | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2023 | 2022 | $ | |||||||
| Loss on early retirement of debt | $ | (2,513) | $ | — | $ | (2,513) | ||||
| Gain on sale of operating properties, including land | 225,416 | 36,372 | 189,044 | |||||||
| Gain on acquisition of unconsolidated joint venture interests | — | 474,146 | (474,146) | |||||||
| Equity in income of joint ventures | — | 3,048 | (3,048) | |||||||
| Income tax expense | (3,650) | (2,966) | (684) |
The $2.5 million loss on early retirement of debt during the year ended December 31, 2023 was due to the early repayment of our $185.2 million secured variable rate notes due in 2024 and 2026, and consisted of approximately $1.7 million of prepayment penalties and fees and approximately $0.8 million of unamortized fair value adjustments.
The $225.4 million gain on sale for the year ended December 31, 2023 was primarily due to the disposition of two operating properties located in Costa Mesa, California. The $36.4 million gain on sale for the year ended December 31, 2022 was due to the disposition of one operating property located in Largo, Maryland during the first quarter of 2022.
On April 1, 2022, we acquired the remaining 68.7% ownership interest in the Funds. Prior to the acquisition, we held a 31.3% ownership interest in the Funds, and accounted for these investments under the equity method. As a result of acquiring the remaining ownership interests, we consolidated the Funds and recorded a gain of approximately $474.1 million which represented the difference between the fair market value and the cost basis of our previously owned equity interests.
Equity in income of joint ventures decreased approximately $3.0 million for the year ended December 31, 2023 as compared to 2022. The decrease was primarily due to our consolidating the Funds on April 1, 2022.
Income tax expense increased approximately $0.7 million for the year ended December 31, 2023 as compared to the same period in 2022. The increase was primarily due to higher state income and franchise taxes.
Funds from Operations ("FFO"), Core FFO, and Core Adjusted FFO ("Core AFFO")
Management considers FFO, Core FFO, and Core AFFO to be appropriate supplementary measures of the financial performance of an equity REIT. The National Association of Real Estate Investment Trusts ("NAREIT") currently defines FFO as net income (computed in accordance with GAAP), excluding depreciation and amortization related to real estate, gains (or losses) from the sale of certain real estate assets (depreciable real estate), impairments of certain real estate assets (depreciable real estate), gains (or losses) from change in control, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis. Our calculation of diluted FFO also assumes conversion of all potentially dilutive securities, including certain non-controlling interests, which are convertible into common shares. We consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions of depreciable real estate and depreciation, FFO can assist in the comparison of the operating performance of a company's real estate investments between periods or to different companies.
Core FFO represents FFO as further adjusted for items not considered part of our core business operations. We consider Core FFO to be a helpful supplemental measure of operating performance as it excludes not only depreciation expense of real estate assets, but it also excludes certain items which, by nature, are not comparable period over period and therefore tends to obscure actual operating performance. Our definition of Core FFO may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.
Core AFFO is calculated utilizing Core FFO less recurring capitalized expenditures which are necessary to help preserve the value of and maintain the functionality at our communities. We also consider Core AFFO to be a useful supplemental measure because it is frequently used by analysts and investors to evaluate a REIT's operating performance between periods or to different companies. Our definition of recurring capital expenditures may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.
To facilitate a clear understanding of our consolidated historical operating results, we believe FFO, Core FFO, and Core AFFO should be examined in conjunction with net income attributable to common shareholders as presented in the consolidated statements of income and comprehensive income and data included elsewhere in this report. FFO, Core FFO, and Core AFFO are not defined by GAAP and should not be considered alternatives to net income attributable to common shareholders as an indication of our operating performance. Additionally, FFO, Core FFO, and Core AFFO as disclosed by other REITs may not be comparable to our calculation.
Reconciliations of net income attributable to common shareholders to FFO, Core FFO, and Core AFFO for the years ended December 31, 2023 and 2022 are as follows:
29
Table of Contents
| ($ in thousands) | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Funds from operations | ||||||
| Net income attributable to common shareholders | $ | 403,309 | $ | 653,613 | ||
| Real estate depreciation and amortization | 562,654 | 565,913 | ||||
| Adjustments for unconsolidated joint ventures | — | 2,709 | ||||
| Gain on sale of operating properties | (225,331) | (36,372) | ||||
| Gain on acquisition of unconsolidated joint venture interests | — | (474,146) | ||||
| Income allocated to non-controlling interests | 7,244 | 7,895 | ||||
| Funds from operations | $ | 747,876 | $ | 719,612 | ||
| Casualty-related expenses, net of recoveries | 1,186 | 2,282 | ||||
| Severance | — | 896 | ||||
| Legal costs and settlements, net of recoveries | 280 | 555 | ||||
| Loss on early retirement of debt | 2,513 | — | ||||
| Expensed development and other pursuit costs | 471 | — | ||||
| Net below market lease amortization | — | (8,467) | ||||
| Miscellaneous (income)/expense (1) | (364) | (2,071) | ||||
| Core funds from operations | $ | 751,962 | $ | 712,807 | ||
| Less: recurring capitalized expenditures | (97,094) | (90,715) | ||||
| Core adjusted funds from operations | $ | 654,868 | $ | 622,092 | ||
| Weighted average shares – basic | 108,653 | 107,605 | ||||
| Incremental shares issuable from assumed conversion of: | ||||||
| Share awards granted | 21 | 50 | ||||
| Common units | 1,595 | 1,606 | ||||
| Weighted average shares – diluted | 110,269 | 109,261 |
(1) For the year ended December 31, 2023 and 2022 activity relates to proceeds from a previously sold technology investment.
Liquidity and Capital Resources
Financial Condition and Sources of Liquidity
We intend to maintain a strong balance sheet and preserve our financial flexibility, which we believe should enhance our ability to identify and capitalize on investment opportunities as they become available. We intend to maintain what management believes is a conservative capital structure by:
•extending and sequencing the maturity dates of our debt where practicable;
•managing interest rate exposure using what management believes to be prudent levels of fixed and floating rate debt;
•maintaining what management believes to be conservative coverage ratios; and
•using what management believes to be a prudent combination of debt and equity.
Our interest expense coverage ratio, net of capitalized interest, was approximately 6.8 and 7.4 times for the years ended December 31, 2023 and 2022, respectively. This ratio is a method for calculating the amount of operating cash flows available to cover interest expense and is calculated by dividing interest expense for the period into the sum of property revenues and expenses, non-property income, and other expenses after adding back depreciation, amortization, and interest expense. Approximately 89.8% and 83.9% of our properties were unencumbered at December 31, 2023 and 2022, respectively. Our weighted average maturity of debt was approximately 5.6 years at December 31, 2023.
We also intend to strengthen our capital and liquidity positions by continuing to focus on our core fundamentals, which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs.
Our primary sources of liquidity are cash flows generated from operations. Other sources may include one or more of the following: availability under our unsecured revolving credit facility, the use of debt and equity offerings under our automatic
30
Table of Contents
shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, and other unsecured borrowings or secured mortgages. We believe our liquidity and financial condition are sufficient to meet all of our reasonably anticipated cash needs over the next 12 months including:
•normal recurring operating expenses;
•current debt service requirements, including debt maturities;
•recurring capital expenditures;
•reposition expenditures;
•funding of property developments, redevelopments, and acquisitions; and
•the minimum dividend payments required to maintain our REIT qualification under the Code.
Factors which could increase or decrease our future liquidity include but are not limited to volatility in capital and credit markets, changes in rent control or rent stabilization laws, sources of financing, the minimum REIT dividend requirements, our ability to complete asset purchases, sales, or developments, the effect our debt level and changes in credit ratings could have on our cost of funds, and our ability to access capital markets.
Cash Flows
The following is a discussion of our cash flows for the years ended December 31, 2023 and 2022.
Net cash from operating activities was approximately $795.0 million during the year ended December 31, 2023 as compared to approximately $744.7 million during the year ended December 31, 2022. The increase was primarily due to the increase in cash from non-same store property operations due to the acquisition of the Funds on April 1, 2022, and the growth attributable to our same store, other non-same store and development and lease-up communities. The increase was partially offset by higher real estate tax payments related to the acquisition of the Funds and higher interest payments on our secured and unsecured debt. See further discussions of our 2023 operations as compared to 2022 in "Results of Operations."
Net cash used in investing activities during the year ended December 31, 2023 totaled approximately $127.1 million as compared to $1.5 billion during the year ended December 31, 2022. Cash outflows during 2023 primarily related to amounts paid for property development and capital improvements of approximately $410.9 million. These outflows were partially offset by net proceeds from the sale of two operating properties of approximately $290.7 million. Cash outflows during 2022 primarily related to the acquisition of the Funds for cash consideration of approximately $1.1 billion, and amounts paid for property development and capital improvements of approximately $449.4 million. These outflows were partially offset by net proceeds from the sale of one operating property for approximately $70.5 million in 2022. The decrease in property development and capital improvements for 2023, as compared to the same period in 2022, was primarily due to the acquisition of four parcels of land for development in 2022, partially offset by higher reposition expenditures in 2023 as compared to 2022. The property development and capital improvements during 2023 and 2022, included the following:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2022 | |||||
| Expenditures for new development, including land | $ | 179.3 | $ | 253.0 | |||
| Capital expenditures | 107.1 | 108.8 | |||||
| Reposition expenditures | 88.2 | 53.0 | |||||
| Capitalized interest, real estate taxes, and other capitalized indirect costs | 36.3 | 34.6 | |||||
| Total | $ | 410.9 | $ | 449.4 |
Net cash used in financing activities totaled approximately $417.2 million during the year ended December 31, 2023 as compared to net cash from financing activities of approximately $109.9 million during the year ended December 31, 2022. Cash outflows during 2023 primarily related to $434.9 million used for distributions to common shareholders and non-controlling interest holders, the repayment of $250 million senior unsecured notes and $187.7 million secured variable rate notes, which includes prepayment penalties and fees, and the net repayment of $42.0 million of borrowings from our unsecured revolving credit facility. These outflows were partially offset by net proceeds of approximately $498.2 million from the issuance of $500.0 million senior unsecured notes in November 2023. Cash inflows during 2022 primarily related to net proceeds of approximately $516.8 million from the issuance of approximately 2.9 million common shares from our equity offering and approximately 0.2 million common shares from our ATM programs, as well as net proceeds of approximately $300.0 million of borrowings under our unsecured term loan, and net proceeds of $42.0 million of borrowings from our unsecured revolving credit facility. These cash inflows were partially offset by approximately $396.8 million to pay
31
Table of Contents
distributions to common shareholders, and non-controlling interest holders and the repayment of $350.0 million senior unsecured notes in the fourth quarter of 2022.
Financial Flexibility
We have a $1.2 billion unsecured revolving credit facility which matures in August 2026, with two options to extend the facility at our election for two consecutive six-month periods and to expand the facility up to three times by up to an additional $500 million upon satisfaction of certain conditions. The interest rates on our unsecured revolving credit facility and term loan are based upon, at our option, (a) the daily or the one-, three-, or six- months Secured Overnight Financing Rate ("SOFR") plus, in each case, a spread based on our credit rating, or (b) a base rate equal to the higher of: (i) the Federal Funds Rate plus 0.50%, (ii) Bank of America, N.A.'s price rate, (iii) Term SOFR plus 1.0%, and (iv) 1.0%. Advances under our unsecured revolving credit facility may be priced at the scheduled rates, or we may enter into bid rate loans with participating banks at rates below the scheduled rates. These bid rate loans have terms of 180 days or less and may not exceed the lesser of $600 million or the remaining amount available under our unsecured revolving credit facility. Our unsecured revolving credit facility and term loan are subject to customary financial covenants and limitations. We believe we are in compliance with all such financial covenants and limitations as of December 31, 2023 and through the date of this filing.
Our unsecured revolving credit facility provides us with the ability to issue up to $50 million in letters of credit. While our issuance of letters of credit does not increase our borrowings outstanding under our revolving credit facility, it does reduce the amount available. At December 31, 2023, we had outstanding letters of credit totaling $27.7 million, and approximately $1.2 billion available under our unsecured revolving credit facility.
In May 2023, we created an at-the-market ("ATM") share offering program through which we can, but have no obligation to, sell common shares for an aggregate offering amount of up to $500.0 million (the "2023 ATM program"), in amounts and at times as we determine, into the existing trading market at current market prices as well as through negotiated transactions. Actual sales from time to time may depend on a variety of factors including, among others, market conditions, the trading price of our common shares, and determinations by management of the appropriate sources of funding for us. We intend to use the proceeds from any sale of our common shares under the 2023 ATM program for general corporate purposes, which may include reducing future borrowings under our unsecured revolving credit facility, the repayment of other indebtedness, the redemption or other repurchase of outstanding debt or equity securities, funding for development activities, and financing for acquisitions. As of the date of this filing, we have not entered into any forward sales agreements and have not sold any shares under the 2023 ATM program.
We currently have an automatic shelf registration statement which allows us to offer, from time to time, common shares, preferred shares, debt securities, or warrants. Our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. At December 31, 2023, we had approximately 106.8 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding.
We believe our ability to access the capital markets is enhanced by our senior unsecured debt ratings by Fitch, Moody's, and Standard and Poor's, which were A- with stable outlook, A3 with stable outlook, and A- with stable outlook, respectively, as of December 31, 2023. We believe our ability to access the capital markets is also enhanced by our ability to borrow on a secured basis from various institutions including banks, Fannie Mae, Freddie Mac, or life insurance companies. However, we may not be able to maintain our current credit ratings and may not be able to borrow on a secured or unsecured basis in the future.
Future Cash Requirements and Contractual Obligations
One of our principal long-term liquidity requirements includes the repayment of maturing debt, including any future borrowings under our unsecured revolving credit facility. At December 31, 2023, we had outstanding debt of approximately $3.7 billion. In January 2024, we issued $400.0 million of 4.90% senior unsecured notes due January 15, 2034. We utilized a portion of the net proceeds from these notes to repay the outstanding balance on our $300 million, 6.21% unsecured term loan due in August 2024 with a one year extension option to August 2025. In January 2024, we also repaid the $250.0 million principal balance related to the 4.36% senior unsecured notes payable, which matured on January 15, 2024. We believe the remaining scheduled payments of debt over the next 12 months are manageable at approximately $290.0 million, which excludes the amortization of debt discounts and debt issuance costs as well as the $550 million of debt we repaid in January 2024, as discussed above. See Note 9, "Notes Payable," in the notes to Consolidated Financial Statements for further discussion of scheduled maturities beyond 2024. Interest payments related to the debt discussed above and as further discussed in Note 9 will be approximately $123.1 million for the year ended December 31, 2024 and for the years ending 2025 through 2028 will be approximately $115.2 million, $110.6 million, $86.0 million, and $82.5 million, respectively, and approximately $346.5 million in the aggregate thereafter.
We estimate the additional cost to complete the construction of the four projects to be approximately $137.6 million. Of this amount, we expect to incur costs between approximately $120 million and $130 million during 2024 and to incur the
32
Table of Contents
remaining costs during 2025. Additionally, we expect to incur costs between approximately $40 million and $60 million related to the start of new development activities, between approximately $90 million and $94 million of repositions, redevelopment, repurposes, and revenue enhancing expenditures and between approximately $101 million and $105 million of additional recurring capital expenditures during 2024.
We anticipate meeting our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings, or secured mortgages. We continue to evaluate our operating properties and land development portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise.
As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute current dividends to our shareholders equal to a minimum of 90% of our annual taxable income. In order to reduce the amount of income taxes, our general policy is to distribute at least 100% of our taxable income. In December 2023, we announced our Board of Trust Managers had declared a quarterly dividend of $1.00 per common share to our common shareholders of record as of December 15, 2023. This dividend was subsequently paid on January 17, 2024, and we paid equivalent amounts per unit to holders of common operating partnership units. When aggregated with previous 2023 dividends, this distribution to common shareholders and holders of the common operating partnership units equates to an annual dividend rate of $4.00 per share or unit for the year ended December 31, 2023.
In the first quarter of 2024, the Company's Board of Trust Managers declared a first quarter dividend of $1.03 per common share to our common shareholders of record as of March 29, 2024. Future dividend payments are paid at the discretion of the Board of Trust Managers and depend on cash flows generated from operations, the Company's financial condition, and capital requirements, distribution requirements under the REIT provisions of the Code and other factors, including the Company's past performance, and future prospects, which may be deemed relevant by our Board of Trust Managers. Assuming similar dividend distributions for the remainder of 2024, our annualized dividend rate for 2024 would be $4.12.
Critical Accounting Estimates
The preparation of our financial statements in conformity with GAAP requires management to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the balance sheet date, and the amounts of revenues and expenses recognized during the reporting period. These estimates are based on historical experience and other assumptions believed to be reasonable under the circumstances. The following is a discussion of our critical accounting policies. For a discussion of all of our significant accounting policies, see Note 2, "Summary of Significant Accounting Policies and Recent Accounting Pronouncements," to the accompanying consolidated financial statements.
Valuation of Assets. Long-lived assets are reviewed for impairment annually or whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Impairment may exist if estimated future undiscounted cash flows associated with long-lived assets are not sufficient to recover the carrying value of such assets. We consider projected future undiscounted cash flows, trends, strategic decisions regarding future development plans, and other factors in our assessment of whether impairment indicators exist. While we believe our estimates of future cash flows are reasonable, different assumptions regarding a number of factors, including market rents, economic conditions, and occupancies, could significantly affect these estimates. When impairment exists, the long-lived asset is adjusted to its fair value. In estimating fair value, management uses appraisals, management estimates, and discounted cash flow calculations which utilize inputs from a marketplace participant’s perspective. In addition, we evaluate our equity investments in joint ventures, if any, and if we believe there is an other than temporary decline in market value of our investment below our carrying value, we will record an impairment charge. We did not record any impairment charges for the years ended December 31, 2023, 2022, or 2021.
The value of our properties under development depends on market conditions, including estimates of the project start date, projected construction costs, as well as estimates of demand for multifamily communities. We have reviewed market trends and other marketplace information and have incorporated this information as well as our current outlook into the assumptions we use in our impairment analyses. Due to the judgment and assumptions applied in the impairment analyses, it is possible actual results could differ substantially from those estimated.
We believe the carrying value of our operating real estate assets, properties under development, and land is currently recoverable. However, if market conditions deteriorate or if changes in our development strategy significantly affect any key assumptions used in our fair value estimates, we may need to take material charges in future periods for impairments related to existing assets. Any such material non-cash charges could have an adverse effect on our consolidated financial position and results of operations.
33
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0000906345-23-000008.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the consolidated financial statements and notes appearing elsewhere in this report. Historical results and trends which might appear in the consolidated financial statements should not be interpreted as being indicative of future operations.
Discussion of our year-to-date comparisons between 2022 and 2021 is presented below. Year-to-date comparisons between 2021 and 2020 can be found in "Part II. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions, or other items relating to the future; forward-looking statements are not guarantees of future performance, results, or events. Although we believe the expectations reflected in our forward-looking statements are based upon reasonable assumptions, we can give no assurance our expectations will be achieved. Any statements contained herein which are not statements of historical fact should be deemed forward-looking statements. Reliance should not be placed on these forward-looking statements as these statements are subject to known and unknown risks, uncertainties, and other factors beyond our control and could differ materially from our actual results and performance.
Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following:
•Volatility in capital and credit markets, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us;
•Short-term leases could expose us to the effects of declining market rents;
•Competition could limit our ability to lease apartments or increase or maintain rental income;
•We could be negatively impacted by the risks associated with land holdings and related activities;
•Development, repositions, redevelopment and construction risks could impact our profitability;
•Our acquisition strategy may not produce the cash flows expected;
•Changes in rent control or rent stabilization laws and regulations could adversely affect our operations and property values;
•Failure to qualify as a REIT could have adverse consequences;
•Tax laws may continue to change at any time and any such legislative or other actions could have a negative effect on us;
•A cybersecurity incident and other technology disruptions could negatively impact our business;
•We have significant debt, which could have adverse consequences;
•Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders;
•Issuances of additional debt may adversely impact our financial condition;
•We may be unable to renew, repay, or refinance our outstanding debt;
•Rising interest rates could both increase our borrowing costs, thereby adversely affecting our cash flows and the amounts available for distribution to our shareholders, and decrease our share price, if investors seek higher yields through other investments;
•Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets;
•Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders;
•The form, timing and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations;
17
Table of Contents
•Environmental, Social and Governance factors may impose additional costs and/or expose us to new risks;
•Litigation risks could affect our business;
•A pandemic and measures intended to prevent its spread could negatively impact our business;
•Damage from catastrophic weather and other natural events could result in losses;
•Competition could adversely affect our ability to acquire properties; and
•We could be adversely impacted due to our share price fluctuations.
These forward-looking statements represent our estimates and assumptions as of the date of this report, and we assume no obligation to update or supplement forward-looking statements because of subsequent events.
Executive Summary
We are primarily engaged in the ownership, management, development, reposition, redevelopment, acquisition, and construction of multifamily apartment communities. Overall, we focus on investing in markets characterized by high-growth economic conditions, strong employment, and attractive quality of life which we believe leads to higher demand and retention of our apartments. As of December 31, 2022, we owned interests in, operated, or were developing 178 multifamily properties comprised of 60,652 apartment homes across the United States as detailed in the Property Portfolio table below. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.
Business Environment and Current Outlook
Our results for the year ended December 31, 2022, reflect an increase in same store revenues of approximately 11.2% as compared to the same period in 2021. The increase was primarily due to higher average rental rates which we believe was primarily attributable to improving job growth, favorable demographics with a higher propensity to rent versus buy, higher demand for multifamily housing in our markets, and a manageable supply of new multifamily housing.
We currently believe the supply of multifamily homes will remain at manageable levels during 2023. However, if economic conditions were to worsen, our operating results could be adversely affected.
Consolidated Results
Net income attributable to common shareholders was $653.6 million and $303.9 million for the years ended December 31, 2022 and December 31, 2021, respectively. The increase during the year ended December 31, 2022 as compared to the same period in 2021 was primarily due to a $474.1 million gain recognized as a result of the remeasurement of our previously held 31.3% ownership interest in two unconsolidated investment funds (collectively, the "Funds") upon our acquiring the remaining ownership interests in these Funds on April 1, 2022, and an increase in property operations. See further discussion of our 2022 operations as compared to 2021 in "Results of Operations," below. The increase was partially offset by recognizing a higher gain on sale of two operating properties in 2021 of $174.4 million as compared to a $36.4 million gain on sale of one operating property in 2022. The increase was also partially offset by higher depreciation expense and amortization of in-place leases in 2022 related to the consolidation of 22 properties upon acquiring the remaining ownership interests in the Funds in 2022, and the acquisition of four operating properties in 2021.
Construction Activity
At December 31, 2022, we had a total of six projects under construction to be comprised of 1,950 apartment homes. Initial occupancies of these six projects are currently scheduled to occur within the next 18 months. We estimate the additional cost to complete the construction of the six projects to be approximately $306.7 million.
Acquisitions
Operating Properties: On April 1, 2022, we purchased the remaining 68.7% ownership interests in the Funds for cash consideration of approximately $1.1 billion, after adjusting for our assumption of approximately $515 million of existing secured mortgage debt of the Funds which remained outstanding. These Funds own 22 multifamily communities comprised of 7,247 units located in Houston, Austin, Dallas, Tampa, Raleigh, Orlando, Washington D.C., Charlotte, and Atlanta. After obtaining 100% of the ownership interests, we consolidated the Funds as of April 1, 2022, and no longer recognize fee and asset management income from property management, construction, and development activities, related expenses or equity in income for these Funds.
Land: During the year ended December 31, 2022, we acquired for future development purposes two parcels of land totaling approximately 42.6 acres in Charlotte, North Carolina for an aggregate cost of approximately $32.7 million;
18
Table of Contents
approximately 3.8 acres of land in Nashville, Tennessee for approximately $30.5 million; and approximately 15.9 acres of land in Richmond, Texas for approximately $7.8 million.
Dispositions
Operating Properties: During the year ended December 31, 2022, we sold one operating property comprised of 245 apartment homes located in Largo, Maryland for approximately $71.9 million and recognized a gain of approximately $36.4 million.
Other
In April 2022, we issued 2.9 million common shares in a public equity offering and received approximately $490.3 million in net proceeds, which we used to reduce borrowings under our unsecured revolving credit facility.
In 2022, we issued approximately 0.2 million common shares under our then current at-the-market ("ATM") programs and received approximately $26.2 million in net proceeds. As of the date of this filing, we had common shares having an aggregate offering amount of up to $500.0 million remaining available for sale under our current 2022 ATM program.
In August 2022, we amended and restated our existing credit facility to (i) add a $300 million unsecured term loan with a delayed draw feature with a maturity date of August 2024 (which may be extended at our option to August 2025), (ii) increase our existing unsecured revolving credit facility from $900 million to $1.2 billion, which may be expanded at our option up to three times and up to an additional $500 million upon satisfaction of certain conditions, (iii) amend the maturity date from March 2023 to August 2026, which may be extended at our option for two additional consecutive six-month periods, and (iv) change the interest rate from London Interbank Offered Rate ("LIBOR") plus a margin to Secured Overnight Financing Rate ("SOFR") plus a margin, subject to customary benchmark replacement provisions.
In September 2022, we extended the maturity date of our $40 million unsecured floating rate term loan with an unrelated third party from September 2022 to September 2024. Additionally, the interest rate on the term loan was changed from LIBOR plus a margin to SOFR plus a margin.
In October 2022, our Board of Trust Managers approved to increase the authorization for our share repurchase plan by approximately $230.5 million to a total of $500.0 million. There were no repurchases in 2022 or through the date of this filing, and the remaining dollar value of our common equity securities authorized to be repurchased under this program is $500.0 million.
In December 2022, we used the $300 million unsecured term loan and borrowings from our unsecured revolving credit facility to repay the principal amount of our 3.15% senior unsecured note payable, which matured on December 15, 2022, for a total of $350.0 million, plus accrued interest.
Future Outlook
Subject to market conditions, we intend to continue to seek opportunities to develop new communities, and to redevelop, reposition and acquire existing communities. We also intend to evaluate our operating property and land development portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise. We expect to maintain a strong balance sheet and preserve our financial flexibility by continuing to focus on our core fundamentals which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. We intend to meet our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings, or secured mortgages.
As of December 31, 2022, we had approximately $1.1 billion available under our $1.2 billion unsecured revolving credit facility. As of December 31, 2022 and through the date of this filing, we also had common shares having an aggregate offering price of up to $500.0 million remaining available for sale under our 2022 ATM program. We believe scheduled repayments of debt during the next 12 months are manageable at approximately $500.0 million which represents approximately 13.6% of our total outstanding debt, and excludes amortization of debt discounts and debt issuance costs. We believe we are well-positioned with a strong balance sheet and sufficient liquidity to fund new development, redevelopment, and other capital funding requirements. We will, however, continue to assess and take further actions we believe are prudent to meet our objectives and capital requirements.
19
Table of Contents
Property Portfolio
Our multifamily property portfolio is summarized as follows:
| December 31, 2022 | December 31, 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Homes | Properties | Number of Homes | Properties | |||||||
| Operating Properties | ||||||||||
| Houston, Texas | 9,154 | 26 | 9,154 | 26 | ||||||
| Dallas, Texas | 6,224 | 15 | 6,224 | 15 | ||||||
| Washington, D.C. Metro | 6,192 | 17 | 6,437 | 18 | ||||||
| Atlanta, Georgia | 4,862 | 15 | 4,496 | 14 | ||||||
| Phoenix, Arizona | 4,029 | 13 | 4,029 | 13 | ||||||
| Orlando, Florida | 3,954 | 11 | 3,954 | 11 | ||||||
| Austin, Texas | 3,686 | 11 | 3,686 | 11 | ||||||
| Raleigh, North Carolina | 3,252 | 9 | 3,248 | 9 | ||||||
| Charlotte, North Carolina | 3,104 | 14 | 3,104 | 14 | ||||||
| Tampa, Florida | 3,104 | 8 | 3,104 | 8 | ||||||
| Southeast Florida | 3,050 | 9 | 2,781 | 8 | ||||||
| Denver, Colorado | 2,873 | 9 | 2,865 | 9 | ||||||
| Los Angeles/Orange County, California | 2,663 | 7 | 2,663 | 7 | ||||||
| San Diego/Inland Empire, California | 1,797 | 6 | 1,797 | 6 | ||||||
| Nashville, Tennessee | 758 | 2 | 758 | 2 | ||||||
| Total Operating Properties | 58,702 | 172 | 58,300 | 171 |
| Properties Under Construction | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Raleigh, North Carolina | 789 | 2 | 354 | 1 | ||||||
| Phoenix, Arizona | 397 | 1 | 397 | 1 | ||||||
| Charlotte, North Carolina | 387 | 1 | 387 | 1 | ||||||
| Houston, Texas | 377 | 2 | — | — | ||||||
| Southeast Florida | — | — | 269 | 1 | ||||||
| Atlanta, Georgia | — | — | 366 | 1 | ||||||
| Total Properties Under Construction | 1,950 | 6 | 1,773 | 5 | ||||||
| Total Properties | 60,652 | 178 | 60,073 | 176 |
| Less: Unconsolidated Joint Venture Properties (1) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Houston, Texas | — | — | 2,756 | 9 | ||||||
| Austin, Texas | — | — | 1,360 | 4 | ||||||
| Dallas, Texas | — | — | 1,250 | 3 | ||||||
| Tampa, Florida | — | — | 450 | 1 | ||||||
| Raleigh, North Carolina | — | — | 350 | 1 | ||||||
| Orlando, Florida | — | — | 300 | 1 | ||||||
| Washington, D.C. Metro | — | — | 281 | 1 | ||||||
| Charlotte, North Carolina | — | — | 266 | 1 | ||||||
| Atlanta, Georgia | — | — | 234 | 1 | ||||||
| Total Unconsolidated Joint Venture Properties | — | — | 7,247 | 22 | ||||||
| Total Properties Fully Consolidated | 60,652 | 178 | 52,826 | 154 |
(1)In April 2022, we acquired the remaining 68.7% ownership interests of the Funds which owned these properties. After obtaining 100% of the ownership interests, we consolidated the Funds as of April 1, 2022. Refer to Note 7, "Acquisitions and Dispositions," in the Notes to Consolidated Financial Statements for further discussion of this transaction.
20
Table of Contents
Stabilized Communities
We generally consider a property stabilized once it reaches 90% occupancy. During the year ended December 31, 2022, stabilization was achieved at three operating properties as follows:
| Stabilized Properties and Locations | Number of Homes | Date of Construction Completion | Date of Stabilization | |||
|---|---|---|---|---|---|---|
| Operating Properties | ||||||
| Camden Buckhead | ||||||
| Atlanta, GA | 366 | 2Q22 | 3Q22 | |||
| Camden Hillcrest | ||||||
| San Diego, CA | 132 | 4Q21 | 3Q22 | |||
| Camden Lake Eola | ||||||
| Orlando, FL | 360 | 3Q21 | 1Q22 | |||
| Total | 858 |
Completed Construction in Lease-Up
At December 31, 2022, we had one completed operating property in lease-up as follows:
| ($ in millions) Property and Location | Number of Homes | CostIncurred (1) | % Leased at 1/30/2023 | Date of Construction Completion | Estimated Date of Stabilization | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Property | ||||||||||||||
| Camden Atlantic | 269 | $ | 100.2 | 87 | % | 4Q22 | 2Q23 | |||||||
| Plantation, FL |
(1)Excludes leasing costs, which are expensed as incurred.
Properties Under Development
Our consolidated balance sheet at December 31, 2022 included approximately $525.0 million related to properties under development and land. Of this amount, approximately $287.0 million related to our projects currently under construction. In addition, we had approximately $238.0 million primarily invested in land held for future development related to projects we currently expect to begin construction.
Communities Under Construction. At December 31, 2022, we had six properties in various stages of construction as follows:
| ($ in millions) Properties and Locations | Number of Homes | Estimated Cost | Cost Incurred | Included in Properties Under Development | Estimated Date of Construction Completion | Estimated Date of Stabilization | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Communities Under Construction | ||||||||||||||||||
| Camden Tempe II (1) Tempe, AZ | 397 | $ | 115.0 | $ | 101.3 | $ | 34.1 | 3Q23 | 1Q25 | |||||||||
| Camden NoDa Charlotte, NC | 387 | 108.0 | 95.6 | 95.5 | 4Q23 | 1Q25 | ||||||||||||
| Camden Durham Durham, NC | 420 | 145.0 | 82.6 | 82.6 | 2Q24 | 4Q25 | ||||||||||||
| Camden Village District Raleigh, NC | 369 | 138.0 | 41.0 | 41.0 | 2Q25 | 4Q26 | ||||||||||||
| Camden Woodmill Creek The Woodlands, TX | 189 | 75.0 | 19.2 | 19.2 | 3Q24 | 4Q24 | ||||||||||||
| Camden Long Meadow Farms Richmond, TX | 188 | 80.0 | 14.6 | 14.6 | 3Q24 | 4Q24 | ||||||||||||
| Total | 1,950 | $ | 661.0 | $ | 354.3 | $ | 287.0 |
(1)Property in lease-up and was 50% leased at January 30, 2023.
21
Table of Contents
Development Pipeline Communities. At December 31, 2022, we had the following communities undergoing development activities:
| ($ in millions)Properties and Locations | Projected Homes | Total Estimated Cost (1) | Cost to Date | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Camden Blakeney | 349 | $ | 120.0 | $ | 21.7 | |||||
| Charlotte, NC | ||||||||||
| Camden South Charlotte | 420 | 135.0 | 24.8 | |||||||
| Charlotte, NC | ||||||||||
| Camden Nations | 393 | 175.0 | 33.3 | |||||||
| Nashville, TN | ||||||||||
| Camden Baker | 435 | 165.0 | 29.5 | |||||||
| Denver, CO | ||||||||||
| Camden Highland Village II | 300 | 100.0 | 9.7 | |||||||
| Houston, TX | ||||||||||
| Camden Gulch | 480 | 260.0 | 43.8 | |||||||
| Nashville, TN | ||||||||||
| Camden Paces III | 350 | 100.0 | 20.6 | |||||||
| Atlanta, GA | ||||||||||
| Camden Arts District | 354 | 150.0 | 41.1 | |||||||
| Los Angeles, CA | ||||||||||
| Camden Downtown II | 271 | 145.0 | 13.5 | |||||||
| Houston, TX | ||||||||||
| Total | 3,352 | $ | 1,350.0 | $ | 238.0 |
(1)Represents our estimate of total costs we expect to incur on these projects. However, forward-looking statements are not guarantees of future performance, results, or events. Although we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecasted and estimates routinely require adjustment.
22
Table of Contents
Geographic Diversification
At December 31, 2022 and 2021, our real estate assets by various markets, excluding depreciation and investments in joint ventures, were as follows:
| ($ in thousands) | 2022 | 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Houston, Texas | $ | 1,878,221 | 14.5 | % | $ | 1,121,502 | 10.7 | % | |||||
| Washington, D.C. Metro | 1,619,826 | 12.5 | 1,522,337 | 14.6 | |||||||||
| Dallas, Texas | 1,076,941 | 8.3 | 699,052 | 6.7 | |||||||||
| Atlanta, Georgia | 1,012,209 | 7.8 | 888,521 | 8.5 | |||||||||
| Phoenix, Arizona | 872,695 | 6.8 | 817,450 | 7.8 | |||||||||
| Los Angeles/Orange County, California | 810,109 | 6.3 | 792,872 | 7.6 | |||||||||
| Orlando, Florida | 761,013 | 5.9 | 665,242 | 6.4 | |||||||||
| Southeast Florida | 740,263 | 5.7 | 704,679 | 6.8 | |||||||||
| Tampa, Florida | 711,552 | 5.5 | 557,875 | 5.3 | |||||||||
| Austin, Texas | 691,830 | 5.4 | 363,181 | 3.5 | |||||||||
| Charlotte, North Carolina | 690,767 | 5.4 | 493,337 | 4.7 | |||||||||
| Raleigh, North Carolina | 618,157 | 4.8 | 457,687 | 4.4 | |||||||||
| Denver, Colorado | 611,147 | 4.7 | 599,414 | 5.7 | |||||||||
| San Diego/Inland Empire, California | 463,825 | 3.6 | 451,023 | 4.3 | |||||||||
| Nashville, Tennessee | 357,318 | 2.8 | 314,895 | 3.0 | |||||||||
| Total | $ | 12,915,873 | 100.0 | % | $ | 10,449,067 | 100.0 | % |
Results of Operations
Changes in revenues and expenses related to our operating properties from period to period are due primarily to the performance of stabilized properties in the portfolio, the lease-up of newly constructed properties, acquisitions, and dispositions.
Management considers property net operating income ("NOI") to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without an allocation of corporate level property management overhead or general and administrative costs. We define NOI as total property income less property operating and maintenance expenses less real estate taxes. NOI is further detailed in the Property-Level NOI table as seen below. NOI is not defined by accounting principles generally accepted in the United States of America ("GAAP") and should not be considered an alternative to net income as an indication of our operating performance, should not be considered an alternative to net cash from operating activities as a measure of liquidity, and should not be considered an indication of cash available to fund cash needs. Additionally, NOI as disclosed by other REITs may not be comparable to our calculation.
23
Table of Contents
Reconciliations of net income to NOI for the year ended December 31, 2022 and 2021 are as follows:
| (in thousands) | 2022 | 2021 | |||||
|---|---|---|---|---|---|---|---|
| Net income | $661,508 | $312,376 | |||||
| Less: Fee and asset management income | (5,188) | (10,532) | |||||
| Less: Interest and other income | (3,019) | (1,223) | |||||
| Less: (Income)/loss on deferred compensation plans | 19,637 | (14,369) | |||||
| Plus: Property management expense | 28,601 | 26,339 | |||||
| Plus: Fee and asset management expense | 2,516 | 4,511 | |||||
| Plus: General and administrative expense | 60,413 | 59,368 | |||||
| Plus: Interest expense | 113,424 | 97,297 | |||||
| Plus: Depreciation and amortization expense | 577,020 | 420,692 | |||||
| Plus: Expense/(benefit) on deferred compensation plans | (19,637) | 14,369 | |||||
| Less: Gain on sale of operating properties, including land | (36,372) | (174,384) | |||||
| Less: Gain on acquisition of unconsolidated joint venture interests | (474,146) | — | |||||
| Less: Equity in income of joint ventures | (3,048) | (9,777) | |||||
| Plus: Income tax expense | 2,966 | 1,893 | |||||
| Net operating income | $ | 924,675 | $ | 726,560 |
Property-Level NOI (1)
Property NOI, as reconciled above, is detailed further into the categories below for the year ended December 31, 2022 as compared to 2021:
| Number of Homes at | Year Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 12/31/2022 | 2022 | 2021 | $ | % | ||||||||||||
| Property revenues: | |||||||||||||||||
| Same store communities | 46,151 | $ | 1,144,659 | $ | 1,029,585 | $ | 115,074 | 11.2 | % | ||||||||
| Non-same store communities | 12,282 | 264,784 | 82,553 | 182,231 | 220.7 | ||||||||||||
| Development and lease-up communities | 2,219 | 2,173 | — | 2,173 | * | ||||||||||||
| Dispositions/other | — | 11,140 | 31,447 | (20,307) | (64.6) | ||||||||||||
| Total property revenues | 60,652 | $ | 1,422,756 | $ | 1,143,585 | $ | 279,171 | 24.4 | % | ||||||||
| Property expenses: | |||||||||||||||||
| Same store communities | 46,151 | $ | 391,455 | $ | 372,600 | $ | 18,855 | 5.1 | % | ||||||||
| Non-same store communities | 12,282 | 100,163 | 31,512 | 68,651 | 217.9 | ||||||||||||
| Development and lease-up communities | 2,219 | 918 | (8) | 926 | * | ||||||||||||
| Hurricane expenses | — | 1,000 | — | 1,000 | * | ||||||||||||
| Dispositions/other | — | 4,545 | 12,921 | (8,376) | (64.8) | ||||||||||||
| Total property expenses | 60,652 | $ | 498,081 | $ | 417,025 | $ | 81,056 | 19.4 | % | ||||||||
| Property NOI: | |||||||||||||||||
| Same store communities | 46,151 | $ | 753,204 | $ | 656,985 | $ | 96,219 | 14.6 | % | ||||||||
| Non-same store communities | 12,282 | 164,621 | 51,041 | 113,580 | 222.5 | ||||||||||||
| Development and lease-up communities | 2,219 | 1,255 | 8 | 1,247 | * | ||||||||||||
| Hurricane expenses | — | (1,000) | — | (1,000) | * | ||||||||||||
| Dispositions/other | — | 6,595 | 18,526 | (11,931) | (64.4) | ||||||||||||
| Total property NOI | 60,652 | $ | 924,675 | $ | 726,560 | $ | 198,115 | 27.3 | % |
* Not a meaningful percentage.
24
Table of Contents
(1) Same store communities are communities we owned and were stabilized since January 1, 2021, excluding communities under redevelopment and properties held for sale. Non-same store communities are stabilized communities not owned or stabilized since January 1, 2021, including communities under redevelopment and excluding properties held for sale. We define communities under redevelopment as communities with capital expenditures that improve a community's cash flow and competitive position through extensive unit, exterior building, common area, and amenity upgrades. Management believes same store information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities. Development and lease-up communities are non-stabilized communities we have developed since January 1, 2021, excluding properties held for sale. Hurricane expenses include storm-related damages related to Hurricane Ian in September 2022. Dispositions/other includes those communities disposed of or held for sale which are not classified as discontinued operations, non-multifamily rental properties, expenses related to land holdings not under active development, and other miscellaneous revenues and expenses.
Same Store Analysis
Same store property NOI increased approximately $96.2 million for the year ended December 31, 2022 as compared to the same period in 2021. The increase was due to an increase of approximately $115.1 million in same store property revenues, partially offset by an increase of approximately $18.9 million in same store property expenses, for the year ended December 31, 2022, as compared to the same period in 2021.
The $115.1 million increase in same store property revenues for the year ended December 31, 2022, as compared to the same period in 2021, was primarily due to an increase of approximately $108.2 million in rental revenues comprised of a 12.4% increase in average rental rates and higher other rental income, partially offset by a decrease in reletting income, net of uncollectible revenue. The increase was also due to higher income from our utility and other rebilling programs of $5.1 million and higher fees and other income of $1.8 million.
The $18.9 million increase in same store property expenses for the year ended December 31, 2022, as compared to the same period in 2021, was primarily due to higher real estate taxes of $5.8 million as a result of increased property valuations, higher repairs and maintenance expenses of $5.0 million, higher property insurance of $4.4 million, and higher utilities and other property expenses of $3.0 million. The increase was also due to an increase of property general and administrative expense of $4.2 million, a portion of which was due to centralizing our workforce to manage certain responsibilities for all of our communities, partially offset by a decrease in salaries of $3.5 million.
Non-same Store and Development and Lease-up Analysis
Property NOI from non-same store and development and lease-up communities increased $114.8 million for the year ended December 31, 2022, as compared to the same period in 2021. The increase was due to higher property NOI from non-same store communities of approximately $113.6 million and higher property NOI from development and lease-up communities of approximately $1.2 million for the year ended December 31, 2022, as compared to the same period in 2021. The increase in property NOI from our non-same store communities was primarily due to our acquiring the remaining ownership interests in the Funds on April 1, 2022, and the acquisition of four operating properties during 2021. The increases were also due to three operating properties reaching stabilization during each of the years ended December 31, 2021 and December 31, 2022.
The following table details the changes, described above, relating to non-same store and development and lease-up NOI:
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2022 compared to 2021 | ||
| Property Revenues | |||
| Revenues from acquisitions | $ | 155.9 | |
| Revenues from non-same store stabilized properties | 21.6 | ||
| Revenues from development and lease-up properties | 2.2 | ||
| Other | 4.7 | ||
| $ | 184.4 | ||
| Property Expenses | |||
| Expenses from acquisitions | $ | 58.6 | |
| Expenses from non-same store stabilized properties | 9.5 | ||
| Expenses from development and lease-up properties | 0.9 | ||
| Other | 0.6 | ||
| $ | 69.6 |
25
Table of Contents
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2022 compared to 2021 | ||
| Property NOI | |||
| NOI from acquisitions | $ | 97.3 | |
| NOI from non-same store stabilized properties | 12.1 | ||
| NOI from development and lease-up properties | 1.3 | ||
| Other | 4.1 | ||
| $ | 114.8 |
Hurricane Expenses
Our communities impacted by Hurricane Ian in September 2022 incurred approximately $1.0 million of storm related expenses, with no related insurance recoveries for the year ended December 31, 2022.
Dispositions/Other Property Analysis
Dispositions/other property NOI decreased approximately $11.9 million for the year ended December 31, 2022 as compared to the same period in 2021. The decrease was primarily due to the disposition of three operating properties during the fourth quarter of 2021 and one operating property in March 2022.
Non-Property Income
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | $ | % | ||||||||||
| Fee and asset management | $ | 5,188 | $ | 10,532 | $ | (5,344) | (50.7) | % | ||||||
| Interest and other income | 3,019 | 1,223 | 1,796 | 146.9 | ||||||||||
| Income/(loss) on deferred compensation plans | (19,637) | 14,369 | (34,006) | * | ||||||||||
| Total non-property income | $ | (11,430) | $ | 26,124 | $ | (37,554) | (143.8) | % |
*Not a meaningful percentage.
Fee and asset management income from property management, asset management, construction, and development activities at our joint ventures and our third-party construction projects decreased approximately $5.3 million for the year ended December 31, 2022 as compared to 2021. The decrease was primarily due to the consolidation of the Funds on April 1, 2022, and no longer earning the related fee and asset management income. The decrease was also due to lower fees earned related to a decrease in third-party construction activity during 2022 as compared to 2021.
Interest and other income increased approximately $1.8 million for the year ended December 31, 2022, as compared to 2021. The increase was primarily due to an earn-out received in 2022 related to a technology joint venture sold in September 2020.
Our deferred compensation plans incurred a loss of approximately $19.6 million in 2022 and recognized income of approximately $14.4 million in 2021. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the expense/(benefit) related to these plans, as discussed below.
26
Table of Contents
Other Expenses
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | $ | % | ||||||||||
| Property management | $ | 28,601 | $ | 26,339 | $ | 2,262 | 8.6 | % | ||||||
| Fee and asset management | 2,516 | 4,511 | (1,995) | (44.2) | ||||||||||
| General and administrative | 60,413 | 59,368 | 1,045 | 1.8 | ||||||||||
| Interest | 113,424 | 97,297 | 16,127 | 16.6 | ||||||||||
| Depreciation and amortization | 577,020 | 420,692 | 156,328 | 37.2 | ||||||||||
| Expense/(benefit) on deferred compensation plans | (19,637) | 14,369 | (34,006) | * | ||||||||||
| Total other expenses | $ | 762,337 | $ | 622,576 | $ | 139,761 | 22.4 | % |
*Not a meaningful percentage.
Property management expenses, which primarily represent regional supervision and accounting costs related to property operations, increased approximately $2.3 million for the year ended December 31, 2022 as compared to 2021. The increase was primarily related to higher salary, benefits, and incentive compensation costs primarily due to higher regional salary related costs which were previously allocated to fee and asset management expense and now recognized in property management expense upon our consolidating the Funds after our acquisition on April 1, 2022. The increase in 2022 was also due to higher travel related expenses as compared to 2021. Property management expenses were 2.0% and 2.3% of total property revenues for the years ended December 31, 2022 and 2021, respectively.
Fee and asset management expense from property management, asset management, construction, and development activities at our joint ventures and our third-party projects decreased approximately $2.0 million for the year ended December 31, 2022 as compared to 2021. The decrease was primarily due to our consolidating the Funds on April 1, 2022, and no longer incurring any related fee and asset management expenses.
General and administrative expenses increased approximately $1.0 million for the year ended December 31, 2022 as compared to 2021. Excluding deferred compensation plans, general and administrative expenses were 4.2% and 5.1% of total revenues for the years ended December 31, 2022 and 2021, respectively.
Interest expense increased approximately $16.1 million for the year ended December 31, 2022 as compared to 2021. The increase in interest expense was primarily related to our assuming approximately $515 million of secured mortgage debt upon completion of the acquisition of the remaining ownership interests in the Funds on April 1, 2022 with average interest rates of approximately 4.7% as of December 31, 2022. The increase was also due to higher interest expense recognized on our unsecured revolving credit facility resulting from an increase in average balances outstanding. The increase was partially offset by higher capitalized interest during 2022 resulting from higher average balances in our development pipeline as compared to 2021.
Depreciation and amortization expense increased approximately $156.3 million for the year ended December 31, 2022 as compared to 2021. The increase was primarily due to higher depreciation and amortization related to our acquisition of the remaining ownership interests in the Funds on April 1, 2022, and higher depreciation related to the acquisition of four operating properties during 2021. The increase was also due to the completion of units in our development pipeline and the completion of repositions during 2021 and 2022, and was partially offset by lower depreciation expense related to the disposition of three operating properties during the fourth quarter of 2021 and one operating property during the first quarter of 2022.
Our deferred compensation plans recognized a benefit of approximately $19.6 million in 2022 and incurred an expense of approximately $14.4 million in 2021. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the income/(loss) related to these plans, as discussed in the Non-Property Income section above.
27
Table of Contents
Other
| Year Ended December 31, | Change | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2022 | 2021 | $ | |||||||
| Gain on sale of operating properties, including land | $ | 36,372 | $ | 174,384 | $ | (138,012) | ||||
| Gain on acquisition of unconsolidated joint venture interests | 474,146 | — | 474,146 | |||||||
| Equity in income of joint ventures | 3,048 | 9,777 | (6,729) | |||||||
| Income tax expense | (2,966) | (1,893) | (1,073) |
The $36.4 million gain on sale for the year ended December 31, 2022 was due to the disposition of one operating property located in Largo, Maryland during the first quarter of 2022. The $174.4 million gain on sale for the year ended December 31, 2021 was due to the sale of two operating properties located in Houston, Texas and the sale of one operating property located in Laurel, Maryland during the fourth quarter of 2021.
On April 1, 2022, we acquired the remaining 68.7% ownership interest in the Funds. We had previously owned a 31.3% interest in each of these Funds and accounted for the joint ventures under the equity method. As a result of acquiring the remaining ownership interests, we consolidated the Funds and recorded a gain of approximately $474.1 million which represented the difference between the fair market value and the cost basis of our previously owned equity interests.
Equity in income of joint ventures decreased approximately $6.7 million for the year ended December 31, 2022 as compared to 2021. The decrease was primarily due to our consolidating the Funds on April 1, 2022.
Income tax expense increased approximately $1.1 million for the year ended December 31, 2022 as compared to the same period in 2021. The increase was primarily due to higher state income taxes due to our acquiring the remaining ownership interests in the Funds on April 1, 2022, partially offset by a decrease in taxable income due to lower third-party construction activities in a taxable REIT subsidiary.
Funds from Operations (“FFO”) and Adjusted FFO ("AFFO")
Management considers FFO and AFFO to be appropriate supplementary measures of the financial performance of an equity REIT. The National Association of Real Estate Investment Trusts (“NAREIT”) currently defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) associated with the sale of previously depreciated operating properties, real estate depreciation and amortization, impairments of depreciable assets, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis. Our calculation of diluted FFO also assumes conversion of all potentially dilutive securities, including certain non-controlling interests, which are convertible into common shares. We consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions of operating properties and depreciation, FFO can assist in the comparison of the operating performance of a company’s real estate investments between periods or to different companies.
AFFO is calculated utilizing FFO less recurring capitalized expenditures which are necessary to help preserve the value of and maintain the functionality at our communities. We also consider AFFO to be a useful supplemental measure because it is frequently used by analysts and investors to evaluate a REIT's operating performance between periods or different companies. Our definition of recurring capital expenditures may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.
To facilitate a clear understanding of our consolidated historical operating results, we believe FFO and AFFO should be examined in conjunction with net income attributable to common shareholders as presented in the consolidated statements of income and comprehensive income and data included elsewhere in this report. FFO and AFFO are not defined by GAAP and should not be considered alternatives to net income attributable to common shareholders as an indication of our operating performance. Additionally, FFO and AFFO as disclosed by other REITs may not be comparable to our calculation.
Reconciliations of net income attributable to common shareholders to FFO and AFFO for the years ended December 31, 2022 and 2021 are as follows:
28
Table of Contents
| ($ in thousands) | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| Funds from operations | ||||||
| Net income attributable to common shareholders (1) | $ | 653,613 | $ | 303,907 | ||
| Real estate depreciation and amortization | 565,913 | 410,767 | ||||
| Adjustments for unconsolidated joint ventures | 2,709 | 10,591 | ||||
| Gain on sale of operating properties | (36,372) | (174,384) | ||||
| Gain on acquisition of unconsolidated joint venture interests | (474,146) | — | ||||
| Income allocated to non-controlling interests | 7,895 | 8,469 | ||||
| Funds from operations | $ | 719,612 | $ | 559,350 | ||
| Less: recurring capitalized expenditures | (90,715) | (73,603) | ||||
| Adjusted funds from operations | $ | 628,897 | $ | 485,747 | ||
| Weighted average shares – basic | 107,605 | 101,999 | ||||
| Incremental shares issuable from assumed conversion of: | ||||||
| Share awards granted | 50 | 87 | ||||
| Common units | 1,606 | 1,661 | ||||
| Weighted average shares – diluted (2) | 109,261 | 103,747 |
(1) Net income attributable to common shareholders for the year ended December 31, 2022 includes approximately $1.0 million of storm-related expenses related to Hurricane Ian.
(2) FFO diluted shares for the year ended December 31, 2022 includes approximately 2.2 million weighted average share impact related to an equity offering completed in April 2022, and includes approximately 2.3 million weighted average share impact related to activity from our ATM Programs for the year ended December 31, 2021.
Liquidity and Capital Resources
Financial Condition and Sources of Liquidity
We intend to maintain a strong balance sheet and preserve our financial flexibility, which we believe should enhance our ability to identify and capitalize on investment opportunities as they become available. We intend to maintain what management believes is a conservative capital structure by:
•extending and sequencing the maturity dates of our debt where practicable;
•managing interest rate exposure using what management believes to be prudent levels of fixed and floating rate debt;
•maintaining what management believes to be conservative coverage ratios; and
•using what management believes to be a prudent combination of debt and equity.
Our interest expense coverage ratio, net of capitalized interest, was approximately 7.4 and 6.7 times for the years ended December 31, 2022 and 2021, respectively. This ratio is a method for calculating the amount of operating cash flows available to cover interest expense and is calculated by dividing interest expense for the period into the sum of property revenues and expenses, non-property income, and other expenses after adding back depreciation, amortization, and interest expense. Approximately 83.9% and 100% of our properties were unencumbered at December 31, 2022 and 2021, respectively. Our weighted average maturity of debt was approximately 6.4 years at December 31, 2022.
We also intend to strengthen our capital and liquidity positions by continuing to focus on our core fundamentals, which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs.
Our primary sources of liquidity are cash flows generated from operations. Other sources may include one or more of the following: availability under our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, and other unsecured borrowings or secured mortgages. We believe our liquidity and financial condition are sufficient to meet all of our reasonably anticipated cash needs over the next 12 months including:
•normal recurring operating expenses;
29
Table of Contents
•current debt service requirements, including debt maturities;
•recurring capital expenditures;
•reposition expenditures;
•funding of property developments, redevelopments, and acquisitions; and
•the minimum dividend payments required to maintain our REIT qualification under the Code.
Factors which could increase or decrease our future liquidity include but are not limited to volatility in capital and credit markets, changes in rent control or rent stabilization laws, sources of financing, the minimum REIT dividend requirements, our ability to complete asset purchases, sales, or developments, the effect our debt level and changes in credit ratings could have on our cost of funds, and our ability to access capital markets.
Cash Flows
The following is a discussion of our cash flows for the years ended December 31, 2022 and 2021.
Net cash from operating activities was approximately $744.7 million during the year ended December 31, 2022 as compared to approximately $577.5 million during the year ended December 31, 2021. The increase was primarily due to the increase in cash from property operations due to our acquiring the remaining interests in the Funds, and the growth attributable to our same store, non-same store and development and lease-up communities. See further discussions of our 2022 operations as compared to 2021 in "Results of Operations."
Net cash used in investing activities during the year ended December 31, 2022 totaled approximately $1.5 billion as compared to $804.4 million during the year ended December 31, 2021. Cash outflows during 2022 primarily related to the acquisition of the Funds for cash consideration of approximately $1.1 billion, and amounts paid for property development and capital improvements of approximately $449.4 million. These outflows were partially offset by net proceeds from the sale of one operating property of approximately $70.5 million. Cash outflows during 2021 primarily related to the acquisition of four operating properties for approximately $630.0 million, and amounts paid for property development and capital improvements of approximately $428.7 million. These outflows were partially offset by net proceeds from the sale of three operating properties of approximately $254.7 million. The increase in property development and capital improvements for 2022, as compared to the same period in 2021, was primarily due to higher capital expenditures, capitalized interest, real estate taxes and other capitalized indirect costs, partially offset by the timing and completion of five consolidated operating properties in 2022 and 2021. The property development and capital improvements during 2022 and 2021, included the following:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2021 | |||||
| Expenditures for new development, including land | $ | 253.0 | $ | 265.4 | |||
| Capital expenditures | 108.8 | 87.0 | |||||
| Reposition expenditures | 53.0 | 47.6 | |||||
| Capitalized interest, real estate taxes, and other capitalized indirect costs | 34.6 | 28.7 | |||||
| Total | $ | 449.4 | $ | 428.7 |
Net cash from financing activities totaled approximately $109.9 million during the year ended December 31, 2022 as compared to approximately $421.4 million during the year ended December 31, 2021. Cash inflows during 2022 primarily related to net proceeds of $516.8 million from the issuance of approximately 2.9 million common shares from our equity offering and approximately 0.2 million common shares from our ATM programs, as well as net proceeds of approximately $300.0 million of borrowings under our unsecured term loan, and net proceeds of $42.0 million of borrowings from our unsecured revolving credit facility. These cash inflows were partially offset by approximately $396.8 million to pay distributions to common shareholders and non-controlling interest holders, and the repayment of $350.0 million senior unsecured notes in the fourth quarter of 2022. Cash inflows during 2021 primarily related to net proceeds of approximately $759.2 million from the issuance of approximately 5.4 million common shares from our ATM programs. These cash inflows were partially offset by approximately $343.0 million to pay distributions to common shareholders and non-controlling interest holders.
Financial Flexibility
In August 2022, we amended and restated our existing credit facility to among other things, add a $300 million unsecured term loan with a delayed draw feature that matures in August 2024 (which may be extended at the Company's option to August 2025), and increase the capacity of our existing unsecured revolving credit facility from $900 million to $1.2 billion which may
30
Table of Contents
be expanded, upon the satisfaction of certain conditions, by up to three times and $500 million in the aggregate by requesting increases to the revolving credit facility and term loan or requesting additional term loans. We also extended the maturity date of the revolving credit facility from March 2023 to August 2026, with two options to further extend the facility at our election for two additional consecutive six-month periods. The interest rates on our unsecured revolving credit facility and delayed term loan are based upon SOFR plus a margin which is subject to change as our credit ratings change. Advances under our revolving credit facility may be priced at the scheduled rates, or we may enter into bid rate loans with participating banks at rates below the scheduled rates. These bid rate loans have terms of 180 days or less and may not exceed the lesser of $600 million or the remaining amount available under our revolving credit facility. Our revolving credit facility and delayed term loan are subject to customary financial covenants and limitations. We believe we are in compliance with all such financial covenants and limitations as of December 31, 2022 and through the date of this filing.
Our unsecured revolving credit facility provides us with the ability to issue up to $50 million in letters of credit. While our issuance of letters of credit does not increase our borrowings outstanding under our revolving credit facility, it does reduce the amount available. At December 31, 2022, we had outstanding letters of credit totaling $14.2 million, approximately $1.1 billion available under our unsecured revolving credit facility, and approximately $300 million outstanding on our term loan.
In May 2022, we created an ATM share offering program through which we can, but have no obligation to, sell common shares for an aggregate offering amount of up to $500.0 million (the "2022 ATM program"), in amounts and at times as we determine, into the existing trading market at current market prices as well as through negotiated transactions. Actual sales from time to time may depend on a variety of factors including, among others, market conditions, the trading price of our common shares, and determinations by management of the appropriate sources of funding for us. The proceeds from any sale of our common shares under the 2022 ATM program are intended to be used for general corporate purposes, which may include reducing future borrowings under our unsecured credit facility, the repayment of other indebtedness, the redemption or other repurchase of outstanding debt or equity securities, funding for development activities, and financing for acquisitions. As of the date of this filing we have not entered into any forward sales agreements and have common shares having an aggregate offering amount of up to $500.0 million remaining available for sale under this ATM program.
We currently have an automatic shelf registration statement which allows us to offer, from time to time, common shares, preferred shares, debt securities, or warrants. Our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. At December 31, 2022, we had approximately 106.5 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding.
We believe our ability to access the capital markets is enhanced by our senior unsecured debt ratings by Fitch, Moody's, and Standard and Poor's, which were A- with stable outlook, A3 with stable outlook, and A- with stable outlook, respectively, as of December 31, 2022. We believe our ability to access the capital markets is also enhanced by our ability to borrow on a secured basis from various institutions including banks, Fannie Mae, Freddie Mac, or life insurance companies. However, we may not be able to maintain our current credit ratings and may not be able to borrow on a secured or unsecured basis in the future.
Future Cash Requirements and Contractual Obligations
One of our principal long-term liquidity requirements includes the repayment of maturing debt, including any future borrowings under our unsecured credit facility. We believe scheduled repayments of debt during the next 12 months are manageable at approximately $500.0 million which represents approximately 13.6% of our total outstanding debt, and excludes amortization of debt discounts and debt issuance costs. See Note 9, “Notes Payable,” in the notes to Consolidated Financial Statements for further discussion of scheduled maturities beyond 2023. Interest payments related to the debt discussed above and as further discussed in Note 9 will be approximately $111.1 million for the year ended December 31, 2023 and for the years ending 2024 through 2027 will be approximately $92.3 million, $80.3 million, $68.5 million and $67.8 million, respectively, and approximately $310.6 million in the aggregate thereafter.
We estimate the additional cost to complete the construction of the six consolidated projects to be approximately $306.7 million. Of this amount, we expect to incur costs between approximately $190 million and $200 million during 2023 and to incur the remaining costs during 2024. Additionally, we expect to incur costs between approximately $85 million and $105 million related to the start of new development activities, between approximately $93 million and $97 million of repositions, redevelopment, repurposes, and revenue enhancing expenditures and between approximately $96 million and $100 million of additional recurring capital expenditures during 2023.
We anticipate meeting our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs,
31
Table of Contents
other unsecured borrowings, or secured mortgages. We continue to evaluate our operating properties and land development portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise.
As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute current dividends to our shareholders equal to a minimum of 90% of our annual taxable income. In order to reduce the amount of income taxes, our general policy is to distribute at least 100% of our taxable income. In December 2022, we announced our Board of Trust Managers had declared a quarterly dividend of $0.94 per common share to our common shareholders of record as of December 16, 2022. This dividend was subsequently paid on January 17, 2023, and we paid equivalent amounts per unit to holders of common operating partnership units. When aggregated with previous 2022 dividends, this distribution to common shareholders and holders of the common operating partnership units equates to an annual dividend rate of $3.76 per share or unit for the year ended December 31, 2022.
In the first quarter of 2023, the Company's Board of Trust Managers declared a first quarter dividend of $1.00 per common share to our common shareholders of record as of March 31, 2023. Future dividend payments are paid at the discretion of the Board of Trust Managers and depend on cash flows generated from operations, the Company's financial condition and capital requirements, distribution requirements under the REIT provisions of the Code and other factors, including the Company's past performance and future prospects, which may be deemed relevant by our Board of Trust Managers. Assuming similar dividend distributions for the remainder of 2023, our annualized dividend rate for 2023 would be $4.00.
Critical Accounting Estimates
The preparation of our financial statements in conformity with GAAP requires management to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the balance sheet date, and the amounts of revenues and expenses recognized during the reporting period. These estimates are based on historical experience and other assumptions believed to be reasonable under the circumstances. The following is a discussion of our critical accounting policies. For a discussion of all of our significant accounting policies, see Note 2, "Summary of Significant Accounting Policies and Recent Accounting Pronouncements," to the accompanying consolidated financial statements.
Valuation of Assets. Long-lived assets are reviewed for impairment annually or whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Impairment may exist if estimated future undiscounted cash flows associated with long-lived assets are not sufficient to recover the carrying value of such assets. We consider projected future undiscounted cash flows, trends, strategic decisions regarding future development plans, and other factors in our assessment of whether impairment indicators exist. While we believe our estimates of future cash flows are reasonable, different assumptions regarding a number of factors, including market rents, economic conditions, and occupancies, could significantly affect these estimates. When impairment exists, the long-lived asset is adjusted to its fair value. In estimating fair value, management uses appraisals, management estimates, and discounted cash flow calculations which utilize inputs from a marketplace participant’s perspective. In addition, we evaluate our equity investments in joint ventures, if any, and if we believe there is an other than temporary decline in market value of our investment below our carrying value, we will record an impairment charge. We did not record any impairment charges for the years ended December 31, 2022, 2021, or 2020.
The value of our properties under development depends on market conditions, including estimates of the project start date, projected construction costs, as well as estimates of demand for multifamily communities. We have reviewed market trends and other marketplace information and have incorporated this information as well as our current outlook into the assumptions we use in our impairment analyses. Due to the judgment and assumptions applied in the impairment analyses, it is possible actual results could differ substantially from those estimated.
We believe the carrying value of our operating real estate assets, properties under development, and land is currently recoverable. However, if market conditions deteriorate or if changes in our development strategy significantly affect any key assumptions used in our fair value estimates, we may need to take material charges in future periods for impairments related to existing assets. Any such material non-cash charges could have an adverse effect on our consolidated financial position and results of operations.
FY 2021 10-K MD&A
SEC filing source: 0000906345-22-000009.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the consolidated financial statements and notes appearing elsewhere in this report. Historical results and trends which might appear in the consolidated financial statements should not be interpreted as being indicative of future operations.
Discussion of our year-to-date comparisons between 2021 and 2020 is presented below. Year-to-date comparisons between 2020 and 2019 can be found in "Part II. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions, or other items relating to the future; forward-looking statements are not guarantees of future performance, results, or events. Although we believe the expectations reflected in our forward-looking statements are based upon reasonable assumptions, we can give no assurance our expectations will be achieved. Any statements contained herein which are not statements of historical fact should be deemed forward-looking statements. Reliance should not be placed on these forward-looking statements as these statements are subject to known and unknown risks, uncertainties, and other factors beyond our control and could differ materially from our actual results and performance.
Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following:
•Volatility in capital and credit markets, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us;
•Short-term leases could expose us to the effects of declining market rents;
•Competition could limit our ability to lease apartments or increase or maintain rental income;
•We could be negatively impacted by the risks associated with land holdings and related activities;
•A pandemic and measures intended to prevent its spread could have a material adverse effect on our business, results of operations, cash flows, and financial condition;
•Development, repositions, redevelopment and construction risks could impact our profitability;
•We could be impacted by our investments through joint ventures and investment funds which involve risks not present in investments in which we are the sole investor;
•Our acquisition strategy may not produce the cash flows expected;
•Changes in rent control or rent stabilization laws and regulations could adversely affect our operations and property values;
•Failure to qualify as a REIT could have adverse consequences;
•Tax laws may continue to change at any time and any such legislative or other actions could have a negative effect on us;
•A cybersecurity incident and other technology disruptions could negatively impact our business;
•We have significant debt, which could have adverse consequences;
•Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders;
•Issuances of additional debt may adversely impact our financial condition;
•We may be unable to renew, repay, or refinance our outstanding debt;
•Rising interest rates could both increase our borrowing costs, thereby adversely affecting our cash flows and the amounts available for distribution to our shareholders, and decrease our share price, if investors seek higher yields through other investments;
•Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets;
•We may be adversely affected by the phase out of LIBOR;
18
Table of Contents
•Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders;
•The form, timing and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations;
•Competition could adversely affect our ability to acquire properties;
•Litigation risks could affect our business;
•Damage from catastrophic weather and other natural events could result in losses; and
•We could be adversely impacted due to our share price fluctuations.
These forward-looking statements represent our estimates and assumptions as of the date of this report, and we assume no obligation to update or supplement forward-looking statements because of subsequent events.
Executive Summary
We are primarily engaged in the ownership, management, development, reposition, redevelopment, acquisition, and construction of multifamily apartment communities. Overall, we focus on investing in markets characterized by high-growth economic conditions, strong employment, and attractive quality of life which we believe leads to higher demand and retention of our apartments. As of December 31, 2021, we owned interests in, operated, or were developing 176 multifamily properties comprised of 60,073 apartment homes across the United States as detailed in the Property Portfolio table below. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.
Business Environment and Current Outlook
As a result of the COVID-19 pandemic, we believe the conditions in the multifamily industry market in which we operate have been challenging but continue to show signs of improvement. During the year ended December 31, 2021, our results reflect an increase in same store revenues of approximately 4.3% as compared to the same period in 2020. The increase was primarily due to higher average rental rates and increased occupancy which we believe was primarily attributable to improving job growth, favorable demographics with a higher propensity to rent versus buy, higher demand for multifamily housing in our markets, and a manageable supply of new multifamily housing.
We currently believe U.S. economic and employment growth are likely to continue during 2022 and the supply of multifamily homes will remain at manageable levels. If economic conditions were to worsen, our operating results could be adversely affected.
Consolidated Results
Net income attributable to common shareholders increased approximately $180.0 million for the year ended December 31, 2021, as compared to the same period in 2020. This increase was primarily due to the gains from the sale of three operating properties during the fourth quarter of 2021 and an 11.9% increase in property operations due to the growth attributable to our same store, non-same store, and development and lease-up communities. The increase was partially offset by higher depreciation expense related to the acquisition of four operating properties during 2021. See further discussion of our 2021 operations as compared to 2020 in "Results of Operations," below.
Construction Activity
At December 31, 2021, we had a total of five projects under construction to be comprised of 1,773 apartment homes. Initial occupancies of these five projects are currently scheduled to occur within the next 18 months. We estimate the additional cost to complete the construction of the five projects to be approximately $199.4 million.
Acquisitions
Operating Properties: During the year ended December 31, 2021, we acquired one operating property comprised of 558 apartment homes located in Dallas, Texas for approximately $165.5 million in October and one operating property comprised of 368 apartment homes located in St. Petersburg, Florida for approximately $176.3 million in August. In June 2021, we also acquired one operating property comprised of 328 apartment homes located in Franklin, Tennessee for approximately $105.3 million and one operating property comprised of 430 apartment homes located in Nashville, Tennessee for approximately $186.3 million.
Land: During the year ended December 31, 2021, we acquired approximately 2.0 acres of land in Nashville, Tennessee for approximately $36.6 million, approximately 5.2 acres of land in Denver, Colorado for approximately $24.0 million,
19
Table of Contents
approximately 14.6 acres of land in The Woodlands, Texas for approximately $9.3 million, and approximately 0.2 acres of land in St. Petersburg, Florida for approximately $2.1 million for future development purposes.
Dispositions
Operating Properties: During the fourth quarter of 2021, we sold two operating properties comprised of a total of 652 apartment homes, located in Houston, Texas for approximately $115.0 million and recognized a gain of approximately $81.1 million and one property comprised of 426 apartment homes located in Laurel, Maryland for approximately $145.0 million and recognized a gain of approximately $93.3 million.
Other
In August 2021, we created an at-the market ("ATM") share offering program through which we can, but have no obligation to, sell common shares and we may also enter into separate forward sale agreements with forward purchasers for an aggregate offering price of up to $500.0 million (the "2021 ATM program").
In 2021, we issued approximately 5.5 million common shares under our 2020 and 2021 ATM programs and received approximately $759.2 million in net proceeds.
Future Outlook
Subject to market conditions, we intend to continue to seek opportunities to develop new communities, and to redevelop, reposition and acquire existing communities. We also intend to evaluate our operating property and land development portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise. We expect to maintain a strong balance sheet and preserve our financial flexibility by continuing to focus on our core fundamentals which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. We intend to meet our short-term and long-term liquidity requirements through a combination of one or more of the following: cash and cash equivalents, cash flows generated from operations, draws on our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings, or secured mortgages.
As of December 31, 2021, we had approximately $613.4 million in cash and cash equivalents, and $885.2 million available under our $900.0 million unsecured credit facility. As of December 31, 2021 and through the date of this filing, we had common shares having an aggregate offering price of up to $97.6 million remaining available for sale under our 2021 ATM program. We believe scheduled repayments of debt during the next 12 months are manageable at approximately $386.3 million which represents approximately 12.2% of our total outstanding debt, and includes amortization of debt discounts and debt issuance costs of approximately $3.7 million. Additionally, as of December 31, 2021 and through the date of this filing, 100% of our consolidated properties were unencumbered. We believe we are well-positioned with a strong balance sheet and sufficient liquidity to fund new development, redevelopment, and other capital funding requirements. We will, however, continue to assess and take further actions we believe are prudent to meet our objectives and capital requirements.
20
Table of Contents
Property Portfolio
Our multifamily property portfolio is summarized as follows:
| December 31, 2021 | December 31, 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Homes | Properties | Apartment Homes | Properties | |||||||
| Operating Properties | ||||||||||
| Houston, Texas | 9,154 | 26 | 9,806 | 28 | ||||||
| Washington, D.C. Metro | 6,437 | 18 | 6,862 | 19 | ||||||
| Dallas, Texas | 6,224 | 15 | 5,666 | 14 | ||||||
| Atlanta, Georgia | 4,496 | 14 | 4,496 | 14 | ||||||
| Phoenix, Arizona | 4,029 | 13 | 3,686 | 12 | ||||||
| Orlando, Florida | 3,954 | 11 | 3,594 | 10 | ||||||
| Austin, Texas | 3,686 | 11 | 3,686 | 11 | ||||||
| Raleigh, North Carolina | 3,248 | 9 | 3,240 | 9 | ||||||
| Charlotte, North Carolina | 3,104 | 14 | 3,104 | 14 | ||||||
| Tampa, Florida | 3,104 | 8 | 2,736 | 7 | ||||||
| Denver, Colorado | 2,865 | 9 | 2,865 | 9 | ||||||
| Southeast Florida | 2,781 | 8 | 2,781 | 8 | ||||||
| Los Angeles/Orange County, California | 2,663 | 7 | 2,663 | 7 | ||||||
| San Diego/Inland Empire, California | 1,797 | 6 | 1,665 | 5 | ||||||
| Nashville, Tennessee | 758 | 2 | — | — | ||||||
| Total Operating Properties | 58,300 | 171 | 56,850 | 167 |
| Properties Under Construction | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Phoenix, Arizona | 397 | 1 | 740 | 2 | ||||||
| Charlotte, North Carolina | 387 | 1 | 387 | 1 | ||||||
| Atlanta, Georgia | 366 | 1 | 366 | 1 | ||||||
| Raleigh, North Carolina | 354 | 1 | — | — | ||||||
| Southeast Florida | 269 | 1 | 269 | 1 | ||||||
| San Diego/Inland Empire, California | — | — | 132 | 1 | ||||||
| Orlando, Florida | — | — | 360 | 1 | ||||||
| Total Properties Under Construction | 1,773 | 5 | 2,254 | 7 | ||||||
| Total Properties | 60,073 | 176 | 59,104 | 174 |
| Less: Unconsolidated Joint Venture Properties (1) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Houston, Texas | 2,756 | 9 | 2,756 | 9 | ||||||
| Austin, Texas | 1,360 | 4 | 1,360 | 4 | ||||||
| Dallas, Texas | 1,250 | 3 | 1,250 | 3 | ||||||
| Tampa, Florida | 450 | 1 | 450 | 1 | ||||||
| Raleigh, North Carolina | 350 | 1 | 350 | 1 | ||||||
| Orlando, Florida | 300 | 1 | 300 | 1 | ||||||
| Washington, D.C. Metro | 281 | 1 | 281 | 1 | ||||||
| Charlotte, North Carolina | 266 | 1 | 266 | 1 | ||||||
| Atlanta, Georgia | 234 | 1 | 234 | 1 | ||||||
| Total Unconsolidated Joint Venture Properties | 7,247 | 22 | 7,247 | 22 | ||||||
| Total Properties Fully Consolidated | 52,826 | 154 | 51,857 | 152 |
(1)Refer to Note 8, "Investments in Joint Ventures," in the notes to Consolidated Financial Statements for further discussion of our joint venture investments.
21
Table of Contents
Stabilized Communities
We generally consider a property stabilized once it reaches 90% occupancy. During the year ended December 31, 2021, stabilization was achieved at three consolidated operating properties and one unconsolidated joint venture operating property as follows:
| Stabilized Property and Location | Number of Apartment Homes | Date of Construction Completion | Date of Stabilization | |||
|---|---|---|---|---|---|---|
| Consolidated Operating Property | ||||||
| Camden North End II | ||||||
| Phoenix, AZ | 343 | 3Q21 | 4Q21 | |||
| Camden Downtown I | ||||||
| Houston, TX | 271 | 3Q20 | 3Q21 | |||
| Camden RiNo | ||||||
| Denver, CO | 233 | 4Q20 | 2Q21 | |||
| Consolidated total | 847 | |||||
| Unconsolidated Operating Property | ||||||
| Camden Cypress Creek II | ||||||
| Houston, TX | 234 | 4Q20 | 2Q21 |
Completed Construction in Lease-Up
At December 31, 2021, we had two consolidated completed operating properties in lease-up as follows:
| ($ in millions) Property and Location | Number of Apartment Homes | CostIncurred (1) | % Leased at 1/30/2022 | Date of Construction Completion | Estimated Date of Stabilization | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated Operating Properties | ||||||||||||||
| Camden Lake Eola (2) | ||||||||||||||
| Orlando, FL | 360 | $ | 125.0 | 96 | % | 3Q21 | 1Q22 | |||||||
| Camden Hillcrest | ||||||||||||||
| San Diego, CA | 132 | 89.3 | 41 | % | 4Q21 | 4Q22 | ||||||||
| Consolidated total | 492 | $ | 214.3 |
(1)Excludes leasing costs, which are expensed as incurred.
(2)Stabilization has been achieved at this property subsequent to year-end.
Properties Under Development
Our consolidated balance sheet at December 31, 2021 included approximately $474.7 million related to properties under development and land. Of this amount, approximately $296.3 million related to our projects currently under construction. In addition, we had approximately $178.4 million primarily invested in land held for future development related to projects we currently expect to begin construction.
Communities Under Construction. At December 31, 2021, we had five consolidated properties in various stages of construction as follows:
22
Table of Contents
| ($ in millions) Property and Location | Number of Apartment Homes | Estimated Cost | Cost Incurred | Included in Properties Under Development | Estimated Date of Construction Completion | Estimated Date of Stabilization | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated Communities Under Construction | ||||||||||||||||||
| Camden Buckhead (1) Atlanta, GA | 366 | $ | 163.5 | $ | 156.6 | $ | 48.8 | 2Q22 | 4Q22 | |||||||||
| Camden Atlantic Plantation, FL | 269 | 100.0 | 79.1 | 79.1 | 3Q22 | 4Q23 | ||||||||||||
| Camden Tempe II Tempe, AZ | 397 | 115.0 | 62.2 | 62.2 | 3Q23 | 1Q25 | ||||||||||||
| Camden NoDa Charlotte, NC | 387 | 105.0 | 59.6 | 59.6 | 3Q23 | 1Q25 | ||||||||||||
| Camden Durham Durham, NC | 354 | 120.0 | 46.6 | 46.6 | 4Q23 | 1Q25 | ||||||||||||
| Consolidated total | 1,773 | $ | 603.5 | $ | 404.1 | $ | 296.3 |
(1)Property in lease-up and was 65% leased at January 30, 2022.
Development Pipeline Communities. At December 31, 2021, we had the following consolidated communities undergoing development activities:
| ($ in millions)Property and Location | Projected Homes | Total Estimated Cost (1) | Cost to Date | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Camden Woodmill Creek | 188 | $ | 60.0 | $ | 10.2 | |||||
| The Woodlands, TX | ||||||||||
| Camden Village District | 355 | 115.0 | 23.9 | |||||||
| Raleigh, NC | ||||||||||
| Camden Arts District | 354 | 150.0 | 37.8 | |||||||
| Los Angeles, CA | ||||||||||
| Camden Pier District II | 95 | 50.0 | 3.5 | |||||||
| St. Petersburg, FL | ||||||||||
| Camden Gulch | 480 | 260.0 | 37.3 | |||||||
| Nashville, TN | ||||||||||
| Camden Baker | 435 | 165.0 | 25.9 | |||||||
| Denver, CO | ||||||||||
| Camden Paces III | 350 | 100.0 | 18.0 | |||||||
| Atlanta, GA | ||||||||||
| Camden Highland Village II | 300 | 100.0 | 9.0 | |||||||
| Houston, TX | ||||||||||
| Camden Downtown II | 271 | 145.0 | 12.8 | |||||||
| Houston, TX | ||||||||||
| Total | 2,828 | $ | 1,145.0 | $ | 178.4 |
(1)Represents our estimate of total costs we expect to incur on these projects. However, forward-looking statements are not guarantees of future performance, results, or events. Although we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecasted and estimates routinely require adjustment.
23
Table of Contents
Geographic Diversification
At December 31, 2021 and 2020, our real estate assets by various markets, excluding depreciation and investments in joint ventures, were as follows:
| ($ in thousands) | 2021 | 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Washington, D.C. Metro | $ | 1,522,337 | 14.6 | % | $ | 1,592,592 | 16.7 | % | |||||
| Houston, Texas | 1,121,502 | 10.7 | 1,154,915 | 12.1 | |||||||||
| Atlanta, Georgia | 888,521 | 8.5 | 833,172 | 8.7 | |||||||||
| Phoenix, Arizona | 817,450 | 7.8 | 764,054 | 8.0 | |||||||||
| Los Angeles/Orange County, California | 792,872 | 7.6 | 778,179 | 8.1 | |||||||||
| Southeast Florida | 704,679 | 6.8 | 656,999 | 6.9 | |||||||||
| Dallas, Texas | 699,052 | 6.7 | 529,726 | 5.5 | |||||||||
| Orlando, Florida | 665,242 | 6.4 | 646,936 | 6.8 | |||||||||
| Denver, Colorado | 599,414 | 5.7 | 565,284 | 5.9 | |||||||||
| Tampa, Florida | 557,875 | 5.3 | 373,326 | 3.9 | |||||||||
| Charlotte, North Carolina | 493,337 | 4.7 | 451,442 | 4.7 | |||||||||
| Raleigh, North Carolina | 457,687 | 4.4 | 427,756 | 4.5 | |||||||||
| San Diego/Inland Empire, California | 451,023 | 4.3 | 420,538 | 4.4 | |||||||||
| Austin, Texas | 363,181 | 3.5 | 358,258 | 3.8 | |||||||||
| Nashville, Tennessee | 314,895 | 3.0 | — | — | |||||||||
| Total | $ | 10,449,067 | 100.0 | % | $ | 9,553,177 | 100.0 | % |
Results of Operations
Changes in revenues and expenses related to our operating properties from period to period are due primarily to the performance of stabilized properties in the portfolio, the lease-up of newly constructed properties, acquisitions, and dispositions. Where appropriate, comparisons of income and expense for communities included in continuing operations are made on a dollars-per-weighted average apartment home basis in order to adjust for such changes in the number of apartment homes owned during each period. Selected weighted averages for the years ended December 31 are as follows:
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Average monthly property revenue per apartment home (1) | $ | 1,888 | $ | 1,771 | ||
| Annualized total property expenses per apartment home (2) | $ | 8,261 | $ | 8,037 | ||
| Weighted average number of operating apartment homes owned 100% | 50,479 | 49,128 | ||||
| Weighted average occupancy of operating apartment homes owned 100% | 96.8 | % | 95.3 | % |
(1)Average monthly property revenue per apartment home for the year ended December 31, 2020 includes approximately $9.1 million of Resident Relief Funds paid to residents at our wholly-owned communities who experienced financial losses caused by the pandemic and was recorded as a reduction to property revenues.
(2)Annualized total property expenses per apartment home for the year ended December 31, 2020 includes approximately $4.5 million of directly-related pandemic expenses incurred at our operating properties.
Management considers property net operating income ("NOI") to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without an allocation of corporate level property management overhead or general and administrative costs. We define NOI as total property income less property operating and maintenance expenses less real estate taxes. NOI is further detailed in the Property-Level NOI table as seen below. NOI is not defined by accounting principles generally accepted in the United States of America ("GAAP") and should not be considered an alternative to net income as an indication of our operating performance, should not be considered an alternative to net cash from operating activities as a measure of liquidity, and should not be considered an indication of cash available to fund cash needs. Additionally, NOI as disclosed by other REITs may not be comparable to our calculation.
24
Table of Contents
Reconciliations of net income to NOI for the year ended December 31, 2021 and 2020 are as follows:
| (in thousands) | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|
| Net income | $312,376 | $128,579 | |||||
| Less: Fee and asset management income | (10,532) | (10,800) | |||||
| Less: Interest and other income | (1,223) | (2,949) | |||||
| Less: Income on deferred compensation plans | (14,369) | (12,045) | |||||
| Plus: Property management expense | 26,339 | 24,201 | |||||
| Plus: Fee and asset management expense | 4,511 | 3,954 | |||||
| Plus: General and administrative expense | 59,368 | 53,624 | |||||
| Plus: Interest expense | 97,297 | 91,526 | |||||
| Plus: Depreciation and amortization expense | 420,692 | 367,162 | |||||
| Plus: Expense on deferred compensation plans | 14,369 | 12,045 | |||||
| Plus: Loss on early retirement of debt | — | 176 | |||||
| Less: Gain on sale of operating properties, including land | (174,384) | (382) | |||||
| Less: Equity in income of joint ventures | (9,777) | (8,052) | |||||
| Plus: Income tax expense | 1,893 | 1,972 | |||||
| Net operating income | $ | 726,560 | $ | 649,011 |
Property-Level NOI (1)(2)
Property NOI, as reconciled above, is detailed further into the categories below for the year ended December 31, 2021 as compared to 2020:
| Apartment Homes at | Year Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 12/31/2020 | 2021 | 2020 | $ | % | ||||||||||||
| Property revenues: | |||||||||||||||||
| Same store communities | 44,122 | $ | 971,872 | $ | 931,894 | $ | 39,978 | 4.3 | % | ||||||||
| Non-same store communities | 6,439 | 138,605 | 98,665 | 39,940 | 40.5 | ||||||||||||
| Development and lease-up communities | 2,265 | 7,571 | — | 7,571 | * | ||||||||||||
| Resident Relief Funds | — | — | (9,074) | 9,074 | * | ||||||||||||
| Dispositions/other | — | 25,537 | 22,352 | 3,185 | 14.2 | ||||||||||||
| Total property revenues | 52,826 | $ | 1,143,585 | $ | 1,043,837 | $ | 99,748 | 9.6 | % | ||||||||
| Property expenses: | |||||||||||||||||
| Same store communities | 44,122 | $ | 351,210 | $ | 339,399 | $ | 11,811 | 3.5 | % | ||||||||
| Non-same store communities | 6,439 | 52,445 | 39,780 | 12,665 | 31.8 | ||||||||||||
| Development and lease-up communities | 2,265 | 2,695 | 7 | 2,688 | * | ||||||||||||
| Pandemic expenses | — | — | 4,540 | (4,540) | * | ||||||||||||
| Dispositions/other | — | 10,675 | 11,100 | (425) | (3.8) | ||||||||||||
| Total property expenses | 52,826 | $ | 417,025 | $ | 394,826 | $ | 22,199 | 5.6 | % | ||||||||
| Property NOI: | |||||||||||||||||
| Same store communities | 44,122 | $ | 620,662 | $ | 592,495 | $ | 28,167 | 4.8 | % | ||||||||
| Non-same store communities | 6,439 | 86,160 | 58,885 | 27,275 | 46.3 | ||||||||||||
| Development and lease-up communities | 2,265 | 4,876 | (7) | 4,883 | * | ||||||||||||
| Pandemic Related Impact | — | — | (13,614) | 13,614 | * | ||||||||||||
| Dispositions/other | — | 14,862 | 11,252 | 3,610 | 32.1 | ||||||||||||
| Total property NOI | 52,826 | $ | 726,560 | $ | 649,011 | $ | 77,549 | 11.9 | % |
* Not a meaningful percentage.
25
Table of Contents
(1) Same store communities are communities we owned and were stabilized since January 1, 2020, excluding communities under redevelopment and properties held for sale. Non-same store communities are stabilized communities not owned or stabilized since January 1, 2020, including communities under redevelopment and excluding properties held for sale. We define communities under redevelopment as communities with capital expenditures that improve a community's cash flow and competitive position through extensive unit, exterior building, common area, and amenity upgrades. Management believes same store information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities. Development and lease-up communities are non-stabilized communities we have developed since January 1, 2020, excluding properties held for sale. Pandemic Related Impact relates to the Resident Relief Funds which were established for our residents experiencing financial losses caused by the pandemic and includes the amount we paid to residents at our wholly-owned communities as an adjustment to property revenues. The Pandemic Related Impact also includes direct related expenses incurred at our operating properties as a result of the pandemic. Dispositions/other includes those communities disposed of or held for sale which are not classified as discontinued operations, non-multifamily rental properties, expenses related to land holdings not under active development, and other miscellaneous revenues and expenses.
Same Store Analysis
Same store property NOI increased approximately $28.2 million for the year ended December 31, 2021 as compared to the same period in 2020. The increase was due to an increase of approximately $40.0 million in same store property revenues for the year ended December 31, 2021, partially offset by an increase of approximately $11.8 million in same store property expenses for the year ended December 31, 2021, as compared to the same period in 2020.
The $40.0 million increase in same store property revenues for the year ended December 31, 2021, as compared to the same period in 2020, was primarily due to an increase of approximately $30.9 million in rental revenues comprised of a 2.8% increase in average rental rates, higher occupancy, and higher other rental income, partially offset by lower reletting fees, net of uncollectible revenue. The increase was also due to an increase of approximately $5.7 million in income from our bulk internet and other utility rebilling programs as well as an increase of approximately $3.4 million related to fees and other income.
The $11.8 million increase in same store property expenses for the year ended December 31, 2021, as compared to the same period in 2020, was primarily due to higher property insurance expense of approximately $4.0 million due to higher premiums and claims incurred at our communities, higher repairs and maintenance and utility expenses of approximately $2.7 million, higher real estate taxes of approximately $2.2 million as a result of increased property valuations and rates at a number of our communities and lower property tax refunds, higher general and administrative and other property expenses of approximately $1.5 million, and higher salaries expense of approximately $1.4 million.
Non-same Store and Development and Lease-up Analysis
Property NOI from non-same store and development and lease-up communities increased approximately $32.2 million for the year ended December 31, 2021, as compared to the same period in 2020. The increases were comprised of increases from non-same store communities of approximately $27.3 million and increases from development and lease-up communities of approximately $4.9 million for the year ended December 31, 2021, as compared to the same period in 2020. The increase in property NOI from our non-same store communities was primarily due to the acquisition of four operating properties during 2021, five operating properties reaching stabilization during 2020 and 2021, and the stabilization of four redevelopment properties in December 2020. The increase in property NOI from our development and lease-up communities was primarily due to two development communities under lease-up which completed construction during 2021, and the timing of one other development community which was also under lease-up during the year ended December 31, 2021.
The following table details the changes, described above, relating to non-same store and development and lease-up NOI:
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2021 compared to 2020 | ||
| Property Revenues | |||
| Revenues from acquisitions | $ | 18.3 | |
| Revenues from non-same store stabilized properties | 18.5 | ||
| Revenues from development and lease-up properties | 7.6 | ||
| Other | 3.1 | ||
| $ | 47.5 | ||
| Property Expenses | |||
| Expenses from acquisitions | $ | 6.5 | |
| Expenses from non-same store stabilized properties | 5.0 | ||
| Expenses from development and lease-up properties | 2.7 |
26
Table of Contents
| For the year ended December 31, | |||
|---|---|---|---|
| (in millions) | 2021 compared to 2020 | ||
| Other | 1.1 | ||
| $ | 15.3 | ||
| Property NOI | |||
| NOI from acquisitions | $ | 11.8 | |
| NOI from non-same store stabilized properties | 13.5 | ||
| NOI from development and lease-up properties | 4.9 | ||
| Other | 2.0 | ||
| $ | 32.2 |
Pandemic Related Impact Analysis
The Pandemic Related Impact was approximately $13.6 million for the year ended December 31, 2020 due to the Resident Relief Funds announced in April 2020 for our residents experiencing financial losses and directly-related pandemic expenses. During the year ended December 31, 2020, the Company paid approximately $9.1 million in Resident Relief Funds to approximately 7,100 residents of our wholly-owned communities which was recorded as a reduction to property revenues. Also during the year ended December 31, 2020, we incurred approximately $4.5 million of directly-related pandemic expenses at our operating properties, which included $2.8 million of bonuses paid to on-site employees providing essential services during the pandemic and approximately $1.7 million of other directly-related pandemic expenses.
Dispositions/Other Property Analysis
Dispositions/other property NOI increased approximately $3.6 million for the year ended December 31, 2021 as compared to the same period in 2020. The increase was due to higher NOI from our retail properties primarily due to an approximate $3.5 million non-cash retail straight-line rent receivable adjustments incurred in 2020. The increase was partially offset by the disposition of three consolidated operating properties during the fourth quarter of 2021.
Non-Property Income
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2021 | 2020 | $ | % | ||||||||||
| Fee and asset management | $ | 10,532 | $ | 10,800 | $ | (268) | (2.5) | % | ||||||
| Interest and other income | 1,223 | 2,949 | (1,726) | (58.5) | ||||||||||
| Income on deferred compensation plans | 14,369 | 12,045 | 2,324 | 19.3 | ||||||||||
| Total non-property income | $ | 26,124 | $ | 25,794 | $ | 330 | 1.3 | % |
Fee and asset management income from property management, asset management, construction, and development activities at our joint ventures and our third-party construction projects decreased approximately $0.3 million for the year ended December 31, 2021 as compared to 2020. The decrease for 2021 as compared to 2020 was primarily due to lower fees earned during 2021 due to decreased construction and development activity for one property held by one of the Funds which completed construction in December 2020. The decrease was partially offset by higher fees earned related to an increase in third-party construction activity, and increases in property management fees from the joint ventures in which we manage as a result of increased operating results during 2021 as compared to 2020.
Interest and other income decreased approximately $1.7 million for the year ended December 31, 2021, as compared to 2020. The decrease was primarily due to our sale of a consolidated technology joint venture in September 2020 and recognizing our proportionate share of the gain of approximately $1.5 million. The decrease was also due to lower interest income in 2021 primarily due to reduced interest rates on our investments.
Our deferred compensation plans recognized income of approximately $14.4 million and $12.0 million in 2021 and 2020, respectively. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the expense related to these plans, as discussed below.
27
Table of Contents
Other Expenses
| Year Ended December 31, | Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2021 | 2020 | $ | % | ||||||||||
| Property management | $ | 26,339 | $ | 24,201 | $ | 2,138 | 8.8 | % | ||||||
| Fee and asset management | 4,511 | 3,954 | 557 | 14.1 | ||||||||||
| General and administrative | 59,368 | 53,624 | 5,744 | 10.7 | ||||||||||
| Interest | 97,297 | 91,526 | 5,771 | 6.3 | ||||||||||
| Depreciation and amortization | 420,692 | 367,162 | 53,530 | 14.6 | ||||||||||
| Expense on deferred compensation plans | 14,369 | 12,045 | 2,324 | 19.3 | ||||||||||
| Total other expenses | $ | 622,576 | $ | 552,512 | $ | 70,064 | 12.7 | % |
Property management expenses, which primarily represent regional supervision and accounting costs related to property operations, increased approximately $2.1 million for the year ended December 31, 2021 as compared to 2020. The increase was primarily related to higher salary, benefits, and incentive compensation costs and higher travel related expenses, partially offset by lower marketing and advertising expenses and pandemic related expenses in 2021 as compared to 2020. Property management expenses were 2.3% of total property revenues for each of the years ended December 31, 2021 and 2020.
Fee and asset management expense from property management, asset management, construction, and development activities at our joint ventures and our third-party construction projects increased approximately $0.6 million for the year ended December 31, 2021 as compared to 2020. The increase was primarily due to higher expenses incurred due to an increase in third-party construction activities, partially offset by lower expenses incurred in 2021 as a result of a development property held by one of the Funds completing construction in December 2020.
General and administrative expenses increased approximately $5.7 million for the year ended December 31, 2021 as compared to 2020. The increase was primarily due to higher salary, benefits, and incentive compensation costs and higher acquisition related expenses, partially offset by lower professional fee expenses in 2021 as compared to 2020. Excluding deferred compensation plans, general and administrative expenses were 5.1% of total revenues for each of the years ended December 31, 2021 and 2020.
Interest expense increased approximately $5.8 million for the year ended December 31, 2021 as compared to 2020. The increase in interest expense was primarily due to the issuance of $750 million, 2.91% senior unsecured notes during April 2020, the issuance of a $40.0 million unsecured floating rate term loan during October 2020, and lower capitalized interest resulting from lower average balances in our development pipeline. The increase was partially offset by lower interest expense due to the repayment of our $100.0 million unsecured floating rate term loan in October 2020 and a decrease in interest expense recognized on our unsecured credit facility due to having lower balances outstanding during the year ended December 31, 2021 as compared to 2020.
Depreciation and amortization expense increased approximately $53.5 million for the year ended December 31, 2021 as compared to 2020. The increase was primarily due to higher depreciation and amortization of in-place leases related to four acquisitions completed in 2021, the completion of units in our development pipeline, the completion of repositions during 2020 and 2021, and the completion of redevelopments during 2020. The increase was partially offset by lower amortization of in-place leases related to the acquisition of two operating properties in December 2019, which was fully amortized during 2020.
Our deferred compensation plans incurred an expense of approximately $14.4 million and $12.0 million in 2021 and 2020, respectively. These changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the income related to these plans, as discussed in the non-property income section above.
28
Table of Contents
Other
| Year Ended December 31, | Change | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2021 | 2020 | $ | |||||||
| Loss on early retirement of debt | $ | — | $ | (176) | $ | 176 | ||||
| Gain on sale of operating properties, including land | 174,384 | 382 | 174,002 | |||||||
| Equity in income of joint ventures | 9,777 | 8,052 | 1,725 | |||||||
| Income tax expense | (1,893) | (1,972) | 79 |
The loss on early retirement of debt for the year ended December 31, 2020 related to the early retirement of our $100 million unsecured term loan which was scheduled to mature in 2022; this loss is primarily related to the applicable unamortized loan costs.
The $174.4 million gain on sale for the year ended December 31, 2021 was due to the sale of two operating properties located in Houston, Texas and the sale of one operating property located in Laurel, Maryland during the fourth quarter. The $0.4 million gain on sale in 2020 related to the sale of approximately 4.7 acres of land adjacent to one of our operating properties in Raleigh, North Carolina for approximately $0.8 million.
Equity in income of joint ventures increased approximately $1.7 million for the year ended December 31, 2021 as compared to 2020. The increase was primarily due to an increase in earnings recognized during 2021 primarily relating to higher revenues from the stabilized operating properties owned by the Funds. The increase in 2021 was partially offset by a decrease in earnings related to one property held by one of the Funds which completed construction in December 2020 and was under lease up through June 30, 2021, at which time it reached stabilization. We recognized our proportionate share of the loss while this property was in the lease-up phase of operations.
Funds from Operations (“FFO”) and Adjusted FFO ("AFFO")
Management considers FFO and AFFO to be appropriate supplementary measures of the financial performance of an equity REIT. The National Association of Real Estate Investment Trusts (“NAREIT”) currently defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) associated with the sale of previously depreciated operating properties, real estate depreciation and amortization, impairments of depreciable assets, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis. Our calculation of diluted FFO also assumes conversion of all potentially dilutive securities, including certain non-controlling interests, which are convertible into common shares. We consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions of operating properties and depreciation, FFO can assist in the comparison of the operating performance of a company’s real estate investments between periods or to different companies.
AFFO is calculated utilizing FFO less recurring capitalized expenditures which are necessary to help preserve the value of and maintain the functionality at our communities. We also consider AFFO to be a useful supplemental measure because it is frequently used by analysts and investors to evaluate a REIT's operating performance between periods or different companies. Our definition of recurring capital expenditures may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.
To facilitate a clear understanding of our consolidated historical operating results, we believe FFO and AFFO should be examined in conjunction with net income attributable to common shareholders as presented in the consolidated statements of income and comprehensive income and data included elsewhere in this report. FFO and AFFO are not defined by GAAP and should not be considered alternatives to net income attributable to common shareholders as an indication of our operating performance. Additionally, FFO and AFFO as disclosed by other REITs may not be comparable to our calculation.
Reconciliations of net income attributable to common shareholders to FFO and AFFO for the years ended December 31 are as follows:
29
Table of Contents
| ($ in thousands) | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Funds from operations | ||||||
| Net income attributable to common shareholders (1) | $ | 303,907 | $ | 123,911 | ||
| Real estate depreciation and amortization | 410,767 | 357,489 | ||||
| Adjustments for unconsolidated joint ventures | 10,591 | 9,483 | ||||
| Gain on sale of operating properties | (174,384) | — | ||||
| Income allocated to non-controlling interests | 8,469 | 4,849 | ||||
| Funds from operations | $ | 559,350 | $ | 495,732 | ||
| Less: recurring capitalized expenditures | (73,603) | (77,525) | ||||
| Adjusted funds from operations | $ | 485,747 | $ | 418,207 | ||
| Weighted average shares – basic | 101,999 | 99,385 | ||||
| Incremental shares issuable from assumed conversion of: | ||||||
| Common share options and awards granted | 87 | 53 | ||||
| Common units | 1,661 | 1,748 | ||||
| Weighted average shares – diluted (2) | 103,747 | 101,186 |
(1) Net income attributable to common shareholders for the year ended December 31, 2020 includes an approximate $3.5 million non-cash adjustment to retail straight-line rent receivable and an approximate $14.8 million Pandemic Related Impact. The total Pandemic Related Impact for the year ended December 31, 2020 was comprised of $9.5 million related to the Resident Relief Funds which were established in April 2020. Of this amount, approximately $9.1 million was paid to residents at our wholly-owned communities and was recorded as a reduction to property revenues, and approximately $1.3 million of Resident Relief Funds paid to residents of the operating communities owned by our unconsolidated joint ventures, of which we recognized our ownership interest of $0.4 million in equity in income of joint ventures. Additionally, we incurred approximately $4.5 million of pandemic expenses at our operating communities, which included $2.8 million of bonuses paid to on-site employees who provided essential services during the pandemic and $1.7 million in other directly-related pandemic expenses. We also incurred approximately $0.8 million related to the Employee Relief Fund we established to help our employees impacted by the pandemic.
(2) FFO diluted shares includes approximately 2.3 million weighted average share impact related to activity from our ATM Programs during the year ended December 31, 2021. There was no ATM activity during the year-ended December 31, 2020.
Liquidity and Capital Resources
Financial Condition and Sources of Liquidity
We intend to maintain a strong balance sheet and preserve our financial flexibility, which we believe should enhance our ability to identify and capitalize on investment opportunities as they become available. We intend to maintain what management believes is a conservative capital structure by:
•extending and sequencing the maturity dates of our debt where practicable;
•managing interest rate exposure using what management believes to be prudent levels of fixed and floating rate debt;
•maintaining what management believes to be conservative coverage ratios; and
•using what management believes to be a prudent combination of debt and equity.
Our interest expense coverage ratio, net of capitalized interest, was approximately 6.7 and 6.5 times for the years ended December 31, 2021 and 2020, respectively. This ratio is a method for calculating the amount of operating cash flows available to cover interest expense and is calculated by dividing interest expense for the period into the sum of property revenues and expenses, non-property income, and other expenses after adding back depreciation, amortization, and interest expense. All of our properties were unencumbered at both December 31, 2021 and 2020. Our weighted average maturity of debt was approximately 7.4 years at December 31, 2021.
We also intend to strengthen our capital and liquidity positions by continuing to focus on our core fundamentals, which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs.
Our primary sources of liquidity are cash and cash equivalents on hand and cash flow generated from operations. Other sources may include one or more of the following: availability under our unsecured credit facility, the use of debt and equity
30
Table of Contents
offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, and other unsecured borrowings or secured mortgages. We believe our liquidity and financial condition are sufficient to meet all of our reasonably anticipated cash needs over the next 12 months including:
•normal recurring operating expenses;
•current debt service requirements, including debt maturities;
•recurring capital expenditures;
•reposition expenditures;
•funding of property developments, redevelopments, acquisitions, and joint venture investments; and
•the minimum dividend payments required to maintain our REIT qualification under the Code.
Factors which could increase or decrease our future liquidity include but are not limited to volatility in capital and credit markets, changes in rent control or rent stabilization laws, sources of financing, the minimum REIT dividend requirements, our ability to complete asset purchases, sales, or developments, the effect our debt level and changes in credit ratings could have on our cost of funds, and our ability to access capital markets. A variety of these factors, among others, could also be affected by the continuation of the pandemic.
Cash Flows
The following is a discussion of our cash flows for the years ended December 31, 2021 and 2020.
Net cash from operating activities was approximately $577.5 million during the year ended December 31, 2021 as compared to approximately $519.3 million during the year ended December 31, 2020. The increase was primarily due to the increase in property operations due to the growth attributable to our same store, non-same store, and development and lease-up communities. See further discussions of our 2021 operations as compared to 2020 in "Results of Operations." The increase was partially offset by lower cash inflows from operating accounts due to lower prepayment of rental income received from our residents, higher interest payments on our unsecured debt, and higher real estate tax payments in 2021 as compared to 2020.
Net cash used in investing activities during the year ended December 31, 2021 totaled approximately $804.4 million as compared to $429.6 million during the year ended December 31, 2020. Cash outflows during 2021 primarily related to the acquisition of four operating properties for approximately $630.0 million, and property development and capital improvements of approximately $428.7 million. These outflows were partially offset by net proceeds from the sale of three operating properties of approximately $254.7 million. Cash outflows during 2020 primarily related to property development and capital improvements of approximately $427.2 million, and increases in non-real estate assets of $7.5 million. The increase in property development and capital improvements for 2021, as compared to the same period in 2020, was primarily due to the acquisition of four land parcels in 2021, partially offset by a decrease in redevelopment activity and lower capital expenditures, capitalized interest, real estate taxes and other capitalized indirect costs. The property development and capital improvements during 2021 and 2020, included the following:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2020 | |||||
| Expenditures for new development, including land | $ | 265.4 | $ | 239.9 | |||
| Capital expenditures | 87.0 | 90.2 | |||||
| Reposition expenditures | 47.6 | 48.7 | |||||
| Capitalized interest, real estate taxes, and other capitalized indirect costs | 28.7 | 31.7 | |||||
| Redevelopment expenditures | — | 16.7 | |||||
| Total | $ | 428.7 | $ | 427.2 |
Net cash from financing activities totaled approximately $421.4 million during the year ended December 31, 2021 as compared to approximately $307.3 million during the year ended December 31, 2020. Cash inflows during 2021 primarily related to net proceeds of $759.2 million from the issuance of approximately 5.4 million common shares from our ATM programs. These cash inflows were partially offset by approximately $343.0 million to pay distributions to common shareholders and non-controlling interest holders Cash inflows during 2020 primarily related to net proceeds of approximately $782.8 million from the issuance of $750.0 million senior unsecured notes in April 2020 and a $40.0 million unsecured floating-rate term loan in October 2020. These cash inflows were partially offset by approximately $333.4 million to pay distributions to common shareholders and non-controlling interest holders, the repayment of an unsecured floating-rate term
31
Table of Contents
loan of approximately $100.0 million in the fourth quarter of 2020, and net payment of $44.0 million of borrowings from our unsecured line of credit.
Financial Flexibility
We have a $900 million unsecured credit facility which matures in March 2023 with two separate options to extend the facility for a period of six-months and may be expanded three times by up to an additional $500 million in the aggregate upon the satisfaction of certain conditions. The interest rate on our unsecured credit facility is currently based upon LIBOR plus a margin which is subject to change as our credit ratings change. Advances under our credit facility may be priced at the scheduled rates, or we may enter into bid rate loans with participating banks at rates below the scheduled rates. These bid rate loans have terms of 180 days or less and may not exceed the lesser of $450 million or the remaining amount available under our credit facility. Our credit facility is subject to customary financial covenants and limitations. We believe we are in compliance with all such financial covenants and limitations as of December 31, 2021 and through the date of this filing.
Our credit facility provides us with the ability to issue up to $50.0 million in letters of credit. While our issuance of letters of credit does not increase our borrowings outstanding under our credit facility, it does reduce the amount available. At December 31, 2021, we had no borrowings outstanding on our $900.0 million credit facility and we had outstanding letters of credit totaling approximately $14.8 million, leaving approximately $885.2 million available under our credit facility.
In August 2021, we created an ATM share offering program through which we can, but have no obligation to, sell common shares and we may also enter into separate forward sale agreements with forward purchasers for an aggregate offering price of up to $500.0 million (the "2021 ATM program"), in amounts and at times as we determine, into the existing trading market at current market prices as well as through negotiated transactions. Actual sales from time to time may depend on a variety of factors including, among others, market conditions, the trading price of our common shares, and determinations by management of the appropriate sources of funding for us. The proceeds from the sale of our common shares under the 2021 ATM program are intended to be used for general corporate purposes, which may include reducing future borrowings under our $900 million unsecured line of credit, the repayment of other indebtedness, the redemption or other repurchase of outstanding debt or equity securities, funding for development activities, and financing for acquisitions. We issued approximately 2.6 million shares under our 2021 ATM program during the year ended December 31, 2021 and received approximately $400.4 million in net proceeds. As of December 31, 2021 and through the date of this filing, we had common shares having an aggregate offering price of up to $97.6 million remaining available for sale under the 2021 ATM program.
We currently have an automatic shelf registration statement which allows us to offer common shares, preferred shares, debt securities, or warrants, and our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. At December 31, 2021, we had approximately 103.3 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding.
We believe our ability to access capital markets is enhanced by our senior unsecured debt ratings by Fitch, Moody's, and Standard and Poor's, which were A- with stable outlook, A3 with stable outlook, and A- with stable outlook, respectively, as of December 31, 2021. We believe our ability to access capital markets is also enhanced by our ability to borrow on a secured basis from various institutions including banks, Fannie Mae, Freddie Mac, or life insurance companies. However, we may not be able to maintain our current credit ratings and may not be able to borrow on a secured or unsecured basis in the future.
Future Cash Requirements and Contractual Obligations
One of our principal long-term liquidity requirements includes the repayment of maturing debt, including any future borrowings under our unsecured credit facility. We believe scheduled repayments of debt during the next 12 months are manageable at approximately $386.3 million which represents approximately 12.2% of our total outstanding debt, and includes amortization of debt discounts and debt issuance costs of approximately $3.7 million. See Note 9, “Notes Payable,” in the notes to Consolidated Financial Statements for further discussion of scheduled maturities beyond 2022. Interest payments related to the debt discussed above and as further discussed in Note 9 will be approximately $108.2 million for the year ended December 31, 2022 and for the years ending 2023 through 2026 will be approximately $91.3 million, $73.0 million, $66.4 million and $66.4 million, respectively, and approximately $376.9 million in the aggregate thereafter.
We estimate the additional cost to complete the construction of the five consolidated projects to be approximately $199.4 million. Of this amount, we expect to incur costs between approximately $150 million and $170 million during 2022 and to incur the remaining costs during 2023. Additionally, we expect to incur costs between approximately $150 million and $160 million related to the start of new development activities, between approximately $62 million and $66 million of repositions, redevelopment, repurposes, and revenue enhancing expenditures and between approximately $80 million and $84 million of additional recurring capital expenditures.
32
Table of Contents
We anticipate meeting our short-term and long-term liquidity requirements through a combination of one or more of the following: cash and cash equivalents, cash flows generated from operations, draws on our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings, or secured mortgages. We continue to evaluate our operating properties and land development portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise.
As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute current dividends to our shareholders equal to a minimum of 90% of our annual taxable income. In order to reduce the amount of income taxes, our general policy is to distribute at least 100% of our taxable income. In December 2021, we announced our Board of Trust Managers had declared a quarterly dividend of $0.83 per common share to our common shareholders of record as of December 16, 2021. This dividend was subsequently paid on January 18, 2022, and we paid equivalent amounts per unit to holders of common operating partnership units. When aggregated with previous 2021 dividends, this distribution to common shareholders and holders of the common operating partnership units equates to an annual dividend rate of $3.32 per share or unit for the year ended December 31, 2021.
In the first quarter of 2022, the Company's Board of Trust Managers declared a first quarter dividend of $0.94 per common share to our common shareholders of record as of March 31, 2022. Future dividend payments are paid at the discretion of the Board of Trust Managers and depend on cash flows generated from operations, the Company's financial condition and capital requirements, distribution requirements under the REIT provisions of the Code and other factors which may be deemed relevant by our Board of Trust Managers. Assuming similar dividend distributions for the remainder of 2022, our annualized dividend rate for 2022 would be $3.76.
The joint ventures in which we have an interest have been funded in part with secured, third-party debt. At December 31, 2021, our unconsolidated joint ventures had outstanding debt of approximately $513.8 million. As of December 31, 2021, we had no outstanding guarantees related to the loans of our unconsolidated joint ventures.
Critical Accounting Estimates
The preparation of our financial statements in conformity with GAAP requires management to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the balance sheet date, and the amounts of revenues and expenses recognized during the reporting period. These estimates are based on historical experience and other assumptions believed to be reasonable under the circumstances. The following is a discussion of our critical accounting policies. For a discussion of all of our significant accounting policies, see Note 2, "Summary of Significant Accounting Policies and Recent Accounting Pronouncements," to the accompanying consolidated financial statements.
Valuation of Assets. Long-lived assets are reviewed for impairment annually or whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Impairment may exist if estimated future undiscounted cash flows associated with long-lived assets are not sufficient to recover the carrying value of such assets. We consider projected future undiscounted cash flows, trends, strategic decisions regarding future development plans, and other factors in our assessment of whether impairment indicators exist. While we believe our estimates of future cash flows are reasonable, different assumptions regarding a number of factors, including market rents, economic conditions, and occupancies, could significantly affect these estimates. When impairment exists, the long-lived asset is adjusted to its fair value. In estimating fair value, management uses appraisals, management estimates, and discounted cash flow calculations which utilize inputs from a marketplace participant’s perspective. In addition, we evaluate our equity investments in joint ventures and if we believe there is an other than temporary decline in market value of our investment below our carrying value, we will record an impairment charge. We did not record any impairment charges for the years ended December 31, 2021, 2020, or 2019.
The value of our properties under development depends on market conditions, including estimates of the project start date, projected construction costs, as well as estimates of demand for multifamily communities. We have reviewed market trends and other marketplace information and have incorporated this information as well as our current outlook into the assumptions we use in our impairment analyses. Due to the judgment and assumptions applied in the impairment analyses, it is possible actual results could differ substantially from those estimated.
We believe the carrying value of our operating real estate assets, properties under development, and land is currently recoverable. However, if market conditions deteriorate or if changes in our development strategy significantly affect any key assumptions used in our fair value estimates, we may need to take material charges in future periods for impairments related to existing assets. Any such material non-cash charges could have an adverse effect on our consolidated financial position and results of operations.
33
Table of Contents