株探米国株
日本語 英語
エドガーで原本を確認する
false0000912595MAAI0000912595us-gaap:CumulativePreferredStockMember2025-04-302025-04-300000912595us-gaap:LimitedPartnerMember2025-04-302025-04-300000912595us-gaap:CommonStockMember2025-04-302025-04-3000009125952025-04-302025-04-30

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): April 30, 2025

 

MID-AMERICA APARTMENT COMMUNITIES, INC.

(Exact name of registrant as specified in its charter)

 

TENNESSEE

001-12762

62-1543819

(State or Other Jurisdiction of incorporation)

(Commission File Number)

(I.R.S. Employer Identification No.)

 

 

MID-AMERICA APARTMENTS, L.P.

(Exact name of registrant as specified in its charter)

 

TENNESSEE

333-190028-01

62-1543816

(State or Other Jurisdiction of incorporation)

(Commission File Number)

(I.R.S. Employer Identification No.)

 

6815 Poplar Avenue, Suite 500

 

Germantown, Tennessee

38138

(Address of Principal Executive Offices)

(Zip Code)

 

(901) 682-6600

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading

Symbol(s)

Name of each exchange on which

registered

Common Stock, par value $.01 per share (Mid-America Apartment Communities, Inc.)

MAA

New York Stock Exchange

8.50% Series I Cumulative Redeemable Preferred Stock, $.01 par value per share (Mid-America Apartment Communities, Inc.)

MAA*I

New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 


 

ITEM 2.02. Results of Operations and Financial Condition.

On April 30, 2025, Mid-America Apartment Communities, Inc. (“MAA”) issued a press release announcing its consolidated results of operations and financial condition as of March 31, 2025 and for the three months then ended (the “Press Release”). Copies of the Press Release and supplemental data schedules are furnished as Exhibit 99.1 and Exhibit 99.2, respectively, to this Current Report.

The information in this Current Report under this Item 2.02 (including Exhibits 99.1 and 99.2) is being “furnished” and shall not be deemed to be “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference into any previous or future filings by MAA or Mid-America Apartments, L.P. under the Exchange Act or the Securities Act of 1933, as amended.

 

ITEM 9.01. Financial Statements and Exhibits.

(d) Exhibits.

Exhibit Number

 

Description

99.1

 

Press Release dated April 30, 2025

99.2

 

Supplemental Data Schedules dated April 30, 2025

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

MID-AMERICA APARTMENT COMMUNITIES, INC.

 

 

 

 

Date:

April 30, 2025

 

/s/ A. Clay Holder

 

 

 

A. Clay Holder

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

(Principal Financial Officer)

 

 

 

 

MID-AMERICA APARTMENTS, L.P.

 

 

 

By: Mid-America Apartment Communities, Inc., its general partner

 

 

 

 

Date:

April 30, 2025

 

/s/ A. Clay Holder

 

 

 

A. Clay Holder

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

(Principal Financial Officer)

 

 


EX-99.1 2 maa-ex99_1.htm EX-99.1 EX-99.1

 

img267427320_0.jpg


 

TABLE OF CONTENTS

 

Earnings Release

3

Financial Highlights

6

Consolidated Statements of Operations/Share and Unit Data

7

Consolidated Balance Sheets

8

Reconciliation of Non-GAAP Financial Measures

9

Non-GAAP Financial Measures

11

Other Key Definitions

12

Portfolio Statistics

S-1

Components of Net Operating Income/Components of Same Store Portfolio Property Operating Expenses

S-3

Multifamily Same Store Portfolio NOI Contribution Percentage

S-4

Multifamily Same Store Portfolio Comparisons

S-5

Multifamily Development Pipeline/Multifamily Lease-up Communities/Multifamily Interior Redevelopment, WiFi Retrofit and Property Repositioning Activity

S-7

Disposition Activity/Debt and Debt Covenants as of March 31, 2025

S-8

2025 Guidance/Reconciliation of Earnings per Diluted Common Share to Core FFO and Core AFFO per Diluted Share for Full Year 2025 Guidance

S-10

Credit Ratings/Common Stock/Investor Relations Data

S-11

 

 

2


 

 

EARNINGS RELEASE

MAA REPORTS FIRST QUARTER 2025 RESULTS

GERMANTOWN, TN, April 30, 2025/PRNewswire/ -- Mid-America Apartment Communities, Inc., or MAA (NYSE: MAA), today announced operating results for the three months ended March 31, 2025.

 

 

Three months ended March 31,

 

 

 

2025

 

 

2024

 

Earnings per common share - diluted (1)

 

$

1.54

 

 

$

1.22

 

 

 

 

 

 

 

 

Funds from operations (FFO) per Share - diluted (1)

 

$

2.21

 

 

$

2.41

 

 

 

 

 

 

 

 

Core FFO per Share - diluted (1)

 

$

2.20

 

 

$

2.22

 

(1)
A reconciliation of Net income available for MAA common shareholders to FFO and Core FFO is found later in this release.

Brad Hill, President and Chief Executive Officer, said, “First quarter Core FFO was slightly ahead of our expectations, after considering certain timing-related events in the quarter. Same Store operating performance exceeded our expectations with strong demand for apartment housing driving high occupancy, reduced delinquency and improved pricing trends. Our Same Store blended lease pricing increased by 160 basis points sequentially, 70 basis points better than last year's sequential trend. With strong occupancy, improved year-over-year exposure, and record low resident turnover, MAA is well positioned for the busy spring and summer leasing season. As the decline in new deliveries in our markets accelerates throughout 2025, we continue to believe our revenue performance momentum will improve. Our balance sheet is well positioned to provide near term flexibility and to capture emerging new growth opportunities.”

During the first quarter of 2025, MAA's Same Store effective blended lease rate declined 0.5%, slightly ahead of our expectations and consistent with the same period in the prior year. On a sequential basis, Same Store effective blended lease rate growth was driven by a 180 basis point improvement in new lease pricing and a 30 basis point improvement in renewal pricing from the fourth quarter of 2024 and compares favorably to the sequential trend in the prior year of a 70 basis point improvement for new lease pricing and a 20 basis point improvement for renewal pricing.
During the first quarter of 2025, MAA’s Same Store Portfolio captured strong Average Physical Occupancy of 95.6%, which was 30 basis points higher than the same period in the prior year.
As of March 31, 2025, resident turnover in the Same Store Portfolio remained historically low at 41.5% on a trailing twelve month basis with a record low level of move-outs associated with buying single family-homes.
As of March 31, 2025, MAA had seven communities under development with total expected costs of $851.5 million. MAA also had four recently completed development communities and three recently acquired communities in lease-up with a total cost to date of $657.3 million.

Same Store Operating Results

Same Store results for the three months ended March 31, 2025 as compared to the same period in the prior year are summarized below:

 

 

Three months ended March 31, 2025 vs. 2024

 

 

Revenues(1)

 

Expenses

 

NOI(2)

 

Average Effective Rent per Unit

Same Store Operating Growth

 

0.1%

 

1.2%

 

-0.6%

 

-0.6%

(1)
Includes 2.3% increase in other property revenues.
(2)
A reconciliation of Net income available for MAA common shareholders to NOI, including Same Store NOI, is found later in this release.

Same Store operating statistics for the three months ended March 31, 2025 are summarized below:

 

 

Three months ended March 31, 2025

 

 

Average Effective Rent per Unit

 

 

Average Physical Occupancy

 

Resident Turnover

Same Store Operating Statistics

 

$

1,690

 

 

95.6%

 

41.5%

Same Store net effective lease pricing statistics for the three months ended March 31, 2025 are summarized below:

Same Store Net Effective Lease Pricing Statistics

 

Three Months Ended
March 31, 2025

Effective Blended Lease Rate Growth

 

-0.5%

Effective New Lease Rate Growth

 

-6.3%

Effective Renewal Lease Rate Growth

 

4.5%

 

3


 

Development and Lease-up Activity

A summary of MAA’s development communities under construction as of the end of the first quarter of 2025 is set forth below (dollars in thousands):

 

 

 

 

Units as of

 

 

Development Costs as of

 

 

Expected Project

 

Total

 

 

March 31, 2025

 

 

March 31, 2025

 

 

Completions By Year

 

Development

 

 

 

 

 

 

 

 

 

 

 

Expected

 

 

Costs

 

 

Expected

 

 

 

 

 

 

 

Projects (1)

 

 

Total

 

 

Delivered

 

 

Leased

 

 

Total

 

 

to Date

 

 

Remaining

 

 

2025

 

 

2026

 

 

2027

 

 

7

 

 

 

2,312

 

 

 

322

 

 

 

141

 

 

$

851,500

 

 

$

546,478

 

 

$

305,022

 

 

 

2

 

 

 

4

 

 

 

1

 

 

(1)
Two of the development projects are currently leasing.

During the first quarter of 2025, MAA funded approximately $67 million of costs for current and planned projects, including predevelopment activities.

A summary of the total units, physical occupancy and cost of MAA’s lease-up communities as of the end of the first quarter of 2025 is set forth below (dollars in thousands):

 

Total

 

 

As of March 31, 2025

 

Lease-Up

 

 

Total

 

 

Physical

 

 

Costs

 

Projects (1)

 

 

Units

 

 

Occupancy

 

 

to Date

 

 

7

 

 

 

2,411

 

 

 

71.6

%

 

$

657,284

 

 

(1)
Two of the lease-up projects are expected to stabilize in the second quarter of 2025, four in the third quarter of 2025 and one in the second quarter of 2026.

During the first quarter of 2025, MAA completed the lease-up of MAA Optimist Park, located in Charlotte, North Carolina.

Disposition Activity

In March 2025, MAA exited the Columbia, South Carolina market after closing on the disposition of its two multifamily properties totaling 576 apartment units with an average age of 32 years. MAA received combined gross proceeds of approximately $83 million and recognized combined net gains on the sale of depreciable real estate assets of approximately $72 million from the sale of these apartment communities.

Balance Sheet and Financing Activities

As of March 31, 2025, MAA had $1.0 billion of combined cash and available capacity under MAALP’s unsecured revolving credit facility. MAALP is a reference to MAA’s operating partnership, Mid-America Apartments, L.P.

Dividends and distributions paid on shares of common stock and noncontrolling interests during the first quarter of 2025 were $181.8 million, as compared to $176.2 million for the same period in the prior year.

Balance sheet highlights as of March 31, 2025 are summarized below (dollars in billions):

Total debt to adjusted total assets (1)

 

Net Debt/Adjusted EBITDAre (2)

 

Total debt outstanding

 

 

Average effective interest rate

 

Fixed rate debt as a % of total debt

 

Total debt average years to maturity

 

29.1%

 

4.0x

 

$

5.0

 

 

3.8%

 

93.9%

 

 

7.0

 

(1)
As defined in the covenants for the bonds issued by MAALP.
(2)
Adjusted EBITDAre is calculated for the trailing twelve month period ended March 31, 2025. A reconciliation of Unsecured notes payable and Secured notes payable to Net Debt and a reconciliation of Net income to Adjusted EBITDAre are found later in this release.

125th Consecutive Quarterly Common Dividend Declared

MAA declared its 125th consecutive quarterly common dividend, which was paid on April 30, 2025 to holders of record on April 15, 2025. The current annual dividend rate is $6.06 per common share. The timing and amount of future dividends will depend on actual cash flows from operations, MAA’s financial condition, capital requirements, the annual distribution requirements under the REIT provisions of the Internal Revenue Code of 1986 and other factors as MAA’s Board of Directors deems relevant. MAA’s Board of Directors may modify the dividend policy from time to time.

2025 Earnings and Same Store Guidance

MAA is maintaining its prior 2025 guidance for Earnings per diluted common share, Core FFO per diluted Share, Core AFFO per diluted Share and Same Store performance. MAA expects to provide updates to its 2025 Earnings per diluted common share, Core FFO per diluted Share and Core AFFO per diluted Share guidance on a quarterly basis.

FFO, Core FFO and Core AFFO are non-GAAP financial measures. Acquisition and disposition activity materially affects depreciation and capital gains or losses, which combined, generally represent the majority of the difference between Net income available for common shareholders and FFO. As discussed in the definitions of non-GAAP financial measures found later in this release, MAA’s definition of FFO is in accordance with the National Association of Real Estate Investment Trusts’, or NAREIT’s, definition, and Core FFO represents FFO as adjusted for items that are not considered part of MAA’s core business operations. MAA believes that Core FFO is helpful in understanding operating performance in that Core FFO excludes not only depreciation expense of real estate assets and certain other non-routine items, but it also excludes certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance.

4


 

2025 Guidance

 

Full Year 2025

Earnings:

 

Range

 

Midpoint

Earnings per common share - diluted

 

$5.51 to $5.83

 

$5.67

Core FFO per Share - diluted

 

$8.61 to $8.93

 

$8.77

Core AFFO per Share - diluted

 

$7.63 to $7.95

 

$7.79

 

 

 

 

 

MAA Same Store Portfolio:

 

 

 

 

Property revenue growth

 

-0.35% to 1.15%

 

0.40%

Property operating expense growth

 

2.45% to 3.95%

 

3.20%

NOI growth

 

-2.15% to -0.15%

 

-1.15%

MAA expects Core FFO for the second quarter of 2025 to be in the range of $2.05 to $2.21 per diluted Share, or $2.13 per diluted Share at the midpoint. The projected difference from Core FFO per diluted Share for the first quarter of 2025 to the midpoint of MAA's guidance for the second quarter of 2025 is summarized below:

 

 

Core FFO per diluted Share

 

Q1 2025 per diluted Share reported results

 

$

2.20

 

Same Store NOI, excluding Property Taxes (1)

 

 

(0.05

)

Same Store Property Taxes (2)

 

 

(0.06

)

Development, Lease-up and Other Non-Same Store NOI

 

 

0.02

 

Total overhead

 

 

0.03

 

Interest expense and Other non-operating income (expense)

 

 

(0.01

)

Q2 2025 per diluted Share guidance midpoint

 

$

2.13

 

(1)
The sequential quarter-over-quarter change is primarily driven by a projected $0.06 increase in property operating expenses due to normal seasonality in leasing and maintenance related operating expenses, consistent with prior years.
(2)
The sequential quarter-over-quarter change is related to the impact of the timing of real estate tax litigation settlements that occurred during the first quarter of 2025, of which $0.02 were previously projected to be recognized in the second quarter of 2025.

MAA does not forecast Earnings per diluted common share on a quarterly basis as MAA generally cannot predict the timing of forecasted acquisition and disposition activity within a particular quarter (rather than during the course of the full year). Additional details and guidance items are provided in the Supplemental Data to this release.

Supplemental Material and Conference Call

Supplemental Data to this release can be found on the “For Investors” page of the MAA website at www.maac.com. MAA will host a conference call to further discuss first quarter results on May 1, 2025, at 9:00 AM Central Time. The conference call-in number is (800) 715-9871. You may also join the live webcast of the conference call by accessing the “For Investors” page of the MAA website at www.maac.com. MAA’s filings with the Securities and Exchange Commission (SEC) are filed under the registrant names of Mid-America Apartment Communities, Inc. and Mid-America Apartments, L.P.

About MAA

MAA, an S&P 500 company, is a real estate investment trust (REIT) focused on delivering full-cycle and superior investment performance for shareholders through the ownership, management, acquisition, development and redevelopment of quality apartment communities primarily in the Southeast, Southwest and Mid-Atlantic regions of the United States. As of March 31, 2025, MAA had ownership interest in 104,011 apartment units, including communities currently in development, across 16 states and the District of Columbia. For further details, please visit the MAA website at www.maac.com or contact Investor Relations at investor.relations@maac.com, or via mail at MAA, 6815 Poplar Ave., Suite 500, Germantown, TN 38138, Attn: Investor Relations.

Forward-Looking Statements

This release (as well as the Supplemental Data to this release) contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements do not discuss historical fact, but instead are statements related to expectations, projections, intentions, assumptions and beliefs regarding the future. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “forecasts,” “projects,” “assumes,” “will,” “may,” “could,” “should,” “budget,” “target,” “outlook,” “proforma,” “opportunity,” “guidance” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements include, but are not limited to, statements regarding second quarter and full year 2025 guidance (including earnings guidance, Same Store Portfolio guidance and other related projections and assumptions), development costs for our development communities, timelines for occupancy, completion and stabilization of our development communities, and timelines for stabilization of our lease-up communities. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, as described below, which may cause our actual results, performance, achievements or outcomes to be materially different from the future results, performance, achievements or outcomes expressed or implied by such forward-looking statements. In light of the significant uncertainties inherent in these forward-looking statements, the inclusion of such statements should not be regarded as a representation by us or any other person that the results, performance, achievements or outcomes described in such statements will be achieved.

The following factors, among others, could cause our actual results, performance, achievements or outcomes to differ materially from those expressed or implied in the forward-looking statements: adverse effects on occupancy levels and rental revenues due to unfavorable market and economic conditions; adverse changes in real estate markets, including changes in supply and/or demand for multifamily housing or increased competition from alternative housing options; failure of development communities to be completed within budget and on a timely basis, if at all, to lease-up as anticipated or to achieve anticipated results; unexpected capital needs; material changes in operating costs, including real estate taxes, utilities and insurance costs, due to inflation and other factors; losses due to uninsured risks, deductibles and self-insured retentions, or losses from catastrophes in excess of coverage limits; ability to obtain financing at favorable rates, if at all, or refinance existing debt as it matures; level and volatility of interest or capitalization rates or capital market conditions; changes in the legal requirements we are subject to, or the imposition of new legal requirements, that adversely affect our operations; extreme weather and natural disasters; disease outbreaks and other public health events and measures that are taken by federal, state, and local governmental authorities in response to such outbreaks and events; legal proceedings or class action lawsuits; and other risks identified in our annual report on Form 10-K for the year ended December 31, 2024, our quarterly reports on Form 10-Q and other reports we file with the SEC from time to time.

5


 

Except as required by law, we undertake no obligation to publicly update or revise forward-looking statements contained in this release to reflect events, circumstances or changes in expectations after the date of this release.

FINANCIAL HIGHLIGHTS

 

Dollars in thousands, except per share data

 

Three months ended March 31,

 

 

 

2025

 

 

2024

 

Rental and other property revenues

 

$

549,295

 

 

$

543,622

 

 

 

 

 

 

 

 

Net income available for MAA common shareholders

 

$

180,751

 

 

$

142,827

 

 

 

 

 

 

 

 

Total NOI (1)

 

$

347,942

 

 

$

345,820

 

 

 

 

 

 

 

 

Earnings per common share: (2)

 

 

 

 

 

 

Basic

 

$

1.55

 

 

$

1.22

 

Diluted

 

$

1.54

 

 

$

1.22

 

 

 

 

 

 

 

 

Funds from operations per Share - diluted: (2)

 

 

 

 

 

 

FFO (1)

 

$

2.21

 

 

$

2.41

 

Core FFO (1)

 

$

2.20

 

 

$

2.22

 

Core AFFO (1)

 

$

2.04

 

 

$

2.06

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

1.5150

 

 

$

1.4700

 

 

 

 

 

 

 

 

Dividends/Core FFO (diluted) payout ratio

 

 

68.9

%

 

 

66.2

%

Dividends/Core AFFO (diluted) payout ratio

 

 

74.3

%

 

 

71.4

%

 

 

 

 

 

 

 

Consolidated interest expense

 

$

45,161

 

 

$

40,361

 

Debt discount and debt issuance cost amortization

 

 

(1,617

)

 

 

(1,842

)

Capitalized interest

 

 

5,105

 

 

 

3,416

 

Total interest incurred

 

$

48,649

 

 

$

41,935

 

 

(1)
The following reconciliations are found later in this release: (i) Net income available for MAA common shareholders to NOI; and (ii) Net income available for MAA common shareholders to FFO, Core FFO and Core AFFO.
(2)
See the “Share and Unit Data” section for additional information.

Dollars in thousands, except share price

 

March 31, 2025

 

 

December 31, 2024

 

Gross Assets (1)

 

$

17,290,165

 

 

$

17,170,171

 

Gross Real Estate Assets (1)

 

$

17,039,848

 

 

$

16,924,002

 

Total debt

 

$

5,042,166

 

 

$

4,980,957

 

Common shares and units outstanding

 

 

119,976,933

 

 

 

119,958,973

 

Share price

 

$

167.58

 

 

$

154.57

 

Book equity value

 

$

6,157,895

 

 

$

6,147,664

 

Market equity value

 

$

20,105,734

 

 

$

18,542,058

 

Net Debt/Adjusted EBITDAre (2)

 

4.0x

 

 

4.0x

 

(1)
Reconciliations of Total assets to Gross Assets and Real estate assets, net, to Gross Real Estate Assets are found later in this release.
(2)
Adjusted EBITDAre is calculated for the trailing twelve month period for each date presented. The following reconciliations are found later in this release: (i) Unsecured notes payable and Secured notes payable to Net Debt; and (ii) Net income to EBITDA, EBITDAre and Adjusted EBITDAre.

6


 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

Dollars in thousands, except per share data (Unaudited)

 

Three months ended March 31,

 

 

 

2025

 

 

2024

 

Revenues:

 

 

 

 

 

 

Rental and other property revenues

 

$

549,295

 

 

$

543,622

 

Expenses:

 

 

 

 

 

 

Operating expenses, excluding real estate taxes and insurance

 

 

124,955

 

 

 

118,199

 

Real estate taxes and insurance

 

 

76,398

 

 

 

79,603

 

Depreciation and amortization

 

 

152,350

 

 

 

143,020

 

Total property operating expenses

 

 

353,703

 

 

 

340,822

 

Property management expenses

 

 

20,578

 

 

 

19,995

 

General and administrative expenses

 

 

15,619

 

 

 

17,045

 

Interest expense

 

 

45,161

 

 

 

40,361

 

(Gain) loss on sale of depreciable real estate assets

 

 

(71,911

)

 

 

2

 

Other non-operating income

 

 

(834

)

 

 

(23,526

)

Income before income tax expense

 

 

186,979

 

 

 

148,923

 

Income tax expense

 

 

(1,038

)

 

 

(1,795

)

Income from continuing operations before real estate joint venture activity

 

 

185,941

 

 

 

147,128

 

Income from real estate joint venture

 

 

465

 

 

 

482

 

Net income

 

 

186,406

 

 

 

147,610

 

Net income attributable to noncontrolling interests

 

 

4,733

 

 

 

3,861

 

Net income available for shareholders

 

 

181,673

 

 

 

143,749

 

Dividends to MAA Series I preferred shareholders

 

 

922

 

 

 

922

 

Net income available for MAA common shareholders

 

$

180,751

 

 

$

142,827

 

 

 

 

 

 

 

 

Earnings per common share - basic:

 

 

 

 

 

 

Net income available for common shareholders

 

$

1.55

 

 

$

1.22

 

 

 

 

 

 

 

 

Earnings per common share - diluted:

 

 

 

 

 

 

Net income available for common shareholders

 

$

1.54

 

 

$

1.22

 

 

SHARE AND UNIT DATA

 

Shares and units in thousands

 

Three months ended March 31,

 

 

 

2025

 

 

2024

 

Net Income Shares (1)

 

 

 

 

 

 

Weighted average common shares - basic

 

 

116,840

 

 

 

116,668

 

Effect of dilutive securities

 

 

252

 

 

 

112

 

Weighted average common shares - diluted

 

 

117,092

 

 

 

116,780

 

Funds From Operations Shares And Units

 

 

 

 

 

 

Weighted average common shares and units - basic

 

 

119,913

 

 

 

119,806

 

Weighted average common shares and units - diluted

 

 

119,975

 

 

 

119,857

 

Period End Shares And Units

 

 

 

 

 

 

Common shares at March 31,

 

 

116,916

 

 

 

116,728

 

Operating Partnership units at March 31,

 

 

3,061

 

 

 

3,133

 

Total common shares and units at March 31,

 

 

119,977

 

 

 

119,861

 

 

(1)
For additional information on the calculation of diluted common shares and earnings per common share, please refer to the Notes to the Condensed Consolidated Financial Statements in MAA’s Quarterly Report on Form 10-Q for the three months ended March 31, 2025, expected to be filed with the SEC on or about May 1, 2025.

7


 

CONSOLIDATED BALANCE SHEETS

 

Dollars in thousands (Unaudited)

 

 

 

 

 

 

 

 

March 31, 2025

 

 

December 31, 2024

 

Assets

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

Land

 

$

2,096,912

 

 

$

2,096,912

 

Buildings and improvements and other

 

 

14,286,757

 

 

 

14,160,799

 

Development and capital improvements in progress

 

 

485,254

 

 

 

470,282

 

 

 

16,868,923

 

 

 

16,727,993

 

Less: Accumulated depreciation

 

 

(5,478,208

)

 

 

(5,327,584

)

 

 

11,390,715

 

 

 

11,400,409

 

Undeveloped land

 

 

73,359

 

 

 

73,359

 

Investment in real estate joint venture

 

 

41,790

 

 

 

41,650

 

Real estate assets, net

 

 

11,505,864

 

 

 

11,515,418

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

55,776

 

 

 

43,018

 

Restricted cash

 

 

13,678

 

 

 

13,743

 

Other assets

 

 

236,639

 

 

 

232,426

 

Assets held for sale

 

 

 

 

 

7,764

 

Total assets

 

$

11,811,957

 

 

$

11,812,369

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Unsecured notes payable

 

$

4,681,868

 

 

$

4,620,690

 

Secured notes payable

 

 

360,298

 

 

 

360,267

 

Accrued expenses and other liabilities

 

 

611,896

 

 

 

683,748

 

Total liabilities

 

 

5,654,062

 

 

 

5,664,705

 

 

 

 

 

 

 

 

Redeemable common stock

 

 

24,425

 

 

 

22,230

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

Preferred stock

 

 

9

 

 

 

9

 

Common stock

 

 

1,166

 

 

 

1,166

 

Additional paid-in capital

 

 

7,422,913

 

 

 

7,417,453

 

Accumulated distributions in excess of net income

 

 

(1,467,858

)

 

 

(1,469,557

)

Accumulated other comprehensive loss

 

 

(6,522

)

 

 

(6,940

)

Total MAA shareholders’ equity

 

 

5,949,708

 

 

 

5,942,131

 

Noncontrolling interests - Operating Partnership units

 

 

154,810

 

 

 

155,409

 

Total shareholders’ equity

 

 

6,104,518

 

 

 

6,097,540

 

Noncontrolling interests - consolidated real estate entities

 

 

28,952

 

 

 

27,894

 

Total equity

 

 

6,133,470

 

 

 

6,125,434

 

Total liabilities and equity

 

$

11,811,957

 

 

$

11,812,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8


 

RECONCILIATION OF NET INCOME AVAILABLE FOR MAA COMMON SHAREHOLDERS TO FFO, CORE FFO, CORE AFFO AND FAD

 

Amounts in thousands, except per share and unit data

 

Three months ended March 31,

 

 

 

2025

 

 

2024

 

Net income available for MAA common shareholders

 

$

180,751

 

 

$

142,827

 

Depreciation and amortization of real estate assets

 

 

150,991

 

 

 

141,591

 

(Gain) loss on sale of depreciable real estate assets

 

 

(71,911

)

 

 

2

 

MAA’s share of depreciation and amortization of real estate assets of real estate joint venture

 

 

164

 

 

 

155

 

Net income attributable to noncontrolling interests

 

 

4,733

 

 

 

3,861

 

FFO attributable to common shareholders and unitholders

 

 

264,728

 

 

 

288,436

 

Loss (gain) on embedded derivative in preferred shares (1)

 

 

410

 

 

 

(13,092

)

Gain on investments, net of tax (1)(2)

 

 

(654

)

 

 

(4,090

)

Casualty related (recoveries) charges, net (1)

 

 

(222

)

 

 

(5,085

)

Core FFO attributable to common shareholders and unitholders

 

 

264,262

 

 

 

266,169

 

Recurring capital expenditures

 

 

(20,106

)

 

 

(18,934

)

Core AFFO attributable to common shareholders and unitholders

 

 

244,156

 

 

 

247,235

 

Redevelopment capital expenditures

 

 

(17,409

)

 

 

(9,374

)

Revenue enhancing capital expenditures

 

 

(15,188

)

 

 

(13,013

)

Commercial capital expenditures

 

 

(3,974

)

 

 

(1,203

)

Other capital expenditures

 

 

(15,441

)

 

 

(9,203

)

FAD attributable to common shareholders and unitholders

 

$

192,144

 

 

$

214,442

 

 

 

 

 

 

 

 

Dividends and distributions paid

 

$

181,767

 

 

$

176,191

 

 

 

 

 

 

 

 

Weighted average common shares - diluted

 

 

117,092

 

 

 

116,780

 

FFO weighted average common shares and units - diluted

 

 

119,975

 

 

 

119,857

 

 

 

 

 

 

 

 

Earnings per common share - diluted:

 

 

 

 

 

 

Net income available for MAA common shareholders

 

$

1.54

 

 

$

1.22

 

 

 

 

 

 

 

 

FFO per Share - diluted

 

$

2.21

 

 

$

2.41

 

Core FFO per Share - diluted

 

$

2.20

 

 

$

2.22

 

Core AFFO per Share - diluted

 

$

2.04

 

 

$

2.06

 

 

(1)
Included in Other non-operating income in the Consolidated Statements of Operations.
(2)
For the three months ended March 31, 2025 and 2024, gain on investments is presented net of tax expense of $0.2 million and $1.1 million, respectively.

 

RECONCILIATION OF NET INCOME AVAILABLE FOR MAA COMMON SHAREHOLDERS TO NET OPERATING INCOME

 

Dollars in thousands

 

Three Months Ended

 

 

 

March 31,
2025

 

 

December 31,
2024

 

 

March 31,
2024

 

 

 

 

 

 

 

 

 

 

 

Net income available for MAA common shareholders

 

$

180,751

 

 

$

165,724

 

 

$

142,827

 

Depreciation and amortization

 

 

152,350

 

 

 

150,852

 

 

 

143,020

 

Property management expenses

 

 

20,578

 

 

 

17,579

 

 

 

19,995

 

General and administrative expenses

 

 

15,619

 

 

 

14,072

 

 

 

17,045

 

Interest expense

 

 

45,161

 

 

 

44,192

 

 

 

40,361

 

(Gain) loss on sale of depreciable real estate assets

 

 

(71,911

)

 

 

(55,028

)

 

 

2

 

Other non-operating (income) expense

 

 

(834

)

 

 

949

 

 

 

(23,526

)

Income tax expense

 

 

1,038

 

 

 

1,755

 

 

 

1,795

 

Income from real estate joint venture

 

 

(465

)

 

 

(546

)

 

 

(482

)

Net income attributable to noncontrolling interests

 

 

4,733

 

 

 

4,428

 

 

 

3,861

 

Dividends to MAA Series I preferred shareholders

 

 

922

 

 

 

922

 

 

 

922

 

Total NOI

 

$

347,942

 

 

$

344,899

 

 

$

345,820

 

 

 

 

 

 

 

 

 

 

 

Same Store NOI

 

$

332,795

 

 

$

331,326

 

 

$

334,644

 

Non-Same Store and Other NOI

 

 

15,147

 

 

 

13,573

 

 

 

11,176

 

Total NOI

 

$

347,942

 

 

$

344,899

 

 

$

345,820

 

 

 

9


 

RECONCILIATION OF NET INCOME TO EBITDA, EBITDAre AND ADJUSTED EBITDAre

 

Dollars in thousands

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

 

March 31, 2025

 

 

December 31, 2024

 

Net income

 

$

186,406

 

 

$

147,610

 

 

$

580,372

 

 

$

541,576

 

Depreciation and amortization

 

 

152,350

 

 

 

143,020

 

 

 

594,946

 

 

 

585,616

 

Interest expense

 

 

45,161

 

 

 

40,361

 

 

 

173,344

 

 

 

168,544

 

Income tax expense

 

 

1,038

 

 

 

1,795

 

 

 

4,483

 

 

 

5,240

 

EBITDA

 

 

384,955

 

 

 

332,786

 

 

 

1,353,145

 

 

 

1,300,976

 

(Gain) loss on sale of depreciable real estate assets

 

 

(71,911

)

 

 

2

 

 

 

(126,916

)

 

 

(55,003

)

Gain on consolidation of third-party development (1)

 

 

 

 

 

 

 

 

(11,239

)

 

 

(11,239

)

Adjustments to reflect MAA’s share of EBITDAre of unconsolidated affiliates

 

 

348

 

 

 

338

 

 

 

1,373

 

 

 

1,363

 

EBITDAre

 

 

313,392

 

 

 

333,126

 

 

 

1,216,363

 

 

 

1,236,097

 

Loss (gain) on embedded derivative in preferred shares (1)

 

 

410

 

 

 

(13,092

)

 

 

32,253

 

 

 

18,751

 

Gain on investments (1)

 

 

(810

)

 

 

(5,172

)

 

 

(3,447

)

 

 

(7,809

)

Casualty related (recoveries) charges, net (1)

 

 

(222

)

 

 

(5,085

)

 

 

(4,463

)

 

 

(9,326

)

Legal costs, settlements and (recoveries), net (1)(2)

 

 

 

 

 

 

 

 

9,437

 

 

 

9,437

 

Adjusted EBITDAre

 

$

312,770

 

 

$

309,777

 

 

$

1,250,143

 

 

$

1,247,150

 

 

 

(1)
Included in Other non-operating income in the Consolidated Statements of Operations.
(2)
During the twelve months ended December 31, 2024, in accordance with its accounting policies, MAA recognized $8.0 million, of accrued legal defense costs that are expected to be incurred through July 2027.

 

 

RECONCILIATION OF UNSECURED NOTES PAYABLE AND SECURED NOTES PAYABLE TO NET DEBT

 

Dollars in thousands

 

 

 

 

 

 

 

 

March 31, 2025

 

 

December 31, 2024

 

Unsecured notes payable

 

$

4,681,868

 

 

$

4,620,690

 

Secured notes payable

 

 

360,298

 

 

 

360,267

 

Total debt

 

 

5,042,166

 

 

 

4,980,957

 

Cash and cash equivalents

 

 

(55,776

)

 

 

(43,018

)

Net Debt

 

$

4,986,390

 

 

$

4,937,939

 

 

RECONCILIATION OF TOTAL ASSETS TO GROSS ASSETS

 

Dollars in thousands

 

 

 

 

 

 

 

 

March 31, 2025

 

 

December 31, 2024

 

Total assets

 

$

11,811,957

 

 

$

11,812,369

 

Accumulated depreciation

 

 

5,478,208

 

 

 

5,327,584

 

Accumulated depreciation for Assets held for sale (1)

 

 

 

 

 

30,218

 

Gross Assets

 

$

17,290,165

 

 

$

17,170,171

 

(1)
Included in Assets held for sale in the Consolidated Balance Sheets.

 

 

RECONCILIATION OF REAL ESTATE ASSETS, NET TO GROSS REAL ESTATE ASSETS

 

Dollars in thousands

 

 

 

 

 

 

 

 

March 31, 2025

 

 

December 31, 2024

 

Real estate assets, net

 

$

11,505,864

 

 

$

11,515,418

 

Accumulated depreciation

 

 

5,478,208

 

 

 

5,327,584

 

Assets held for sale, net

 

 

 

 

 

7,764

 

Accumulated depreciation for Assets held for sale (1)

 

 

 

 

 

30,218

 

Cash and cash equivalents

 

 

55,776

 

 

 

43,018

 

Gross Real Estate Assets

 

$

17,039,848

 

 

$

16,924,002

 

(1)
Included in Assets held for sale in the Consolidated Balance Sheets.

10


 

NON-GAAP FINANCIAL MEASURES

Adjusted EBITDAre

For purposes of calculations in this release, Adjusted Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate, or Adjusted EBITDAre, represents EBITDAre further adjusted for items that are not considered part of MAA’s core operations such as adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares, gain or loss on sale of non-depreciable assets, gain or loss on investments, casualty related charges (recoveries), net, gain or loss on debt extinguishment and legal costs, settlements and (recoveries), net. As an owner and operator of real estate, MAA considers Adjusted EBITDAre to be an important measure of performance from core operations because Adjusted EBITDAre excludes various income and expense items that are not indicative of operating performance. MAA’s computation of Adjusted EBITDAre may differ from the methodology utilized by other companies to calculate Adjusted EBITDAre. Adjusted EBITDAre should not be considered as an alternative to Net income as an indicator of operating performance.

Core Adjusted Funds from Operations (Core AFFO)

Core AFFO is composed of Core FFO less recurring capital expenditures. Because net income attributable to noncontrolling interests is added back, Core AFFO, when used in this release, represents Core AFFO attributable to common shareholders and unitholders. Core AFFO should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. As an owner and operator of real estate, MAA considers Core AFFO to be an important measure of performance from operations because Core AFFO measures the ability to control revenues, expenses and recurring capital expenditures.

Core Funds from Operations (Core FFO)

Core FFO represents FFO as adjusted for items that are not considered part of MAA’s core business operations such as adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares; gain or loss on sale of non-depreciable assets; gain or loss on investments, net of tax; casualty related charges (recoveries), net; gain or loss on debt extinguishment; legal costs, settlements and (recoveries), net, and mark-to-market debt adjustments. Because net income attributable to noncontrolling interests is added back, Core FFO, when used in this release, represents Core FFO attributable to common shareholders and unitholders. While MAA's definition of Core FFO may be similar to others in the industry, MAA’s methodology for calculating Core FFO may differ from that utilized by other REITs and, accordingly, may not be comparable to such other REITs. Core FFO should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. MAA believes that Core FFO is helpful in understanding its core operating performance between periods in that it removes certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance.

EBITDA

For purposes of calculations in this release, Earnings Before Interest, Income Taxes, Depreciation and Amortization, or EBITDA, is composed of net income plus depreciation and amortization, interest expense, and income taxes. As an owner and operator of real estate, MAA considers EBITDA to be an important measure of performance from core operations because EBITDA excludes various expense items that are not indicative of operating performance. EBITDA should not be considered as an alternative to Net income as an indicator of operating performance.

EBITDAre

For purposes of calculations in this release, Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate, or EBITDAre, is composed of EBITDA further adjusted for the gain or loss on sale of depreciable assets, gain on consolidation of third-party development and adjustments to reflect MAA’s share of EBITDAre of an unconsolidated affiliate. As an owner and operator of real estate, MAA considers EBITDAre to be an important measure of performance from core operations because EBITDAre excludes various expense items that are not indicative of operating performance. While MAA’s definition of EBITDAre is in accordance with NAREIT’s definition, it may differ from the methodology utilized by other companies to calculate EBITDAre. EBITDAre should not be considered as an alternative to Net income as an indicator of operating performance.

Funds Available for Distribution (FAD)

FAD is composed of Core FFO less total capital expenditures, excluding development spending, property acquisitions, capital expenditures relating to significant casualty losses that management expects to be reimbursed by insurance proceeds and corporate related capital expenditures. Because net income attributable to noncontrolling interests is added back, FAD, when used in this release, represents FAD attributable to common shareholders and unitholders. FAD should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. As an owner and operator of real estate, MAA considers FAD to be an important measure of performance from core operations because FAD measures the ability to control revenues, expenses and capital expenditures.

Funds From Operations (FFO)

FFO represents net income available for MAA common shareholders (calculated in accordance with GAAP) excluding gain or loss on disposition of operating properties, asset impairment and gain on consolidation of third-party development, plus depreciation and amortization of real estate assets, net income attributable to noncontrolling interests and adjustments for joint ventures. Because net income attributable to noncontrolling interests is added back, FFO, when used in this release, represents FFO attributable to common shareholders and unitholders. While MAA’s definition of FFO is in accordance with NAREIT’s definition, it may differ from the methodology for calculating FFO utilized by other companies and, accordingly, may not be comparable to such other companies. FFO should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. MAA believes that FFO is helpful in understanding operating performance in that FFO excludes depreciation and amortization of real estate assets. MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Gross Assets

Gross Assets represents Total assets plus Accumulated depreciation and Accumulated depreciation for Assets held for sale. MAA believes that Gross Assets can be used as a helpful tool in evaluating its balance sheet positions. MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Gross Real Estate Assets

Gross Real Estate Assets represents Real estate assets, net plus Accumulated depreciation, Assets held for sale, net, Accumulated depreciation for Assets held for sale, Cash and cash equivalents and 1031(b) exchange proceeds included in Restricted cash. MAA believes that Gross Real Estate Assets can be used as a helpful tool in evaluating its balance sheet positions. MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Net Debt

Net Debt represents Unsecured notes payable and Secured notes payable less Cash and cash equivalents and 1031(b) exchange proceeds included in Restricted cash. MAA believes Net Debt is a helpful tool in evaluating its debt position.

11


 

NON-GAAP FINANCIAL MEASURES (Continued)

Net Operating Income (NOI)

Net Operating Income represents Rental and other property revenues less Total property operating expenses, excluding depreciation and amortization, for all properties held during the period, regardless of their status as held for sale. NOI should not be considered as an alternative to Net income available for MAA common shareholders. MAA believes NOI is a helpful tool in evaluating operating performance because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

Non-Same Store and Other NOI

Non-Same Store and Other NOI represents Rental and other property revenues less Total property operating expenses, excluding depreciation and amortization, for all properties classified within the Non-Same Store and Other Portfolio during the period. Non-Same Store and Other NOI includes storm-related expenses related to severe weather events, including hurricanes and winter storms. Non-Same Store and Other NOI should not be considered as an alternative to Net income available for MAA common shareholders. MAA believes Non-Same Store and Other NOI is a helpful tool in evaluating operating performance because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

Same Store NOI

Same Store NOI represents Rental and other property revenues less Total property operating expenses, excluding depreciation and amortization, for all properties classified within the Same Store Portfolio during the period. Same Store NOI excludes storm-related expenses related to severe weather events, including hurricanes and winter storms. Same Store NOI should not be considered as an alternative to Net income available for MAA common shareholders. MAA believes Same Store NOI is a helpful tool in evaluating operating performance because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

OTHER KEY DEFINITIONS

Average Effective Rent per Unit

Average Effective Rent per Unit represents the average of gross rent amounts after the effect of leasing concessions for occupied units plus prevalent market rates asked for unoccupied units, divided by the total number of units. Leasing concessions represent discounts to the current market rate. MAA believes average effective rent is a helpful measurement in evaluating average pricing. It does not represent actual rental revenue collected per unit.

Average Physical Occupancy

Average Physical Occupancy represents the average of the daily physical occupancy for an applicable period.

Development Communities

Communities remain identified as development until certificates of occupancy are obtained for all units under development. Once all units are delivered and available for occupancy, the community moves into the Lease-up Communities portfolio.

Effective Blended Lease Rate Growth

Effective Blended Lease Rate Growth represents the combined weighted average of Effective New Lease Rate Growth and Effective Renewal Lease Rate Growth from our Same Store Portfolio for the applicable period.

Effective New Lease Rate Growth

Effective New Lease Rate Growth represents the growth in gross rent amounts after the effect of leasing concessions for new leases from our Same Store Portfolio that were effective during the applicable period as compared to the prior lease.

Effective Renewal Lease Rate Growth

Effective Renewal Lease Rate Growth represents the growth in gross rent amounts after the effect of leasing concessions for renewal leases from our Same Store Portfolio that were effective during the applicable period as compared to the prior lease.

Exposure

Exposure represents all current vacant units plus all notices to vacate over the next 60 days.

Lease-up Communities

New acquisitions acquired during lease-up and newly developed communities remain in the Lease-up Communities portfolio until stabilized. Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.

Non-Same Store and Other Portfolio

Non-Same Store and Other Portfolio includes recently acquired communities, communities in development or lease-up, communities that have been disposed of or identified for disposition, communities that have experienced a significant casualty loss, stabilized communities that do not meet the requirements defined by the Same Store Portfolio, retail properties and commercial properties.

Resident Turnover

Resident turnover represents resident move outs excluding transfers within the Same Store Portfolio as a percentage of expiring leases on a trailing twelve month basis as of the end of the reported quarter.

Same Store Portfolio (or Same Store)

MAA reviews its Same Store Portfolio at the beginning of each calendar year, or as significant transactions or events warrant. Communities are generally added into the Same Store Portfolio if they were owned and stabilized at the beginning of the previous year. Communities are considered stabilized when achieving 90% average physical occupancy for 90 days. Communities that have been approved by MAA’s Board of Directors for disposition are excluded from the Same Store Portfolio. Communities that have experienced a significant casualty loss are also excluded from the Same Store Portfolio.

CONTACT: Investor Relations of MAA, 866-576-9689 (toll free), investor.relations@maac.com TOTAL MULTIFAMILY PORTFOLIO AT MARCH 31, 2025 (1)

12


EX-99.2 3 maa-ex99_2.htm EX-99.2 EX-99.2

 

Exhibit 99.2

 

PORTFOLIO STATISTICS

 

In apartment units

 

 

 

Same
Store

 

 

Non-Same
Store

 

 

Lease-up

 

 

Total
Completed
Communities

 

 

Development
Units
Delivered

 

 

Total

 

Atlanta, GA

 

 

11,434

 

 

 

 

 

 

340

 

 

 

11,774

 

 

 

 

 

 

11,774

 

Dallas, TX

 

 

9,755

 

 

 

362

 

 

 

386

 

 

 

10,503

 

 

 

 

 

 

10,503

 

Austin, TX

 

 

6,795

 

 

 

384

 

 

 

 

 

 

7,179

 

 

 

 

 

 

7,179

 

Charlotte, NC

 

 

5,995

 

 

 

352

 

 

 

 

 

 

6,347

 

 

 

 

 

 

6,347

 

Orlando, FL

 

 

5,907

 

 

 

 

 

 

310

 

 

 

6,217

 

 

 

 

 

 

6,217

 

Raleigh/Durham, NC

 

 

5,350

 

 

 

 

 

 

306

 

 

 

5,656

 

 

 

224

 

 

 

5,880

 

Tampa, FL

 

 

5,416

 

 

 

 

 

 

 

 

 

5,416

 

 

 

98

 

 

 

5,514

 

Houston, TX

 

 

4,859

 

 

 

316

 

 

 

 

 

 

5,175

 

 

 

 

 

 

5,175

 

Nashville, TN

 

 

4,375

 

 

 

 

 

 

 

 

 

4,375

 

 

 

 

 

 

4,375

 

Fort Worth, TX

 

 

3,687

 

 

 

 

 

 

 

 

 

3,687

 

 

 

 

 

 

3,687

 

Phoenix, AZ

 

 

2,968

 

 

 

323

 

 

 

317

 

 

 

3,608

 

 

 

 

 

 

3,608

 

Jacksonville, FL

 

 

3,496

 

 

 

 

 

 

 

 

 

3,496

 

 

 

 

 

 

3,496

 

Charleston, SC

 

 

3,168

 

 

 

 

 

 

 

 

 

3,168

 

 

 

 

 

 

3,168

 

Greenville, SC

 

 

2,354

 

 

 

 

 

 

 

 

 

2,354

 

 

 

 

 

 

2,354

 

Northern Virginia

 

 

1,888

 

 

 

 

 

 

 

 

 

1,888

 

 

 

 

 

 

1,888

 

Savannah, GA

 

 

1,837

 

 

 

 

 

 

 

 

 

1,837

 

 

 

 

 

 

1,837

 

Memphis, TN

 

 

1,193

 

 

 

618

 

 

 

 

 

 

1,811

 

 

 

 

 

 

1,811

 

Richmond, VA

 

 

1,732

 

 

 

 

 

 

 

 

 

1,732

 

 

 

 

 

 

1,732

 

San Antonio, TX

 

 

1,504

 

 

 

 

 

 

 

 

 

1,504

 

 

 

 

 

 

1,504

 

Denver, CO

 

 

1,118

 

 

 

 

 

 

352

 

 

 

1,470

 

 

 

 

 

 

1,470

 

Birmingham, AL

 

 

1,462

 

 

 

 

 

 

 

 

 

1,462

 

 

 

 

 

 

1,462

 

Fredericksburg, VA

 

 

1,435

 

 

 

 

 

 

 

 

 

1,435

 

 

 

 

 

 

1,435

 

Huntsville, AL

 

 

1,228

 

 

 

 

 

 

 

 

 

1,228

 

 

 

 

 

 

1,228

 

Kansas City, MO-KS

 

 

1,110

 

 

 

 

 

 

 

 

 

1,110

 

 

 

 

 

 

1,110

 

Other

 

 

6,502

 

 

 

96

 

 

 

400

 

 

 

6,998

 

 

 

 

 

 

6,998

 

Total Multifamily Units

 

 

96,568

 

 

 

2,451

 

 

 

2,411

 

 

 

101,430

 

 

 

322

 

 

 

101,752

 

(1)
Schedule excludes MAA's 35% ownership in a 269-unit joint venture property in Washington, D.C.

 

Supplemental Data S-1

 


 

PORTFOLIO STATISTICS (CONTINUED)

 

TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)

Dollars in thousands, except Average Effective Rent per Unit

 

 

As of March 31, 2025

 

 

Average
Effective

 

 

As of March 31, 2025

 

 

 

Gross Real
Assets

 

 

Percent to
Total of
Gross Real
Assets

 

 

Physical
Occupancy

 

 

Rent per
Unit for
the Three
Months Ended
March 31, 2025

 

 

Completed
Units

 

 

Total Units,
Including
Development

 

Atlanta, GA

 

$

2,123,823

 

 

 

12.9

%

 

 

95.4

%

 

$

1,793

 

 

 

11,434

 

 

 

 

Dallas, TX

 

 

1,620,045

 

 

 

9.8

%

 

 

95.4

%

 

 

1,650

 

 

 

10,117

 

 

 

 

Charlotte, NC

 

 

1,256,708

 

 

 

7.6

%

 

 

95.9

%

 

 

1,651

 

 

 

6,347

 

 

 

 

Orlando, FL

 

 

1,045,174

 

 

 

6.3

%

 

 

95.7

%

 

 

1,985

 

 

 

5,907

 

 

 

 

Tampa, FL

 

 

1,030,954

 

 

 

6.2

%

 

 

96.0

%

 

 

2,091

 

 

 

5,416

 

 

 

 

Austin, TX

 

 

972,383

 

 

 

5.9

%

 

 

94.4

%

 

 

1,547

 

 

 

7,179

 

 

 

 

Raleigh/Durham, NC

 

 

742,878

 

 

 

4.5

%

 

 

95.5

%

 

 

1,528

 

 

 

5,350

 

 

 

 

Houston, TX

 

 

729,878

 

 

 

4.4

%

 

 

95.7

%

 

 

1,434

 

 

 

5,175

 

 

 

 

Phoenix, AZ

 

 

598,436

 

 

 

3.6

%

 

 

95.9

%

 

 

1,718

 

 

 

3,291

 

 

 

 

Northern Virginia

 

 

581,186

 

 

 

3.5

%

 

 

96.9

%

 

 

2,513

 

 

 

1,888

 

 

 

 

Nashville, TN

 

 

570,467

 

 

 

3.5

%

 

 

95.7

%

 

 

1,675

 

 

 

4,375

 

 

 

 

Charleston, SC

 

 

442,991

 

 

 

2.7

%

 

 

96.3

%

 

 

1,817

 

 

 

3,168

 

 

 

 

Fort Worth, TX

 

 

404,497

 

 

 

2.4

%

 

 

95.9

%

 

 

1,580

 

 

 

3,687

 

 

 

 

Jacksonville, FL

 

 

322,921

 

 

 

2.0

%

 

 

96.0

%

 

 

1,486

 

 

 

3,496

 

 

 

 

Denver, CO

 

 

298,874

 

 

 

1.8

%

 

 

95.6

%

 

 

1,951

 

 

 

1,118

 

 

 

 

Richmond, VA

 

 

263,487

 

 

 

1.6

%

 

 

96.5

%

 

 

1,680

 

 

 

1,732

 

 

 

 

Fredericksburg, VA

 

 

260,212

 

 

 

1.6

%

 

 

96.7

%

 

 

1,909

 

 

 

1,435

 

 

 

 

Greenville, SC

 

 

247,441

 

 

 

1.5

%

 

 

95.9

%

 

 

1,336

 

 

 

2,354

 

 

 

 

Savannah, GA

 

 

229,953

 

 

 

1.4

%

 

 

95.3

%

 

 

1,705

 

 

 

1,837

 

 

 

 

Kansas City, MO-KS

 

 

196,722

 

 

 

1.2

%

 

 

94.8

%

 

 

1,638

 

 

 

1,110

 

 

 

 

Birmingham, AL

 

 

174,924

 

 

 

1.1

%

 

 

96.2

%

 

 

1,403

 

 

 

1,462

 

 

 

 

San Antonio, TX

 

 

172,860

 

 

 

1.0

%

 

 

95.8

%

 

 

1,354

 

 

 

1,504

 

 

 

 

All Other Markets by State (individual markets <1% gross real assets)

 

Tennessee

 

 

210,593

 

 

 

1.3

%

 

 

94.7

%

 

 

1,336

 

 

 

2,754

 

 

 

 

Florida

 

 

197,501

 

 

 

1.2

%

 

 

95.2

%

 

 

1,830

 

 

 

1,806

 

 

 

 

Alabama

 

 

184,840

 

 

 

1.1

%

 

 

94.8

%

 

 

1,371

 

 

 

1,648

 

 

 

 

Virginia

 

 

172,846

 

 

 

1.0

%

 

 

96.0

%

 

 

1,801

 

 

 

1,039

 

 

 

 

Kentucky

 

 

105,582

 

 

 

0.6

%

 

 

97.1

%

 

 

1,280

 

 

 

1,308

 

 

 

 

Maryland

 

 

84,964

 

 

 

0.5

%

 

 

96.7

%

 

 

2,341

 

 

 

361

 

 

 

 

Nevada

 

 

76,149

 

 

 

0.5

%

 

 

96.9

%

 

 

1,594

 

 

 

721

 

 

 

 

Stabilized Communities

 

$

15,319,289

 

 

 

92.7

%

 

 

95.6

%

 

$

1,684

 

 

 

99,019

 

 

 

 

Raleigh/Durham, NC

 

 

219,174

 

 

 

1.3

%

 

 

31.6

%

 

 

1,835

 

 

 

530

 

 

 

712

 

Tampa, FL

 

 

165,425

 

 

 

1.0

%

 

 

10.1

%

 

 

3,138

 

 

 

98

 

 

 

495

 

Charlotte, NC

 

 

153,821

 

 

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

541

 

Denver, CO

 

 

145,454

 

 

 

1.0

%

 

 

75.0

%

 

 

2,227

 

 

 

352

 

 

 

571

 

Phoenix, AZ

 

 

120,853

 

 

 

0.7

%

 

 

66.6

%

 

 

1,937

 

 

 

317

 

 

 

662

 

Dallas, TX

 

 

105,881

 

 

 

0.6

%

 

 

46.6

%

 

 

1,928

 

 

 

386

 

 

 

386

 

Salt Lake City, UT

 

 

93,965

 

 

 

0.6

%

 

 

75.0

%

 

 

1,750

 

 

 

400

 

 

 

400

 

Atlanta, GA

 

 

91,418

 

 

 

0.6

%

 

 

87.6

%

 

 

2,072

 

 

 

340

 

 

 

340

 

Orlando, FL

 

 

84,320

 

 

 

0.5

%

 

 

90.6

%

 

 

2,028

 

 

 

310

 

 

 

310

 

Richmond, VA

 

 

23,451

 

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

306

 

Lease-up / Development Communities

 

$

1,203,762

 

 

 

7.3

%

 

 

54.6

%

 

$

1,996

 

 

 

2,733

 

 

 

4,723

 

Total Multifamily Communities

 

$

16,523,051

 

 

 

100.0

%

 

 

94.3

%

 

$

1,692

 

 

 

101,752

 

 

 

103,742

 

(1)
Schedule excludes MAA's 35% ownership in a 269-unit joint venture property in Washington, D.C. As of March 31, 2025, the gross investment in real estate for this community was $83.0 million and includes a mortgage note payable of $52.0 million. For the three months ended March 31, 2025, this apartment community achieved NOI of $2.2 million.

Supplemental Data S-2

 


 

COMPONENTS OF NET OPERATING INCOME

Dollars in thousands

 

 

 

Three Months Ended

 

 

As of March 31, 2025

 

 

 

March 31, 2025

 

 

March 31, 2024

 

 

Percent
Change

 

 

Apartment Units

 

 

Gross Real Assets

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

518,825

 

 

$

518,533

 

 

 

0.1

%

 

 

96,568

 

 

$

14,935,818

 

Non-Same Store Communities

 

 

13,118

 

 

 

16,719

 

 

 

 

 

 

2,451

 

 

 

383,471

 

Lease-up/Development Communities

 

 

10,582

 

 

 

1,805

 

 

 

 

 

 

2,733

 

 

 

1,203,762

 

Total Multifamily Portfolio

 

$

542,525

 

 

$

537,057

 

 

 

 

 

 

101,752

 

 

$

16,523,051

 

Commercial Property/Land

 

 

6,770

 

 

 

6,565

 

 

 

 

 

 

 

 

 

375,921

 

Total Operating Revenues

 

$

549,295

 

 

$

543,622

 

 

 

 

 

 

101,752

 

 

$

16,898,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

186,030

 

 

$

183,889

 

 

 

1.2

%

 

 

 

 

 

 

Non-Same Store Communities

 

 

6,376

 

 

 

6,857

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

5,833

 

 

 

2,122

 

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

 

 

 

2,165

 

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

198,239

 

 

$

195,033

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

3,114

 

 

 

2,769

 

 

 

 

 

 

 

 

 

 

Total Property Operating Expenses

 

$

201,353

 

 

$

197,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

332,795

 

 

$

334,644

 

 

 

-0.6

%

 

 

 

 

 

 

Non-Same Store Communities

 

 

6,742

 

 

 

9,862

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

4,749

 

 

 

(317

)

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

 

 

 

(2,165

)

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

344,286

 

 

$

342,024

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

3,656

 

 

 

3,796

 

 

 

 

 

 

 

 

 

 

Total Net Operating Income

 

$

347,942

 

 

$

345,820

 

 

 

0.6

%

 

 

 

 

 

 

 

COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES

Dollars in thousands

 

 

 

Three Months Ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

 

Percent Change

 

Property Taxes

 

$

63,335

 

 

$

67,867

 

 

 

(6.7

)%

Personnel

 

 

41,584

 

 

 

39,472

 

 

 

5.4

%

Utilities

 

 

33,911

 

 

 

32,184

 

 

 

5.4

%

Building Repair and Maintenance

 

 

22,442

 

 

 

21,664

 

 

 

3.6

%

Office Operations

 

 

9,569

 

 

 

8,441

 

 

 

13.4

%

Insurance

 

 

8,437

 

 

 

8,163

 

 

 

3.4

%

Marketing

 

 

6,752

 

 

 

6,098

 

 

 

10.7

%

Total Property Operating Expenses

 

$

186,030

 

 

$

183,889

 

 

 

1.2

%

 

Supplemental Data S-3

 


 

MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE

 

 

 

 

 

 

 

 

 

Average Physical Occupancy

 

 

 

 

 

 

Percent of

 

 

Three Months Ended

 

 

 

Apartment Units

 

 

Same Store NOI

 

 

March 31, 2025

 

 

March 31, 2024

 

Atlanta, GA

 

 

11,434

 

 

 

12.5

%

 

 

95.4

%

 

 

94.2

%

Dallas, TX

 

 

9,755

 

 

 

9.1

%

 

 

95.2

%

 

 

95.0

%

Orlando, FL

 

 

5,907

 

 

 

7.1

%

 

 

95.6

%

 

 

95.8

%

Tampa, FL

 

 

5,416

 

 

 

7.0

%

 

 

96.1

%

 

 

95.9

%

Charlotte, NC

 

 

5,995

 

 

 

6.5

%

 

 

95.9

%

 

 

95.0

%

Austin, TX

 

 

6,795

 

 

 

5.8

%

 

 

94.9

%

 

 

94.3

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

5.4

%

 

 

95.7

%

 

 

95.5

%

Nashville, TN

 

 

4,375

 

 

 

4.7

%

 

 

95.8

%

 

 

95.8

%

Fort Worth, TX

 

 

3,687

 

 

 

3.8

%

 

 

95.0

%

 

 

95.0

%

Houston, TX

 

 

4,859

 

 

 

3.8

%

 

 

95.5

%

 

 

95.4

%

Charleston, SC

 

 

3,168

 

 

 

3.7

%

 

 

95.6

%

 

 

96.0

%

Phoenix, AZ

 

 

2,968

 

 

 

3.5

%

 

 

95.9

%

 

 

95.2

%

Northern Virginia

 

 

1,888

 

 

 

3.1

%

 

 

96.7

%

 

 

96.5

%

Jacksonville, FL

 

 

3,496

 

 

 

3.0

%

 

 

95.9

%

 

 

95.2

%

Greenville, SC

 

 

2,354

 

 

 

2.0

%

 

 

95.9

%

 

 

95.9

%

Savannah, GA

 

 

1,837

 

 

 

2.0

%

 

 

95.3

%

 

 

95.6

%

Fredericksburg, VA

 

 

1,435

 

 

 

1.9

%

 

 

97.0

%

 

 

97.0

%

Richmond, VA

 

 

1,732

 

 

 

1.9

%

 

 

96.2

%

 

 

96.1

%

Denver, CO

 

 

1,118

 

 

 

1.5

%

 

 

94.8

%

 

 

96.0

%

Birmingham, AL

 

 

1,462

 

 

 

1.3

%

 

 

96.3

%

 

 

95.1

%

San Antonio, TX

 

 

1,504

 

 

 

1.2

%

 

 

95.2

%

 

 

95.1

%

Kansas City, MO-KS

 

 

1,110

 

 

 

1.1

%

 

 

95.1

%

 

 

95.7

%

Huntsville, AL

 

 

1,228

 

 

 

1.0

%

 

 

94.6

%

 

 

94.7

%

Memphis, TN

 

 

1,193

 

 

 

1.0

%

 

 

94.9

%

 

 

96.0

%

Other

 

 

6,502

 

 

 

6.1

%

 

 

95.4

%

 

 

95.7

%

Total Same Store

 

 

96,568

 

 

 

100.0

%

 

 

95.6

%

 

 

95.3

%

 

Supplemental Data S-4

 


 

 

MULTIFAMILY SAME STORE PORTFOLIO QUARTER OVER QUARTER COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q1 2025

 

 

Q1 2024

 

 

% Chg

 

 

Q1 2025

 

 

Q1 2024

 

 

% Chg

 

 

Q1 2025

 

 

Q1 2024

 

 

% Chg

 

 

Q1 2025

 

 

Q1 2024

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

64,628

 

 

$

65,121

 

 

 

(0.8

)%

 

$

23,121

 

 

$

24,890

 

 

 

(7.1

)%

 

$

41,507

 

 

$

40,231

 

 

 

3.2

%

 

$

1,793

 

 

$

1,839

 

 

 

(2.5

)%

Dallas, TX

 

 

9,755

 

 

 

51,062

 

 

 

51,286

 

 

 

(0.4

)%

 

 

20,755

 

 

 

20,235

 

 

 

2.6

%

 

 

30,307

 

 

 

31,051

 

 

 

(2.4

)%

 

 

1,658

 

 

 

1,674

 

 

 

(1.0

)%

Orlando, FL

 

 

5,907

 

 

 

36,959

 

 

 

37,325

 

 

 

(1.0

)%

 

 

13,190

 

 

 

13,059

 

 

 

1.0

%

 

 

23,769

 

 

 

24,266

 

 

 

(2.0

)%

 

 

1,985

 

 

 

2,006

 

 

 

(1.1

)%

Tampa, FL

 

 

5,416

 

 

 

35,984

 

 

 

35,723

 

 

 

0.7

%

 

 

12,630

 

 

 

12,384

 

 

 

2.0

%

 

 

23,354

 

 

 

23,339

 

 

 

0.1

%

 

 

2,091

 

 

 

2,094

 

 

 

(0.2

)%

Charlotte, NC

 

 

5,995

 

 

 

31,263

 

 

 

31,157

 

 

 

0.3

%

 

 

9,484

 

 

 

8,883

 

 

 

6.8

%

 

 

21,779

 

 

 

22,274

 

 

 

(2.2

)%

 

 

1,645

 

 

 

1,657

 

 

 

(0.7

)%

Austin, TX

 

 

6,795

 

 

 

34,000

 

 

 

35,060

 

 

 

(3.0

)%

 

 

14,751

 

 

 

14,971

 

 

 

(1.5

)%

 

 

19,249

 

 

 

20,089

 

 

 

(4.2

)%

 

 

1,563

 

 

 

1,626

 

 

 

(3.9

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,353

 

 

 

26,498

 

 

 

(0.5

)%

 

 

8,450

 

 

 

8,260

 

 

 

2.3

%

 

 

17,903

 

 

 

18,238

 

 

 

(1.8

)%

 

 

1,528

 

 

 

1,543

 

 

 

(1.0

)%

Nashville, TN

 

 

4,375

 

 

 

23,370

 

 

 

23,594

 

 

 

(0.9

)%

 

 

7,699

 

 

 

7,533

 

 

 

2.2

%

 

 

15,671

 

 

 

16,061

 

 

 

(2.4

)%

 

 

1,675

 

 

 

1,698

 

 

 

(1.3

)%

Fort Worth, TX

 

 

3,687

 

 

 

19,284

 

 

 

18,959

 

 

 

1.7

%

 

 

6,593

 

 

 

6,510

 

 

 

1.3

%

 

 

12,691

 

 

 

12,449

 

 

 

1.9

%

 

 

1,580

 

 

 

1,575

 

 

 

0.3

%

Houston, TX

 

 

4,859

 

 

 

22,549

 

 

 

22,334

 

 

 

1.0

%

 

 

10,036

 

 

 

9,901

 

 

 

1.4

%

 

 

12,513

 

 

 

12,433

 

 

 

0.6

%

 

 

1,444

 

 

 

1,439

 

 

 

0.4

%

Charleston, SC

 

 

3,168

 

 

 

18,121

 

 

 

17,815

 

 

 

1.7

%

 

 

5,820

 

 

 

5,621

 

 

 

3.5

%

 

 

12,301

 

 

 

12,194

 

 

 

0.9

%

 

 

1,817

 

 

 

1,780

 

 

 

2.0

%

Phoenix, AZ

 

 

2,968

 

 

 

16,125

 

 

 

16,209

 

 

 

(0.5

)%

 

 

4,373

 

 

 

4,306

 

 

 

1.6

%

 

 

11,752

 

 

 

11,903

 

 

 

(1.3

)%

 

 

1,716

 

 

 

1,744

 

 

 

(1.6

)%

Northern Virginia

 

 

1,888

 

 

 

14,918

 

 

 

14,006

 

 

 

6.5

%

 

 

4,544

 

 

 

4,349

 

 

 

4.5

%

 

 

10,374

 

 

 

9,657

 

 

 

7.4

%

 

 

2,513

 

 

 

2,376

 

 

 

5.8

%

Jacksonville, FL

 

 

3,496

 

 

 

15,970

 

 

 

16,393

 

 

 

(2.6

)%

 

 

6,063

 

 

 

5,837

 

 

 

3.9

%

 

 

9,907

 

 

 

10,556

 

 

 

(6.1

)%

 

 

1,486

 

 

 

1,534

 

 

 

(3.1

)%

Greenville, SC

 

 

2,354

 

 

 

10,426

 

 

 

10,356

 

 

 

0.7

%

 

 

3,798

 

 

 

3,633

 

 

 

4.5

%

 

 

6,628

 

 

 

6,723

 

 

 

(1.4

)%

 

 

1,336

 

 

 

1,325

 

 

 

0.8

%

Savannah, GA

 

 

1,837

 

 

 

10,109

 

 

 

10,013

 

 

 

1.0

%

 

 

3,543

 

 

 

3,557

 

 

 

(0.4

)%

 

 

6,566

 

 

 

6,456

 

 

 

1.7

%

 

 

1,705

 

 

 

1,695

 

 

 

0.6

%

Fredericksburg, VA

 

 

1,435

 

 

 

8,863

 

 

 

8,425

 

 

 

5.2

%

 

 

2,557

 

 

 

2,440

 

 

 

4.8

%

 

 

6,306

 

 

 

5,985

 

 

 

5.4

%

 

 

1,909

 

 

 

1,805

 

 

 

5.8

%

Richmond, VA

 

 

1,732

 

 

 

9,065

 

 

 

9,022

 

 

 

0.5

%

 

 

2,873

 

 

 

2,784

 

 

 

3.2

%

 

 

6,192

 

 

 

6,238

 

 

 

(0.7

)%

 

 

1,680

 

 

 

1,644

 

 

 

2.2

%

Denver, CO

 

 

1,118

 

 

 

6,934

 

 

 

7,122

 

 

 

(2.6

)%

 

 

2,030

 

 

 

2,120

 

 

 

(4.2

)%

 

 

4,904

 

 

 

5,002

 

 

 

(2.0

)%

 

 

1,951

 

 

 

1,972

 

 

 

(1.1

)%

Birmingham, AL

 

 

1,462

 

 

 

6,882

 

 

 

6,670

 

 

 

3.2

%

 

 

2,708

 

 

 

2,646

 

 

 

2.3

%

 

 

4,174

 

 

 

4,024

 

 

 

3.7

%

 

 

1,403

 

 

 

1,393

 

 

 

0.7

%

San Antonio, TX

 

 

1,504

 

 

 

6,521

 

 

 

6,593

 

 

 

(1.1

)%

 

 

2,551

 

 

 

2,788

 

 

 

(8.5

)%

 

 

3,970

 

 

 

3,805

 

 

 

4.3

%

 

 

1,354

 

 

 

1,385

 

 

 

(2.3

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,737

 

 

 

5,564

 

 

 

3.1

%

 

 

2,074

 

 

 

1,941

 

 

 

6.9

%

 

 

3,663

 

 

 

3,623

 

 

 

1.1

%

 

 

1,638

 

 

 

1,579

 

 

 

3.7

%

Huntsville, AL

 

 

1,228

 

 

 

5,277

 

 

 

5,304

 

 

 

(0.5

)%

 

 

1,905

 

 

 

2,009

 

 

 

(5.2

)%

 

 

3,372

 

 

 

3,295

 

 

 

2.3

%

 

 

1,286

 

 

 

1,317

 

 

 

(2.4

)%

Memphis, TN

 

 

1,193

 

 

 

5,405

 

 

 

5,514

 

 

 

(2.0

)%

 

 

2,238

 

 

 

1,889

 

 

 

18.5

%

 

 

3,167

 

 

 

3,625

 

 

 

(12.6

)%

 

 

1,433

 

 

 

1,432

 

 

 

0.1

%

Other

 

 

6,502

 

 

 

33,020

 

 

 

32,470

 

 

 

1.7

%

 

 

12,244

 

 

 

11,343

 

 

 

7.9

%

 

 

20,776

 

 

 

21,127

 

 

 

(1.7

)%

 

 

1,616

 

 

 

1,586

 

 

 

1.9

%

Total Same Store

 

 

96,568

 

 

$

518,825

 

 

$

518,533

 

 

 

0.1

%

 

$

186,030

 

 

$

183,889

 

 

 

1.2

%

 

$

332,795

 

 

$

334,644

 

 

 

(0.6

)%

 

$

1,690

 

 

$

1,699

 

 

 

(0.6

)%

 

Supplemental Data S-5

 


 

MULTIFAMILY SAME STORE PORTFOLIO SEQUENTIAL QUARTER COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q1 2025

 

 

Q4 2024

 

 

% Chg

 

 

Q1 2025

 

 

Q4 2024

 

 

% Chg

 

 

Q1 2025

 

 

Q4 2024

 

 

% Chg

 

 

Q1 2025

 

 

Q4 2024

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

64,628

 

 

$

64,825

 

 

 

(0.3

)%

 

$

23,121

 

 

$

26,912

 

 

 

(14.1

)%

 

$

41,507

 

 

$

37,913

 

 

 

9.5

%

 

$

1,793

 

 

$

1,798

 

 

 

(0.3

)%

Dallas, TX

 

 

9,755

 

 

 

51,062

 

 

 

51,148

 

 

 

(0.2

)%

 

 

20,755

 

 

 

20,914

 

 

 

(0.8

)%

 

 

30,307

 

 

 

30,234

 

 

 

0.2

%

 

 

1,658

 

 

 

1,662

 

 

 

(0.2

)%

Orlando, FL

 

 

5,907

 

 

 

36,959

 

 

 

36,913

 

 

 

0.1

%

 

 

13,190

 

 

 

12,575

 

 

 

4.9

%

 

 

23,769

 

 

 

24,338

 

 

 

(2.3

)%

 

 

1,985

 

 

 

1,990

 

 

 

(0.2

)%

Tampa, FL

 

 

5,416

 

 

 

35,984

 

 

 

35,799

 

 

 

0.5

%

 

 

12,630

 

 

 

11,884

 

 

 

6.3

%

 

 

23,354

 

 

 

23,915

 

 

 

(2.3

)%

 

 

2,091

 

 

 

2,086

 

 

 

0.2

%

Charlotte, NC

 

 

5,995

 

 

 

31,263

 

 

 

31,299

 

 

 

(0.1

)%

 

 

9,484

 

 

 

9,316

 

 

 

1.8

%

 

 

21,779

 

 

 

21,983

 

 

 

(0.9

)%

 

 

1,645

 

 

 

1,648

 

 

 

(0.2

)%

Austin, TX

 

 

6,795

 

 

 

34,000

 

 

 

34,291

 

 

 

(0.8

)%

 

 

14,751

 

 

 

14,657

 

 

 

0.6

%

 

 

19,249

 

 

 

19,634

 

 

 

(2.0

)%

 

 

1,563

 

 

 

1,569

 

 

 

(0.4

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,353

 

 

 

26,408

 

 

 

(0.2

)%

 

 

8,450

 

 

 

7,750

 

 

 

9.0

%

 

 

17,903

 

 

 

18,658

 

 

 

(4.0

)%

 

 

1,528

 

 

 

1,533

 

 

 

(0.4

)%

Nashville, TN

 

 

4,375

 

 

 

23,370

 

 

 

23,421

 

 

 

(0.2

)%

 

 

7,699

 

 

 

7,230

 

 

 

6.5

%

 

 

15,671

 

 

 

16,191

 

 

 

(3.2

)%

 

 

1,675

 

 

 

1,680

 

 

 

(0.3

)%

Fort Worth, TX

 

 

3,687

 

 

 

19,284

 

 

 

19,189

 

 

 

0.5

%

 

 

6,593

 

 

 

8,023

 

 

 

(17.8

)%

 

 

12,691

 

 

 

11,166

 

 

 

13.7

%

 

 

1,580

 

 

 

1,580

 

 

 

0.0

%

Houston, TX

 

 

4,859

 

 

 

22,549

 

 

 

22,449

 

 

 

0.4

%

 

 

10,036

 

 

 

10,452

 

 

 

(4.0

)%

 

 

12,513

 

 

 

11,997

 

 

 

4.3

%

 

 

1,444

 

 

 

1,445

 

 

 

(0.1

)%

Charleston, SC

 

 

3,168

 

 

 

18,121

 

 

 

18,047

 

 

 

0.4

%

 

 

5,820

 

 

 

5,571

 

 

 

4.5

%

 

 

12,301

 

 

 

12,476

 

 

 

(1.4

)%

 

 

1,817

 

 

 

1,817

 

 

 

(0.0

)%

Phoenix, AZ

 

 

2,968

 

 

 

16,125

 

 

 

16,124

 

 

 

0.0

%

 

 

4,373

 

 

 

4,422

 

 

 

(1.1

)%

 

 

11,752

 

 

 

11,702

 

 

 

0.4

%

 

 

1,716

 

 

 

1,721

 

 

 

(0.3

)%

Northern Virginia

 

 

1,888

 

 

 

14,918

 

 

 

14,770

 

 

 

1.0

%

 

 

4,544

 

 

 

4,505

 

 

 

0.9

%

 

 

10,374

 

 

 

10,265

 

 

 

1.1

%

 

 

2,513

 

 

 

2,501

 

 

 

0.5

%

Jacksonville, FL

 

 

3,496

 

 

 

15,970

 

 

 

15,922

 

 

 

0.3

%

 

 

6,063

 

 

 

5,859

 

 

 

3.5

%

 

 

9,907

 

 

 

10,063

 

 

 

(1.6

)%

 

 

1,486

 

 

 

1,493

 

 

 

(0.5

)%

Greenville, SC

 

 

2,354

 

 

 

10,426

 

 

 

10,370

 

 

 

0.5

%

 

 

3,798

 

 

 

3,704

 

 

 

2.5

%

 

 

6,628

 

 

 

6,666

 

 

 

(0.6

)%

 

 

1,336

 

 

 

1,335

 

 

 

0.1

%

Savannah, GA

 

 

1,837

 

 

 

10,109

 

 

 

10,221

 

 

 

(1.1

)%

 

 

3,543

 

 

 

3,524

 

 

 

0.5

%

 

 

6,566

 

 

 

6,697

 

 

 

(2.0

)%

 

 

1,705

 

 

 

1,708

 

 

 

(0.2

)%

Fredericksburg, VA

 

 

1,435

 

 

 

8,863

 

 

 

8,643

 

 

 

2.5

%

 

 

2,557

 

 

 

2,513

 

 

 

1.8

%

 

 

6,306

 

 

 

6,130

 

 

 

2.9

%

 

 

1,909

 

 

 

1,891

 

 

 

1.0

%

Richmond, VA

 

 

1,732

 

 

 

9,065

 

 

 

9,025

 

 

 

0.4

%

 

 

2,873

 

 

 

2,776

 

 

 

3.5

%

 

 

6,192

 

 

 

6,249

 

 

 

(0.9

)%

 

 

1,680

 

 

 

1,672

 

 

 

0.5

%

Denver, CO

 

 

1,118

 

 

 

6,934

 

 

 

6,912

 

 

 

0.3

%

 

 

2,030

 

 

 

2,177

 

 

 

(6.8

)%

 

 

4,904

 

 

 

4,735

 

 

 

3.6

%

 

 

1,951

 

 

 

1,968

 

 

 

(0.9

)%

Birmingham, AL

 

 

1,462

 

 

 

6,882

 

 

 

6,836

 

 

 

0.7

%

 

 

2,708

 

 

 

2,650

 

 

 

2.2

%

 

 

4,174

 

 

 

4,186

 

 

 

(0.3

)%

 

 

1,403

 

 

 

1,406

 

 

 

(0.2

)%

San Antonio, TX

 

 

1,504

 

 

 

6,521

 

 

 

6,543

 

 

 

(0.3

)%

 

 

2,551

 

 

 

2,826

 

 

 

(9.7

)%

 

 

3,970

 

 

 

3,717

 

 

 

6.8

%

 

 

1,354

 

 

 

1,363

 

 

 

(0.7

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,737

 

 

 

5,764

 

 

 

(0.5

)%

 

 

2,074

 

 

 

2,025

 

 

 

2.4

%

 

 

3,663

 

 

 

3,739

 

 

 

(2.0

)%

 

 

1,638

 

 

 

1,644

 

 

 

(0.4

)%

Huntsville, AL

 

 

1,228

 

 

 

5,277

 

 

 

5,339

 

 

 

(1.2

)%

 

 

1,905

 

 

 

1,752

 

 

 

8.7

%

 

 

3,372

 

 

 

3,587

 

 

 

(6.0

)%

 

 

1,286

 

 

 

1,293

 

 

 

(0.5

)%

Memphis, TN

 

 

1,193

 

 

 

5,405

 

 

 

5,523

 

 

 

(2.1

)%

 

 

2,238

 

 

 

1,944

 

 

 

15.1

%

 

 

3,167

 

 

 

3,579

 

 

 

(11.5

)%

 

 

1,433

 

 

 

1,448

 

 

 

(1.0

)%

Other

 

 

6,502

 

 

 

33,020

 

 

 

33,014

 

 

 

0.0

%

 

 

12,244

 

 

 

11,508

 

 

 

6.4

%

 

 

20,776

 

 

 

21,506

 

 

 

(3.4

)%

 

 

1,616

 

 

 

1,617

 

 

 

(0.1

)%

Total Same Store

 

 

96,568

 

 

$

518,825

 

 

$

518,795

 

 

 

0.0

%

 

$

186,030

 

 

$

187,469

 

 

 

(0.8

)%

 

$

332,795

 

 

$

331,326

 

 

 

0.4

%

 

$

1,690

 

 

$

1,692

 

 

 

(0.1

)%

 

Supplemental Data S-6

 


 

MULTIFAMILY DEVELOPMENT PIPELINE

Dollars in thousands

 

 

 

 

Units as of

 

Development Costs as of

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2025

 

March 31, 2025

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

Expected

 

Costs

 

Expected

 

 

Start

 

Initial

 

 

 

 

 

 

Location

 

Total

 

Delivered

 

Leased

 

Total

 

to Date

 

Remaining

 

 

Date

 

Occupancy

 

Completion

 

Stabilization (1)

MAA Nixie

 

Raleigh/Durham, NC

 

 

406

 

 

224

 

 

45

 

$

145,500

 

$

137,349

 

$

8,151

 

 

4Q22

 

3Q24

 

3Q25

 

3Q26

MAA Breakwater

 

Tampa, FL

 

 

495

 

 

98

 

 

96

 

 

197,500

 

 

165,425

 

 

32,075

 

 

4Q22

 

1Q25

 

4Q25

 

1Q27

Modera Liberty Row (2)

 

Charlotte, NC

 

 

239

 

 

 

 

 

 

112,000

 

 

107,647

 

 

4,353

 

 

1Q22

 

3Q25

 

1Q26

 

4Q26

MAA Plaza Midwood (3)

 

Charlotte, NC

 

 

302

 

 

 

 

 

 

101,500

 

 

46,174

 

 

55,326

 

 

2Q24

 

2Q26

 

4Q26

 

4Q27

Modera Chandler (3)

 

Phoenix, AZ

 

 

345

 

 

 

 

 

 

117,500

 

 

44,563

 

 

72,937

 

 

2Q24

 

2Q26

 

4Q26

 

4Q27

MAA Rove (4)

 

Richmond, VA

 

 

306

 

 

 

 

 

 

99,500

 

 

23,451

 

 

76,049

 

 

3Q24

 

1Q27

 

3Q27

 

1Q28

MAA Milepost 35 II

 

Denver, CO

 

 

219

 

 

 

 

 

 

78,000

 

 

21,869

 

 

56,131

 

 

4Q24

 

2Q26

 

4Q26

 

4Q27

Total Active

 

 

 

 

2,312

 

 

322

 

 

141

 

$

851,500

 

$

546,478

 

$

305,022

 

 

 

 

 

 

 

 

 

(1)
Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2)
In July 2024, MAA agreed to finance the third party development of this property currently under construction. MAA has the option to purchase the development once it is stabilized.
(3)
MAA owns 95% of the joint venture that owns this property.
(4)
Previously reported as MAA Porter.

MULTIFAMILY LEASE-UP COMMUNITIES

Dollars in thousands

 

 

As of March 31, 2025

 

 

 

 

 

 

 

Location

 

Total Units

 

 

Physical Occupancy

 

Costs to Date

 

 

Construction Completed

 

Expected Stabilization (1)

MAA Boggy Creek

 

Orlando, FL

 

310

 

 

90.6%

 

$

84,320

 

 

(3)

 

2Q25

Novel West Midtown (2)

 

Atlanta, GA

 

340

 

 

87.6%

 

 

91,418

 

 

3Q23

 

2Q25

Novel Daybreak (2)

 

Salt Lake City, UT

 

400

 

 

75.0%

 

 

93,965

 

 

3Q24

 

3Q25

MAA Vale

 

Raleigh/Durham, NC

 

306

 

 

62.7%

 

 

81,825

 

 

(3)

 

3Q25

Novel Val Vista (2)

 

Phoenix, AZ

 

317

 

 

66.6%

 

 

76,290

 

 

4Q24

 

3Q25

MAA Milepost 35

 

Denver, CO

 

352

 

 

75.0%

 

 

123,585

 

 

4Q24

 

3Q25

MAA Cathedral Arts

 

Dallas, TX

 

386

 

 

46.6%

 

 

105,881

 

 

(3)

 

2Q26

Total

 

 

 

 

2,411

 

 

71.6%

 

$

657,284

 

 

 

 

 

(1)
Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.
(2)
MAA owns 80% of the joint venture that owns this property.
(3)
Property was acquired while in lease-up; construction was complete prior to acquisition by MAA.

MULTIFAMILY INTERIOR REDEVELOPMENT, WIFI RETROFIT AND PROPERTY REPOSITIONING ACTIVITY

Dollars in thousands, except per unit data

Three months ended March 31, 2025

 

 

Program

 

Units Completed

 

 

Redevelopment Spend

 

 

Average Cost per Unit

 

 

Increase in Average Effective Rent per Unit

 

 

Increase in Average Effective Rent per Unit

 

Estimated Units Remaining in Pipeline

Interior Redevelopment

 

 

1,102

 

 

$

6,688

 

 

$

6,069

 

 

$

90

 

 

6.5%

 

8,000 - 11,000

During the first quarter of 2025, MAA continued its WiFi Retrofit program and its Property Repositioning program to upgrade and reposition the amenity and common areas at select apartment communities for higher and above market rent growth after projects are completed and units are fully repriced. MAA spent $4.1 million on its WiFi Retrofit program and $3.2 million on its Property Repositioning program during the first quarter of 2025.

Supplemental Data S-7

 


 

 

2025 DISPOSITION ACTIVITY AS OF MARCH 31, 2025

 

Multifamily Dispositions

 

Market

 

Apartment Units

 

Closing Date

Fairways

 

Columbia, SC

 

240

 

Mar-25

TPC Columbia

 

Columbia, SC

 

336

 

Mar-25

 

DEBT AND DEBT COVENANTS AS OF MARCH 31, 2025

Dollars in thousands

DEBT SUMMARIES

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Versus Floating Rate Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Rate Maturity

 

Fixed rate debt

 

$

4,732,166

 

 

 

93.9

%

 

 

3.8

%

 

 

7.4

 

Floating rate debt

 

 

310,000

 

 

 

6.1

%

 

 

4.6

%

 

 

0.1

 

Total

 

$

5,042,166

 

 

 

100.0

%

 

 

3.8

%

 

 

7.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Versus Secured Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Contract Maturity

 

Unsecured debt

 

$

4,681,868

 

 

 

92.9

%

 

 

3.8

%

 

 

5.7

 

Secured debt

 

 

360,298

 

 

 

7.1

%

 

 

4.4

%

 

 

23.8

 

Total

 

$

5,042,166

 

 

 

100.0

%

 

 

3.8

%

 

 

7.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered Versus Encumbered Assets

 

Total Cost

 

 

Percent of Total

 

 

Q1 2025 NOI

 

 

Percent of Total

 

Unencumbered gross assets

 

$

16,515,539

 

 

 

95.5

%

 

$

333,339

 

 

 

95.8

%

Encumbered gross assets

 

 

774,626

 

 

 

4.5

%

 

 

14,603

 

 

 

4.2

%

Total

 

$

17,290,165

 

 

 

100.0

%

 

$

347,942

 

 

 

100.0

%

FIXED INTEREST RATE MATURITIES

Maturity

 

Fixed Rate Debt

 

 

 

Effective Interest Rate

 

2025

 

$

399,538

 

 

 

 

4.2

%

2026

 

 

298,937

 

 

 

 

1.2

%

2027

 

 

598,317

 

 

 

 

3.7

%

2028

 

 

398,063

 

 

 

 

4.2

%

2029

 

 

555,977

 

 

 

 

3.7

%

2030

 

 

298,316

 

 

 

 

3.1

%

2031

 

 

446,466

 

 

 

 

1.8

%

2032

 

 

394,867

 

 

 

 

5.4

%

2033

 

 

 

 

 

 

 

2034

 

 

343,965

 

 

 

 

5.1

%

Thereafter

 

 

997,720

 

 

 

 

4.2

%

Total

 

$

4,732,166

 

 

 

 

3.8

%

 

Supplemental Data S-8

 


 

DEBT AND DEBT COVENANTS AS OF MARCH 31, 2025 (CONTINUED)

Dollars in thousands

DEBT MATURITIES OF OUTSTANDING BALANCES

Maturity

 

Commercial Paper ⁽¹⁾ & Revolving Credit Facility ⁽²⁾

 

 

Public Bonds

 

 

Secured

 

 

Total

 

2025

 

$

310,000

 

 

$

399,538

 

 

$

 

 

$

709,538

 

2026

 

 

 

 

 

298,937

 

 

 

 

 

 

298,937

 

2027

 

 

 

 

 

598,317

 

 

 

 

 

 

598,317

 

2028

 

 

 

 

 

398,063

 

 

 

 

 

 

398,063

 

2029

 

 

 

 

 

555,977

 

 

 

 

 

 

555,977

 

2030

 

 

 

 

 

298,316

 

 

 

 

 

 

298,316

 

2031

 

 

 

 

 

446,466

 

 

 

 

 

 

446,466

 

2032

 

 

 

 

 

394,867

 

 

 

 

 

 

394,867

 

2033

 

 

 

 

 

 

 

 

 

 

 

 

2034

 

 

 

 

 

343,965

 

 

 

 

 

 

343,965

 

Thereafter

 

 

 

 

 

637,422

 

 

 

360,298

 

 

 

997,720

 

Total

 

$

310,000

 

 

$

4,371,868

 

 

$

360,298

 

 

$

5,042,166

 

(1)
The $310.0 million maturing in 2025 reflects the principal outstanding under MAALP’s unsecured commercial paper program as of March 31, 2025. Under the terms of the program, MAALP may issue up to a maximum aggregate amount outstanding at any time of $625.0 million. For the three months ended March 31, 2025, average daily borrowings outstanding under the commercial paper program were $322.4 million.
(2)
There were no borrowings outstanding under MAALP’s $1.25 billion unsecured revolving credit facility as of March 31, 2025. The unsecured revolving credit facility has a maturity date of October 2026 with two six-month extension options.

DEBT COVENANT ANALYSIS (1)

Bond Covenants

 

Required

 

Actual

 

Compliance

Total debt to adjusted total assets

 

60% or less

 

29.1%

 

Yes

Total secured debt to adjusted total assets

 

40% or less

 

2.1%

 

Yes

Consolidated income available for debt service to total annual debt service charge

 

1.5x or greater for trailing 4 quarters

 

6.5x

 

Yes

Total unencumbered assets to total unsecured debt

 

Greater than 150%

 

344.7%

 

Yes

 

 

 

 

 

 

 

Bank Covenants

 

Required

 

Actual

 

Compliance

Total debt to total capitalized asset value

 

60% or less

 

21.5%

 

Yes

Total secured debt to total capitalized asset value

 

40% or less

 

1.6%

 

Yes

Total adjusted EBITDA to fixed charges

 

1.5x or greater for trailing 4 quarters

 

6.9x

 

Yes

Total unsecured debt to total unsecured capitalized asset value

 

60% or less

 

20.8%

 

Yes

(1)
The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements, which have been filed by MAA and MAALP with the SEC.

Supplemental Data S-9

 


 

2025 GUIDANCE

MAA provides guidance on expected Core FFO per diluted Share and Core AFFO per diluted Share, which are non-GAAP financial measures, along with guidance for expected Earnings per diluted common share. A reconciliation of expected Earnings per diluted common share to expected Core FFO per diluted Share and Core AFFO per diluted Share is provided below. The guidance projections provided below are based on current expectations and are forward-looking statements.

 

 

Full Year 2025

Earnings:

 

Range

 

Midpoint

Earnings per common share - diluted

 

$5.51 to $5.83

 

$5.67

Core FFO per Share - diluted

 

$8.61 to $8.93

 

$8.77

Core AFFO per Share - diluted

 

$7.63 to $7.95

 

$7.79

 

 

 

 

 

MAA Same Store Portfolio:

 

 

 

 

Number of units

 

96,568

 

96,568

Average physical occupancy

 

95.30% to 95.90%

 

95.60%

Property revenue growth

 

-0.35% to 1.15%

 

0.40%

Effective rent growth

 

-0.30% to 0.70%

 

0.20%

Property operating expense growth

 

2.45% to 3.95%

 

3.20%

NOI growth

 

-2.15% to -0.15%

 

-1.15%

Real estate tax expense growth

 

2.00% to 3.50%

 

2.75%

 

 

 

 

 

Corporate Expenses: ($ in millions)

 

 

 

 

Property management expenses

 

$75.5 to $77.5

 

$76.5

General and administrative expenses

 

$57.0 to $59.0

 

$58.0

Total overhead

 

$132.5 to $136.5

 

$134.5

 

 

 

 

 

Transaction/Investment Volume: ($ in millions)

 

 

 

 

Multifamily acquisition volume

 

$350.0 to $450.0

 

$400.0

Multifamily disposition volume

 

$300.0 to $350.0

 

$325.0

Development investment

 

$250.0 to $350.0

 

$300.0

 

 

 

 

 

Debt:

 

 

 

 

Average effective interest rate

 

3.5% to 3.7%

 

3.6%

Capitalized interest ($ in millions)

 

$20.0 to $22.0

 

$21.0

 

 

 

 

 

Diluted FFO Shares Outstanding:

 

 

 

 

Diluted common shares and units

 

119.90 to 120.20 million

 

120.05 million

 

RECONCILIATION OF EARNINGS PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER DILUTED SHARE FOR FULL YEAR 2025 GUIDANCE

 

 

 

Full Year 2025 Guidance Range

 

 

 

Low

 

 

High

 

Earnings per common share - diluted

 

$

5.51

 

 

$

5.83

 

Real estate depreciation and amortization

 

 

5.09

 

 

 

5.09

 

Gains on sale of depreciable assets

 

 

(2.00

)

 

 

(2.00

)

FFO per Share - diluted

 

 

8.60

 

 

 

8.92

 

Non-Core FFO items (1)

 

 

0.01

 

 

 

0.01

 

Core FFO per Share - diluted

 

 

8.61

 

 

 

8.93

 

Recurring capital expenditures

 

 

(0.98

)

 

 

(0.98

)

Core AFFO per Share - diluted

 

$

7.63

 

 

$

7.95

 

(1)
Non-Core FFO items may include adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares; gain or loss on sale of non-depreciable assets; gain or loss on investments, net of tax; casualty related charges (recoveries), net; gain or loss on debt extinguishment; legal costs, settlements and (recoveries), net, and mark-to-market debt adjustments.

Supplemental Data S-10

 


 

CREDIT RATINGS

 

 

 

Commercial

 

Long-Term

 

 

 

 

Paper Rating

 

Debt Rating

 

Outlook

Fitch Ratings (1)

 

F1

 

A-

 

Stable

Moody’s Investors Service (2)

 

P-2

 

A3

 

Stable

Standard & Poor’s Ratings Services (1)

 

A-2

 

A-

 

Stable

(1)
Corporate credit rating assigned to MAA and MAALP
(2)
Corporate credit rating assigned to MAALP

 

COMMON STOCK

 

Stock Symbol:

 

MAA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange Traded:

 

NYSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Future Dates:

 

Q2 2025

 

 

Q3 2025

 

 

Q4 2025

 

 

Q1 2026

 

 

 

 

Earnings release & conference call

 

Late
July

 

 

Late
October

 

 

Early
February

 

 

Late
April

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Information - Common Shares:

 

Q1 2024

 

 

Q2 2024

 

 

Q3 2024

 

 

Q4 2024

 

 

Q1 2025

 

Declaration date

 

3/19/2024

 

 

5/21/2024

 

 

9/24/2024

 

 

12/10/2024

 

 

3/18/2025

 

Record date

 

4/15/2024

 

 

7/15/2024

 

 

10/15/2024

 

 

1/15/2025

 

 

4/15/2025

 

Payment date

 

4/30/2024

 

 

7/31/2024

 

 

10/31/2024

 

 

1/31/2025

 

 

4/30/2025

 

Distributions per share

 

$

1.4700

 

 

$

1.4700

 

 

$

1.4700

 

 

$

1.5150

 

 

$

1.5150

 

 

INVESTOR RELATIONS DATA

 

MAA does not send quarterly reports, earnings releases and supplemental data to shareholders, but provides them upon request.

For recent press releases, SEC filings and other information, call 866-576-9689 (toll free) or email investor.relations@maac.com. This information, as well as access to MAA’s quarterly conference call, is also available on the “For Investors” page of MAA’s website at www.maac.com.

 

For Questions Contact:

 

 

 

 

 

 

 

 

 

 

Name

 

Title

 

Andrew Schaeffer

 

Senior Vice President, Treasurer and Director of Capital Markets

 

Jennifer Patrick

 

Director of Investor Relations

 

Phone: 866-576-9689 (toll free)

 

Email: investor.relations@maac.com

 

Supplemental Data S-11