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

 

Exhibit 99.2

 

PORTFOLIO STATISTICS

 

TOTAL MULTIFAMILY PORTFOLIO AT MARCH 31, 2024 (1)

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

 

 

10,116

 

 

 

 

 

 

 

 

 

10,116

 

 

 

 

 

 

10,116

 

Austin, TX

 

 

6,829

 

 

 

350

 

 

 

 

 

 

7,179

 

 

 

 

 

 

7,179

 

Charlotte, NC

 

 

5,651

 

 

 

560

 

 

 

352

 

 

 

6,563

 

 

 

 

 

 

6,563

 

Orlando, FL

 

 

5,643

 

 

 

264

 

 

 

 

 

 

5,907

 

 

 

 

 

 

5,907

 

Tampa, FL

 

 

5,416

 

 

 

 

 

 

 

 

 

5,416

 

 

 

 

 

 

5,416

 

Raleigh/Durham, NC

 

 

5,350

 

 

 

 

 

 

 

 

 

5,350

 

 

 

 

 

 

5,350

 

Houston, TX

 

 

5,175

 

 

 

 

 

 

 

 

 

5,175

 

 

 

 

 

 

5,175

 

Nashville, TN

 

 

4,375

 

 

 

 

 

 

 

 

 

4,375

 

 

 

 

 

 

4,375

 

Fort Worth, TX

 

 

3,687

 

 

 

 

 

 

 

 

 

3,687

 

 

 

 

 

 

3,687

 

Jacksonville, FL

 

 

3,496

 

 

 

 

 

 

 

 

 

3,496

 

 

 

 

 

 

3,496

 

Phoenix, AZ

 

 

2,968

 

 

 

 

 

 

323

 

 

 

3,291

 

 

 

112

 

 

 

3,403

 

Charleston, SC

 

 

3,168

 

 

 

 

 

 

 

 

 

3,168

 

 

 

 

 

 

3,168

 

Greenville, SC

 

 

2,354

 

 

 

 

 

 

 

 

 

2,354

 

 

 

 

 

 

2,354

 

Richmond, VA

 

 

1,732

 

 

 

272

 

 

 

 

 

 

2,004

 

 

 

 

 

 

2,004

 

Northern Virginia

 

 

1,888

 

 

 

 

 

 

 

 

 

1,888

 

 

 

 

 

 

1,888

 

Savannah, GA

 

 

1,837

 

 

 

 

 

 

 

 

 

1,837

 

 

 

 

 

 

1,837

 

Memphis, TN

 

 

1,811

 

 

 

 

 

 

 

 

 

1,811

 

 

 

 

 

 

1,811

 

San Antonio, TX

 

 

1,504

 

 

 

 

 

 

 

 

 

1,504

 

 

 

 

 

 

1,504

 

Birmingham, AL

 

 

1,462

 

 

 

 

 

 

 

 

 

1,462

 

 

 

 

 

 

1,462

 

Fredericksburg, VA

 

 

1,435

 

 

 

 

 

 

 

 

 

1,435

 

 

 

 

 

 

1,435

 

Huntsville, AL

 

 

1,228

 

 

 

 

 

 

 

 

 

1,228

 

 

 

 

 

 

1,228

 

Denver, CO

 

 

1,118

 

 

 

 

 

 

 

 

 

1,118

 

 

 

84

 

 

 

1,202

 

Kansas City, MO-KS

 

 

1,110

 

 

 

 

 

 

 

 

 

1,110

 

 

 

 

 

 

1,110

 

Other

 

 

6,502

 

 

 

672

 

 

 

 

 

 

7,174

 

 

 

262

 

 

 

7,436

 

Total Multifamily Units

 

 

97,289

 

 

 

2,118

 

 

 

1,015

 

 

 

100,422

 

 

 

458

 

 

 

100,880

 

(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, 2024

 

 

Average
Effective

 

 

As of March 31, 2024

 

 

 

Gross Real
Assets

 

 

Percent to
Total of
Gross Real
Assets

 

 

Physical
Occupancy

 

 

Rent per
Unit for
the Three
Months Ended
March 31, 2024

 

 

Completed
Units

 

 

Total Units,
Including
Development

 

Atlanta, GA

 

$

2,104,322

 

 

 

13.3

%

 

 

94.1

%

 

$

1,839

 

 

 

11,434

 

 

 

 

Dallas, TX

 

 

1,588,183

 

 

 

10.1

%

 

 

95.6

%

 

 

1,668

 

 

 

10,116

 

 

 

 

Charlotte, NC

 

 

1,154,714

 

 

 

7.4

%

 

 

95.9

%

 

 

1,651

 

 

 

6,211

 

 

 

 

Orlando, FL

 

 

1,032,421

 

 

 

6.6

%

 

 

96.0

%

 

 

2,006

 

 

 

5,907

 

 

 

 

Tampa, FL

 

 

1,012,979

 

 

 

6.5

%

 

 

96.4

%

 

 

2,094

 

 

 

5,416

 

 

 

 

Austin, TX

 

 

959,501

 

 

 

6.1

%

 

 

94.2

%

 

 

1,610

 

 

 

7,179

 

 

 

 

Raleigh/Durham, NC

 

 

735,801

 

 

 

4.7

%

 

 

96.2

%

 

 

1,543

 

 

 

5,350

 

 

 

 

Houston, TX

 

 

705,043

 

 

 

4.5

%

 

 

95.4

%

 

 

1,428

 

 

 

5,175

 

 

 

 

Northern Virginia

 

 

575,284

 

 

 

3.7

%

 

 

97.5

%

 

 

2,376

 

 

 

1,888

 

 

 

 

Nashville, TN

 

 

563,404

 

 

 

3.6

%

 

 

96.3

%

 

 

1,698

 

 

 

4,375

 

 

 

 

Phoenix, AZ

 

 

486,052

 

 

 

3.1

%

 

 

95.0

%

 

 

1,744

 

 

 

2,968

 

 

 

 

Charleston, SC

 

 

432,000

 

 

 

2.8

%

 

 

96.6

%

 

 

1,780

 

 

 

3,168

 

 

 

 

Fort Worth, TX

 

 

394,061

 

 

 

2.5

%

 

 

95.9

%

 

 

1,575

 

 

 

3,687

 

 

 

 

Jacksonville, FL

 

 

315,856

 

 

 

2.0

%

 

 

96.3

%

 

 

1,534

 

 

 

3,496

 

 

 

 

Denver, CO

 

 

296,322

 

 

 

1.9

%

 

 

95.7

%

 

 

1,972

 

 

 

1,118

 

 

 

 

Richmond, VA

 

 

280,021

 

 

 

1.8

%

 

 

97.4

%

 

 

1,603

 

 

 

2,004

 

 

 

 

Fredericksburg, VA

 

 

256,625

 

 

 

1.6

%

 

 

98.0

%

 

 

1,805

 

 

 

1,435

 

 

 

 

Greenville, SC

 

 

240,793

 

 

 

1.5

%

 

 

96.8

%

 

 

1,325

 

 

 

2,354

 

 

 

 

Savannah, GA

 

 

226,793

 

 

 

1.4

%

 

 

96.4

%

 

 

1,695

 

 

 

1,837

 

 

 

 

Kansas City, MO-KS

 

 

193,265

 

 

 

1.2

%

 

 

96.1

%

 

 

1,579

 

 

 

1,110

 

 

 

 

Birmingham, AL

 

 

172,998

 

 

 

1.1

%

 

 

95.5

%

 

 

1,393

 

 

 

1,462

 

 

 

 

San Antonio, TX

 

 

171,743

 

 

 

1.1

%

 

 

95.7

%

 

 

1,385

 

 

 

1,504

 

 

 

 

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

 

Tennessee

 

 

206,073

 

 

 

1.3

%

 

 

96.0

%

 

 

1,337

 

 

 

2,754

 

 

 

 

Florida

 

 

192,518

 

 

 

1.2

%

 

 

96.0

%

 

 

1,826

 

 

 

1,806

 

 

 

 

Alabama

 

 

177,441

 

 

 

1.1

%

 

 

95.0

%

 

 

1,393

 

 

 

1,648

 

 

 

 

Virginia

 

 

165,160

 

 

 

1.1

%

 

 

96.0

%

 

 

1,744

 

 

 

1,039

 

 

 

 

Kentucky

 

 

102,791

 

 

 

0.7

%

 

 

97.5

%

 

 

1,220

 

 

 

1,308

 

 

 

 

Maryland

 

 

83,913

 

 

 

0.5

%

 

 

97.0

%

 

 

2,218

 

 

 

361

 

 

 

 

Nevada

 

 

75,684

 

 

 

0.5

%

 

 

96.9

%

 

 

1,570

 

 

 

721

 

 

 

 

South Carolina

 

 

39,313

 

 

 

0.3

%

 

 

92.5

%

 

 

1,220

 

 

 

576

 

 

 

 

Stabilized Communities

 

$

14,941,074

 

 

 

95.2

%

 

 

95.7

%

 

$

1,689

 

 

 

99,407

 

 

 

 

Phoenix, AZ

 

 

174,764

 

 

 

1.1

%

 

 

43.1

%

 

 

1,923

 

 

 

435

 

 

 

640

 

Charlotte, NC

 

 

106,564

 

 

 

0.7

%

 

 

81.5

%

 

 

1,935

 

 

 

352

 

 

 

352

 

Tampa, FL

 

 

110,917

 

 

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

495

 

Denver, CO

 

 

102,732

 

 

 

0.7

%

 

 

6.8

%

 

 

2,335

 

 

 

84

 

 

 

352

 

Salt Lake City, UT

 

 

93,927

 

 

 

0.6

%

 

 

38.5

%

 

 

1,796

 

 

 

262

 

 

 

400

 

Atlanta, GA

 

 

91,187

 

 

 

0.6

%

 

 

49.7

%

 

 

2,200

 

 

 

340

 

 

 

340

 

Raleigh/Durham, NC

 

 

65,154

 

 

 

0.4

%

 

 

 

 

 

 

 

 

 

 

 

406

 

Lease-up / Development Communities

 

$

745,245

 

 

 

4.8

%

 

 

43.7

%

 

$

1,991

 

 

 

1,473

 

 

 

2,985

 

Total Multifamily Communities

 

$

15,686,319

 

 

 

100.0

%

 

 

94.6

%

 

$

1,693

 

 

 

100,880

 

 

 

102,392

 

(1)
Schedule excludes MAA's 35% ownership in a 269-unit joint venture property in Washington, D.C. As of March 31, 2024, the gross investment in real estate for this community was $81.9 million and includes a mortgage note payable of $51.9 million. For the three months ended March 31, 2024, this apartment community achieved NOI of $2.1 million.

 

Supplemental Data S-2

 


 

COMPONENTS OF NET OPERATING INCOME

Dollars in thousands

 

 

 

Three Months Ended

 

 

As of March 31, 2024

 

 

 

March 31, 2024

 

 

March 31, 2023

 

 

Percent
Change

 

 

Apartment Units

 

 

Gross Real Assets

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

519,629

 

 

$

512,431

 

 

 

1.4

%

 

 

97,289

 

 

$

14,571,491

 

Non-Same Store Communities

 

 

12,197

 

 

 

10,159

 

 

 

 

 

 

2,118

 

 

 

369,583

 

Lease-up/Development Communities

 

 

5,231

 

 

 

1

 

 

 

 

 

 

1,473

 

 

 

745,245

 

Total Multifamily Portfolio

 

$

537,057

 

 

$

522,591

 

 

 

 

 

 

100,880

 

 

$

15,686,319

 

Commercial Property/Land

 

 

6,565

 

 

 

6,442

 

 

 

 

 

 

 

 

 

378,940

 

Total Operating Revenues

 

$

543,622

 

 

$

529,033

 

 

 

 

 

 

100,880

 

 

$

16,065,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

185,046

 

 

$

175,502

 

 

 

5.4

%

 

 

 

 

 

 

Non-Same Store Communities

 

 

4,495

 

 

 

4,276

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

3,402

 

 

 

341

 

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

2,165

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

195,108

 

 

$

180,119

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

2,694

 

 

 

2,684

 

 

 

 

 

 

 

 

 

 

Total Property Operating Expenses

 

$

197,802

 

 

$

182,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Communities

 

$

334,583

 

 

$

336,929

 

 

 

-0.7

%

 

 

 

 

 

 

Non-Same Store Communities

 

 

7,702

 

 

 

5,883

 

 

 

 

 

 

 

 

 

 

Lease-up/Development Communities

 

 

1,829

 

 

 

(340

)

 

 

 

 

 

 

 

 

 

Storm Costs

 

 

(2,165

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Multifamily Portfolio

 

$

341,949

 

 

$

342,472

 

 

 

 

 

 

 

 

 

 

Commercial Property/Land

 

 

3,871

 

 

 

3,758

 

 

 

 

 

 

 

 

 

 

Total Net Operating Income

 

$

345,820

 

 

$

346,230

 

 

 

-0.1

%

 

 

 

 

 

 

 

COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES

Dollars in thousands

 

 

 

Three Months Ended

 

 

 

March 31, 2024

 

 

March 31, 2023

 

 

Percent Change

 

Property Taxes

 

$

68,061

 

 

$

64,617

 

 

 

5.3

%

Personnel

 

 

39,766

 

 

 

37,981

 

 

 

4.7

%

Utilities

 

 

32,611

 

 

 

31,631

 

 

 

3.1

%

Building Repair and Maintenance

 

 

21,784

 

 

 

21,122

 

 

 

3.1

%

Office Operations

 

 

8,533

 

 

 

7,071

 

 

 

20.7

%

Insurance

 

 

8,237

 

 

 

7,112

 

 

 

15.8

%

Marketing

 

 

6,054

 

 

 

5,968

 

 

 

1.4

%

Total Property Operating Expenses

 

$

185,046

 

 

$

175,502

 

 

 

5.4

%

 

 

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, 2024

 

 

March 31, 2023

 

Atlanta, GA

 

 

11,434

 

 

 

12.0

%

 

 

94.2

%

 

 

94.9

%

Dallas, TX

 

 

10,116

 

 

 

9.6

%

 

 

95.0

%

 

 

95.6

%

Tampa, FL

 

 

5,416

 

 

 

7.0

%

 

 

95.9

%

 

 

95.5

%

Orlando, FL

 

 

5,643

 

 

 

6.9

%

 

 

95.9

%

 

 

96.1

%

Charlotte, NC

 

 

5,651

 

 

 

6.2

%

 

 

95.0

%

 

 

95.6

%

Austin, TX

 

 

6,829

 

 

 

5.9

%

 

 

94.3

%

 

 

95.3

%

Raleigh/Durham, NC

 

 

5,350

 

 

 

5.5

%

 

 

95.5

%

 

 

95.2

%

Nashville, TN

 

 

4,375

 

 

 

4.8

%

 

 

95.8

%

 

 

95.4

%

Houston, TX

 

 

5,175

 

 

 

3.9

%

 

 

95.3

%

 

 

95.9

%

Fort Worth, TX

 

 

3,687

 

 

 

3.7

%

 

 

95.0

%

 

 

95.4

%

Charleston, SC

 

 

3,168

 

 

 

3.6

%

 

 

96.0

%

 

 

95.6

%

Phoenix, AZ

 

 

2,968

 

 

 

3.6

%

 

 

95.2

%

 

 

95.8

%

Jacksonville, FL

 

 

3,496

 

 

 

3.2

%

 

 

95.2

%

 

 

96.0

%

Northern Virginia

 

 

1,888

 

 

 

2.9

%

 

 

96.5

%

 

 

95.9

%

Greenville, SC

 

 

2,354

 

 

 

2.0

%

 

 

95.9

%

 

 

96.0

%

Savannah, GA

 

 

1,837

 

 

 

1.9

%

 

 

95.6

%

 

 

96.0

%

Richmond, VA

 

 

1,732

 

 

 

1.9

%

 

 

96.1

%

 

 

95.8

%

Fredericksburg, VA

 

 

1,435

 

 

 

1.8

%

 

 

97.0

%

 

 

96.2

%

Memphis, TN

 

 

1,811

 

 

 

1.5

%

 

 

95.3

%

 

 

95.0

%

Denver, CO

 

 

1,118

 

 

 

1.5

%

 

 

96.0

%

 

 

95.2

%

Birmingham, AL

 

 

1,462

 

 

 

1.2

%

 

 

95.1

%

 

 

95.8

%

San Antonio, TX

 

 

1,504

 

 

 

1.1

%

 

 

95.1

%

 

 

95.3

%

Kansas City, MO-KS

 

 

1,110

 

 

 

1.1

%

 

 

95.7

%

 

 

95.2

%

Huntsville, AL

 

 

1,228

 

 

 

1.0

%

 

 

94.7

%

 

 

95.7

%

Other

 

 

6,502

 

 

 

6.2

%

 

 

95.7

%

 

 

95.3

%

Total Same Store

 

 

97,289

 

 

 

100.0

%

 

 

95.3

%

 

 

95.5

%

 

Supplemental Data S-4

 


 

 

MULTIFAMILY SAME STORE PORTFOLIO QUARTER OVER QUARTER COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q1 2024

 

 

Q1 2023

 

 

% Chg

 

 

Q1 2024

 

 

Q1 2023

 

 

% Chg

 

 

Q1 2024

 

 

Q1 2023

 

 

% Chg

 

 

Q1 2024

 

 

Q1 2023

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

65,121

 

 

$

64,724

 

 

 

0.6

%

 

$

24,890

 

 

$

23,207

 

 

 

7.3

%

 

$

40,231

 

 

$

41,517

 

 

 

(3.1

)%

 

$

1,839

 

 

$

1,832

 

 

 

0.4

%

Dallas, TX

 

 

10,116

 

 

 

52,950

 

 

 

52,290

 

 

 

1.3

%

 

 

20,959

 

 

 

20,534

 

 

 

2.1

%

 

 

31,991

 

 

 

31,756

 

 

 

0.7

%

 

 

1,668

 

 

 

1,642

 

 

 

1.6

%

Tampa, FL

 

 

5,416

 

 

 

35,723

 

 

 

35,116

 

 

 

1.7

%

 

 

12,384

 

 

 

11,629

 

 

 

6.5

%

 

 

23,339

 

 

 

23,487

 

 

 

(0.6

)%

 

 

2,094

 

 

 

2,073

 

 

 

1.1

%

Orlando, FL

 

 

5,643

 

 

 

35,420

 

 

 

34,898

 

 

 

1.5

%

 

 

12,324

 

 

 

11,829

 

 

 

4.2

%

 

 

23,096

 

 

 

23,069

 

 

 

0.1

%

 

 

1,987

 

 

 

1,960

 

 

 

1.4

%

Charlotte, NC

 

 

5,651

 

 

 

29,082

 

 

 

28,453

 

 

 

2.2

%

 

 

8,425

 

 

 

7,907

 

 

 

6.6

%

 

 

20,657

 

 

 

20,546

 

 

 

0.5

%

 

 

1,638

 

 

 

1,593

 

 

 

2.9

%

Austin, TX

 

 

6,829

 

 

 

34,813

 

 

 

35,335

 

 

 

(1.5

)%

 

 

15,044

 

 

 

14,380

 

 

 

4.6

%

 

 

19,769

 

 

 

20,955

 

 

 

(5.7

)%

 

 

1,607

 

 

 

1,623

 

 

 

(0.9

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,498

 

 

 

25,987

 

 

 

2.0

%

 

 

8,260

 

 

 

7,580

 

 

 

9.0

%

 

 

18,238

 

 

 

18,407

 

 

 

(0.9

)%

 

 

1,543

 

 

 

1,514

 

 

 

1.9

%

Nashville, TN

 

 

4,375

 

 

 

23,594

 

 

 

23,255

 

 

 

1.5

%

 

 

7,533

 

 

 

7,345

 

 

 

2.6

%

 

 

16,061

 

 

 

15,910

 

 

 

0.9

%

 

 

1,698

 

 

 

1,678

 

 

 

1.2

%

Houston, TX

 

 

5,175

 

 

 

23,585

 

 

 

23,220

 

 

 

1.6

%

 

 

10,456

 

 

 

10,184

 

 

 

2.7

%

 

 

13,129

 

 

 

13,036

 

 

 

0.7

%

 

 

1,428

 

 

 

1,395

 

 

 

2.4

%

Fort Worth, TX

 

 

3,687

 

 

 

18,959

 

 

 

18,899

 

 

 

0.3

%

 

 

6,510

 

 

 

6,650

 

 

 

(2.1

)%

 

 

12,449

 

 

 

12,249

 

 

 

1.6

%

 

 

1,575

 

 

 

1,556

 

 

 

1.3

%

Charleston, SC

 

 

3,168

 

 

 

17,815

 

 

 

16,963

 

 

 

5.0

%

 

 

5,621

 

 

 

5,121

 

 

 

9.8

%

 

 

12,194

 

 

 

11,842

 

 

 

3.0

%

 

 

1,780

 

 

 

1,687

 

 

 

5.5

%

Phoenix, AZ

 

 

2,968

 

 

 

16,209

 

 

 

16,468

 

 

 

(1.6

)%

 

 

4,306

 

 

 

4,001

 

 

 

7.6

%

 

 

11,903

 

 

 

12,467

 

 

 

(4.5

)%

 

 

1,744

 

 

 

1,760

 

 

 

(0.9

)%

Jacksonville, FL

 

 

3,496

 

 

 

16,393

 

 

 

16,563

 

 

 

(1.0

)%

 

 

5,837

 

 

 

5,529

 

 

 

5.6

%

 

 

10,556

 

 

 

11,034

 

 

 

(4.3

)%

 

 

1,534

 

 

 

1,547

 

 

 

(0.9

)%

Northern Virginia

 

 

1,888

 

 

 

14,006

 

 

 

13,344

 

 

 

5.0

%

 

 

4,349

 

 

 

4,049

 

 

 

7.4

%

 

 

9,657

 

 

 

9,295

 

 

 

3.9

%

 

 

2,376

 

 

 

2,269

 

 

 

4.7

%

Greenville, SC

 

 

2,354

 

 

 

10,356

 

 

 

10,155

 

 

 

2.0

%

 

 

3,633

 

 

 

2,721

 

 

 

33.5

%

 

 

6,723

 

 

 

7,434

 

 

 

(9.6

)%

 

 

1,325

 

 

 

1,296

 

 

 

2.2

%

Savannah, GA

 

 

1,837

 

 

 

10,013

 

 

 

9,672

 

 

 

3.5

%

 

 

3,557

 

 

 

3,038

 

 

 

17.1

%

 

 

6,456

 

 

 

6,634

 

 

 

(2.7

)%

 

 

1,695

 

 

 

1,623

 

 

 

4.4

%

Richmond, VA

 

 

1,732

 

 

 

9,022

 

 

 

8,805

 

 

 

2.5

%

 

 

2,784

 

 

 

2,789

 

 

 

(0.2

)%

 

 

6,238

 

 

 

6,016

 

 

 

3.7

%

 

 

1,644

 

 

 

1,596

 

 

 

3.0

%

Fredericksburg, VA

 

 

1,435

 

 

 

8,424

 

 

 

8,196

 

 

 

2.8

%

 

 

2,440

 

 

 

2,345

 

 

 

4.1

%

 

 

5,984

 

 

 

5,851

 

 

 

2.3

%

 

 

1,805

 

 

 

1,777

 

 

 

1.6

%

Memphis, TN

 

 

1,811

 

 

 

7,923

 

 

 

7,827

 

 

 

1.2

%

 

 

2,886

 

 

 

2,752

 

 

 

4.9

%

 

 

5,037

 

 

 

5,075

 

 

 

(0.7

)%

 

 

1,360

 

 

 

1,346

 

 

 

1.1

%

Denver, CO

 

 

1,118

 

 

 

7,122

 

 

 

6,956

 

 

 

2.4

%

 

 

2,120

 

 

 

2,056

 

 

 

3.1

%

 

 

5,002

 

 

 

4,900

 

 

 

2.1

%

 

 

1,972

 

 

 

1,943

 

 

 

1.5

%

Birmingham, AL

 

 

1,462

 

 

 

6,670

 

 

 

6,593

 

 

 

1.2

%

 

 

2,646

 

 

 

2,543

 

 

 

4.1

%

 

 

4,024

 

 

 

4,050

 

 

 

(0.6

)%

 

 

1,393

 

 

 

1,356

 

 

 

2.7

%

San Antonio, TX

 

 

1,504

 

 

 

6,593

 

 

 

6,537

 

 

 

0.9

%

 

 

2,788

 

 

 

2,828

 

 

 

(1.4

)%

 

 

3,805

 

 

 

3,709

 

 

 

2.6

%

 

 

1,385

 

 

 

1,379

 

 

 

0.4

%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,564

 

 

 

5,330

 

 

 

4.4

%

 

 

1,941

 

 

 

1,887

 

 

 

2.9

%

 

 

3,623

 

 

 

3,443

 

 

 

5.2

%

 

 

1,579

 

 

 

1,522

 

 

 

3.8

%

Huntsville, AL

 

 

1,228

 

 

 

5,304

 

 

 

5,316

 

 

 

(0.2

)%

 

 

2,009

 

 

 

1,733

 

 

 

15.9

%

 

 

3,295

 

 

 

3,583

 

 

 

(8.0

)%

 

 

1,317

 

 

 

1,297

 

 

 

1.5

%

Other

 

 

6,502

 

 

 

32,470

 

 

 

31,529

 

 

 

3.0

%

 

 

11,344

 

 

 

10,865

 

 

 

4.4

%

 

 

21,126

 

 

 

20,664

 

 

 

2.2

%

 

 

1,586

 

 

 

1,544

 

 

 

2.8

%

Total Same Store

 

 

97,289

 

 

$

519,629

 

 

$

512,431

 

 

 

1.4

%

 

$

185,046

 

 

$

175,502

 

 

 

5.4

%

 

$

334,583

 

 

$

336,929

 

 

 

(0.7

)%

 

$

1,690

 

 

$

1,664

 

 

 

1.5

%

 

Supplemental Data S-5

 


 

MULTIFAMILY SAME STORE PORTFOLIO SEQUENTIAL QUARTER COMPARISONS

Dollars in thousands, except Average Effective Rent per Unit

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average Effective Rent per Unit

 

 

 

Units

 

 

Q1 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q1 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q1 2024

 

 

Q4 2023

 

 

% Chg

 

 

Q1 2024

 

 

Q4 2023

 

 

% Chg

 

Atlanta, GA

 

 

11,434

 

 

$

65,121

 

 

$

65,781

 

 

 

(1.0

)%

 

$

24,890

 

 

$

24,003

 

 

 

3.7

%

 

$

40,231

 

 

$

41,778

 

 

 

(3.7

)%

 

$

1,839

 

 

$

1,850

 

 

 

(0.6

)%

Dallas, TX

 

 

10,116

 

 

 

52,950

 

 

 

53,058

 

 

 

(0.2

)%

 

 

20,959

 

 

 

21,351

 

 

 

(1.8

)%

 

 

31,991

 

 

 

31,707

 

 

 

0.9

%

 

 

1,668

 

 

 

1,669

 

 

 

(0.1

)%

Tampa, FL

 

 

5,416

 

 

 

35,723

 

 

 

35,767

 

 

 

(0.1

)%

 

 

12,384

 

 

 

11,364

 

 

 

9.0

%

 

 

23,339

 

 

 

24,403

 

 

 

(4.4

)%

 

 

2,094

 

 

 

2,105

 

 

 

(0.5

)%

Orlando, FL

 

 

5,643

 

 

 

35,420

 

 

 

35,461

 

 

 

(0.1

)%

 

 

12,324

 

 

 

11,835

 

 

 

4.1

%

 

 

23,096

 

 

 

23,626

 

 

 

(2.2

)%

 

 

1,987

 

 

 

1,992

 

 

 

(0.2

)%

Charlotte, NC

 

 

5,651

 

 

 

29,082

 

 

 

29,181

 

 

 

(0.3

)%

 

 

8,425

 

 

 

8,496

 

 

 

(0.8

)%

 

 

20,657

 

 

 

20,685

 

 

 

(0.1

)%

 

 

1,638

 

 

 

1,640

 

 

 

(0.1

)%

Austin, TX

 

 

6,829

 

 

 

34,813

 

 

 

35,073

 

 

 

(0.7

)%

 

 

15,044

 

 

 

16,102

 

 

 

(6.6

)%

 

 

19,769

 

 

 

18,971

 

 

 

4.2

%

 

 

1,607

 

 

 

1,617

 

 

 

(0.6

)%

Raleigh/Durham, NC

 

 

5,350

 

 

 

26,498

 

 

 

26,664

 

 

 

(0.6

)%

 

 

8,260

 

 

 

8,097

 

 

 

2.0

%

 

 

18,238

 

 

 

18,567

 

 

 

(1.8

)%

 

 

1,543

 

 

 

1,545

 

 

 

(0.2

)%

Nashville, TN

 

 

4,375

 

 

 

23,594

 

 

 

23,684

 

 

 

(0.4

)%

 

 

7,533

 

 

 

7,476

 

 

 

0.8

%

 

 

16,061

 

 

 

16,208

 

 

 

(0.9

)%

 

 

1,698

 

 

 

1,700

 

 

 

(0.1

)%

Houston, TX

 

 

5,175

 

 

 

23,585

 

 

 

23,666

 

 

 

(0.3

)%

 

 

10,456

 

 

 

10,294

 

 

 

1.6

%

 

 

13,129

 

 

 

13,372

 

 

 

(1.8

)%

 

 

1,428

 

 

 

1,429

 

 

 

(0.0

)%

Fort Worth, TX

 

 

3,687

 

 

 

18,959

 

 

 

19,019

 

 

 

(0.3

)%

 

 

6,510

 

 

 

7,177

 

 

 

(9.3

)%

 

 

12,449

 

 

 

11,842

 

 

 

5.1

%

 

 

1,575

 

 

 

1,576

 

 

 

(0.0

)%

Charleston, SC

 

 

3,168

 

 

 

17,815

 

 

 

17,687

 

 

 

0.7

%

 

 

5,621

 

 

 

5,492

 

 

 

2.3

%

 

 

12,194

 

 

 

12,195

 

 

 

(0.0

)%

 

 

1,780

 

 

 

1,771

 

 

 

0.5

%

Phoenix, AZ

 

 

2,968

 

 

 

16,209

 

 

 

16,254

 

 

 

(0.3

)%

 

 

4,306

 

 

 

4,153

 

 

 

3.7

%

 

 

11,903

 

 

 

12,101

 

 

 

(1.6

)%

 

 

1,744

 

 

 

1,751

 

 

 

(0.4

)%

Jacksonville, FL

 

 

3,496

 

 

 

16,393

 

 

 

16,487

 

 

 

(0.6

)%

 

 

5,837

 

 

 

5,962

 

 

 

(2.1

)%

 

 

10,556

 

 

 

10,525

 

 

 

0.3

%

 

 

1,534

 

 

 

1,548

 

 

 

(0.9

)%

Northern Virginia

 

 

1,888

 

 

 

14,006

 

 

 

13,851

 

 

 

1.1

%

 

 

4,349

 

 

 

3,979

 

 

 

9.3

%

 

 

9,657

 

 

 

9,872

 

 

 

(2.2

)%

 

 

2,376

 

 

 

2,356

 

 

 

0.8

%

Greenville, SC

 

 

2,354

 

 

 

10,356

 

 

 

10,291

 

 

 

0.6

%

 

 

3,633

 

 

 

3,651

 

 

 

(0.5

)%

 

 

6,723

 

 

 

6,640

 

 

 

1.3

%

 

 

1,325

 

 

 

1,327

 

 

 

(0.1

)%

Savannah, GA

 

 

1,837

 

 

 

10,013

 

 

 

10,027

 

 

 

(0.1

)%

 

 

3,557

 

 

 

3,146

 

 

 

13.1

%

 

 

6,456

 

 

 

6,881

 

 

 

(6.2

)%

 

 

1,695

 

 

 

1,694

 

 

 

0.1

%

Richmond, VA

 

 

1,732

 

 

 

9,022

 

 

 

9,030

 

 

 

(0.1

)%

 

 

2,784

 

 

 

2,750

 

 

 

1.2

%

 

 

6,238

 

 

 

6,280

 

 

 

(0.7

)%

 

 

1,644

 

 

 

1,649

 

 

 

(0.3

)%

Fredericksburg, VA

 

 

1,435

 

 

 

8,424

 

 

 

8,342

 

 

 

1.0

%

 

 

2,440

 

 

 

2,356

 

 

 

3.6

%

 

 

5,984

 

 

 

5,986

 

 

 

(0.0

)%

 

 

1,805

 

 

 

1,801

 

 

 

0.2

%

Memphis, TN

 

 

1,811

 

 

 

7,923

 

 

 

7,937

 

 

 

(0.2

)%

 

 

2,886

 

 

 

2,872

 

 

 

0.5

%

 

 

5,037

 

 

 

5,065

 

 

 

(0.6

)%

 

 

1,360

 

 

 

1,358

 

 

 

0.1

%

Denver, CO

 

 

1,118

 

 

 

7,122

 

 

 

7,121

 

 

 

0.0

%

 

 

2,120

 

 

 

2,327

 

 

 

(8.9

)%

 

 

5,002

 

 

 

4,794

 

 

 

4.3

%

 

 

1,972

 

 

 

1,977

 

 

 

(0.3

)%

Birmingham, AL

 

 

1,462

 

 

 

6,670

 

 

 

6,782

 

 

 

(1.7

)%

 

 

2,646

 

 

 

2,594

 

 

 

2.0

%

 

 

4,024

 

 

 

4,188

 

 

 

(3.9

)%

 

 

1,393

 

 

 

1,391

 

 

 

0.2

%

San Antonio, TX

 

 

1,504

 

 

 

6,593

 

 

 

6,675

 

 

 

(1.2

)%

 

 

2,788

 

 

 

2,961

 

 

 

(5.8

)%

 

 

3,805

 

 

 

3,714

 

 

 

2.5

%

 

 

1,385

 

 

 

1,387

 

 

 

(0.1

)%

Kansas City, MO-KS

 

 

1,110

 

 

 

5,564

 

 

 

5,576

 

 

 

(0.2

)%

 

 

1,941

 

 

 

1,853

 

 

 

4.7

%

 

 

3,623

 

 

 

3,723

 

 

 

(2.7

)%

 

 

1,579

 

 

 

1,577

 

 

 

0.2

%

Huntsville, AL

 

 

1,228

 

 

 

5,304

 

 

 

5,363

 

 

 

(1.1

)%

 

 

2,009

 

 

 

1,782

 

 

 

12.7

%

 

 

3,295

 

 

 

3,581

 

 

 

(8.0

)%

 

 

1,317

 

 

 

1,319

 

 

 

(0.1

)%

Other

 

 

6,502

 

 

 

32,470

 

 

 

32,391

 

 

 

0.2

%

 

 

11,344

 

 

 

10,798

 

 

 

5.1

%

 

 

21,126

 

 

 

21,593

 

 

 

(2.2

)%

 

 

1,586

 

 

 

1,583

 

 

 

0.2

%

Total Same Store

 

 

97,289

 

 

$

519,629

 

 

$

521,168

 

 

 

(0.3

)%

 

$

185,046

 

 

$

182,871

 

 

 

1.2

%

 

$

334,583

 

 

$

338,297

 

 

 

(1.1

)%

 

$

1,690

 

 

$

1,693

 

 

 

(0.2

)%

 

 

Supplemental Data S-6

 


 

MULTIFAMILY DEVELOPMENT PIPELINE

Dollars in thousands

 

 

 

 

Units as of

 

Development Costs as of

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2024

 

March 31, 2024

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

Expected

 

Spend

 

Expected

 

 

Start

 

Initial

 

 

 

 

 

 

Location

 

Total

 

Delivered

 

Leased

 

Total

 

to Date

 

Remaining

 

 

Date

 

Occupancy

 

Completion

 

Stabilization (1)

Novel Daybreak (2)

 

Salt Lake City, UT

 

 

400

 

 

262

 

 

177

 

$

99,450

 

$

93,927

 

$

5,523

 

 

2Q21

 

2Q23

 

3Q24

 

1Q25

Novel Val Vista (2)

 

Phoenix, AZ

 

 

317

 

 

112

 

 

17

 

 

79,800

 

 

72,842

 

 

6,958

 

 

4Q20

 

4Q23

 

4Q24

 

3Q25

MAA Milepost 35

 

Denver, CO

 

 

352

 

 

84

 

 

49

 

 

125,000

 

 

102,732

 

 

22,268

 

 

1Q22

 

4Q23

 

4Q24

 

3Q25

MAA Nixie

 

Raleigh, NC

 

 

406

 

 

 

 

 

 

145,500

 

 

65,154

 

 

80,346

 

 

4Q22

 

4Q24

 

3Q25

 

3Q26

MAA Breakwater

 

Tampa, FL

 

 

495

 

 

 

 

 

 

197,500

 

 

110,917

 

 

86,583

 

 

4Q22

 

1Q25

 

4Q25

 

4Q26

Total Active

 

 

 

 

1,970

 

 

458

 

 

243

 

$

647,250

 

$

445,572

 

$

201,678

 

 

 

 

 

 

 

 

 

(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.

MULTIFAMILY LEASE-UP COMMUNITIES

Dollars in thousands

 

 

As of March 31, 2024

 

 

 

 

 

 

 

Location

 

Total Units

 

 

Physical Occupancy

 

Spend to Date

 

 

Construction Completed

 

Expected Stabilization (1)

MAA Central Avenue

 

Phoenix, AZ

 

323

 

 

82.0%

 

$

101,922

 

 

(3)

 

3Q24

MAA Optimist Park

 

Charlotte, NC

 

352

 

 

81.5%

 

 

106,564

 

 

(3)

 

3Q24

Novel West Midtown (2)

 

Atlanta, GA

 

340

 

 

49.7%

 

 

91,187

 

 

3Q23

 

4Q24

Total

 

 

 

 

1,015

 

 

71.0%

 

$

299,673

 

 

 

 

 

(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 PIPELINE

Dollars in thousands, except per unit data

Three months ended March 31, 2024

 

 

Units Completed

 

 

Redevelopment Spend

 

 

Average Cost per Unit

 

 

Increase in Average Effective Rent per Unit

 

 

Increase in Average Effective Rent per Unit

 

Estimated Units Remaining in Pipeline

 

1,099

 

 

$

6,936

 

 

$

6,311

 

 

$

93

 

 

6.6%

 

8,000 - 12,000

 

Supplemental Data S-7

 


 

 

DEBT AND DEBT COVENANTS AS OF MARCH 31, 2024

Dollars in thousands

DEBT SUMMARIES

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Versus Floating Rate Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Rate Maturity

 

Fixed rate debt

 

$

4,389,463

 

 

 

94.9

%

 

 

3.5

%

 

 

7.5

 

Floating rate debt

 

 

235,000

 

 

 

5.1

%

 

 

5.6

%

 

 

0.1

 

Total

 

$

4,624,463

 

 

 

100.0

%

 

 

3.6

%

 

 

7.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Versus Secured Debt

 

Balance

 

 

Percent of Total

 

 

Effective Interest Rate

 

 

Average Years to Contract Maturity

 

Unsecured debt

 

$

4,264,290

 

 

 

92.2

%

 

 

3.6

%

 

 

5.7

 

Secured debt

 

 

360,173

 

 

 

7.8

%

 

 

4.4

%

 

 

24.8

 

Total

 

$

4,624,463

 

 

 

100.0

%

 

 

3.6

%

 

 

7.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered Versus Encumbered Assets

 

Total Cost

 

 

Percent of Total

 

 

Q1 2024 NOI

 

 

Percent of Total

 

Unencumbered gross assets

 

$

15,714,297

 

 

 

95.4

%

 

$

331,337

 

 

 

95.8

%

Encumbered gross assets

 

 

762,661

 

 

 

4.6

%

 

 

14,483

 

 

 

4.2

%

Total

 

$

16,476,958

 

 

 

100.0

%

 

$

345,820

 

 

 

100.0

%

 

FIXED INTEREST RATE MATURITIES

Maturity

 

Fixed Rate Debt

 

 

 

Effective Interest Rate

 

2024

 

$

399,864

 

 

 

 

4.0

%

2025

 

 

398,745

 

 

 

 

4.2

%

2026

 

 

298,166

 

 

 

 

1.2

%

2027

 

 

597,531

 

 

 

 

3.7

%

2028

 

 

397,455

 

 

 

 

4.2

%

2029

 

 

557,411

 

 

 

 

3.7

%

2030

 

 

297,973

 

 

 

 

3.1

%

2031

 

 

445,809

 

 

 

 

1.8

%

2032

 

 

 

 

 

 

 

2033

 

 

 

 

 

 

 

Thereafter

 

 

996,509

 

 

 

 

4.2

%

Total

 

$

4,389,463

 

 

 

 

3.5

%

 

Supplemental Data S-8

 


 

DEBT AND DEBT COVENANTS AS OF MARCH 31, 2024 (CONTINUED)

Dollars in thousands

DEBT MATURITIES OF OUTSTANDING BALANCES

Maturity

 

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

 

 

Public Bonds

 

 

Secured

 

 

Total

 

2024

 

$

235,000

 

 

$

399,864

 

 

$

 

 

$

634,864

 

2025

 

 

 

 

 

398,745

 

 

 

 

 

 

398,745

 

2026

 

 

 

 

 

298,166

 

 

 

 

 

 

298,166

 

2027

 

 

 

 

 

597,531

 

 

 

 

 

 

597,531

 

2028

 

 

 

 

 

397,455

 

 

 

 

 

 

397,455

 

2029

 

 

 

 

 

557,411

 

 

 

 

 

 

557,411

 

2030

 

 

 

 

 

297,973

 

 

 

 

 

 

297,973

 

2031

 

 

 

 

 

445,809

 

 

 

 

 

 

445,809

 

2032

 

 

 

 

 

 

 

 

 

 

 

 

2033

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

636,336

 

 

 

360,173

 

 

 

996,509

 

Total

 

$

235,000

 

 

$

4,029,290

 

 

$

360,173

 

 

$

4,624,463

 

(1)
The $235.0 million maturing in 2024 reflects the principal outstanding under MAALP’s unsecured commercial paper program as of March 31, 2024. 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, 2024, average daily borrowings outstanding under the commercial paper program were $235.7 million.
(2)
There were no borrowings outstanding under MAALP’s $1.25 billion unsecured revolving credit facility as of March 31, 2024. 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

 

28.1%

 

Yes

Total secured debt to adjusted total assets

 

40% or less

 

2.2%

 

Yes

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

 

1.5x or greater for trailing 4 quarters

 

7.6x

 

Yes

Total unencumbered assets to total unsecured debt

 

Greater than 150%

 

357.8%

 

Yes

 

 

 

 

 

 

 

Bank Covenants

 

Required

 

Actual

 

Compliance

Total debt to total capitalized asset value

 

60% or less

 

19.8%

 

Yes

Total secured debt to total capitalized asset value

 

40% or less

 

1.6%

 

Yes

Total adjusted EBITDA to fixed charges

 

1.5x or greater for trailing 4 quarters

 

7.9x

 

Yes

Total unsecured debt to total unsecured capitalized asset value

 

60% or less

 

18.9%

 

Yes

(1)
The calculations of the Bond Covenants and Bank Covenants are specifically defined in MAALP’s debt agreements.

Supplemental Data S-9

 


 

2024 GUIDANCE

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

 

 

Full Year 2024

Earnings:

 

Current Range

 

Current Midpoint

Earnings per common share - diluted

 

$4.66 to $5.02

 

$4.84

Core FFO per Share - diluted

 

$8.70 to $9.06

 

$8.88

Core AFFO per Share - diluted

 

$7.74 to $8.10

 

$7.92

 

 

 

 

 

MAA Same Store Portfolio:

 

 

 

 

Number of units

 

97,290

 

97,290

Average physical occupancy

 

95.4% to 96.0%

 

95.7%

Property revenue growth

 

0.15% to 1.65%

 

0.90%

Effective rent growth

 

0.10% to 1.60%

 

0.85%

Property operating expense growth

 

4.10% to 5.60%

 

4.85%

NOI growth

 

-2.80% to 0.20%

 

-1.30%

Real estate tax expense growth

 

4.00% to 5.50%

 

4.75%

 

 

 

 

 

Corporate Expenses: ($ in millions)

 

 

 

 

Property management expenses

 

$72.0 to $74.0

 

$73.0

General and administrative expenses

 

$58.5 to $60.5

 

$59.5

Total overhead

 

$130.5 to $134.5

 

$132.5

 

 

 

 

 

Transaction/Investment Volume: ($ in millions)

 

 

 

 

Multifamily acquisition volume

 

$350.0 to $450.0

 

$400.0

Multifamily disposition volume

 

$50.0 to $150.0

 

$100.0

Development investment

 

$250.0 to $350.0

 

$300.0

 

 

 

 

 

Debt:

 

 

 

 

Average effective interest rate

 

3.5% to 3.7%

 

3.6%

Capitalized interest ($ in millions)

 

$13.0 to $15.0

 

$14.0

 

 

 

 

 

Diluted FFO Shares Outstanding:

 

 

 

 

Diluted common shares and units

 

119.75 to 120.25 million

 

120.0 million

 

RECONCILIATION OF EARNINGS PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER DILUTED SHARE FOR FULL YEAR 2024 GUIDANCE

 

 

 

Full Year 2024 Guidance Range

 

 

 

Low

 

 

High

 

Earnings per common share - diluted

 

$

4.66

 

 

$

5.02

 

Real estate depreciation and amortization

 

 

4.91

 

 

 

4.91

 

Gains on sale of depreciable assets

 

 

(0.69

)

 

 

(0.69

)

FFO per Share - diluted

 

 

8.88

 

 

 

9.24

 

Non-Core FFO items (1)

 

 

(0.18

)

 

 

(0.18

)

Core FFO per Share - diluted

 

 

8.70

 

 

 

9.06

 

Recurring capital expenditures

 

 

(0.96

)

 

 

(0.96

)

Core AFFO per Share - diluted

 

$

7.74

 

 

$

8.10

 

(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, casualty related (recoveries) charges, net, gain or loss on debt extinguishment, legal (recoveries), costs and settlements, 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 2024

 

 

Q3 2024

 

 

Q4 2024

 

 

Q1 2025

 

 

 

 

Earnings release & conference call

 

Late
July

 

 

Late
October

 

 

Early
February

 

 

Early
May

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Information - Common Shares:

 

Q1 2023

 

 

Q2 2023

 

 

Q3 2023

 

 

Q4 2023

 

 

Q1 2024

 

Declaration date

 

3/21/2023

 

 

5/16/2023

 

 

9/29/2023

 

 

12/12/2023

 

 

3/19/2024

 

Record date

 

4/14/2023

 

 

7/14/2023

 

 

10/13/2023

 

 

1/12/2024

 

 

4/15/2024

 

Payment date

 

4/28/2023

 

 

7/31/2023

 

 

10/31/2023

 

 

1/31/2024

 

 

4/30/2024

 

Distributions per share

 

$

1.4000

 

 

$

1.4000

 

 

$

1.4000

 

 

$

1.4700

 

 

$

1.4700

 

 

INVESTOR RELATIONS DATA

 

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

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

 

For Questions Contact:

 

 

 

 

 

 

 

 

 

 

Name

 

Title

 

Andrew Schaeffer

 

Senior Vice President, Treasurer and Director of Capital Markets

 

Jennifer Patrick

 

Director of Investor Relations

 

Phone: 866-576-9689 (toll free)

 

Email: investor.relations@maac.com

 

Supplemental Data S-11