[8-K] MID AMERICA APARTMENT COMMUNITIES INC. Reports Material Event
Mid-America Apartment Communities (MAA) reported softer 2025 earnings but stable cash flow. Diluted EPS was $3.78 for 2025, down from $4.49, while Core FFO per diluted share slipped slightly to $8.74 from $8.88 and Core AFFO to $7.61 from $7.94.
In Q4 2025, diluted EPS was $0.48 and Core FFO per diluted share held flat year over year at $2.23, with rental and other property revenues of $555.6 million and Same Store NOI down 0.5%. Average Same Store effective rent per unit was $1,690 and physical occupancy 95.6% for the year.
MAA maintained a conservative balance sheet with total debt of $5.4 billion, Net Debt/Adjusted EBITDAre of 4.3x and 87.5% fixed-rate debt at a 3.8% average effective interest rate. The company repurchased 0.2 million shares for about $27 million and paid $6.075 in dividends per common share in 2025.
For 2026, MAA guides diluted EPS to $4.11–$4.47 and Core FFO per share to $8.35–$8.71, with Same Store NOI growth between -1.70% and 0.30%. The development pipeline totals 2,522 units with $932 million of expected costs, and 1,109 lease-up units were 65.7% occupied at year-end.
Positive
- None.
Negative
- None.
Insights
MAA shows flat core cash flow, modest 2026 step‑down, but retains balance‑sheet strength and active development pipeline.
MAA generated 2025 rental and other property revenues of
Q4 2025 Core FFO per diluted share was steady year over year at
Leverage remains moderate with Net Debt/Adjusted EBITDAre at
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or Other Jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
(Exact name of registrant as specified in its charter)
(State or Other Jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
|
|
(Address of Principal Executive Offices) |
(Zip Code) |
(
(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 |
MAA*I |
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 February 4, 2026, Mid-America Apartment Communities, Inc. (“MAA”) issued a press release announcing its consolidated results of operations and financial condition as of December 31, 2025 and for the three and twelve 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 February 4, 2026 |
99.2 |
|
Supplemental Data Schedules dated February 4, 2026 |
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: |
February 4, 2026 |
|
/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: |
February 4, 2026 |
|
/s/ A. Clay Holder |
|
|
|
A. Clay Holder |
|
|
|
Executive Vice President and Chief Financial Officer |
|
|
|
(Principal Financial Officer) |

TABLE OF CONTENTS |
|
Earnings Release |
3 |
Financial Highlights |
7 |
Consolidated Statements of Operations/Share and Unit Data |
8 |
Consolidated Balance Sheets |
9 |
Reconciliation of Non-GAAP Financial Measures |
10 |
Non-GAAP Financial Measures |
13 |
Other Key Definitions |
14 |
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-8 |
Acquisition Activity/Disposition Activity/Debt and Debt Covenants as of December 31, 2025 |
S-9 |
2026 Guidance/2025 Same Store Components of Net Operating Income Recast For 2026 Same Store Portfolio/Reconciliation of Earnings per Diluted Common Share to Core FFO and Core AFFO per Diluted Share for Full Year 2026 Guidance |
S-11 |
Credit Ratings/Common Stock/Investor Relations Data |
S-12 |
2
EARNINGS RELEASE |
MAA REPORTS FOURTH QUARTER AND FULL YEAR 2025 RESULTS
GERMANTOWN, TN, February 4, 2026/PRNewswire/ -- Mid-America Apartment Communities, Inc., or MAA (NYSE: MAA), today announced operating results for the three and twelve months ended December 31, 2025.
|
|
Three months ended December 31, |
|
|
Year ended December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Earnings per common share - diluted |
|
$ |
0.48 |
|
|
$ |
1.42 |
|
|
$ |
3.78 |
|
|
$ |
4.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Funds from operations (FFO) per Share - diluted (1) |
|
$ |
1.79 |
|
|
$ |
2.21 |
|
|
$ |
8.32 |
|
|
$ |
8.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Core FFO per Share - diluted (1) |
|
$ |
2.23 |
|
|
$ |
2.23 |
|
|
$ |
8.74 |
|
|
$ |
8.88 |
|
Brad Hill, President and Chief Executive Officer, said, “With fourth quarter Core FFO results in line with our expectations, we are encouraged by the improving occupancy and blended pricing trends we continue to see, reflecting the resilience of our platform and supporting a constructive outlook for leasing fundamentals heading into 2026. While new supply deliveries are still elevated by historical standards, we are optimistic that the current deceleration in new deliveries, combined with solid demand fundamentals and strong resident retention will lead to strengthening revenue performance throughout the year as tightening market conditions provide increased support for new lease price recovery. While economic uncertainty persists, the long-term outlook for rental housing in our high-demand region remains solid and our growing investments position MAA to deliver meaningful earnings growth as the recovery gains momentum.”
Same Store Operating Results
Same Store results for the three and twelve months ended December 31, 2025 as compared to the same periods in the prior year are summarized below:
|
|
Three months ended December 31, 2025 vs. 2024 |
|
Twelve months ended December 31, 2025 vs. 2024 |
||||||||||||
|
|
Revenues |
|
Expenses |
|
NOI (1) |
|
Average Effective Rent per Unit |
|
Revenues |
|
Expenses |
|
NOI (1) |
|
Average Effective Rent per Unit |
Same Store Operating Growth |
|
-0.1% |
|
0.7% |
|
-0.5% |
|
-0.3% |
|
-0.1% |
|
2.0% |
|
-1.4% |
|
-0.5% |
Same Store operating statistics for the three and twelve months ended December 31, 2025 are summarized below:
|
|
Three months ended December 31, 2025 |
|
Twelve months ended December 31, 2025 |
||||||||||
|
|
Average Effective Rent per Unit |
|
|
Average Physical Occupancy |
|
Average Effective Rent per Unit |
|
|
Average Physical Occupancy |
|
Resident Turnover |
||
Same Store Operating Statistics |
|
$ |
1,687 |
|
|
95.7% |
|
$ |
1,690 |
|
|
95.6% |
|
40.2% |
Same Store net effective lease pricing statistics for the three and twelve months ended December 31, 2025 are summarized below:
Same Store Net Effective Lease Pricing Statistics |
|
Three Months Ended |
|
Twelve Months Ended |
Effective Blended Lease Rate Growth |
|
-1.7% |
|
-0.1% |
Effective New Lease Rate Growth |
|
-8.1% |
|
-5.8% |
Effective Renewal Lease Rate Growth |
|
4.7% |
|
4.6% |
3
Acquisition Activity
In October 2025, MAA acquired a land parcel in the Kansas City market adjacent to a recently acquired community and plans future development of additional multifamily apartment units at the property. MAA also closed on the acquisition of a land parcel located in the Phoenix, Arizona market during October 2025 and began construction on a 280-unit multifamily apartment community.
In January 2026, MAA closed on the acquisition of a land parcel located in the Northern Virginia market through its pre-purchase development program and plans future development of a 287-unit multifamily apartment community at the property starting in the second half of 2026.
Development and Lease-up Activity
A summary of MAA’s development communities under construction as of the end of the fourth quarter of 2025 is set forth below (dollars in thousands):
|
|
|
Units as of |
|
|
Development Costs as of |
|
|
Expected Project |
|
||||||||||||||||||||||||||||
Total |
|
|
December 31, 2025 |
|
|
December 31, 2025 |
|
|
Completions By Year |
|
||||||||||||||||||||||||||||
Development |
|
|
|
|
|
|
|
|
|
|
|
Expected |
|
|
Costs |
|
|
Expected |
|
|
|
|
|
|
|
|||||||||||||
Projects (1) |
|
|
Total |
|
|
Delivered |
|
|
Leased |
|
|
Total |
|
|
to Date |
|
|
Remaining |
|
|
2026 |
|
|
2027 |
|
|
2028 |
|
||||||||||
|
8 |
|
|
|
2,522 |
|
|
|
660 |
|
|
|
374 |
|
|
$ |
932,000 |
|
|
$ |
625,612 |
|
|
$ |
306,388 |
|
|
|
5 |
|
|
|
1 |
|
|
|
2 |
|
MAA funded approximately $81 million of costs for current and planned development projects, including predevelopment activities, during the fourth quarter of 2025.
A summary of the total units, physical occupancy and cost of MAA’s lease-up communities as of the end of the fourth quarter of 2025 is set forth below (dollars in thousands):
Total |
|
|
As of December 31, 2025 |
|
||||||||||
Lease-Up |
|
|
Total |
|
|
Physical |
|
|
Costs |
|
||||
Projects (1) |
|
|
Units |
|
|
Occupancy |
|
|
to Date |
|
||||
|
3 |
|
|
|
1,109 |
|
|
|
65.7 |
% |
|
$ |
326,461 |
|
During the fourth quarter of 2025, MAA completed the lease-up of MAA Vale located in Raleigh, North Carolina.
Balance Sheet and Financing Activities
As of December 31, 2025, MAA had $879.2 million of combined cash and available capacity under MAALP’s unsecured revolving credit facility.
In October 2025, MAALP amended its unsecured revolving credit facility, increasing its borrowing capacity to $1.5 billion with an option to expand to $2.0 billion. The amended facility has a maturity date of January 2030 with two six-month extension options, and bears interest at a rate based on the Secured Overnight Financing Rate plus a spread determined by a credit ratings grid, currently at 0.725%. MAALP also amended its commercial paper program in October 2025 to increase the maximum aggregate principal amount of notes that may be outstanding under the program to $750.0 million.
In November 2025, MAALP publicly issued $400.0 million of unsecured senior notes due January 2033 with a coupon rate of 4.650% per annum and at an issue price of 99.354%. Interest is payable semi-annually in arrears on January 15 and July 15 of each year, commencing July 15, 2026. The notes have an effective interest rate of 4.755%. The proceeds from the sale of the notes were used to repay borrowings under MAALP's commercial paper program, which were used to repay MAALP's 2015 publicly issued notes that matured in November 2025.
During the fourth quarter of 2025, MAA repurchased 0.2 million shares of its common stock at a weighted average share price of $131.61 for total consideration of approximately $27 million.
Dividends and distributions paid on shares of common stock and noncontrolling interests during the fourth quarter of 2025 were $181.8 million, as compared to $176.3 million for the same period in the prior year.
Balance sheet highlights as of December 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 |
|
||
30.2% |
|
4.3x |
|
$ |
5.4 |
|
|
3.8% |
|
87.5% |
|
|
6.4 |
|
4
Corporate Sustainability
As of December 31, 2025, MAA’s corporate initiatives have led to significant progress in MAA’s key sustainability performance areas: People Engagement, Portfolio Resiliency, and Stakeholder Commitment. Documented within MAA’s 6th annual Corporate Sustainability Report, published in September 2025, and using performance data through December 31, 2024, MAA achieved a 29% reduction in energy use intensity (EUI) and a 44% reduction in greenhouse gas emission intensity (GEI) from its 2018 baseline, establishing a rapid pace toward its goal to reduce EUI and GEI by 35% and 45% by 2028, respectively.
MAA believes its resource-efficiency initiatives advance an integrated pathway for sustainability while strengthening operational efficiency and resiliency. Through 2025, MAA expanded smart irrigation systems to 55 properties, completed a building automation system pilot across nine properties to improve common-area energy performance, and initiated solar installations at three properties. These efforts were in parallel to continued portfolio enhancements, including 15,700+ ENERGY STAR appliance installations and EV charging ports now totaling 545 across MAA’s portfolio.
In 2025, MAA also reported strong resident and community outcomes, including a 4.7/5 average Google Star rating, and hosted a second annual MAAke a Difference Day, building on MAA's inaugural MAAke a Difference Day in 2024. Most recent third-party benchmarking results provide additional validation of performance, including a CDP Climate Change score of B and a GRESB Standing Investments score of 80, exceeding the GRESB global average and earning Green Star status.
128th Consecutive Quarterly Common Dividend Declared
MAA declared its 128th consecutive quarterly common dividend, which was paid on January 30, 2026 to holders of record on January 15, 2026. The current annual dividend rate is $6.12 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.
2026 Earnings and Same Store Guidance
MAA is providing its initial 2026 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 2026 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.
2026 Guidance |
|
Full Year 2026 |
||
Earnings: |
|
Range |
|
Midpoint |
Earnings per common share - diluted |
|
$4.11 to $4.47 |
|
$4.29 |
Core FFO per Share - diluted |
|
$8.35 to $8.71 |
|
$8.53 |
Core AFFO per Share - diluted |
|
$7.32 to $7.68 |
|
$7.50 |
|
|
|
|
|
MAA Same Store Portfolio: |
|
|
|
|
Property revenue growth |
|
-0.20% to 1.30% |
|
0.55% |
Property operating expense growth |
|
1.90% to 3.40% |
|
2.65% |
NOI growth |
|
-1.70% to 0.30% |
|
-0.70% |
The projected difference between Core FFO per diluted Share for the full year of 2025 to the midpoint of MAA's guidance for the full year of
2026 is summarized below:
|
|
Core FFO per diluted Share |
|
|
2025 per diluted Share reported results |
|
$ |
8.74 |
|
Same Store NOI |
|
|
(0.08 |
) |
Development, Lease-up and Other Non-Same Store NOI |
|
|
0.19 |
|
2026 forecasted acquisitions and dispositions |
|
|
(0.01 |
) |
Total overhead |
|
|
(0.05 |
) |
Interest expense (1) |
|
|
(0.25 |
) |
Other non-operating expense (income) |
|
|
(0.01 |
) |
2026 per diluted Share guidance midpoint |
|
$ |
8.53 |
|
5
MAA expects Core FFO for the first quarter of 2026 to be in the range of $2.05 to $2.17 per diluted Share, or $2.11 per diluted Share at the midpoint. The projected difference from Core FFO per diluted Share for the fourth quarter of 2025 to the midpoint of MAA's guidance for the first quarter of 2026 is summarized below:
|
|
Core FFO per diluted Share |
|
|
Q4 2025 per diluted Share reported results |
|
$ |
2.23 |
|
Same Store NOI (1) |
|
|
(0.03 |
) |
Total overhead |
|
|
(0.06 |
) |
Interest expense |
|
|
(0.02 |
) |
Other non-operating expense (income) |
|
|
(0.01 |
) |
Q1 2026 per diluted Share guidance midpoint |
|
$ |
2.11 |
|
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 fourth quarter results on February 5, 2026, 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 December 31, 2025, MAA had ownership interest in 104,945 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. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. 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 quarterly and full year 2026 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, 2025, expected to be filed with the SEC on or about February 6, 2026, our quarterly reports on Form 10-Q and other reports we file with the SEC from time to time.
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.
6
FINANCIAL HIGHLIGHTS |
Dollars in thousands, except per share data |
|
Three months ended December 31, |
|
|
Year ended December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Rental and other property revenues |
|
$ |
555,556 |
|
|
$ |
549,832 |
|
|
$ |
2,209,126 |
|
|
$ |
2,191,015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available for MAA common shareholders |
|
$ |
56,649 |
|
|
$ |
165,724 |
|
|
$ |
443,221 |
|
|
$ |
523,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total NOI (1) |
|
$ |
349,820 |
|
|
$ |
344,899 |
|
|
$ |
1,371,319 |
|
|
$ |
1,370,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per common share: (2) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.48 |
|
|
$ |
1.42 |
|
|
$ |
3.79 |
|
|
$ |
4.49 |
|
Diluted |
|
$ |
0.48 |
|
|
$ |
1.42 |
|
|
$ |
3.78 |
|
|
$ |
4.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Funds from operations per Share - diluted: (2) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
FFO (1) |
|
$ |
1.79 |
|
|
$ |
2.21 |
|
|
$ |
8.32 |
|
|
$ |
8.77 |
|
Core FFO (1) |
|
$ |
2.23 |
|
|
$ |
2.23 |
|
|
$ |
8.74 |
|
|
$ |
8.88 |
|
Core AFFO (1) |
|
$ |
1.91 |
|
|
$ |
2.03 |
|
|
$ |
7.61 |
|
|
$ |
7.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dividends declared per common share |
|
$ |
1.530 |
|
|
$ |
1.515 |
|
|
$ |
6.075 |
|
|
$ |
5.925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dividends/Core FFO (diluted) payout ratio |
|
|
68.6 |
% |
|
|
67.9 |
% |
|
|
69.5 |
% |
|
|
66.7 |
% |
Dividends/Core AFFO (diluted) payout ratio |
|
|
80.1 |
% |
|
|
74.6 |
% |
|
|
79.8 |
% |
|
|
74.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated interest expense |
|
$ |
48,708 |
|
|
$ |
44,192 |
|
|
$ |
185,257 |
|
|
$ |
168,544 |
|
Debt discount and debt issuance cost amortization |
|
|
(1,697 |
) |
|
|
(1,464 |
) |
|
|
(6,563 |
) |
|
|
(6,033 |
) |
Capitalized interest |
|
|
4,172 |
|
|
|
5,247 |
|
|
|
18,863 |
|
|
|
17,435 |
|
Total interest incurred |
|
$ |
51,183 |
|
|
$ |
47,975 |
|
|
$ |
197,557 |
|
|
$ |
179,946 |
|
Dollars in thousands, except share price |
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||
Gross Assets (1) |
|
$ |
17,921,913 |
|
|
$ |
17,170,171 |
|
Gross Real Estate Assets (1) |
|
$ |
17,662,513 |
|
|
$ |
16,924,002 |
|
Total debt |
|
$ |
5,405,372 |
|
|
$ |
4,980,957 |
|
Common shares and units outstanding |
|
|
119,819,916 |
|
|
|
119,958,973 |
|
Share price |
|
$ |
138.91 |
|
|
$ |
154.57 |
|
Book equity value |
|
$ |
5,839,645 |
|
|
$ |
6,147,664 |
|
Market equity value |
|
$ |
16,644,185 |
|
|
$ |
18,542,058 |
|
Net Debt/Adjusted EBITDAre (2) |
|
4.3x |
|
|
4.0x |
|
||
7
CONSOLIDATED STATEMENTS OF OPERATIONS |
Dollars in thousands, except per share data (Unaudited) |
|
Three months ended December 31, |
|
|
Year ended December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Rental and other property revenues |
|
$ |
555,556 |
|
|
$ |
549,832 |
|
|
$ |
2,209,126 |
|
|
$ |
2,191,015 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses, excluding real estate taxes and insurance |
|
|
124,205 |
|
|
|
123,848 |
|
|
|
518,860 |
|
|
|
502,735 |
|
Real estate taxes and insurance |
|
|
81,531 |
|
|
|
81,085 |
|
|
|
318,947 |
|
|
|
317,357 |
|
Depreciation and amortization |
|
|
159,774 |
|
|
|
150,852 |
|
|
|
622,295 |
|
|
|
585,616 |
|
Total property operating expenses |
|
|
365,510 |
|
|
|
355,785 |
|
|
|
1,460,102 |
|
|
|
1,405,708 |
|
Property management expenses |
|
|
18,507 |
|
|
|
17,579 |
|
|
|
74,779 |
|
|
|
72,040 |
|
General and administrative expenses |
|
|
13,850 |
|
|
|
14,072 |
|
|
|
54,807 |
|
|
|
56,516 |
|
Interest expense |
|
|
48,708 |
|
|
|
44,192 |
|
|
|
185,257 |
|
|
|
168,544 |
|
Gain on sale of depreciable real estate assets |
|
|
(224 |
) |
|
|
(55,028 |
) |
|
|
(72,066 |
) |
|
|
(55,003 |
) |
Other non-operating expense (income) |
|
|
51,464 |
|
|
|
949 |
|
|
|
47,161 |
|
|
|
(1,655 |
) |
Income before income tax expense |
|
|
57,741 |
|
|
|
172,283 |
|
|
|
459,086 |
|
|
|
544,865 |
|
Income tax expense |
|
|
(1,191 |
) |
|
|
(1,755 |
) |
|
|
(4,595 |
) |
|
|
(5,240 |
) |
Income from continuing operations before real estate joint venture activity |
|
|
56,550 |
|
|
|
170,528 |
|
|
|
454,491 |
|
|
|
539,625 |
|
Income from real estate joint venture |
|
|
691 |
|
|
|
546 |
|
|
|
2,075 |
|
|
|
1,951 |
|
Net income |
|
|
57,241 |
|
|
|
171,074 |
|
|
|
456,566 |
|
|
|
541,576 |
|
Net income attributable to noncontrolling interests |
|
|
(330 |
) |
|
|
4,428 |
|
|
|
9,657 |
|
|
|
14,033 |
|
Net income available for shareholders |
|
|
57,571 |
|
|
|
166,646 |
|
|
|
446,909 |
|
|
|
527,543 |
|
Dividends to MAA Series I preferred shareholders |
|
|
922 |
|
|
|
922 |
|
|
|
3,688 |
|
|
|
3,688 |
|
Net income available for MAA common shareholders |
|
$ |
56,649 |
|
|
$ |
165,724 |
|
|
$ |
443,221 |
|
|
$ |
523,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per common share - basic: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available for common shareholders |
|
$ |
0.48 |
|
|
$ |
1.42 |
|
|
$ |
3.79 |
|
|
$ |
4.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per common share - diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available for common shareholders |
|
$ |
0.48 |
|
|
$ |
1.42 |
|
|
$ |
3.78 |
|
|
$ |
4.49 |
|
SHARE AND UNIT DATA |
Shares and units in thousands |
|
Three months ended December 31, |
|
|
Year ended December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net Income Shares (1) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares - basic |
|
|
116,985 |
|
|
|
116,828 |
|
|
|
116,954 |
|
|
|
116,776 |
|
Effect of dilutive securities |
|
|
129 |
|
|
|
64 |
|
|
|
195 |
|
|
|
— |
|
Weighted average common shares - diluted |
|
|
117,114 |
|
|
|
116,892 |
|
|
|
117,149 |
|
|
|
116,776 |
|
Funds From Operations Shares And Units |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares and units - basic |
|
|
119,926 |
|
|
|
119,904 |
|
|
|
119,938 |
|
|
|
119,875 |
|
Weighted average common shares and units - diluted |
|
|
119,987 |
|
|
|
119,958 |
|
|
|
120,000 |
|
|
|
119,929 |
|
Period End Shares And Units |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Common shares at December 31, |
|
|
116,878 |
|
|
|
116,883 |
|
|
|
116,878 |
|
|
|
116,883 |
|
Operating Partnership units at December 31, |
|
|
2,942 |
|
|
|
3,076 |
|
|
|
2,942 |
|
|
|
3,076 |
|
Total common shares and units at December 31, |
|
|
119,820 |
|
|
|
119,959 |
|
|
|
119,820 |
|
|
|
119,959 |
|
8
CONSOLIDATED BALANCE SHEETS |
Dollars in thousands (Unaudited) |
|
|
|
|
|
|
||
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||
Assets |
|
|
|
|
|
|
||
Real estate assets: |
|
|
|
|
|
|
||
Land |
|
$ |
2,129,401 |
|
|
$ |
2,096,912 |
|
Buildings and improvements and other |
|
|
14,852,509 |
|
|
|
14,160,799 |
|
Development and capital improvements in progress |
|
|
426,759 |
|
|
|
470,282 |
|
|
|
|
17,408,669 |
|
|
|
16,727,993 |
|
Less: Accumulated depreciation |
|
|
(5,914,017 |
) |
|
|
(5,327,584 |
) |
|
|
|
11,494,652 |
|
|
|
11,400,409 |
|
Undeveloped land |
|
|
73,359 |
|
|
|
73,359 |
|
Investment in real estate joint venture |
|
|
41,313 |
|
|
|
41,650 |
|
Real estate assets, net |
|
|
11,609,324 |
|
|
|
11,515,418 |
|
|
|
|
|
|
|
|
||
Cash and cash equivalents |
|
|
60,258 |
|
|
|
43,018 |
|
Restricted cash |
|
|
13,717 |
|
|
|
13,743 |
|
Other assets |
|
|
245,683 |
|
|
|
232,426 |
|
Assets held for sale |
|
|
46,401 |
|
|
|
7,764 |
|
Total assets |
|
$ |
11,975,383 |
|
|
$ |
11,812,369 |
|
|
|
|
|
|
|
|
||
Liabilities and equity |
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
||
Unsecured notes payable, net |
|
$ |
5,044,979 |
|
|
$ |
4,620,690 |
|
Secured notes payable, net |
|
|
360,393 |
|
|
|
360,267 |
|
Accrued expenses and other liabilities |
|
|
730,366 |
|
|
|
683,748 |
|
Total liabilities |
|
|
6,135,738 |
|
|
|
5,664,705 |
|
|
|
|
|
|
|
|
||
Redeemable common stock |
|
|
20,402 |
|
|
|
22,230 |
|
|
|
|
|
|
|
|
||
Shareholders’ equity: |
|
|
|
|
|
|
||
Preferred stock |
|
|
9 |
|
|
|
9 |
|
Common stock |
|
|
1,166 |
|
|
|
1,166 |
|
Additional paid-in capital |
|
|
7,401,962 |
|
|
|
7,417,453 |
|
Accumulated distributions in excess of net income |
|
|
(1,734,986 |
) |
|
|
(1,469,557 |
) |
Accumulated other comprehensive loss |
|
|
(5,300 |
) |
|
|
(6,940 |
) |
Total MAA shareholders’ equity |
|
|
5,662,851 |
|
|
|
5,942,131 |
|
Noncontrolling interests - Operating Partnership units |
|
|
141,503 |
|
|
|
155,409 |
|
Total shareholders’ equity |
|
|
5,804,354 |
|
|
|
6,097,540 |
|
Noncontrolling interests - consolidated real estate entities |
|
|
14,889 |
|
|
|
27,894 |
|
Total equity |
|
|
5,819,243 |
|
|
|
6,125,434 |
|
Total liabilities and equity |
|
$ |
11,975,383 |
|
|
$ |
11,812,369 |
|
9
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 December 31, |
|
|
Year ended December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net income available for MAA common shareholders |
|
$ |
56,649 |
|
|
$ |
165,724 |
|
|
$ |
443,221 |
|
|
$ |
523,855 |
|
Depreciation and amortization of real estate assets |
|
|
158,367 |
|
|
|
149,457 |
|
|
|
616,774 |
|
|
|
579,927 |
|
Gain on sale of depreciable real estate assets |
|
|
(224 |
) |
|
|
(55,028 |
) |
|
|
(72,066 |
) |
|
|
(55,003 |
) |
MAA’s share of depreciation and amortization of real estate assets of real estate joint venture |
|
|
168 |
|
|
|
162 |
|
|
|
667 |
|
|
|
628 |
|
Gain on consolidation of third-party development (1) |
|
|
— |
|
|
|
(206 |
) |
|
|
- |
|
|
|
(11,239 |
) |
Net income attributable to noncontrolling interests |
|
|
(330 |
) |
|
|
4,428 |
|
|
|
9,657 |
|
|
|
14,033 |
|
FFO attributable to common shareholders and unitholders |
|
|
214,630 |
|
|
|
264,537 |
|
|
|
998,253 |
|
|
|
1,052,201 |
|
Loss (gain) on embedded derivative in preferred shares (1) |
|
|
2,181 |
|
|
|
4,300 |
|
|
|
(1,111 |
) |
|
|
18,751 |
|
Gain on investments, net of tax (1)(2) |
|
|
(1,336 |
) |
|
|
(3,205 |
) |
|
|
(6,069 |
) |
|
|
(6,078 |
) |
Casualty related (recoveries) and charges, net (1) |
|
|
(903 |
) |
|
|
338 |
|
|
|
(4,598 |
) |
|
|
(9,326 |
) |
Legal costs, settlements and (recoveries), net (1)(3) |
|
|
53,000 |
|
|
|
1,437 |
|
|
|
61,908 |
|
|
|
9,437 |
|
Core FFO attributable to common shareholders and unitholders |
|
|
267,572 |
|
|
|
267,407 |
|
|
|
1,048,383 |
|
|
|
1,064,985 |
|
Recurring capital expenditures |
|
|
(38,260 |
) |
|
|
(23,418 |
) |
|
|
(135,375 |
) |
|
|
(112,228 |
) |
Core AFFO attributable to common shareholders and unitholders |
|
|
229,312 |
|
|
|
243,989 |
|
|
|
913,008 |
|
|
|
952,757 |
|
Redevelopment capital expenditures |
|
|
(17,400 |
) |
|
|
(17,903 |
) |
|
|
(66,575 |
) |
|
|
(51,670 |
) |
Revenue enhancing capital expenditures |
|
|
(20,647 |
) |
|
|
(15,394 |
) |
|
|
(76,759 |
) |
|
|
(75,960 |
) |
Commercial capital expenditures |
|
|
(9,375 |
) |
|
|
(3,542 |
) |
|
|
(19,212 |
) |
|
|
(7,823 |
) |
Other capital expenditures (4) |
|
|
(14,823 |
) |
|
|
(27,193 |
) |
|
|
(54,382 |
) |
|
|
(71,820 |
) |
FAD attributable to common shareholders and unitholders |
|
$ |
167,067 |
|
|
$ |
179,957 |
|
|
$ |
696,080 |
|
|
$ |
745,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dividends and distributions paid |
|
$ |
181,835 |
|
|
$ |
176,336 |
|
|
$ |
727,246 |
|
|
$ |
705,160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares - diluted |
|
|
117,114 |
|
|
|
116,892 |
|
|
|
117,149 |
|
|
|
116,776 |
|
FFO weighted average common shares and units - diluted |
|
|
119,987 |
|
|
|
119,958 |
|
|
|
120,000 |
|
|
|
119,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per common share - diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available for common shareholders |
|
$ |
0.48 |
|
|
$ |
1.42 |
|
|
$ |
3.78 |
|
|
$ |
4.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
FFO per Share - diluted |
|
$ |
1.79 |
|
|
$ |
2.21 |
|
|
$ |
8.32 |
|
|
$ |
8.77 |
|
Core FFO per Share - diluted |
|
$ |
2.23 |
|
|
$ |
2.23 |
|
|
$ |
8.74 |
|
|
$ |
8.88 |
|
Core AFFO per Share - diluted |
|
$ |
1.91 |
|
|
$ |
2.03 |
|
|
$ |
7.61 |
|
|
$ |
7.94 |
|
10
RECONCILIATION OF NET INCOME AVAILABLE FOR MAA COMMON SHAREHOLDERS TO NET OPERATING INCOME |
Dollars in thousands |
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available for MAA common shareholders |
|
$ |
56,649 |
|
|
$ |
165,724 |
|
|
$ |
443,221 |
|
|
$ |
523,855 |
|
Depreciation and amortization |
|
|
159,774 |
|
|
|
150,852 |
|
|
|
622,295 |
|
|
|
585,616 |
|
Property management expenses |
|
|
18,507 |
|
|
|
17,579 |
|
|
|
74,779 |
|
|
|
72,040 |
|
General and administrative expenses |
|
|
13,850 |
|
|
|
14,072 |
|
|
|
54,807 |
|
|
|
56,516 |
|
Interest expense |
|
|
48,708 |
|
|
|
44,192 |
|
|
|
185,257 |
|
|
|
168,544 |
|
Gain on sale of depreciable real estate assets |
|
|
(224 |
) |
|
|
(55,028 |
) |
|
|
(72,066 |
) |
|
|
(55,003 |
) |
Other non-operating expense (income) |
|
|
51,464 |
|
|
|
949 |
|
|
|
47,161 |
|
|
|
(1,655 |
) |
Income tax expense |
|
|
1,191 |
|
|
|
1,755 |
|
|
|
4,595 |
|
|
|
5,240 |
|
Income from real estate joint venture |
|
|
(691 |
) |
|
|
(546 |
) |
|
|
(2,075 |
) |
|
|
(1,951 |
) |
Net income attributable to noncontrolling interests |
|
|
(330 |
) |
|
|
4,428 |
|
|
|
9,657 |
|
|
|
14,033 |
|
Dividends to MAA Series I preferred shareholders |
|
|
922 |
|
|
|
922 |
|
|
|
3,688 |
|
|
|
3,688 |
|
Total NOI |
|
$ |
349,820 |
|
|
$ |
344,899 |
|
|
$ |
1,371,319 |
|
|
$ |
1,370,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Same Store NOI |
|
$ |
329,829 |
|
|
$ |
331,326 |
|
|
$ |
1,304,264 |
|
|
$ |
1,322,186 |
|
Non-Same Store and Other NOI |
|
|
19,991 |
|
|
|
13,573 |
|
|
|
67,055 |
|
|
|
48,737 |
|
Total NOI |
|
$ |
349,820 |
|
|
$ |
344,899 |
|
|
$ |
1,371,319 |
|
|
$ |
1,370,923 |
|
RECONCILIATION OF NET INCOME TO EBITDA, EBITDAre AND ADJUSTED EBITDAre |
Dollars in thousands |
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||||
Net income |
|
$ |
57,241 |
|
|
$ |
171,074 |
|
|
$ |
456,566 |
|
|
$ |
541,576 |
|
Depreciation and amortization |
|
|
159,774 |
|
|
|
150,852 |
|
|
|
622,295 |
|
|
|
585,616 |
|
Interest expense |
|
|
48,708 |
|
|
|
44,192 |
|
|
|
185,257 |
|
|
|
168,544 |
|
Income tax expense |
|
|
1,191 |
|
|
|
1,755 |
|
|
|
4,595 |
|
|
|
5,240 |
|
EBITDA |
|
|
266,914 |
|
|
|
367,873 |
|
|
|
1,268,713 |
|
|
|
1,300,976 |
|
Gain on sale of depreciable real estate assets |
|
|
(224 |
) |
|
|
(55,028 |
) |
|
|
(72,066 |
) |
|
|
(55,003 |
) |
Gain on consolidation of third-party development (1) |
|
|
— |
|
|
|
(206 |
) |
|
|
— |
|
|
|
(11,239 |
) |
Adjustments to reflect MAA’s share of EBITDAre of unconsolidated affiliates |
|
|
374 |
|
|
|
345 |
|
|
|
1,424 |
|
|
|
1,363 |
|
EBITDAre |
|
|
267,064 |
|
|
|
312,984 |
|
|
|
1,198,071 |
|
|
|
1,236,097 |
|
Loss (gain) on embedded derivative in preferred shares (1) |
|
|
2,181 |
|
|
|
4,300 |
|
|
|
(1,111 |
) |
|
|
18,751 |
|
Gain on investments (1) |
|
|
(1,687 |
) |
|
|
(4,143 |
) |
|
|
(7,457 |
) |
|
|
(7,809 |
) |
Casualty related (recoveries) and charges, net (1) |
|
|
(903 |
) |
|
|
338 |
|
|
|
(4,598 |
) |
|
|
(9,326 |
) |
Legal costs, settlements and (recoveries), net (1)(2) |
|
|
53,000 |
|
|
|
1,437 |
|
|
|
61,908 |
|
|
|
9,437 |
|
Adjusted EBITDAre |
|
$ |
319,655 |
|
|
$ |
314,916 |
|
|
$ |
1,246,813 |
|
|
$ |
1,247,150 |
|
RECONCILIATION OF UNSECURED NOTES PAYABLE, NET AND SECURED NOTES PAYABLE, NET TO NET DEBT |
Dollars in thousands |
|
|
|
|
|
|
||
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||
Unsecured notes payable, net |
|
$ |
5,044,979 |
|
|
$ |
4,620,690 |
|
Secured notes payable, net |
|
|
360,393 |
|
|
|
360,267 |
|
Total debt |
|
|
5,405,372 |
|
|
|
4,980,957 |
|
Cash and cash equivalents |
|
|
(60,258 |
) |
|
|
(43,018 |
) |
Net Debt |
|
$ |
5,345,114 |
|
|
$ |
4,937,939 |
|
11
RECONCILIATION OF TOTAL ASSETS TO GROSS ASSETS |
Dollars in thousands |
|
|
|
|
|
|
||
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||
Total assets |
|
$ |
11,975,383 |
|
|
$ |
11,812,369 |
|
Accumulated depreciation |
|
|
5,914,017 |
|
|
|
5,327,584 |
|
Accumulated depreciation for Assets held for sale (1) |
|
|
32,513 |
|
|
|
30,218 |
|
Gross Assets |
|
$ |
17,921,913 |
|
|
$ |
17,170,171 |
|
RECONCILIATION OF REAL ESTATE ASSETS, NET TO GROSS REAL ESTATE ASSETS |
Dollars in thousands |
|
|
|
|
|
|
||
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||
Real estate assets, net |
|
$ |
11,609,324 |
|
|
$ |
11,515,418 |
|
Accumulated depreciation |
|
|
5,914,017 |
|
|
|
5,327,584 |
|
Assets held for sale, net |
|
|
46,401 |
|
|
|
7,764 |
|
Accumulated depreciation for Assets held for sale (1) |
|
|
32,513 |
|
|
|
30,218 |
|
Cash and cash equivalents |
|
|
60,258 |
|
|
|
43,018 |
|
Gross Real Estate Assets |
|
$ |
17,662,513 |
|
|
$ |
16,924,002 |
|
12
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 and (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 and (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,net and Secured notes payable,net 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.
13
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.
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
14
Exhibit 99.2
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT DECEMBER 31, 2025 (1)
In apartment units
|
|
Same |
|
|
Stabilized Non-Same |
|
|
Lease-up |
|
|
Total |
|
|
Development |
|
|
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 |
|
|
|
316 |
|
|
|
6,663 |
|
Orlando, FL |
|
|
5,907 |
|
|
|
310 |
|
|
|
— |
|
|
|
6,217 |
|
|
|
— |
|
|
|
6,217 |
|
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
306 |
|
|
|
406 |
|
|
|
6,062 |
|
|
|
— |
|
|
|
6,062 |
|
Tampa, FL |
|
|
5,416 |
|
|
|
— |
|
|
|
— |
|
|
|
5,416 |
|
|
|
344 |
|
|
|
5,760 |
|
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 |
|
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
318 |
|
|
|
— |
|
|
|
1,428 |
|
|
|
— |
|
|
|
1,428 |
|
Huntsville, AL |
|
|
1,228 |
|
|
|
— |
|
|
|
— |
|
|
|
1,228 |
|
|
|
— |
|
|
|
1,228 |
|
Other |
|
|
6,502 |
|
|
|
496 |
|
|
|
— |
|
|
|
6,998 |
|
|
|
— |
|
|
|
6,998 |
|
Total Multifamily Units |
|
|
96,568 |
|
|
|
4,477 |
|
|
|
1,109 |
|
|
|
102,154 |
|
|
|
660 |
|
|
|
102,814 |
|
Supplemental Data S-1
PORTFOLIO STATISTICS (CONTINUED) |
TOTAL MULTIFAMILY COMMUNITY STATISTICS (1)
Dollars in thousands, except Average Effective Rent per Unit
|
|
As of December 31, 2025 |
|
|
Average |
|
|
As of December 31, 2025 |
|
|||||||||||||||
|
|
Gross Real |
|
|
Percent to |
|
|
Physical |
|
|
Rent per |
|
|
Completed |
|
|
Total Units, |
|
||||||
Atlanta, GA |
|
$ |
2,239,150 |
|
|
|
13.1 |
% |
|
|
95.7 |
% |
|
$ |
1,791 |
|
|
|
11,774 |
|
|
|
|
|
Dallas, TX |
|
|
1,651,472 |
|
|
|
9.7 |
% |
|
|
95.5 |
% |
|
|
1,657 |
|
|
|
10,117 |
|
|
|
|
|
Charlotte, NC |
|
|
1,282,600 |
|
|
|
7.5 |
% |
|
|
95.8 |
% |
|
|
1,644 |
|
|
|
6,347 |
|
|
|
|
|
Orlando, FL |
|
|
1,140,603 |
|
|
|
6.7 |
% |
|
|
96.2 |
% |
|
|
1,976 |
|
|
|
6,217 |
|
|
|
|
|
Tampa, FL |
|
|
1,046,946 |
|
|
|
6.1 |
% |
|
|
96.3 |
% |
|
|
2,091 |
|
|
|
5,416 |
|
|
|
|
|
Austin, TX |
|
|
988,158 |
|
|
|
5.8 |
% |
|
|
95.2 |
% |
|
|
1,481 |
|
|
|
7,179 |
|
|
|
|
|
Raleigh/Durham, NC |
|
|
834,254 |
|
|
|
4.9 |
% |
|
|
95.6 |
% |
|
|
1,521 |
|
|
|
5,656 |
|
|
|
|
|
Houston, TX |
|
|
743,352 |
|
|
|
4.3 |
% |
|
|
96.1 |
% |
|
|
1,444 |
|
|
|
5,175 |
|
|
|
|
|
Phoenix, AZ |
|
|
606,559 |
|
|
|
3.5 |
% |
|
|
95.9 |
% |
|
|
1,697 |
|
|
|
3,291 |
|
|
|
|
|
Northern Virginia |
|
|
587,845 |
|
|
|
3.4 |
% |
|
|
95.8 |
% |
|
|
2,575 |
|
|
|
1,888 |
|
|
|
|
|
Nashville, TN |
|
|
579,949 |
|
|
|
3.4 |
% |
|
|
95.5 |
% |
|
|
1,660 |
|
|
|
4,375 |
|
|
|
|
|
Charleston, SC |
|
|
452,827 |
|
|
|
2.6 |
% |
|
|
96.3 |
% |
|
|
1,843 |
|
|
|
3,168 |
|
|
|
|
|
Denver, CO |
|
|
426,341 |
|
|
|
2.5 |
% |
|
|
95.7 |
% |
|
|
1,970 |
|
|
|
1,470 |
|
|
|
|
|
Fort Worth, TX |
|
|
413,684 |
|
|
|
2.4 |
% |
|
|
95.8 |
% |
|
|
1,580 |
|
|
|
3,687 |
|
|
|
|
|
Jacksonville, FL |
|
|
334,323 |
|
|
|
2.0 |
% |
|
|
95.1 |
% |
|
|
1,469 |
|
|
|
3,496 |
|
|
|
|
|
Kansas City, MO-KS |
|
|
296,528 |
|
|
|
1.7 |
% |
|
|
96.1 |
% |
|
|
1,707 |
|
|
|
1,428 |
|
|
|
|
|
Richmond, VA |
|
|
269,652 |
|
|
|
1.6 |
% |
|
|
96.3 |
% |
|
|
1,717 |
|
|
|
1,732 |
|
|
|
|
|
Fredericksburg, VA |
|
|
263,244 |
|
|
|
1.5 |
% |
|
|
95.5 |
% |
|
|
1,962 |
|
|
|
1,435 |
|
|
|
|
|
Greenville, SC |
|
|
252,642 |
|
|
|
1.5 |
% |
|
|
96.3 |
% |
|
|
1,368 |
|
|
|
2,354 |
|
|
|
|
|
Savannah, GA |
|
|
234,588 |
|
|
|
1.4 |
% |
|
|
95.6 |
% |
|
|
1,697 |
|
|
|
1,837 |
|
|
|
|
|
Birmingham, AL |
|
|
178,039 |
|
|
|
1.0 |
% |
|
|
95.4 |
% |
|
|
1,440 |
|
|
|
1,462 |
|
|
|
|
|
San Antonio, TX |
|
|
175,069 |
|
|
|
1.0 |
% |
|
|
95.1 |
% |
|
|
1,323 |
|
|
|
1,504 |
|
|
|
|
|
All Other Markets by State (individual markets <1% gross real assets) |
|
|||||||||||||||||||||||
Tennessee |
|
|
216,879 |
|
|
|
1.3 |
% |
|
|
95.7 |
% |
|
|
1,314 |
|
|
|
2,754 |
|
|
|
|
|
Florida |
|
|
201,354 |
|
|
|
1.2 |
% |
|
|
96.3 |
% |
|
|
1,854 |
|
|
|
1,806 |
|
|
|
|
|
Alabama |
|
|
191,602 |
|
|
|
1.1 |
% |
|
|
93.2 |
% |
|
|
1,351 |
|
|
|
1,648 |
|
|
|
|
|
Virginia |
|
|
175,433 |
|
|
|
1.0 |
% |
|
|
95.7 |
% |
|
|
1,852 |
|
|
|
1,039 |
|
|
|
|
|
Kentucky |
|
|
109,686 |
|
|
|
0.6 |
% |
|
|
95.8 |
% |
|
|
1,318 |
|
|
|
1,308 |
|
|
|
|
|
Utah |
|
|
94,565 |
|
|
|
0.6 |
% |
|
|
89.8 |
% |
|
|
1,615 |
|
|
|
400 |
|
|
|
|
|
Maryland |
|
|
86,290 |
|
|
|
0.5 |
% |
|
|
96.7 |
% |
|
|
2,375 |
|
|
|
361 |
|
|
|
|
|
Nevada |
|
|
77,138 |
|
|
|
0.5 |
% |
|
|
96.5 |
% |
|
|
1,600 |
|
|
|
721 |
|
|
|
|
|
Stabilized Communities |
|
$ |
16,150,772 |
|
|
|
94.4 |
% |
|
|
95.7 |
% |
|
$ |
1,684 |
|
|
|
101,045 |
|
|
|
|
|
Charlotte, NC |
|
|
212,448 |
|
|
|
1.2 |
% |
|
|
10.2 |
% |
|
|
1,949 |
|
|
|
316 |
|
|
|
541 |
|
Tampa, FL |
|
|
192,360 |
|
|
|
1.1 |
% |
|
|
53.5 |
% |
|
|
2,934 |
|
|
|
344 |
|
|
|
495 |
|
Phoenix, AZ |
|
|
182,272 |
|
|
|
1.1 |
% |
|
|
85.5 |
% |
|
|
1,709 |
|
|
|
317 |
|
|
|
942 |
|
Raleigh/Durham, NC |
|
|
142,841 |
|
|
|
0.8 |
% |
|
|
35.5 |
% |
|
|
1,781 |
|
|
|
406 |
|
|
|
406 |
|
Dallas, TX |
|
|
106,922 |
|
|
|
0.6 |
% |
|
|
81.1 |
% |
|
|
1,713 |
|
|
|
386 |
|
|
|
386 |
|
Richmond, VA |
|
|
53,087 |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
306 |
|
Denver, CO |
|
|
51,656 |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
219 |
|
Charleston, SC |
|
|
24,257 |
|
|
|
0.2 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
336 |
|
Lease-up / Development Communities |
|
$ |
965,843 |
|
|
|
5.6 |
% |
|
|
48.9 |
% |
|
$ |
2,007 |
|
|
|
1,769 |
|
|
|
3,631 |
|
Total Multifamily Communities |
|
$ |
17,116,615 |
|
|
|
100.0 |
% |
|
|
94.7 |
% |
|
$ |
1,690 |
|
|
|
102,814 |
|
|
|
104,676 |
|
Supplemental Data S-2
COMPONENTS OF NET OPERATING INCOME |
Dollars in thousands
|
|
Three Months Ended |
|
|
As of December 31, 2025 |
|
||||||||||||||
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
|
Percent |
|
|
Apartment Units |
|
|
Gross Real Assets |
|
|||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
518,521 |
|
|
$ |
518,796 |
|
|
|
-0.1 |
% |
|
|
96,568 |
|
|
$ |
15,187,534 |
|
Non-Same Store Communities |
|
|
22,901 |
|
|
|
22,582 |
|
|
|
|
|
|
4,477 |
|
|
|
963,238 |
|
|
Lease-up/Development Communities |
|
|
6,278 |
|
|
|
1,998 |
|
|
|
|
|
|
1,769 |
|
|
|
965,843 |
|
|
Total Multifamily Portfolio |
|
$ |
547,700 |
|
|
$ |
543,376 |
|
|
|
|
|
|
102,814 |
|
|
$ |
17,116,615 |
|
|
Commercial Property/Land |
|
|
7,856 |
|
|
|
6,456 |
|
|
|
|
|
|
— |
|
|
|
399,839 |
|
|
Total Operating Revenues |
|
$ |
555,556 |
|
|
$ |
549,832 |
|
|
|
|
|
|
102,814 |
|
|
$ |
17,516,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
188,692 |
|
|
$ |
187,470 |
|
|
|
0.7 |
% |
|
|
|
|
|
|
||
Non-Same Store Communities |
|
|
9,644 |
|
|
|
10,438 |
|
|
|
|
|
|
|
|
|
|
|||
Lease-up/Development Communities |
|
|
4,326 |
|
|
|
1,729 |
|
|
|
|
|
|
|
|
|
|
|||
Storm Costs |
|
|
— |
|
|
|
2,621 |
|
|
|
|
|
|
|
|
|
|
|||
Total Multifamily Portfolio |
|
$ |
202,662 |
|
|
$ |
202,258 |
|
|
|
|
|
|
|
|
|
|
|||
Commercial Property/Land |
|
|
3,074 |
|
|
|
2,675 |
|
|
|
|
|
|
|
|
|
|
|||
Total Property Operating Expenses |
|
$ |
205,736 |
|
|
$ |
204,933 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Communities |
|
$ |
329,829 |
|
|
$ |
331,326 |
|
|
|
-0.5 |
% |
|
|
|
|
|
|
||
Non-Same Store Communities |
|
|
13,257 |
|
|
|
12,144 |
|
|
|
|
|
|
|
|
|
|
|||
Lease-up/Development Communities |
|
|
1,952 |
|
|
|
269 |
|
|
|
|
|
|
|
|
|
|
|||
Storm Costs |
|
|
— |
|
|
|
(2,621 |
) |
|
|
|
|
|
|
|
|
|
|||
Total Multifamily Portfolio |
|
$ |
345,038 |
|
|
$ |
341,118 |
|
|
|
|
|
|
|
|
|
|
|||
Commercial Property/Land |
|
|
4,782 |
|
|
|
3,781 |
|
|
|
|
|
|
|
|
|
|
|||
Total Net Operating Income |
|
$ |
349,820 |
|
|
$ |
344,899 |
|
|
|
1.4 |
% |
|
|
|
|
|
|
||
COMPONENTS OF SAME STORE PORTFOLIO PROPERTY OPERATING EXPENSES |
Dollars in thousands
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
|
Percent Change |
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
|
Percent |
|
||||||
Property Taxes |
|
$ |
68,381 |
|
|
$ |
68,127 |
|
|
|
0.4 |
% |
|
$ |
266,588 |
|
|
$ |
268,746 |
|
|
|
(0.8 |
)% |
Personnel |
|
|
41,575 |
|
|
|
40,334 |
|
|
|
3.1 |
% |
|
|
171,123 |
|
|
|
163,923 |
|
|
|
4.4 |
% |
Utilities |
|
|
34,796 |
|
|
|
33,861 |
|
|
|
2.8 |
% |
|
|
139,489 |
|
|
|
134,181 |
|
|
|
4.0 |
% |
Building Repair and Maintenance |
|
|
22,653 |
|
|
|
22,547 |
|
|
|
0.5 |
% |
|
|
99,574 |
|
|
|
97,045 |
|
|
|
2.6 |
% |
Office Operations |
|
|
8,015 |
|
|
|
8,921 |
|
|
|
(10.2 |
)% |
|
|
35,594 |
|
|
|
34,560 |
|
|
|
3.0 |
% |
Insurance |
|
|
7,752 |
|
|
|
8,294 |
|
|
|
(6.5 |
)% |
|
|
32,471 |
|
|
|
32,858 |
|
|
|
(1.2 |
)% |
Marketing |
|
|
5,520 |
|
|
|
5,386 |
|
|
|
2.5 |
% |
|
|
28,059 |
|
|
|
26,528 |
|
|
|
5.8 |
% |
Total Property Operating Expenses |
|
$ |
188,692 |
|
|
$ |
187,470 |
|
|
|
0.7 |
% |
|
$ |
772,898 |
|
|
$ |
757,841 |
|
|
|
2.0 |
% |
Supplemental Data S-3
MULTIFAMILY SAME STORE PORTFOLIO NOI CONTRIBUTION PERCENTAGE |
|
|
|
|
|
|
|
|
Average Physical Occupancy |
|
|||||||||||||||
|
|
|
|
|
Percent of |
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||
|
|
Apartment Units |
|
|
Same Store NOI |
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||||||
Atlanta, GA |
|
|
11,434 |
|
|
|
12.0 |
% |
|
|
95.5 |
% |
|
|
95.3 |
% |
|
|
95.3 |
% |
|
|
94.6 |
% |
Dallas, TX |
|
|
9,755 |
|
|
|
9.3 |
% |
|
|
95.5 |
% |
|
|
95.2 |
% |
|
|
95.3 |
% |
|
|
95.3 |
% |
Orlando, FL |
|
|
5,907 |
|
|
|
7.5 |
% |
|
|
95.9 |
% |
|
|
95.6 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
Tampa, FL |
|
|
5,416 |
|
|
|
7.1 |
% |
|
|
95.8 |
% |
|
|
96.3 |
% |
|
|
96.0 |
% |
|
|
96.0 |
% |
Charlotte, NC |
|
|
5,995 |
|
|
|
6.5 |
% |
|
|
96.1 |
% |
|
|
95.9 |
% |
|
|
95.8 |
% |
|
|
95.6 |
% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
5.3 |
% |
|
|
95.6 |
% |
|
|
95.7 |
% |
|
|
95.6 |
% |
|
|
95.8 |
% |
Austin, TX |
|
|
6,795 |
|
|
|
5.2 |
% |
|
|
95.4 |
% |
|
|
95.2 |
% |
|
|
95.1 |
% |
|
|
95.0 |
% |
Nashville, TN |
|
|
4,375 |
|
|
|
4.8 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
95.6 |
% |
|
|
95.9 |
% |
Charleston, SC |
|
|
3,168 |
|
|
|
3.9 |
% |
|
|
96.2 |
% |
|
|
95.7 |
% |
|
|
96.0 |
% |
|
|
96.1 |
% |
Houston, TX |
|
|
4,859 |
|
|
|
3.8 |
% |
|
|
96.0 |
% |
|
|
95.5 |
% |
|
|
95.8 |
% |
|
|
95.5 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
3.5 |
% |
|
|
96.1 |
% |
|
|
95.7 |
% |
|
|
95.8 |
% |
|
|
95.3 |
% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
3.4 |
% |
|
|
95.6 |
% |
|
|
95.4 |
% |
|
|
95.5 |
% |
|
|
95.3 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
3.3 |
% |
|
|
96.1 |
% |
|
|
96.2 |
% |
|
|
96.2 |
% |
|
|
96.6 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
2.9 |
% |
|
|
95.2 |
% |
|
|
95.7 |
% |
|
|
95.6 |
% |
|
|
95.7 |
% |
Greenville, SC |
|
|
2,354 |
|
|
|
2.1 |
% |
|
|
96.2 |
% |
|
|
95.9 |
% |
|
|
95.9 |
% |
|
|
95.8 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
2.0 |
% |
|
|
96.1 |
% |
|
|
96.1 |
% |
|
|
96.3 |
% |
|
|
96.4 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
2.0 |
% |
|
|
95.2 |
% |
|
|
95.9 |
% |
|
|
95.2 |
% |
|
|
95.8 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
1.9 |
% |
|
|
96.0 |
% |
|
|
96.1 |
% |
|
|
96.5 |
% |
|
|
96.6 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
1.4 |
% |
|
|
95.8 |
% |
|
|
94.3 |
% |
|
|
95.4 |
% |
|
|
95.3 |
% |
Birmingham, AL |
|
|
1,462 |
|
|
|
1.3 |
% |
|
|
95.3 |
% |
|
|
95.5 |
% |
|
|
95.8 |
% |
|
|
95.6 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
1.1 |
% |
|
|
95.3 |
% |
|
|
95.7 |
% |
|
|
95.2 |
% |
|
|
95.6 |
% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
1.1 |
% |
|
|
96.2 |
% |
|
|
95.5 |
% |
|
|
95.6 |
% |
|
|
95.8 |
% |
Memphis, TN |
|
|
1,193 |
|
|
|
1.1 |
% |
|
|
95.8 |
% |
|
|
94.9 |
% |
|
|
94.9 |
% |
|
|
95.8 |
% |
Huntsville, AL |
|
|
1,228 |
|
|
|
0.9 |
% |
|
|
92.2 |
% |
|
|
95.7 |
% |
|
|
93.4 |
% |
|
|
95.2 |
% |
Other |
|
|
6,502 |
|
|
|
6.6 |
% |
|
|
95.8 |
% |
|
|
95.3 |
% |
|
|
95.8 |
% |
|
|
95.7 |
% |
Total Same Store |
|
|
96,568 |
|
|
|
100.0 |
% |
|
|
95.7 |
% |
|
|
95.6 |
% |
|
|
95.6 |
% |
|
|
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 |
|
|
Q4 2025 |
|
|
Q4 2024 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q4 2024 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q4 2024 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q4 2024 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
64,566 |
|
|
$ |
64,825 |
|
|
|
(0.4 |
)% |
|
$ |
25,023 |
|
|
$ |
26,912 |
|
|
|
(7.0 |
)% |
|
$ |
39,543 |
|
|
$ |
37,913 |
|
|
|
4.3 |
% |
|
$ |
1,788 |
|
|
$ |
1,798 |
|
|
|
(0.5 |
)% |
Dallas, TX |
|
|
9,755 |
|
|
|
51,244 |
|
|
|
51,148 |
|
|
|
0.2 |
% |
|
|
20,757 |
|
|
|
20,914 |
|
|
|
(0.8 |
)% |
|
|
30,487 |
|
|
|
30,234 |
|
|
|
0.8 |
% |
|
|
1,665 |
|
|
|
1,662 |
|
|
|
0.2 |
% |
Orlando, FL |
|
|
5,907 |
|
|
|
36,975 |
|
|
|
36,912 |
|
|
|
0.2 |
% |
|
|
12,203 |
|
|
|
12,575 |
|
|
|
(3.0 |
)% |
|
|
24,772 |
|
|
|
24,337 |
|
|
|
1.8 |
% |
|
|
1,980 |
|
|
|
1,990 |
|
|
|
(0.5 |
)% |
Tampa, FL |
|
|
5,416 |
|
|
|
35,892 |
|
|
|
35,800 |
|
|
|
0.3 |
% |
|
|
12,625 |
|
|
|
11,885 |
|
|
|
6.2 |
% |
|
|
23,267 |
|
|
|
23,915 |
|
|
|
(2.7 |
)% |
|
|
2,091 |
|
|
|
2,086 |
|
|
|
0.2 |
% |
Charlotte, NC |
|
|
5,995 |
|
|
|
31,169 |
|
|
|
31,299 |
|
|
|
(0.4 |
)% |
|
|
9,771 |
|
|
|
9,316 |
|
|
|
4.9 |
% |
|
|
21,398 |
|
|
|
21,983 |
|
|
|
(2.7 |
)% |
|
|
1,639 |
|
|
|
1,648 |
|
|
|
(0.6 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
26,145 |
|
|
|
26,409 |
|
|
|
(1.0 |
)% |
|
|
8,584 |
|
|
|
7,750 |
|
|
|
10.8 |
% |
|
|
17,561 |
|
|
|
18,659 |
|
|
|
(5.9 |
)% |
|
|
1,515 |
|
|
|
1,533 |
|
|
|
(1.2 |
)% |
Austin, TX |
|
|
6,795 |
|
|
|
33,031 |
|
|
|
34,291 |
|
|
|
(3.7 |
)% |
|
|
15,784 |
|
|
|
14,657 |
|
|
|
7.7 |
% |
|
|
17,247 |
|
|
|
19,634 |
|
|
|
(12.2 |
)% |
|
|
1,497 |
|
|
|
1,569 |
|
|
|
(4.6 |
)% |
Nashville, TN |
|
|
4,375 |
|
|
|
23,125 |
|
|
|
23,420 |
|
|
|
(1.3 |
)% |
|
|
7,446 |
|
|
|
7,229 |
|
|
|
3.0 |
% |
|
|
15,679 |
|
|
|
16,191 |
|
|
|
(3.2 |
)% |
|
|
1,660 |
|
|
|
1,680 |
|
|
|
(1.2 |
)% |
Charleston, SC |
|
|
3,168 |
|
|
|
18,485 |
|
|
|
18,047 |
|
|
|
2.4 |
% |
|
|
5,754 |
|
|
|
5,571 |
|
|
|
3.3 |
% |
|
|
12,731 |
|
|
|
12,476 |
|
|
|
2.0 |
% |
|
|
1,843 |
|
|
|
1,817 |
|
|
|
1.4 |
% |
Houston, TX |
|
|
4,859 |
|
|
|
22,797 |
|
|
|
22,450 |
|
|
|
1.5 |
% |
|
|
10,255 |
|
|
|
10,453 |
|
|
|
(1.9 |
)% |
|
|
12,542 |
|
|
|
11,997 |
|
|
|
4.5 |
% |
|
|
1,454 |
|
|
|
1,445 |
|
|
|
0.6 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
16,066 |
|
|
|
16,124 |
|
|
|
(0.4 |
)% |
|
|
4,387 |
|
|
|
4,422 |
|
|
|
(0.8 |
)% |
|
|
11,679 |
|
|
|
11,702 |
|
|
|
(0.2 |
)% |
|
|
1,691 |
|
|
|
1,721 |
|
|
|
(1.7 |
)% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
19,310 |
|
|
|
19,189 |
|
|
|
0.6 |
% |
|
|
8,173 |
|
|
|
8,023 |
|
|
|
1.9 |
% |
|
|
11,137 |
|
|
|
11,166 |
|
|
|
(0.3 |
)% |
|
|
1,580 |
|
|
|
1,580 |
|
|
|
0.0 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
15,131 |
|
|
|
14,770 |
|
|
|
2.4 |
% |
|
|
4,410 |
|
|
|
4,505 |
|
|
|
(2.1 |
)% |
|
|
10,721 |
|
|
|
10,265 |
|
|
|
4.4 |
% |
|
|
2,575 |
|
|
|
2,501 |
|
|
|
3.0 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
15,671 |
|
|
|
15,922 |
|
|
|
(1.6 |
)% |
|
|
6,025 |
|
|
|
5,859 |
|
|
|
2.8 |
% |
|
|
9,646 |
|
|
|
10,063 |
|
|
|
(4.1 |
)% |
|
|
1,469 |
|
|
|
1,493 |
|
|
|
(1.7 |
)% |
Greenville, SC |
|
|
2,354 |
|
|
|
10,673 |
|
|
|
10,370 |
|
|
|
2.9 |
% |
|
|
3,631 |
|
|
|
3,703 |
|
|
|
(1.9 |
)% |
|
|
7,042 |
|
|
|
6,667 |
|
|
|
5.6 |
% |
|
|
1,368 |
|
|
|
1,335 |
|
|
|
2.5 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
9,407 |
|
|
|
9,025 |
|
|
|
4.2 |
% |
|
|
2,813 |
|
|
|
2,776 |
|
|
|
1.3 |
% |
|
|
6,594 |
|
|
|
6,249 |
|
|
|
5.5 |
% |
|
|
1,717 |
|
|
|
1,672 |
|
|
|
2.7 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
10,051 |
|
|
|
10,221 |
|
|
|
(1.7 |
)% |
|
|
3,577 |
|
|
|
3,525 |
|
|
|
1.5 |
% |
|
|
6,474 |
|
|
|
6,696 |
|
|
|
(3.3 |
)% |
|
|
1,697 |
|
|
|
1,708 |
|
|
|
(0.7 |
)% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,924 |
|
|
|
8,643 |
|
|
|
3.3 |
% |
|
|
2,564 |
|
|
|
2,513 |
|
|
|
2.0 |
% |
|
|
6,360 |
|
|
|
6,130 |
|
|
|
3.8 |
% |
|
|
1,962 |
|
|
|
1,891 |
|
|
|
3.8 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
6,709 |
|
|
|
6,912 |
|
|
|
(2.9 |
)% |
|
|
1,994 |
|
|
|
2,176 |
|
|
|
(8.4 |
)% |
|
|
4,715 |
|
|
|
4,736 |
|
|
|
(0.4 |
)% |
|
|
1,918 |
|
|
|
1,968 |
|
|
|
(2.6 |
)% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,935 |
|
|
|
6,836 |
|
|
|
1.4 |
% |
|
|
2,689 |
|
|
|
2,650 |
|
|
|
1.5 |
% |
|
|
4,246 |
|
|
|
4,186 |
|
|
|
1.4 |
% |
|
|
1,440 |
|
|
|
1,406 |
|
|
|
2.4 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,307 |
|
|
|
6,543 |
|
|
|
(3.6 |
)% |
|
|
2,538 |
|
|
|
2,826 |
|
|
|
(10.2 |
)% |
|
|
3,769 |
|
|
|
3,717 |
|
|
|
1.4 |
% |
|
|
1,323 |
|
|
|
1,363 |
|
|
|
(2.9 |
)% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,936 |
|
|
|
5,764 |
|
|
|
3.0 |
% |
|
|
2,186 |
|
|
|
2,025 |
|
|
|
8.0 |
% |
|
|
3,750 |
|
|
|
3,739 |
|
|
|
0.3 |
% |
|
|
1,679 |
|
|
|
1,644 |
|
|
|
2.1 |
% |
Memphis, TN |
|
|
1,193 |
|
|
|
5,353 |
|
|
|
5,523 |
|
|
|
(3.1 |
)% |
|
|
1,883 |
|
|
|
1,944 |
|
|
|
(3.1 |
)% |
|
|
3,470 |
|
|
|
3,579 |
|
|
|
(3.0 |
)% |
|
|
1,416 |
|
|
|
1,448 |
|
|
|
(2.2 |
)% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,065 |
|
|
|
5,339 |
|
|
|
(5.1 |
)% |
|
|
1,954 |
|
|
|
1,752 |
|
|
|
11.5 |
% |
|
|
3,111 |
|
|
|
3,587 |
|
|
|
(13.3 |
)% |
|
|
1,263 |
|
|
|
1,293 |
|
|
|
(2.4 |
)% |
Other |
|
|
6,502 |
|
|
|
33,554 |
|
|
|
33,014 |
|
|
|
1.6 |
% |
|
|
11,666 |
|
|
|
11,509 |
|
|
|
1.4 |
% |
|
|
21,888 |
|
|
|
21,505 |
|
|
|
1.8 |
% |
|
|
1,636 |
|
|
|
1,617 |
|
|
|
1.2 |
% |
Total Same Store |
|
|
96,568 |
|
|
$ |
518,521 |
|
|
$ |
518,796 |
|
|
|
(0.1 |
)% |
|
$ |
188,692 |
|
|
$ |
187,470 |
|
|
|
0.7 |
% |
|
$ |
329,829 |
|
|
$ |
331,326 |
|
|
|
(0.5 |
)% |
|
$ |
1,687 |
|
|
$ |
1,692 |
|
|
|
(0.3 |
)% |
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 |
|
|
Q4 2025 |
|
|
Q3 2025 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q3 2025 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q3 2025 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q3 2025 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
64,566 |
|
|
$ |
64,765 |
|
|
|
(0.3 |
)% |
|
$ |
25,023 |
|
|
$ |
27,030 |
|
|
|
(7.4 |
)% |
|
$ |
39,543 |
|
|
$ |
37,735 |
|
|
|
4.8 |
% |
|
$ |
1,788 |
|
|
$ |
1,793 |
|
|
|
(0.3 |
)% |
Dallas, TX |
|
|
9,755 |
|
|
|
51,244 |
|
|
|
51,448 |
|
|
|
(0.4 |
)% |
|
|
20,757 |
|
|
|
23,034 |
|
|
|
(9.9 |
)% |
|
|
30,487 |
|
|
|
28,414 |
|
|
|
7.3 |
% |
|
|
1,665 |
|
|
|
1,665 |
|
|
|
(0.0 |
)% |
Orlando, FL |
|
|
5,907 |
|
|
|
36,975 |
|
|
|
37,044 |
|
|
|
(0.2 |
)% |
|
|
12,203 |
|
|
|
11,553 |
|
|
|
5.6 |
% |
|
|
24,772 |
|
|
|
25,491 |
|
|
|
(2.8 |
)% |
|
|
1,980 |
|
|
|
1,983 |
|
|
|
(0.2 |
)% |
Tampa, FL |
|
|
5,416 |
|
|
|
35,892 |
|
|
|
36,088 |
|
|
|
(0.5 |
)% |
|
|
12,625 |
|
|
|
13,162 |
|
|
|
(4.1 |
)% |
|
|
23,267 |
|
|
|
22,926 |
|
|
|
1.5 |
% |
|
|
2,091 |
|
|
|
2,100 |
|
|
|
(0.4 |
)% |
Charlotte, NC |
|
|
5,995 |
|
|
|
31,169 |
|
|
|
31,337 |
|
|
|
(0.5 |
)% |
|
|
9,771 |
|
|
|
9,901 |
|
|
|
(1.3 |
)% |
|
|
21,398 |
|
|
|
21,436 |
|
|
|
(0.2 |
)% |
|
|
1,639 |
|
|
|
1,649 |
|
|
|
(0.6 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
26,145 |
|
|
|
26,370 |
|
|
|
(0.9 |
)% |
|
|
8,584 |
|
|
|
8,871 |
|
|
|
(3.2 |
)% |
|
|
17,561 |
|
|
|
17,499 |
|
|
|
0.4 |
% |
|
|
1,515 |
|
|
|
1,524 |
|
|
|
(0.5 |
)% |
Austin, TX |
|
|
6,795 |
|
|
|
33,031 |
|
|
|
33,575 |
|
|
|
(1.6 |
)% |
|
|
15,784 |
|
|
|
17,038 |
|
|
|
(7.4 |
)% |
|
|
17,247 |
|
|
|
16,537 |
|
|
|
4.3 |
% |
|
|
1,497 |
|
|
|
1,521 |
|
|
|
(1.6 |
)% |
Nashville, TN |
|
|
4,375 |
|
|
|
23,125 |
|
|
|
23,164 |
|
|
|
(0.2 |
)% |
|
|
7,446 |
|
|
|
8,132 |
|
|
|
(8.4 |
)% |
|
|
15,679 |
|
|
|
15,032 |
|
|
|
4.3 |
% |
|
|
1,660 |
|
|
|
1,667 |
|
|
|
(0.4 |
)% |
Charleston, SC |
|
|
3,168 |
|
|
|
18,485 |
|
|
|
18,418 |
|
|
|
0.4 |
% |
|
|
5,754 |
|
|
|
6,182 |
|
|
|
(6.9 |
)% |
|
|
12,731 |
|
|
|
12,236 |
|
|
|
4.0 |
% |
|
|
1,843 |
|
|
|
1,840 |
|
|
|
0.2 |
% |
Houston, TX |
|
|
4,859 |
|
|
|
22,797 |
|
|
|
22,841 |
|
|
|
(0.2 |
)% |
|
|
10,255 |
|
|
|
9,861 |
|
|
|
4.0 |
% |
|
|
12,542 |
|
|
|
12,980 |
|
|
|
(3.4 |
)% |
|
|
1,454 |
|
|
|
1,454 |
|
|
|
0.0 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
16,066 |
|
|
|
16,190 |
|
|
|
(0.8 |
)% |
|
|
4,387 |
|
|
|
4,857 |
|
|
|
(9.7 |
)% |
|
|
11,679 |
|
|
|
11,333 |
|
|
|
3.1 |
% |
|
|
1,691 |
|
|
|
1,697 |
|
|
|
(0.4 |
)% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
19,310 |
|
|
|
19,378 |
|
|
|
(0.4 |
)% |
|
|
8,173 |
|
|
|
8,325 |
|
|
|
(1.8 |
)% |
|
|
11,137 |
|
|
|
11,053 |
|
|
|
0.8 |
% |
|
|
1,580 |
|
|
|
1,580 |
|
|
|
0.0 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
15,131 |
|
|
|
15,109 |
|
|
|
0.1 |
% |
|
|
4,410 |
|
|
|
4,698 |
|
|
|
(6.1 |
)% |
|
|
10,721 |
|
|
|
10,411 |
|
|
|
3.0 |
% |
|
|
2,575 |
|
|
|
2,573 |
|
|
|
0.1 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
15,671 |
|
|
|
15,751 |
|
|
|
(0.5 |
)% |
|
|
6,025 |
|
|
|
6,034 |
|
|
|
(0.1 |
)% |
|
|
9,646 |
|
|
|
9,717 |
|
|
|
(0.7 |
)% |
|
|
1,469 |
|
|
|
1,476 |
|
|
|
(0.5 |
)% |
Greenville, SC |
|
|
2,354 |
|
|
|
10,673 |
|
|
|
10,621 |
|
|
|
0.5 |
% |
|
|
3,631 |
|
|
|
4,105 |
|
|
|
(11.5 |
)% |
|
|
7,042 |
|
|
|
6,516 |
|
|
|
8.1 |
% |
|
|
1,368 |
|
|
|
1,367 |
|
|
|
0.1 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
9,407 |
|
|
|
9,352 |
|
|
|
0.6 |
% |
|
|
2,813 |
|
|
|
2,869 |
|
|
|
(2.0 |
)% |
|
|
6,594 |
|
|
|
6,483 |
|
|
|
1.7 |
% |
|
|
1,717 |
|
|
|
1,708 |
|
|
|
0.5 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
10,051 |
|
|
|
10,169 |
|
|
|
(1.2 |
)% |
|
|
3,577 |
|
|
|
3,932 |
|
|
|
(9.0 |
)% |
|
|
6,474 |
|
|
|
6,237 |
|
|
|
3.8 |
% |
|
|
1,697 |
|
|
|
1,713 |
|
|
|
(1.0 |
)% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
8,924 |
|
|
|
8,962 |
|
|
|
(0.4 |
)% |
|
|
2,564 |
|
|
|
2,574 |
|
|
|
(0.4 |
)% |
|
|
6,360 |
|
|
|
6,388 |
|
|
|
(0.4 |
)% |
|
|
1,962 |
|
|
|
1,963 |
|
|
|
(0.0 |
)% |
Denver, CO |
|
|
1,118 |
|
|
|
6,709 |
|
|
|
6,886 |
|
|
|
(2.6 |
)% |
|
|
1,994 |
|
|
|
2,353 |
|
|
|
(15.3 |
)% |
|
|
4,715 |
|
|
|
4,533 |
|
|
|
4.0 |
% |
|
|
1,918 |
|
|
|
1,936 |
|
|
|
(0.9 |
)% |
Birmingham, AL |
|
|
1,462 |
|
|
|
6,935 |
|
|
|
6,957 |
|
|
|
(0.3 |
)% |
|
|
2,689 |
|
|
|
2,802 |
|
|
|
(4.0 |
)% |
|
|
4,246 |
|
|
|
4,155 |
|
|
|
2.2 |
% |
|
|
1,440 |
|
|
|
1,438 |
|
|
|
0.1 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
6,307 |
|
|
|
6,441 |
|
|
|
(2.1 |
)% |
|
|
2,538 |
|
|
|
2,698 |
|
|
|
(5.9 |
)% |
|
|
3,769 |
|
|
|
3,743 |
|
|
|
0.7 |
% |
|
|
1,323 |
|
|
|
1,338 |
|
|
|
(1.1 |
)% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
5,936 |
|
|
|
5,934 |
|
|
|
0.0 |
% |
|
|
2,186 |
|
|
|
2,190 |
|
|
|
(0.2 |
)% |
|
|
3,750 |
|
|
|
3,744 |
|
|
|
0.2 |
% |
|
|
1,679 |
|
|
|
1,689 |
|
|
|
(0.6 |
)% |
Memphis, TN |
|
|
1,193 |
|
|
|
5,353 |
|
|
|
5,364 |
|
|
|
(0.2 |
)% |
|
|
1,883 |
|
|
|
2,144 |
|
|
|
(12.2 |
)% |
|
|
3,470 |
|
|
|
3,220 |
|
|
|
7.8 |
% |
|
|
1,416 |
|
|
|
1,423 |
|
|
|
(0.5 |
)% |
Huntsville, AL |
|
|
1,228 |
|
|
|
5,065 |
|
|
|
5,087 |
|
|
|
(0.4 |
)% |
|
|
1,954 |
|
|
|
2,083 |
|
|
|
(6.2 |
)% |
|
|
3,111 |
|
|
|
3,004 |
|
|
|
3.6 |
% |
|
|
1,263 |
|
|
|
1,274 |
|
|
|
(0.8 |
)% |
Other |
|
|
6,502 |
|
|
|
33,554 |
|
|
|
33,609 |
|
|
|
(0.2 |
)% |
|
|
11,666 |
|
|
|
12,401 |
|
|
|
(5.9 |
)% |
|
|
21,888 |
|
|
|
21,208 |
|
|
|
3.2 |
% |
|
|
1,636 |
|
|
|
1,634 |
|
|
|
0.1 |
% |
Total Same Store |
|
|
96,568 |
|
|
$ |
518,521 |
|
|
$ |
520,860 |
|
|
|
(0.4 |
)% |
|
$ |
188,692 |
|
|
$ |
198,829 |
|
|
|
(5.1 |
)% |
|
$ |
329,829 |
|
|
$ |
322,031 |
|
|
|
2.4 |
% |
|
$ |
1,687 |
|
|
$ |
1,693 |
|
|
|
(0.3 |
)% |
Supplemental Data S-6
MULTIFAMILY SAME STORE PORTFOLIO FULL YEAR COMPARISONS AS OF DECEMBER 31, 2025 AND 2024 |
Dollars in thousands, except Average Effective Rent per Unit
|
|
|
|
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Average Effective Rent per Unit |
|
|||||||||||||||||||||||||||||||||||||
|
|
Units |
|
|
Q4 2025 |
|
|
Q4 2024 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q4 2024 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q4 2024 |
|
|
% Chg |
|
|
Q4 2025 |
|
|
Q4 2024 |
|
|
% Chg |
|
|||||||||||||
Atlanta, GA |
|
|
11,434 |
|
|
$ |
258,343 |
|
|
$ |
260,040 |
|
|
|
(0.7 |
)% |
|
$ |
101,939 |
|
|
$ |
104,908 |
|
|
|
(2.8 |
)% |
|
$ |
156,404 |
|
|
$ |
155,132 |
|
|
|
0.8 |
% |
|
$ |
1,791 |
|
|
$ |
1,819 |
|
|
|
(1.6 |
)% |
Dallas, TX |
|
|
9,755 |
|
|
|
204,807 |
|
|
|
205,360 |
|
|
|
(0.3 |
)% |
|
|
86,001 |
|
|
|
84,968 |
|
|
|
1.2 |
% |
|
|
118,806 |
|
|
|
120,392 |
|
|
|
(1.3 |
)% |
|
|
1,662 |
|
|
|
1,670 |
|
|
|
(0.5 |
)% |
Orlando, FL |
|
|
5,907 |
|
|
|
147,837 |
|
|
|
148,712 |
|
|
|
(0.6 |
)% |
|
|
50,683 |
|
|
|
51,222 |
|
|
|
(1.1 |
)% |
|
|
97,154 |
|
|
|
97,490 |
|
|
|
(0.3 |
)% |
|
|
1,983 |
|
|
|
1,999 |
|
|
|
(0.8 |
)% |
Tampa, FL |
|
|
5,416 |
|
|
|
143,954 |
|
|
|
143,037 |
|
|
|
0.6 |
% |
|
|
51,390 |
|
|
|
48,702 |
|
|
|
5.5 |
% |
|
|
92,564 |
|
|
|
94,335 |
|
|
|
(1.9 |
)% |
|
|
2,093 |
|
|
|
2,093 |
|
|
|
0.0 |
% |
Charlotte, NC |
|
|
5,995 |
|
|
|
125,082 |
|
|
|
125,419 |
|
|
|
(0.3 |
)% |
|
|
39,459 |
|
|
|
37,892 |
|
|
|
4.1 |
% |
|
|
85,623 |
|
|
|
87,527 |
|
|
|
(2.2 |
)% |
|
|
1,645 |
|
|
|
1,654 |
|
|
|
(0.6 |
)% |
Raleigh/Durham, NC |
|
|
5,350 |
|
|
|
105,233 |
|
|
|
106,359 |
|
|
|
(1.1 |
)% |
|
|
35,160 |
|
|
|
34,186 |
|
|
|
2.8 |
% |
|
|
70,073 |
|
|
|
72,173 |
|
|
|
(2.9 |
)% |
|
|
1,524 |
|
|
|
1,540 |
|
|
|
(1.0 |
)% |
Austin, TX |
|
|
6,795 |
|
|
|
134,310 |
|
|
|
139,397 |
|
|
|
(3.6 |
)% |
|
|
63,850 |
|
|
|
61,594 |
|
|
|
3.7 |
% |
|
|
70,460 |
|
|
|
77,803 |
|
|
|
(9.4 |
)% |
|
|
1,532 |
|
|
|
1,603 |
|
|
|
(4.4 |
)% |
Nashville, TN |
|
|
4,375 |
|
|
|
92,892 |
|
|
|
94,218 |
|
|
|
(1.4 |
)% |
|
|
31,283 |
|
|
|
30,756 |
|
|
|
1.7 |
% |
|
|
61,609 |
|
|
|
63,462 |
|
|
|
(2.9 |
)% |
|
|
1,669 |
|
|
|
1,691 |
|
|
|
(1.3 |
)% |
Charleston, SC |
|
|
3,168 |
|
|
|
73,250 |
|
|
|
72,141 |
|
|
|
1.5 |
% |
|
|
24,075 |
|
|
|
23,028 |
|
|
|
4.5 |
% |
|
|
49,175 |
|
|
|
49,113 |
|
|
|
0.1 |
% |
|
|
1,831 |
|
|
|
1,801 |
|
|
|
1.7 |
% |
Houston, TX |
|
|
4,859 |
|
|
|
90,859 |
|
|
|
89,590 |
|
|
|
1.4 |
% |
|
|
40,820 |
|
|
|
38,680 |
|
|
|
5.5 |
% |
|
|
50,039 |
|
|
|
50,910 |
|
|
|
(1.7 |
)% |
|
|
1,450 |
|
|
|
1,443 |
|
|
|
0.5 |
% |
Phoenix, AZ |
|
|
2,968 |
|
|
|
64,432 |
|
|
|
64,830 |
|
|
|
(0.6 |
)% |
|
|
18,074 |
|
|
|
18,099 |
|
|
|
(0.1 |
)% |
|
|
46,358 |
|
|
|
46,731 |
|
|
|
(0.8 |
)% |
|
|
1,702 |
|
|
|
1,734 |
|
|
|
(1.8 |
)% |
Fort Worth, TX |
|
|
3,687 |
|
|
|
77,352 |
|
|
|
76,689 |
|
|
|
0.9 |
% |
|
|
31,341 |
|
|
|
29,946 |
|
|
|
4.7 |
% |
|
|
46,011 |
|
|
|
46,743 |
|
|
|
(1.6 |
)% |
|
|
1,579 |
|
|
|
1,579 |
|
|
|
0.0 |
% |
Northern Virginia |
|
|
1,888 |
|
|
|
60,081 |
|
|
|
57,859 |
|
|
|
3.8 |
% |
|
|
18,208 |
|
|
|
17,916 |
|
|
|
1.6 |
% |
|
|
41,873 |
|
|
|
39,943 |
|
|
|
4.8 |
% |
|
|
2,550 |
|
|
|
2,445 |
|
|
|
4.3 |
% |
Jacksonville, FL |
|
|
3,496 |
|
|
|
63,245 |
|
|
|
64,832 |
|
|
|
(2.4 |
)% |
|
|
24,562 |
|
|
|
23,592 |
|
|
|
4.1 |
% |
|
|
38,683 |
|
|
|
41,240 |
|
|
|
(6.2 |
)% |
|
|
1,478 |
|
|
|
1,514 |
|
|
|
(2.4 |
)% |
Greenville, SC |
|
|
2,354 |
|
|
|
42,260 |
|
|
|
41,371 |
|
|
|
2.1 |
% |
|
|
15,672 |
|
|
|
15,193 |
|
|
|
3.2 |
% |
|
|
26,588 |
|
|
|
26,178 |
|
|
|
1.6 |
% |
|
|
1,356 |
|
|
|
1,331 |
|
|
|
1.8 |
% |
Richmond, VA |
|
|
1,732 |
|
|
|
36,940 |
|
|
|
36,214 |
|
|
|
2.0 |
% |
|
|
11,390 |
|
|
|
11,314 |
|
|
|
0.7 |
% |
|
|
25,550 |
|
|
|
24,900 |
|
|
|
2.6 |
% |
|
|
1,698 |
|
|
|
1,659 |
|
|
|
2.4 |
% |
Savannah, GA |
|
|
1,837 |
|
|
|
40,470 |
|
|
|
40,469 |
|
|
|
0.0 |
% |
|
|
15,058 |
|
|
|
14,831 |
|
|
|
1.5 |
% |
|
|
25,412 |
|
|
|
25,638 |
|
|
|
(0.9 |
)% |
|
|
1,707 |
|
|
|
1,706 |
|
|
|
0.1 |
% |
Fredericksburg, VA |
|
|
1,435 |
|
|
|
35,706 |
|
|
|
34,212 |
|
|
|
4.4 |
% |
|
|
10,184 |
|
|
|
9,945 |
|
|
|
2.4 |
% |
|
|
25,522 |
|
|
|
24,267 |
|
|
|
5.2 |
% |
|
|
1,944 |
|
|
|
1,850 |
|
|
|
5.1 |
% |
Denver, CO |
|
|
1,118 |
|
|
|
27,417 |
|
|
|
28,132 |
|
|
|
(2.5 |
)% |
|
|
8,577 |
|
|
|
8,732 |
|
|
|
(1.8 |
)% |
|
|
18,840 |
|
|
|
19,400 |
|
|
|
(2.9 |
)% |
|
|
1,939 |
|
|
|
1,974 |
|
|
|
(1.8 |
)% |
Birmingham, AL |
|
|
1,462 |
|
|
|
27,695 |
|
|
|
27,151 |
|
|
|
2.0 |
% |
|
|
11,007 |
|
|
|
10,856 |
|
|
|
1.4 |
% |
|
|
16,688 |
|
|
|
16,295 |
|
|
|
2.4 |
% |
|
|
1,426 |
|
|
|
1,403 |
|
|
|
1.6 |
% |
San Antonio, TX |
|
|
1,504 |
|
|
|
25,730 |
|
|
|
26,354 |
|
|
|
(2.4 |
)% |
|
|
10,641 |
|
|
|
11,299 |
|
|
|
(5.8 |
)% |
|
|
15,089 |
|
|
|
15,055 |
|
|
|
0.2 |
% |
|
|
1,340 |
|
|
|
1,373 |
|
|
|
(2.4 |
)% |
Kansas City, MO-KS |
|
|
1,110 |
|
|
|
23,477 |
|
|
|
22,743 |
|
|
|
3.2 |
% |
|
|
8,607 |
|
|
|
8,161 |
|
|
|
5.5 |
% |
|
|
14,870 |
|
|
|
14,582 |
|
|
|
2.0 |
% |
|
|
1,670 |
|
|
|
1,614 |
|
|
|
3.5 |
% |
Memphis, TN |
|
|
1,193 |
|
|
|
21,521 |
|
|
|
22,143 |
|
|
|
(2.8 |
)% |
|
|
7,931 |
|
|
|
7,901 |
|
|
|
0.4 |
% |
|
|
13,590 |
|
|
|
14,242 |
|
|
|
(4.6 |
)% |
|
|
1,426 |
|
|
|
1,441 |
|
|
|
(1.0 |
)% |
Huntsville, AL |
|
|
1,228 |
|
|
|
20,685 |
|
|
|
21,371 |
|
|
|
(3.2 |
)% |
|
|
7,905 |
|
|
|
7,594 |
|
|
|
4.1 |
% |
|
|
12,780 |
|
|
|
13,777 |
|
|
|
(7.2 |
)% |
|
|
1,276 |
|
|
|
1,307 |
|
|
|
(2.4 |
)% |
Other |
|
|
6,502 |
|
|
|
133,584 |
|
|
|
131,384 |
|
|
|
1.7 |
% |
|
|
49,081 |
|
|
|
46,526 |
|
|
|
5.5 |
% |
|
|
84,503 |
|
|
|
84,858 |
|
|
|
(0.4 |
)% |
|
|
1,627 |
|
|
|
1,604 |
|
|
|
1.5 |
% |
Total Same Store |
|
|
96,568 |
|
|
$ |
2,077,162 |
|
|
$ |
2,080,027 |
|
|
|
(0.1 |
)% |
|
$ |
772,898 |
|
|
$ |
757,841 |
|
|
|
2.0 |
% |
|
$ |
1,304,264 |
|
|
$ |
1,322,186 |
|
|
|
(1.4 |
)% |
|
$ |
1,690 |
|
|
$ |
1,698 |
|
|
|
(0.5 |
)% |
Supplemental Data S-7
MULTIFAMILY DEVELOPMENT PIPELINE |
|
|
|
|
Units as of |
|
Development Costs as of |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
December 31, 2025 |
|
December 31, 2025 |
|
|
|
Expected |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Expected |
|
Costs |
|
|
Expected |
|
Start |
|
Initial |
|
|
|
|
||||||
|
|
Location |
|
Total |
|
Delivered |
|
Leased |
|
Total |
|
to Date |
|
|
Remaining |
|
Date |
|
Occupancy |
|
Completion |
|
Stabilization (1) |
||||||
MAA Breakwater |
|
Tampa, FL |
|
|
495 |
|
|
344 |
|
|
297 |
|
$ |
197,500 |
|
$ |
192,360 |
|
|
$ |
5,140 |
|
4Q22 |
|
1Q25 |
|
1Q26 |
|
1Q27 |
Modera Liberty Row (2) |
|
Charlotte, NC |
|
|
239 |
|
|
228 |
|
|
75 |
|
|
112,000 |
|
|
111,567 |
|
(4) |
|
433 |
|
1Q22 |
|
3Q25 |
|
1Q26 |
|
4Q26 |
MAA Plaza Midwood (3) |
|
Charlotte, NC |
|
|
302 |
|
|
88 |
|
|
2 |
|
|
101,500 |
|
|
87,111 |
|
|
|
14,389 |
|
2Q24 |
|
4Q25 |
|
3Q26 |
|
3Q27 |
Modera Chandler (3) |
|
Phoenix, AZ |
|
|
345 |
|
|
— |
|
|
— |
|
|
117,500 |
|
|
75,791 |
|
|
|
41,709 |
|
2Q24 |
|
2Q26 |
|
4Q26 |
|
4Q27 |
MAA Milepost 35 II |
|
Denver, CO |
|
|
219 |
|
|
— |
|
|
— |
|
|
78,000 |
|
|
51,656 |
|
|
|
26,344 |
|
4Q24 |
|
2Q26 |
|
4Q26 |
|
4Q27 |
MAA Rove |
|
Richmond, VA |
|
|
306 |
|
|
— |
|
|
— |
|
|
99,500 |
|
|
53,087 |
|
|
|
46,413 |
|
3Q24 |
|
1Q27 |
|
3Q27 |
|
1Q28 |
MAA Point Hope (3) |
|
Charleston, SC |
|
|
336 |
|
|
— |
|
|
— |
|
|
91,000 |
|
|
24,257 |
|
|
|
66,743 |
|
2Q25 |
|
1Q27 |
|
1Q28 |
|
3Q28 |
MAA One Scottsdale |
|
Phoenix, AZ |
|
|
280 |
|
|
— |
|
|
— |
|
|
135,000 |
|
|
29,783 |
|
|
|
105,217 |
|
4Q25 |
|
1Q28 |
|
3Q28 |
|
2Q29 |
Total Active |
|
|
|
|
2,522 |
|
|
660 |
|
|
374 |
|
$ |
932,000 |
|
$ |
625,612 |
|
|
$ |
306,388 |
|
|
|
|
|
|
|
|
MULTIFAMILY LEASE-UP COMMUNITIES |
|
|
As of December 31, 2025 |
|
|
|
|
|
|||||||||
|
|
Location |
|
Total Units |
|
|
Physical Occupancy |
|
Costs to Date |
|
|
Construction Completed |
|
Expected Stabilization (1) |
||
Novel Val Vista (2) |
|
Phoenix, AZ |
|
317 |
|
|
85.5% |
|
$ |
76,698 |
|
|
4Q24 |
|
2Q26 |
|
MAA Cathedral Arts |
|
Dallas, TX |
|
386 |
|
|
81.1% |
|
|
106,922 |
|
|
(3) |
|
2Q26 |
|
MAA Nixie |
|
Raleigh/Durham, NC |
|
406 |
|
|
35.5% |
|
|
142,841 |
|
|
3Q25 |
|
3Q26 |
|
Total |
|
|
|
|
1,109 |
|
|
65.7% |
|
$ |
326,461 |
|
|
|
|
|
MULTIFAMILY INTERIOR REDEVELOPMENT, WIFI RETROFIT AND PROPERTY REPOSITIONING ACTIVITY |
Dollars in thousands, except per unit data
Year ended December 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 |
|
|
5,995 |
|
|
$ |
36,447 |
|
|
$ |
6,080 |
|
|
$ |
95 |
|
|
6.9% |
|
9,000 - 12,000 |
During the fourth 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 $7.8 million on its WiFi Retrofit program and $12.1 million on its Property Repositioning program during the year ended December 31, 2025.
Supplemental Data S-8
2025 ACQUISITION ACTIVITY AS OF DECEMBER 31, 2025 |
Multifamily Acquisitions |
|
Market |
|
Apartment Units |
|
Closing Date |
MAA ONE28 |
|
Kansas City, MO-KS |
|
318 |
|
Aug-25 |
Land Acquisitions |
|
Market |
|
Closing Date |
MAA Point Hope (1) |
|
Charleston, SC |
|
Jun-25 |
MAA ONE28 II |
|
Kansas City, MO-KS |
|
Oct-25 |
MAA One Scottsdale |
|
Phoenix, AZ |
|
Oct-25 |
2025 DISPOSITION ACTIVITY AS OF DECEMBER 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 DECEMBER 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 |
|
$ |
4,729,372 |
|
|
|
87.5 |
% |
|
|
3.8 |
% |
|
|
7.3 |
|
Floating rate debt |
|
|
676,000 |
|
|
|
12.5 |
% |
|
|
3.9 |
% |
|
|
0.1 |
|
Total |
|
$ |
5,405,372 |
|
|
|
100.0 |
% |
|
|
3.8 |
% |
|
|
6.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Versus Secured Debt |
|
Balance |
|
|
Percent of Total |
|
|
Effective Interest Rate |
|
|
Average Years to Contract Maturity |
|
||||
Unsecured debt |
|
$ |
5,044,979 |
|
|
|
93.3 |
% |
|
|
3.8 |
% |
|
|
5.2 |
|
Secured debt |
|
|
360,393 |
|
|
|
6.7 |
% |
|
|
4.4 |
% |
|
|
23.1 |
|
Total |
|
$ |
5,405,372 |
|
|
|
100.0 |
% |
|
|
3.8 |
% |
|
|
6.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unencumbered Versus Encumbered Assets |
|
Total Cost |
|
|
Percent of Total |
|
|
Q4 2025 NOI |
|
|
Percent of Total |
|
||||
Unencumbered gross assets |
|
$ |
17,135,380 |
|
|
|
95.6 |
% |
|
$ |
335,564 |
|
|
|
95.9 |
% |
Encumbered gross assets |
|
|
786,533 |
|
|
|
4.4 |
% |
|
|
14,256 |
|
|
|
4.1 |
% |
Total |
|
$ |
17,921,913 |
|
|
|
100.0 |
% |
|
$ |
349,820 |
|
|
|
100.0 |
% |
FIXED INTEREST RATE MATURITIES
Maturity |
|
Fixed Rate Debt |
|
|
|
Effective Interest Rate |
|
||
2026 |
|
$ |
299,516 |
|
|
|
|
1.2 |
% |
2027 |
|
|
598,907 |
|
|
|
|
3.7 |
% |
2028 |
|
|
398,519 |
|
|
|
|
4.2 |
% |
2029 |
|
|
554,833 |
|
|
|
|
3.7 |
% |
2030 |
|
|
298,573 |
|
|
|
|
3.1 |
% |
2031 |
|
|
446,959 |
|
|
|
|
1.8 |
% |
2032 |
|
|
395,428 |
|
|
|
|
5.4 |
% |
2033 |
|
|
393,928 |
|
|
|
|
4.8 |
% |
2034 |
|
|
344,477 |
|
|
|
|
5.1 |
% |
2035 |
|
|
344,342 |
|
|
|
|
5.1 |
% |
Thereafter |
|
|
653,890 |
|
|
|
|
3.8 |
% |
Total |
|
$ |
4,729,372 |
|
|
|
|
3.8 |
% |
Supplemental Data S-9
DEBT AND DEBT COVENANTS AS OF DECEMBER 31, 2025 (CONTINUED) |
Dollars in thousands
DEBT MATURITIES OF OUTSTANDING BALANCES
Maturity |
|
Commercial Paper ⁽¹⁾ & Revolving Credit Facility ⁽²⁾ |
|
|
Public Bonds |
|
|
Secured |
|
|
Total |
|
||||
2026 |
|
$ |
676,000 |
|
|
$ |
299,516 |
|
|
$ |
— |
|
|
$ |
975,516 |
|
2027 |
|
|
— |
|
|
|
598,907 |
|
|
|
— |
|
|
|
598,907 |
|
2028 |
|
|
— |
|
|
|
398,519 |
|
|
|
— |
|
|
|
398,519 |
|
2029 |
|
|
— |
|
|
|
554,833 |
|
|
|
— |
|
|
|
554,833 |
|
2030 |
|
|
— |
|
|
|
298,573 |
|
|
|
— |
|
|
|
298,573 |
|
2031 |
|
|
— |
|
|
|
446,959 |
|
|
|
— |
|
|
|
446,959 |
|
2032 |
|
|
— |
|
|
|
395,428 |
|
|
|
— |
|
|
|
395,428 |
|
2033 |
|
|
— |
|
|
|
393,928 |
|
|
|
— |
|
|
|
393,928 |
|
2034 |
|
|
— |
|
|
|
344,477 |
|
|
|
— |
|
|
|
344,477 |
|
2035 |
|
|
— |
|
|
|
344,342 |
|
|
|
— |
|
|
|
344,342 |
|
Thereafter |
|
|
— |
|
|
|
293,497 |
|
|
|
360,393 |
|
|
|
653,890 |
|
Total |
|
$ |
676,000 |
|
|
$ |
4,368,979 |
|
|
$ |
360,393 |
|
|
$ |
5,405,372 |
|
DEBT COVENANT ANALYSIS (1)
Bond Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to adjusted total assets |
|
60% or less |
|
30.2% |
|
Yes |
Total secured debt to adjusted total assets |
|
40% or less |
|
2.0% |
|
Yes |
Consolidated income available for debt service to total annual debt service charge |
|
1.5x or greater for trailing 4 quarters |
|
6.1x |
|
Yes |
Total unencumbered assets to total unsecured debt |
|
Greater than 150% |
|
330.5% |
|
Yes |
|
|
|
|
|
|
|
Bank Covenants |
|
Required |
|
Actual |
|
Compliance |
Total debt to total capitalized asset value |
|
60% or less |
|
23.1% |
|
Yes |
Total secured debt to total capitalized asset value |
|
40% or less |
|
1.6% |
|
Yes |
Total adjusted EBITDA to fixed charges |
|
1.5x or greater for trailing 4 quarters |
|
6.5x |
|
Yes |
Total unsecured debt to total unsecured capitalized asset value |
|
60% or less |
|
22.4% |
|
Yes |
Supplemental Data S-10
2026 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 2026 |
||
Earnings: |
|
Range |
|
Midpoint |
Earnings per common share - diluted |
|
$4.11 to $4.47 |
|
$4.29 |
Core FFO per Share - diluted |
|
$8.35 to $8.71 |
|
$8.53 |
Core AFFO per Share - diluted |
|
$7.32 to $7.68 |
|
$7.50 |
|
|
|
|
|
MAA Same Store Portfolio: |
|
|
|
|
Number of units |
|
96,561 |
|
96,561 |
Average physical occupancy |
|
95.30% to 95.90% |
|
95.60% |
Property revenue growth |
|
-0.20% to 1.30% |
|
0.55% |
Effective rent growth |
|
-0.15% to 0.85% |
|
0.35% |
Property operating expense growth |
|
1.90% to 3.40% |
|
2.65% |
NOI growth |
|
-1.70% to 0.30% |
|
-0.70% |
Real estate tax expense growth |
|
1.25% to 3.25% |
|
2.25% |
|
|
|
|
|
Corporate Expenses: ($ in millions) |
|
|
|
|
Property management expenses |
|
$77.5 to $79.5 |
|
$78.5 |
General and administrative expenses |
|
$56.5 to $58.5 |
|
$57.5 |
Total overhead |
|
$134.0 to $138.0 |
|
$136.0 |
|
|
|
|
|
Transaction/Investment Volume: ($ in millions) |
|
|
|
|
Multifamily acquisition volume |
|
$200.0 to $300.0 |
|
$250.0 |
Multifamily disposition volume |
|
$200.0 to $300.0 |
|
$250.0 |
Development investment |
|
$350.0 to $450.0 |
|
$400.0 |
|
|
|
|
|
Debt: |
|
|
|
|
Average effective interest rate |
|
3.6% to 3.8% |
|
3.7% |
Capitalized interest ($ in millions) |
|
$18.0 to $20.0 |
|
$19.0 |
|
|
|
|
|
Diluted FFO Shares Outstanding: |
|
|
|
|
Diluted common shares and units |
|
119.75 to 120.05 million |
|
119.90 million |
2025 SAME STORE COMPONENTS OF NET OPERATING INCOME RECAST FOR 2026 SAME STORE PORTFOLIO |
|
|
Q4 2025 |
|
|
Full Year 2025 |
|
||
Same Store Revenues Recast for 2026 Same Store Portfolio |
|
$ |
518,640 |
|
|
$ |
2,077,526 |
|
Same Store Expenses Recast for 2026 Same Store Portfolio |
|
|
188,984 |
|
|
|
773,572 |
|
Same Store NOI Recast for 2026 Same Store Portfolio |
|
$ |
329,656 |
|
|
$ |
1,303,954 |
|
RECONCILIATION OF EARNINGS PER DILUTED COMMON SHARE TO CORE FFO AND CORE AFFO PER DILUTED SHARE FOR FULL YEAR 2026 GUIDANCE |
|
|
Full Year 2026 Guidance Range |
|
|||||
|
|
Low |
|
|
High |
|
||
Earnings per common share - diluted |
|
$ |
4.11 |
|
|
$ |
4.47 |
|
Real estate depreciation and amortization |
|
|
5.38 |
|
|
|
5.38 |
|
Gains on sale of depreciable assets |
|
|
(1.19 |
) |
|
|
(1.19 |
) |
FFO per Share - diluted |
|
|
8.30 |
|
|
|
8.66 |
|
Non-Core FFO items (1) |
|
|
0.05 |
|
|
|
0.05 |
|
Core FFO per Share - diluted |
|
|
8.35 |
|
|
|
8.71 |
|
Recurring capital expenditures |
|
|
(1.03 |
) |
|
|
(1.03 |
) |
Core AFFO per Share - diluted |
|
$ |
7.32 |
|
|
$ |
7.68 |
|
Supplemental Data S-11
CREDIT RATINGS |
|
|
Commercial |
|
Long-Term |
|
|
|
|
Paper Rating |
|
Debt Rating |
|
Outlook |
Fitch Ratings (1) |
|
F1 |
|
A- |
|
Stable |
Moody’s Investors Service (2) |
|
P-2 |
|
A3 |
|
Stable |
Standard & Poor’s Ratings Services (1) |
|
A-2 |
|
A- |
|
Stable |
COMMON STOCK |
Stock Symbol: |
|
MAA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Exchange Traded: |
|
NYSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Estimated Future Dates: |
|
Q1 2026 |
|
|
Q2 2026 |
|
|
Q3 2026 |
|
|
Q4 2026 |
|
|
|
|
|||||
Earnings release & conference call |
|
Late |
|
|
Late |
|
|
Late |
|
|
Early |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividend Information - Common Shares: |
|
Q4 2024 |
|
|
Q1 2025 |
|
|
Q2 2025 |
|
|
Q3 2025 |
|
|
Q4 2025 |
|
|||||
Declaration date |
|
12/10/2024 |
|
|
3/18/2025 |
|
|
5/21/2025 |
|
|
9/23/2025 |
|
|
12/10/2025 |
|
|||||
Record date |
|
1/15/2025 |
|
|
4/15/2025 |
|
|
7/15/2025 |
|
|
10/15/2025 |
|
|
1/15/2026 |
|
|||||
Payment date |
|
1/31/2025 |
|
|
4/30/2025 |
|
|
7/31/2025 |
|
|
10/31/2025 |
|
|
1/30/2026 |
|
|||||
Distributions per share |
|
$ |
1.5150 |
|
|
$ |
1.5150 |
|
|
$ |
1.5150 |
|
|
$ |
1.5150 |
|
|
$ |
1.5300 |
|
INVESTOR RELATIONS DATA |
MAA does not send quarterly reports, earnings releases and supplemental data to shareholders, but provides them upon request.
For recent press releases, SEC filings and other information, call 866-576-9689 (toll free) or email investor.relations@maac.com. This information, as well as access to MAA’s quarterly conference call, is also available on the “For Investors” page of MAA’s website at www.maac.com. |
For Questions Contact: |
|
|
|
|
|
|
|
|
|
|
|
Name |
|
Title |
|||||||
|
Andrew Schaeffer |
|
Senior Vice President, Treasurer and Director of Capital Markets |
|||||||
|
Jennifer Patrick |
|
Director of Investor Relations |
|||||||
|
Phone: 866-576-9689 (toll free) |
|||||||||
|
Email: investor.relations@maac.com |
|||||||||
Supplemental Data S-12
FAQ
How did Mid-America Apartment Communities (MAA) perform financially in 2025?
MAA’s 2025 earnings declined modestly while cash flow stayed solid. Diluted EPS fell to $3.78 from $4.49. Core FFO per diluted share slipped to $8.74 from $8.88, and Core AFFO to $7.61 from $7.94, on largely flat rental revenue of $2.21 billion.
What were MAA’s key fourth quarter 2025 results?
In Q4 2025, MAA showed stable core cash generation. Diluted EPS was $0.48, with rental and other property revenues of $555.6 million. Core FFO per diluted share was $2.23, unchanged from Q4 2024, while Same Store NOI declined 0.5% versus the prior-year quarter.
What 2026 earnings and Core FFO guidance did MAA provide?
For 2026, MAA expects slightly lower Core FFO than 2025. Diluted EPS is guided to $4.11–$4.47, while Core FFO per diluted share is projected at $8.35–$8.71, midpoint $8.53. Core AFFO guidance ranges from $7.32 to $7.68 per diluted share.
How strong is MAA’s balance sheet and leverage profile?
MAA reports moderate leverage and primarily fixed-rate debt. Total debt was $5.4 billion at December 31, 2025, with Net Debt/Adjusted EBITDAre of 4.3x. About 87.5% of debt is fixed-rate, carrying a 3.8% average effective interest rate and average maturity of 6.4 years.
What development and lease-up activity does MAA have underway?
MAA is executing a sizable multifamily development program. The active development pipeline totals 2,522 units with expected costs of $932 million. Lease-up communities had 1,109 units at 65.7% physical occupancy and $326.5 million of costs to date as of December 31, 2025.
What dividend did MAA pay and what is the current rate?
MAA continued its long dividend track record in 2025. Dividends declared per common share totaled $6.075 for the year. The 128th consecutive quarterly dividend was paid January 30, 2026, and the current annual common dividend rate is $6.12 per share.
How are MAA’s Same Store occupancy and rents trending?
Same Store fundamentals were stable but growth was muted. For 2025, Same Store average effective rent per unit was $1,690 with 95.6% average physical occupancy. Same Store NOI fell 1.4%, and full-year effective blended lease rate growth was slightly negative at -0.1%.