Equity Residential Reports First Quarter 2024 Results
Same Store Results Ahead of Expectations
First Quarter 2024 Results
All per share results are reported as available to common shares/units on a diluted basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Quarter Ended |
|
|
|||||||||||||
|
|
|
2024 |
|
|
2023 |
|
|
$ Change |
|
|
% Change |
|
|
||||
|
Earnings Per Share (EPS) |
|
$ |
0.77 |
|
|
$ |
0.56 |
|
|
$ |
0.21 |
|
|
|
37.5 |
% |
|
|
Funds from Operations (FFO) per share |
|
$ |
0.87 |
|
|
$ |
0.85 |
|
|
$ |
0.02 |
|
|
|
2.4 |
% |
|
|
Normalized FFO (NFFO) per share |
|
$ |
0.93 |
|
|
$ |
0.87 |
|
|
$ |
0.06 |
|
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recent Highlights
- Same store revenue increased 4.1% for the first quarter of 2024 compared to the first quarter of 2023, driven by healthy demand and modest supply across most of our markets. Same store expense increased 1.3% with low or negative growth in our primary expense categories. The Company's continued focus on expense efficiency has delivered a five-year compounded annual growth rate of same store expenses of 3.1%. Same store Net Operating Income (NOI) increased 5.5%.
- Our focus on same store revenue growth, same store expense and corporate overhead efficiency and limited exposure to higher interest rates led to strong growth.
- Our high quality customer experience along with the overall desirability of our locations has led to the lowest quarterly same store Turnover in our history of 8.6%.
-
During the first quarter of 2024, the Company sold three properties - one in
Boston , one inOrange County and one inSan Francisco - consisting of 504 apartment units, for an aggregate sale price of approximately$248.5 million . -
During the first quarter of 2024, the Company repurchased and retired 652,452 of its common shares, at a weighted average purchase price of
$58.95 per share, for an aggregate purchased amount of approximately$38.5 million .
“Our operating business performed very well this quarter positioning us favorably as we enter our primary leasing season,” said
Results Per Share
The change in EPS for the quarter ended
The per share change in FFO for the quarter ended
The per share change in Normalized FFO is due primarily to:
|
|
Positive/(Negative) Impact |
|
|
|
|
First Quarter 2024 vs.
|
|
|
Same store NOI |
|
$ |
0.07 |
|
2024 and 2023 transaction activity impact on NOI, net |
|
(0.01 |
) |
|
Corporate overhead (1) |
|
|
(0.01 |
) |
Other items |
|
|
0.01 |
|
Net |
|
$ |
0.06 |
|
(1) |
Corporate overhead includes property management and general and administrative expenses. |
The Company has a glossary of defined terms and related reconciliations of Non-GAAP financial measures on pages 27 through 33 of this release. Reconciliations and definitions of FFO and Normalized FFO are provided on pages 6, 29 and 30 of this release.
Same Store Results
The following table shows the total same store results for the periods presented (includes Residential and Non-Residential).
|
|
First Quarter 2024 vs.
|
|
First Quarter 2024 vs.
|
Apartment Units |
|
77,373 |
|
77,950 |
Physical Occupancy |
|
96.3% vs. 95.9% |
|
96.3% vs. 95.8% |
|
|
|
|
|
Revenues (1) |
|
4.1% |
|
1.1% |
Expenses |
|
1.3% |
|
6.5% |
NOI |
|
5.5% |
|
(1.3%) |
(1) |
See page 10 for further discussion. |
The following table reflects the detail of the change in Same Store Residential Revenues, which is presented on a GAAP basis showing Leasing Concessions on a straight-line basis.
|
|
First Quarter 2024 vs.
|
|
|
First Quarter 2024 vs.
|
|
||
|
|
% Change |
|
|
% Change |
|
||
Same Store Residential Revenues- |
|
|
|
|
|
|||
comparable period |
||||||||
Lease rates |
|
|
2.9 |
% |
|
|
0.1 |
% |
Leasing Concessions |
|
|
(0.3 |
%) |
|
|
0.0 |
% |
Vacancy gain (loss) |
|
|
0.4 |
% |
|
|
0.6 |
% |
Bad Debt, Net (1) |
|
|
0.3 |
% |
|
|
0.0 |
% |
Other (2) |
|
|
0.6 |
% |
|
|
(0.1 |
%) |
Same Store Residential Revenues- |
||||||||
current period |
|
3.9 |
% |
|
|
0.6 |
% |
(1) |
Change in rental income due to bad debt write-offs and reserves, net of amounts (including governmental rental assistance payments) collected on previously written-off or reserved accounts. See page 12 for more detail. |
(2) | Includes ancillary income, utility recoveries, early lease termination income, miscellaneous income and other items. |
See page 11 for detail and reconciliations of Same Store Residential Revenues on a GAAP basis to Same Store Residential Revenues with Leasing Concessions on a cash basis.
Residential Same Store Operating Statistics
The following table includes select operating metrics for
|
|
|
|
Q1 2024 |
|
Q4 2023 |
Physical Occupancy |
|
96.4% |
|
96.3% |
|
95.8% |
Percentage of Residents Renewing by quarter/month |
61.0% |
|
61.1% |
|
59.1% |
|
|
|
|
|
|
|
|
New Lease Change |
|
0.1% |
|
(2.2%) |
|
(4.6%) |
Renewal Rate Achieved |
|
5.1% |
|
4.7% |
|
5.1% |
Blended Rate |
|
3.1% |
|
1.6% |
|
0.7% |
(1) |
|
Investment Activity
The Company did not acquire any operating properties during the first quarter of 2024. During the first quarter of 2024, the Company sold three properties - one in
During the first quarter of 2024, the Company began construction on The Basin, a 440 apartment unit property located in suburban
Capital Markets Activity
During the first quarter of 2024, the Company repurchased and retired 652,452 of its common shares, at a weighted average purchase price of
Second Quarter 2024 Guidance
At this time the Company is not revising its annual operating, EPS, FFO per share or Normalized FFO per share guidance provided as part of its fourth quarter 2023 earnings release. See page 26.
The Company has established guidance ranges for the second quarter of 2024 EPS, FFO per share and Normalized FFO per share as listed below:
|
|
Q2 2024
|
EPS |
|
|
FFO per share |
|
|
Normalized FFO per share |
|
|
The difference between the first quarter of 2024 actual EPS of
The difference between the first quarter of 2024 actual FFO of
The difference between the first quarter of 2024 actual Normalized FFO of
About
Forward-Looking Statements
In addition to historical information, this press release contains forward-looking statements and information within the meaning of the federal securities laws. These statements are based on current expectations, estimates, projections and assumptions made by management. While Equity Residential’s management believes the assumptions underlying its forward-looking statements are reasonable, such information is inherently subject to uncertainties and may involve certain risks, including, without limitation, changes in general market conditions, including the rate of job growth and cost of labor and construction material, the level of new multifamily construction and development, government regulations and competition. These and other risks and uncertainties are described under the heading “Risk Factors” in our Annual Report on Form 10-K and subsequent periodic reports filed with the
A live web cast of the Company’s conference call discussing these results will take place tomorrow,
Consolidated Statements of Operations (Amounts in thousands except per share data) (Unaudited) |
||||||||
|
|
Quarter Ended |
||||||
|
|
2024 |
|
2023 |
||||
REVENUES |
|
|
|
|
|
|
||
Rental income |
|
$ |
730,818 |
|
|
$ |
705,088 |
|
|
|
|
|
|
|
|
||
EXPENSES |
|
|
|
|
|
|
||
Property and maintenance |
|
|
134,630 |
|
|
|
137,579 |
|
Real estate taxes and insurance |
|
|
108,927 |
|
|
|
106,669 |
|
Property management |
|
|
35,458 |
|
|
|
31,466 |
|
General and administrative |
|
|
15,720 |
|
|
|
16,165 |
|
Depreciation |
|
|
225,695 |
|
|
|
215,830 |
|
Total expenses |
|
|
520,430 |
|
|
|
507,709 |
|
|
|
|
|
|
|
|
||
Net gain (loss) on sales of real estate properties |
|
|
188,185 |
|
|
|
100,209 |
|
Interest and other income |
|
|
9,329 |
|
|
|
1,538 |
|
Other expenses |
|
|
(31,738 |
) |
|
|
(8,995 |
) |
Interest: |
|
|
|
|
|
|
||
Expense incurred, net |
|
|
(67,212 |
) |
|
|
(66,401 |
) |
Amortization of deferred financing costs |
|
|
(1,918 |
) |
|
|
(1,979 |
) |
Income before income and other taxes, income (loss) from |
||||||||
investments in unconsolidated entities and net gain (loss) |
||||||||
on sales of land parcels |
|
|
307,034 |
|
|
|
221,751 |
|
Income and other tax (expense) benefit |
|
|
(304 |
) |
|
|
(298 |
) |
Income (loss) from investments in unconsolidated entities |
|
|
(1,698 |
) |
|
|
(1,382 |
) |
Net income |
|
|
305,032 |
|
|
|
220,071 |
|
Net (income) loss attributable to Noncontrolling Interests: |
|
|
|
|
|
|
||
Operating Partnership |
|
|
(8,275 |
) |
|
|
(7,059 |
) |
|
|
|
(970 |
) |
|
|
(977 |
) |
Net income attributable to controlling interests |
|
|
295,787 |
|
|
|
212,035 |
|
Preferred distributions |
|
|
(547 |
) |
|
|
(772 |
) |
Premium on redemption of Preferred Shares |
|
|
(1,444 |
) |
|
|
— |
|
Net income available to Common Shares |
|
$ |
293,796 |
|
|
$ |
211,263 |
|
|
|
|
|
|
|
|
||
Earnings per share – basic: |
|
|
|
|
|
|
||
Net income available to Common Shares |
|
$ |
0.78 |
|
|
$ |
0.56 |
|
Weighted average Common Shares outstanding |
|
|
378,812 |
|
|
|
378,341 |
|
|
|
|
|
|
|
|
||
Earnings per share – diluted: |
|
|
|
|
|
|
||
Net income available to Common Shares |
|
$ |
0.77 |
|
|
$ |
0.56 |
|
Weighted average Common Shares outstanding |
|
|
390,561 |
|
|
|
390,664 |
|
|
|
|
|
|
|
|
||
Distributions declared per Common Share outstanding |
|
$ |
0.675 |
|
|
$ |
0.6625 |
|
Consolidated Statements of Funds From Operations and Normalized Funds From Operations (Amounts in thousands except per share and Unit data) (Unaudited) |
||||||||
|
|
Quarter Ended |
||||||
|
|
2024 |
|
2023 |
||||
Net income |
|
$ |
305,032 |
|
|
$ |
220,071 |
|
Net (income) loss attributable to Noncontrolling Interests – Partially |
||||||||
|
|
(970 |
) |
|
|
(977 |
) |
|
Preferred distributions |
|
|
(547 |
) |
|
|
(772 |
) |
Premium on redemption of Preferred Shares |
|
|
(1,444 |
) |
|
|
— |
|
Net income available to Common Shares and Units |
|
|
302,071 |
|
|
|
218,322 |
|
|
|
|
|
|
|
|
||
Adjustments: |
|
|
|
|
|
|
||
Depreciation |
|
|
225,695 |
|
|
|
215,830 |
|
Depreciation – Non-real estate additions |
|
|
(955 |
) |
|
|
(1,156 |
) |
Depreciation – |
|
|
(542 |
) |
|
|
(545 |
) |
Depreciation – |
|
|
335 |
|
|
|
632 |
|
Net (gain) loss on sales of real estate properties |
|
|
(188,185 |
) |
|
|
(100,209 |
) |
FFO available to Common Shares and Units |
|
|
338,419 |
|
|
|
332,874 |
|
|
|
|
|
|
|
|
||
Adjustments (see note for additional detail): |
|
|
|
|
|
|
||
Write-off of pursuit costs |
|
|
548 |
|
|
|
1,332 |
|
Debt extinguishment and preferred share redemption (gains) |
||||||||
losses |
|
|
1,444 |
|
|
|
— |
|
Non-operating asset (gains) losses |
|
|
(6,106 |
) |
|
|
714 |
|
Other miscellaneous items |
|
|
30,591 |
|
|
|
6,292 |
|
Normalized FFO available to Common Shares and Units |
|
$ |
364,896 |
|
|
$ |
341,212 |
|
|
|
|
|
|
|
|
||
FFO |
|
$ |
340,410 |
|
|
$ |
333,646 |
|
Preferred distributions |
|
|
(547 |
) |
|
|
(772 |
) |
Premium on redemption of Preferred Shares |
|
|
(1,444 |
) |
|
|
— |
|
FFO available to Common Shares and Units |
|
$ |
338,419 |
|
|
$ |
332,874 |
|
FFO per share and Unit – basic |
|
$ |
0.87 |
|
|
$ |
0.85 |
|
FFO per share and Unit – diluted |
|
$ |
0.87 |
|
|
$ |
0.85 |
|
|
|
|
|
|
|
|
||
Normalized FFO |
|
$ |
365,443 |
|
|
$ |
341,984 |
|
Preferred distributions |
|
|
(547 |
) |
|
|
(772 |
) |
Normalized FFO available to Common Shares and Units |
|
$ |
364,896 |
|
|
$ |
341,212 |
|
Normalized FFO per share and Unit – basic |
|
$ |
0.94 |
|
|
$ |
0.88 |
|
Normalized FFO per share and Unit – diluted |
|
$ |
0.93 |
|
|
$ |
0.87 |
|
|
|
|
|
|
|
|
||
Weighted average Common Shares and Units outstanding – basic |
|
|
389,481 |
|
|
|
389,851 |
|
Weighted average Common Shares and Units outstanding – diluted |
|
390,561 |
|
|
|
390,664 |
|
Note: See Adjustments from FFO to Normalized FFO for additional detail regarding the adjustments from FFO to Normalized FFO. See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for the definitions of non-GAAP financial measures and other terms as well as the reconciliations of EPS to FFO per share and Normalized FFO per share.
Consolidated Balance Sheets (Amounts in thousands except for share amounts) (Unaudited) |
||||||||
|
|
|
|
|
||||
|
|
2024 |
|
2023 |
||||
ASSETS |
|
|
|
|
|
|
||
Land |
|
$ |
5,550,882 |
|
|
$ |
5,581,876 |
|
Depreciable property |
|
|
22,930,036 |
|
|
|
22,938,426 |
|
Projects under development |
|
|
155,729 |
|
|
|
78,036 |
|
Land held for development |
|
|
64,466 |
|
|
|
114,300 |
|
Investment in real estate |
|
|
28,701,113 |
|
|
|
28,712,638 |
|
Accumulated depreciation |
|
|
(9,978,012 |
) |
|
|
(9,810,337 |
) |
Investment in real estate, net |
|
|
18,723,101 |
|
|
|
18,902,301 |
|
Investments in unconsolidated entities1 |
|
|
289,272 |
|
|
|
282,049 |
|
Cash and cash equivalents |
|
|
44,535 |
|
|
|
50,743 |
|
Restricted deposits |
|
|
152,025 |
|
|
|
89,252 |
|
Right-of-use assets |
|
|
454,035 |
|
|
|
457,266 |
|
Other assets |
|
|
231,829 |
|
|
|
252,953 |
|
Total assets |
|
$ |
19,894,797 |
|
|
$ |
20,034,564 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
||
Mortgage notes payable, net |
|
$ |
1,633,870 |
|
|
$ |
1,632,902 |
|
Notes, net |
|
|
5,349,938 |
|
|
|
5,348,417 |
|
Line of credit and commercial paper |
|
|
225,921 |
|
|
|
409,131 |
|
Accounts payable and accrued expenses |
|
|
146,072 |
|
|
|
87,377 |
|
Accrued interest payable |
|
|
49,190 |
|
|
|
65,716 |
|
Lease liabilities |
|
|
310,422 |
|
|
|
311,640 |
|
Other liabilities |
|
|
274,919 |
|
|
|
272,596 |
|
Security deposits |
|
|
68,818 |
|
|
|
69,178 |
|
Distributions payable |
|
|
263,615 |
|
|
|
259,231 |
|
Total liabilities |
|
|
8,322,765 |
|
|
|
8,456,188 |
|
|
|
|
|
|
|
|
||
Commitments and contingencies |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Redeemable Noncontrolling Interests – |
|
|
298,219 |
|
|
|
289,248 |
|
Equity: |
|
|
|
|
|
|
||
Shareholders' equity: |
|
|
|
|
|
|
||
Preferred Shares of beneficial interest, |
||||||||
100,000,000 shares authorized; 343,100 shares issued and |
||||||||
outstanding as of |
||||||||
and outstanding as of |
|
|
17,155 |
|
|
|
37,280 |
|
Common Shares of beneficial interest, |
||||||||
1,000,000,000 shares authorized; 378,939,751 shares issued |
||||||||
and outstanding as of |
||||||||
shares issued and outstanding as of |
|
|
3,789 |
|
|
|
3,793 |
|
Paid in capital |
|
|
9,603,743 |
|
|
|
9,601,866 |
|
Retained earnings |
|
|
1,436,671 |
|
|
|
1,437,185 |
|
Accumulated other comprehensive income (loss) |
|
|
6,314 |
|
|
|
5,704 |
|
Total shareholders’ equity |
|
|
11,067,672 |
|
|
|
11,085,828 |
|
Noncontrolling Interests: |
|
|
|
|
|
|
||
Operating Partnership |
|
|
207,272 |
|
|
|
202,306 |
|
|
|
|
(1,131 |
) |
|
|
994 |
|
Total Noncontrolling Interests |
|
|
206,141 |
|
|
|
203,300 |
|
Total equity |
|
|
11,273,813 |
|
|
|
11,289,128 |
|
Total liabilities and equity |
|
$ |
19,894,797 |
|
|
$ |
20,034,564 |
|
1 Includes
Portfolio Summary
As of |
|
|
|
|
|
|
|
|
% of
|
|
|
Average |
|
||||
|
|
|
|
|
Apartment |
|
|
Budgeted |
|
|
Rental |
|
||||
Markets/Metro Areas |
|
Properties |
|
|
Units |
|
|
NOI |
|
|
Rate |
|
||||
Established Markets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
58 |
|
|
|
14,732 |
|
|
|
17.3 |
% |
|
$ |
2,925 |
|
|
|
|
12 |
|
|
|
3,718 |
|
|
|
5.0 |
% |
|
|
2,900 |
|
|
|
|
12 |
|
|
|
2,878 |
|
|
|
4.1 |
% |
|
|
3,103 |
|
Subtotal – |
|
|
82 |
|
|
|
21,328 |
|
|
|
26.4 |
% |
|
|
2,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
48 |
|
|
|
15,028 |
|
|
|
16.4 |
% |
|
|
2,666 |
|
|
|
|
42 |
|
|
|
11,567 |
|
|
|
15.3 |
% |
|
|
3,282 |
|
|
|
|
34 |
|
|
|
8,536 |
|
|
|
14.2 |
% |
|
|
4,592 |
|
|
|
|
26 |
|
|
|
7,077 |
|
|
|
11.7 |
% |
|
|
3,557 |
|
|
|
|
44 |
|
|
|
9,267 |
|
|
|
10.5 |
% |
|
|
2,569 |
|
Subtotal – Established Markets |
|
|
276 |
|
|
|
72,803 |
|
|
|
94.5 |
% |
|
|
3,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Expansion Markets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
9 |
|
|
|
2,792 |
|
|
|
2.8 |
% |
|
|
2,409 |
|
|
|
|
7 |
|
|
|
2,111 |
|
|
|
1.6 |
% |
|
|
2,049 |
|
|
|
|
4 |
|
|
|
1,241 |
|
|
|
0.7 |
% |
|
|
1,905 |
|
|
|
|
3 |
|
|
|
741 |
|
|
|
0.4 |
% |
|
|
1,842 |
|
Subtotal – Expansion Markets |
|
|
23 |
|
|
|
6,885 |
|
|
|
5.5 |
% |
|
|
2,148 |
|
Total |
|
|
299 |
|
|
|
79,688 |
|
|
|
100.0 |
% |
|
$ |
3,061 |
|
|
|
Properties |
|
Apartment Units |
|
|
285 |
|
76,628 |
|
|
14 |
|
3,060 |
|
|
299 |
|
79,688 |
Note: Projects under development are not included in the Portfolio Summary until construction has been completed.
|
Portfolio Rollforward Q1 2024 ($ in thousands) |
||||||||||||||||
|
|
Properties |
|
Apartment
|
|
Sales Price |
|
Disposition
|
||||||||
|
|
|
302 |
|
|
|
80,191 |
|
|
|
|
|
|
|
||
Dispositions: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
(3 |
) |
|
|
(504 |
) |
|
$ |
(248,500 |
) |
|
|
(5.5 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Configuration Changes |
|
|
— |
|
|
|
1 |
|
|
|
|
|
|
|
||
|
|
|
299 |
|
|
|
79,688 |
|
|
|
|
|
|
|
||
|
First Quarter 2024 vs. First Quarter 2023 Same Store Results/Statistics Including 77,373 Same Store Apartment Units (includes Residential and Non-Residential) ($ in thousands except for Average Rental Rate) |
||||||||||||||||||||||||
|
|
Results |
|
Statistics |
||||||||||||||||||||
Description |
|
Revenues |
|
Expenses |
|
NOI |
|
Average
|
|
Physical
|
|
Turnover |
||||||||||||
Q1 2024 |
|
$ |
716,665 |
|
|
$ |
231,905 |
|
|
$ |
484,760 |
|
|
$ |
3,077 |
|
|
|
96.3 |
% |
|
|
8.6 |
% |
Q1 2023 |
|
$ |
688,303 |
|
|
$ |
228,961 |
|
|
$ |
459,342 |
|
|
$ |
2,975 |
|
|
|
95.9 |
% |
|
|
9.1 |
% |
Change |
|
$ |
28,362 |
|
|
$ |
2,944 |
|
|
$ |
25,418 |
|
|
$ |
102 |
|
|
|
0.4 |
% |
|
|
(0.5 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Change |
|
|
4.1 |
% |
(1) |
|
1.3 |
% |
|
|
5.5 |
% |
|
|
3.4 |
% |
|
|
|
|
|
|
||
First Quarter 2024 vs. Fourth Quarter 2023 Same Store Results/Statistics Including 77,950 Same Store Apartment Units (includes Residential and Non-Residential) ($ in thousands except for Average Rental Rate) |
||||||||||||||||||||||||
|
|
Results |
|
Statistics |
||||||||||||||||||||
Description |
|
Revenues |
|
Expenses |
|
NOI |
|
Average
|
|
Physical
|
|
Turnover |
||||||||||||
Q1 2024 |
|
$ |
720,261 |
|
|
$ |
233,087 |
|
|
$ |
487,174 |
|
|
$ |
3,070 |
|
|
|
96.3 |
% |
|
|
8.6 |
% |
Q4 2023 |
|
$ |
712,383 |
|
|
$ |
218,881 |
|
|
$ |
493,502 |
|
|
$ |
3,067 |
|
|
|
95.8 |
% |
|
|
9.5 |
% |
Change |
|
$ |
7,878 |
|
|
$ |
14,206 |
|
|
$ |
(6,328 |
) |
|
$ |
3 |
|
|
|
0.5 |
% |
|
|
(0.9 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Change |
|
|
1.1 |
% |
(1) |
|
6.5 |
% |
|
|
(1.3 |
%) |
|
|
0.1 |
% |
|
|
|
|
|
|
(1) |
Non-Residential contributed 0.20% and 0.50% to quarterly and sequential same store revenue growth, respectively, primarily due to improved collectibility expectations for certain Non-Residential tenants, resulting in the reinstatement of their respective straight-line receivable balances in the first quarter of 2024. The Company contemplated these contributions in its previous 2024 annual guidance. |
|
Same Store Residential Revenues – GAAP to Cash Basis (1) ($ in thousands) |
|||||||||||||||
|
First Quarter 2024 vs. First Quarter 2023 |
|
First Quarter 2024 vs. Fourth Quarter 2023 |
||||||||||||
|
77,373 Same Store Apartment Units |
|
77,950 Same Store Apartment Units |
||||||||||||
|
Q1 2024 |
|
Q1 2023 |
|
Q1 2024 |
|
Q4 2023 |
||||||||
Same Store Residential Revenues (GAAP Basis) |
$ |
687,139 |
|
|
$ |
661,626 |
|
|
$ |
690,735 |
|
|
$ |
686,778 |
|
Leasing Concessions amortized |
|
5,076 |
|
|
|
2,801 |
|
|
|
5,093 |
|
|
|
4,810 |
|
Leasing Concessions granted (2) |
|
(4,951 |
) |
|
|
(4,167 |
) |
|
|
(4,955 |
) |
|
|
(5,392 |
) |
Same Store Residential Revenues with Leasing |
|||||||||||||||
Concessions on a cash basis |
$ |
687,264 |
|
|
$ |
660,260 |
|
|
$ |
690,873 |
|
|
$ |
686,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
% change - GAAP revenue |
|
3.9 |
% |
|
|
|
|
|
0.6 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
% change - cash revenue |
|
4.1 |
% |
|
|
|
|
|
0.7 |
% |
|
|
|
(1) |
See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for additional detail. |
(2) |
Concession usage is primarily concentrated in |
Including 77,373 Same Store Apartment Units (includes Residential and Non-Residential) ($ in thousands) |
||||||||||||||||||||
|
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|
Q2 2023 |
|
Q1 2023 |
||||||||||
Same store revenues |
|
$ |
716,665 |
|
|
$ |
708,665 |
|
|
$ |
704,606 |
|
|
$ |
700,114 |
|
|
$ |
688,303 |
|
Same store expenses |
|
|
231,905 |
|
|
|
217,880 |
|
|
|
223,739 |
|
|
|
219,571 |
|
|
|
228,961 |
|
Same store NOI |
|
$ |
484,760 |
|
|
$ |
490,785 |
|
|
$ |
480,867 |
|
|
$ |
480,543 |
|
|
$ |
459,342 |
|
|
Same Store Residential Accounts Receivable Balances Including 77,373 Same Store Apartment Units ($ in thousands) |
||||||||||||
Balance Sheet (Other assets): |
|
|
|
|
|
|
||||||
Residential accounts receivable balances |
|
$ |
18,290 |
|
|
$ |
21,021 |
|
|
$ |
32,210 |
|
Allowance for doubtful accounts |
|
|
(13,204 |
) |
|
|
(15,485 |
) |
|
|
(28,237 |
) |
Net receivable balances |
$ |
5,086 |
|
|
$ |
5,536 |
|
|
$ |
3,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Straight-line receivable balances |
|
$ |
8,337 |
|
(1) |
$ |
8,461 |
|
|
$ |
5,702 |
|
(1) |
Total same store Residential Leasing Concessions granted in the first quarter of 2024 were approximately |
Same Store Residential Bad Debt Including 77,373 Same Store Apartment Units ($ in thousands) |
||||||||||||
Income Statement (Rental income): |
|
Q1 2024 |
|
Q4 2023 |
|
Q1 2023 |
||||||
Bad debts before governmental rental assistance |
|
$ |
9,187 |
|
|
$ |
9,325 |
|
|
$ |
11,896 |
|
Governmental rental assistance received |
|
(379 |
) |
|
|
(379 |
) |
|
|
(1,161 |
) |
|
Bad Debt, Net |
|
$ |
8,808 |
|
|
$ |
8,946 |
|
|
$ |
10,735 |
|
|
|
|
|
|
|
|
|
|
|
|||
Bad Debt, Net as a % of Same Store Residential Revenues |
|
1.3 |
% |
|
|
1.3 |
% |
|
|
1.6 |
% |
First Quarter 2024 vs. First Quarter 2023 Same Store Residential Results/Statistics by Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) from Prior Year's Quarter |
|||||||||||||||||||||||||||
Markets/Metro Areas |
|
Apartment
|
|
Q1 2024
|
|
Q1 2024
|
|
Q1 2024
|
|
Q1 2024
|
|
Revenues |
|
Expenses |
|
NOI |
|
Average
|
|
Physical
|
|
Turnover |
||||||||||||||||||||||
|
|
|
14,135 |
|
|
|
17.5 |
% |
|
$ |
2,922 |
|
|
|
95.5 |
% |
|
|
9.6 |
% |
|
|
5.2 |
% |
|
|
1.5 |
% |
|
|
7.0 |
% |
|
|
5.2 |
% |
|
|
0.0 |
% |
|
|
(0.4 |
%) |
|
|
|
3,718 |
|
|
|
5.2 |
% |
|
|
2,900 |
|
|
|
96.1 |
% |
|
|
7.4 |
% |
|
|
5.9 |
% |
|
|
3.5 |
% |
|
|
6.6 |
% |
|
|
5.9 |
% |
|
|
(0.1 |
%) |
|
|
(0.1 |
%) |
|
|
|
2,878 |
|
|
|
4.3 |
% |
|
|
3,103 |
|
|
|
96.1 |
% |
|
|
8.0 |
% |
|
|
6.5 |
% |
|
|
1.1 |
% |
|
|
8.2 |
% |
|
|
5.7 |
% |
|
|
0.7 |
% |
|
|
(1.7 |
%) |
Subtotal – |
|
20,731 |
|
|
|
27.0 |
% |
|
|
2,943 |
|
|
|
95.7 |
% |
|
|
9.0 |
% |
|
|
5.5 |
% |
|
|
1.7 |
% |
|
|
7.1 |
% |
|
|
5.4 |
% |
|
|
0.1 |
% |
|
|
(0.5 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
14,716 |
|
|
|
16.9 |
% |
|
|
2,665 |
|
|
|
97.1 |
% |
|
|
7.0 |
% |
|
|
5.5 |
% |
|
|
(1.9 |
%) |
|
|
9.4 |
% |
|
|
5.0 |
% |
|
|
0.5 |
% |
|
|
(0.4 |
%) |
|
|
|
11,345 |
|
|
|
15.8 |
% |
|
|
3,281 |
|
|
|
96.4 |
% |
|
|
9.5 |
% |
|
|
2.0 |
% |
|
|
2.3 |
% |
|
|
1.9 |
% |
|
|
1.2 |
% |
|
|
0.7 |
% |
|
|
0.1 |
% |
|
|
|
8,536 |
|
|
|
14.1 |
% |
|
|
4,592 |
|
|
|
97.0 |
% |
|
|
6.5 |
% |
|
|
3.9 |
% |
|
|
3.2 |
% |
|
|
4.5 |
% |
|
|
3.7 |
% |
|
|
0.2 |
% |
|
|
(1.0 |
%) |
|
|
|
7,077 |
|
|
|
11.0 |
% |
|
|
3,557 |
|
|
|
95.7 |
% |
|
|
7.4 |
% |
|
|
4.8 |
% |
|
|
(2.2 |
%) |
|
|
8.0 |
% |
|
|
4.6 |
% |
|
|
0.2 |
% |
|
|
(0.6 |
%) |
|
|
|
9,266 |
|
|
|
10.4 |
% |
|
|
2,569 |
|
|
|
96.1 |
% |
|
|
9.7 |
% |
|
|
0.4 |
% |
|
|
5.0 |
% |
|
|
(1.4 |
%) |
|
|
(0.6 |
%) |
|
|
1.0 |
% |
|
|
(1.4 |
%) |
|
|
|
2,505 |
|
|
|
2.6 |
% |
|
|
2,415 |
|
|
|
96.3 |
% |
|
|
10.1 |
% |
|
|
1.3 |
% |
|
|
(0.5 |
%) |
|
|
2.1 |
% |
|
|
1.6 |
% |
|
|
0.0 |
% |
|
|
(1.0 |
%) |
Other Expansion Markets |
|
|
3,197 |
|
|
|
2.2 |
% |
|
|
1,973 |
|
|
|
95.5 |
% |
|
|
13.3 |
% |
|
|
0.9 |
% |
|
|
(4.2 |
%) |
|
|
5.3 |
% |
|
|
0.1 |
% |
|
|
0.6 |
% |
|
|
0.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
|
|
77,373 |
|
|
|
100.0 |
% |
|
$ |
3,077 |
|
|
|
96.3 |
% |
|
|
8.6 |
% |
|
|
3.9 |
% |
|
|
1.2 |
% |
|
|
5.2 |
% |
|
|
3.4 |
% |
|
|
0.4 |
% |
|
|
(0.5 |
%) |
Note: The above table reflects Residential same store results only. Residential operations account for approximately 96.0% of total revenues for the quarter ended |
First Quarter 2024 vs. Fourth Quarter 2023 Same Store Residential Results/Statistics by Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) from Prior Quarter |
|||||||||||||||||||||||||||
Markets/Metro Areas |
|
Apartment
|
|
Q1 2024
|
|
Q1 2024
|
|
Q1 2024
|
|
Q1 2024
|
|
Revenues |
|
Expenses |
|
NOI |
|
Average
|
|
Physical
|
|
Turnover |
||||||||||||||||||||||
|
|
|
14,135 |
|
|
|
17.3 |
% |
|
$ |
2,922 |
|
|
|
95.5 |
% |
|
|
9.6 |
% |
|
|
0.9 |
% |
|
|
8.0 |
% |
|
|
(2.2 |
%) |
|
|
0.4 |
% |
|
|
0.4 |
% |
|
|
(1.3 |
%) |
|
|
|
3,718 |
|
|
|
5.2 |
% |
|
|
2,900 |
|
|
|
96.1 |
% |
|
|
7.4 |
% |
|
|
0.2 |
% |
|
|
5.4 |
% |
|
|
(1.2 |
%) |
|
|
0.3 |
% |
|
|
(0.2 |
%) |
|
|
(1.3 |
%) |
|
|
|
2,878 |
|
|
|
4.3 |
% |
|
|
3,103 |
|
|
|
96.1 |
% |
|
|
8.0 |
% |
|
|
0.7 |
% |
|
|
4.7 |
% |
|
|
(0.4 |
%) |
|
|
(0.2 |
%) |
|
|
0.8 |
% |
|
|
(3.3 |
%) |
Subtotal – |
|
20,731 |
|
|
|
26.8 |
% |
|
|
2,943 |
|
|
|
95.7 |
% |
|
|
9.0 |
% |
|
|
0.7 |
% |
|
|
7.3 |
% |
|
|
(1.7 |
%) |
|
|
0.3 |
% |
|
|
0.4 |
% |
|
|
(1.6 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
14,716 |
|
|
|
16.8 |
% |
|
|
2,665 |
|
|
|
97.1 |
% |
|
|
7.0 |
% |
|
|
0.6 |
% |
|
|
4.8 |
% |
|
|
(1.3 |
%) |
|
|
0.4 |
% |
|
|
0.1 |
% |
|
|
(1.2 |
%) |
|
|
|
11,345 |
|
|
|
15.7 |
% |
|
|
3,281 |
|
|
|
96.4 |
% |
|
|
9.5 |
% |
|
|
0.6 |
% |
|
|
8.2 |
% |
|
|
(2.7 |
%) |
|
|
(0.6 |
%) |
|
|
1.1 |
% |
|
|
(1.4 |
%) |
|
|
|
8,536 |
|
|
|
14.0 |
% |
|
|
4,592 |
|
|
|
97.0 |
% |
|
|
6.5 |
% |
|
|
1.0 |
% |
|
|
6.7 |
% |
|
|
(2.8 |
%) |
|
|
0.6 |
% |
|
|
0.4 |
% |
|
|
(0.4 |
%) |
|
|
|
7,077 |
|
|
|
11.0 |
% |
|
|
3,557 |
|
|
|
95.7 |
% |
|
|
7.4 |
% |
|
|
(0.4 |
%) |
|
|
3.3 |
% |
|
|
(1.9 |
%) |
|
|
(0.3 |
%) |
|
|
(0.1 |
%) |
|
|
(1.2 |
%) |
|
|
|
9,266 |
|
|
|
10.4 |
% |
|
|
2,569 |
|
|
|
96.1 |
% |
|
|
9.7 |
% |
|
|
1.2 |
% |
|
|
8.3 |
% |
|
|
(1.5 |
%) |
|
|
0.3 |
% |
|
|
0.8 |
% |
|
|
1.5 |
% |
|
|
|
2,792 |
|
|
|
2.9 |
% |
|
|
2,409 |
|
|
|
96.2 |
% |
|
|
10.5 |
% |
|
|
0.1 |
% |
|
|
6.6 |
% |
|
|
(2.5 |
%) |
|
|
(0.1 |
%) |
|
|
0.2 |
% |
|
|
(1.3 |
%) |
Other Expansion Markets |
|
|
3,487 |
|
|
|
2.4 |
% |
|
|
1,979 |
|
|
|
95.3 |
% |
|
|
13.3 |
% |
|
|
(1.1 |
%) |
|
|
6.9 |
% |
|
|
(6.4 |
%) |
|
|
(1.5 |
%) |
|
|
0.5 |
% |
|
|
0.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
|
|
77,950 |
|
|
|
100.0 |
% |
|
$ |
3,070 |
|
|
|
96.3 |
% |
|
|
8.6 |
% |
|
|
0.6 |
% |
|
|
6.5 |
% |
|
|
(2.1 |
%) |
|
|
0.1 |
% |
|
|
0.5 |
% |
|
|
(0.9 |
%) |
Note: The above table reflects Residential same store results only. Residential operations account for approximately 96.0% of total revenues for the quarter ended |
|
Same Store Residential Net Effective Lease Pricing Statistics For 77,373 Same Store Apartment Units |
||||||||||||||||||||||||
|
|
New Lease Change (1) |
|
Renewal Rate Achieved (1) |
|
Blended Rate (1) |
||||||||||||||||||
Markets/Metro Areas |
|
Q1 2024 |
|
Q4 2023 |
|
Q1 2024 |
|
Q4 2023 |
|
Q1 2024 |
|
Q4 2023 |
||||||||||||
|
|
|
(3.6 |
%) |
|
|
(3.1 |
%) |
|
|
4.4 |
% |
|
|
5.2 |
% |
|
|
0.5 |
% |
|
|
1.2 |
% |
|
|
|
(1.2 |
%) |
|
|
(9.7 |
%) |
|
|
4.1 |
% |
|
|
4.4 |
% |
|
|
1.6 |
% |
|
|
(3.1 |
%) |
|
|
|
1.6 |
% |
|
|
0.6 |
% |
|
|
5.8 |
% |
|
|
6.2 |
% |
|
|
4.0 |
% |
|
|
3.8 |
% |
|
|
|
(1.1 |
%) |
|
|
(2.2 |
%) |
|
|
4.1 |
% |
|
|
4.5 |
% |
|
|
2.2 |
% |
|
|
2.1 |
% |
|
|
|
(1.2 |
%) |
|
|
(8.4 |
%) |
|
|
6.1 |
% |
|
|
5.6 |
% |
|
|
2.8 |
% |
|
|
(1.4 |
%) |
|
|
|
(3.4 |
%) |
|
|
(1.0 |
%) |
|
|
5.2 |
% |
|
|
5.3 |
% |
|
|
1.0 |
% |
|
|
2.8 |
% |
|
|
|
(6.3 |
%) |
|
|
(5.1 |
%) |
|
|
4.3 |
% |
|
|
4.7 |
% |
|
|
(2.0 |
%) |
|
|
(0.3 |
%) |
Other Expansion Markets |
|
|
(8.7 |
%) |
|
|
(12.2 |
%) |
|
|
4.1 |
% |
|
|
4.8 |
% |
|
|
(3.7 |
%) |
|
|
(5.1 |
%) |
Total |
|
|
(2.2 |
%) |
|
|
(4.6 |
%) |
|
|
4.7 |
% |
|
|
5.1 |
% |
|
|
1.6 |
% |
|
|
0.7 |
% |
(1) |
See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for definitions. See page 3 for |
|
First Quarter 2024 vs. First Quarter 2023 Total Same Store Operating Expenses Including 77,373 Same Store Apartment Units (includes Residential and Non-Residential) ($ in thousands) |
||||||||||||||||||||
|
|
Q1 2024 |
|
Q1 2023 |
|
$
|
|
%
|
|
% of
|
||||||||||
Real estate taxes |
|
$ |
94,205 |
|
|
$ |
90,844 |
|
|
$ |
3,361 |
|
|
|
3.7 |
% |
|
|
40.6 |
% |
On-site payroll |
|
|
43,119 |
|
|
|
42,813 |
|
|
|
306 |
|
|
|
0.7 |
% |
|
|
18.6 |
% |
Utilities |
|
|
37,234 |
|
|
|
39,197 |
|
|
|
(1,963 |
) |
|
|
(5.0 |
%) |
|
|
16.1 |
% |
Repairs and maintenance |
|
|
29,888 |
|
|
|
30,546 |
|
|
|
(658 |
) |
|
|
(2.2 |
%) |
|
|
12.9 |
% |
Insurance |
|
|
9,341 |
|
|
|
8,459 |
|
|
|
882 |
|
|
|
10.4 |
% |
|
|
4.0 |
% |
Leasing and advertising |
|
|
2,375 |
|
|
|
2,591 |
|
|
|
(216 |
) |
|
|
(8.3 |
%) |
|
|
1.0 |
% |
Other on-site operating expenses |
|
|
15,743 |
|
|
|
14,511 |
|
|
|
1,232 |
|
|
|
8.5 |
% |
|
|
6.8 |
% |
Total Same Store Operating Expenses (2) |
|
$ |
231,905 |
|
|
$ |
228,961 |
|
|
$ |
2,944 |
|
|
|
1.3 |
% |
|
|
100.0 |
% |
(1) |
The quarter-over-quarter changes were primarily driven by the following factors: |
|
|
|
Real estate taxes – Increase due to escalation in rates and assessed values including an approximately 1.0% contribution to growth from 421-a tax abatement burnoffs in |
|
|
|
On-site payroll – Modest increase due primarily to higher wages partially offset by the impact of various innovation initiatives. |
|
|
|
Utilities – Decrease from electric primarily driven by lower commodity prices. |
|
|
|
Repairs and maintenance – Decrease due primarily to lower resident Turnover compared to the same period of 2023, moderation of previous wage/staffing pressures and a benefit from a relatively easy comparable period. |
|
|
|
Insurance – Increase due to higher premiums on property insurance renewal due to conditions in the insurance market that while less difficult than recent years, remain challenging. |
|
|
|
Other on-site operating expenses – Increase primarily driven by higher property-related legal expenses. |
|
|
(2) |
See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for additional details. |
|
Debt Summary as of ($ in thousands) |
||||||||||||||||
|
|
Debt
|
|
% of Total |
|
Weighted
|
|
Weighted
|
||||||||
Secured |
|
$ |
1,633,870 |
|
|
|
22.7 |
% |
|
|
3.84 |
% |
|
|
7.6 |
|
Unsecured |
|
|
5,575,859 |
|
|
|
77.3 |
% |
|
|
3.65 |
% |
|
|
8.2 |
|
Total |
|
$ |
7,209,729 |
|
|
|
100.0 |
% |
|
|
3.69 |
% |
|
|
8.1 |
|
Fixed Rate Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Secured – Conventional |
|
$ |
1,399,221 |
|
|
|
19.4 |
% |
|
|
3.89 |
% |
|
|
7.1 |
|
Unsecured – Public |
|
|
5,349,938 |
|
|
|
74.2 |
% |
|
|
3.53 |
% |
|
|
8.6 |
|
Fixed Rate Debt |
|
|
6,749,159 |
|
|
|
93.6 |
% |
|
|
3.60 |
% |
|
|
8.3 |
|
Floating Rate Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Secured – Tax Exempt |
|
|
234,649 |
|
|
|
3.3 |
% |
|
|
3.49 |
% |
|
|
10.4 |
|
Unsecured – Revolving Credit Facility |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3.6 |
|
Unsecured – Commercial Paper Program (2) |
|
|
225,921 |
|
|
|
3.1 |
% |
|
|
5.60 |
% |
|
|
— |
|
Floating Rate Debt |
|
|
460,570 |
|
|
|
6.4 |
% |
|
|
4.72 |
% |
|
|
5.4 |
|
Total |
|
$ |
7,209,729 |
|
|
|
100.0 |
% |
|
|
3.69 |
% |
|
|
8.1 |
|
(1) |
See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for additional details. |
(2) |
At |
Note: The Company capitalized interest of approximately |
|
Debt Maturity Schedule as of ($ in thousands) |
||||||||||||||||||||||||
Year |
|
Fixed
|
|
Floating
|
|
Total |
|
% of Total |
|
Weighted
|
|
Weighted
|
||||||||||||
2024 |
|
$ |
— |
|
|
$ |
232,200 |
|
(2) |
$ |
232,200 |
|
|
|
3.2 |
% |
|
|
— |
|
|
|
5.46 |
% |
2025 |
|
|
450,000 |
|
|
|
8,100 |
|
|
|
458,100 |
|
|
|
6.3 |
% |
|
|
3.38 |
% |
|
|
3.38 |
% |
2026 |
|
|
592,025 |
|
|
|
9,000 |
|
|
|
601,025 |
|
|
|
8.3 |
% |
|
|
3.58 |
% |
|
|
3.58 |
% |
2027 |
|
|
400,000 |
|
|
|
9,800 |
|
|
|
409,800 |
|
|
|
5.6 |
% |
|
|
3.25 |
% |
|
|
3.26 |
% |
2028 |
|
|
900,000 |
|
|
|
10,700 |
|
|
|
910,700 |
|
|
|
12.5 |
% |
|
|
3.79 |
% |
|
|
3.79 |
% |
2029 |
|
|
888,120 |
|
|
|
11,500 |
|
|
|
899,620 |
|
|
|
12.4 |
% |
|
|
3.30 |
% |
|
|
3.31 |
% |
2030 |
|
|
1,148,462 |
|
|
|
12,700 |
|
|
|
1,161,162 |
|
|
|
15.9 |
% |
|
|
2.53 |
% |
|
|
2.54 |
% |
2031 |
|
|
528,500 |
|
|
|
39,800 |
|
|
|
568,300 |
|
|
|
7.8 |
% |
|
|
1.94 |
% |
|
|
2.05 |
% |
2032 |
|
|
— |
|
|
|
28,000 |
|
|
|
28,000 |
|
|
|
0.4 |
% |
|
|
— |
|
|
|
3.70 |
% |
2033 |
|
|
550,000 |
|
|
|
2,300 |
|
|
|
552,300 |
|
|
|
7.6 |
% |
|
|
5.22 |
% |
|
|
5.22 |
% |
2034+ |
|
|
1,350,850 |
|
|
|
108,600 |
|
|
|
1,459,450 |
|
|
|
20.0 |
% |
|
|
4.39 |
% |
|
|
4.27 |
% |
Subtotal |
|
|
6,807,957 |
|
|
|
472,700 |
|
|
|
7,280,657 |
|
|
|
100.0 |
% |
|
|
3.53 |
% |
|
|
3.58 |
% |
Deferred Financing Costs and Unamortized (Discount) |
|
|
(58,798 |
) |
|
|
(12,130 |
) |
|
|
(70,928 |
) |
|
N/A |
|
|
N/A |
|
|
N/A |
|
|||
Total |
|
$ |
6,749,159 |
|
|
$ |
460,570 |
|
|
$ |
7,209,729 |
|
|
|
100.0 |
% |
|
|
3.53 |
% |
|
|
3.58 |
% |
(1) |
See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for additional details. |
(2) |
Includes |
|
Selected Unsecured Public Debt Covenants |
||||
|
|
|
|
|
|
|
2024 |
|
2023 |
Debt to Adjusted Total Assets (not to exceed 60%) |
|
25.8% |
|
26.5% |
|
|
|
|
|
Secured Debt to Adjusted Total Assets (not to exceed 40%) |
|
6.7% |
|
6.7% |
|
|
|
|
|
Consolidated Income Available for Debt Service to |
||||
Maximum Annual Service Charges |
||||
(must be at least 1.5 to 1) |
|
6.41 |
|
6.19 |
|
|
|
|
|
Total Unencumbered Assets to Unsecured Debt |
||||
(must be at least 125%) |
|
528.1% |
|
510.7% |
Note: These selected covenants represent the most restrictive financial covenants relating to |
Selected Credit Ratios |
||||
|
|
|
|
|
|
|
2024 |
|
2023 |
Total debt to Normalized EBITDAre |
|
4.01x |
|
4.17x |
|
|
|
|
|
Net debt to Normalized EBITDAre |
|
3.97x |
|
4.12x |
|
|
|
|
|
Unencumbered NOI as a % of total NOI |
|
89.6% |
|
89.8% |
Note: See Normalized EBITDAre Reconciliations for detail. |
|
Capital Structure as of (Amounts in thousands except for share/unit and per share amounts) |
||||||||||||||||||||
Secured Debt |
|
|
|
|
|
|
|
$ |
1,633,870 |
|
|
|
22.7 |
% |
|
|
|
|||
Unsecured Debt |
|
|
|
|
|
|
|
|
5,575,859 |
|
|
|
77.3 |
% |
|
|
|
|||
Total Debt |
|
|
|
|
|
|
|
|
7,209,729 |
|
|
|
100.0 |
% |
|
|
22.6 |
% |
||
Common Shares (includes Restricted Shares) |
|
|
378,939,751 |
|
|
|
97.0 |
% |
|
|
|
|
|
|
|
|
|
|||
Units (includes OP Units and Restricted Units) |
|
|
11,732,622 |
|
|
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|||
Total Shares and Units |
|
|
390,672,373 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|||
Common Share Price at |
|
$ |
63.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
24,655,333 |
|
|
|
99.9 |
% |
|
|
|
|||
Perpetual Preferred Equity (see below) |
|
|
|
|
|
|
|
|
17,155 |
|
|
|
0.1 |
% |
|
|
|
|||
Total Equity |
|
|
|
|
|
|
|
|
24,672,488 |
|
|
|
100.0 |
% |
|
|
77.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Market Capitalization |
|
|
|
|
|
|
|
$ |
31,882,217 |
|
|
|
|
|
|
100.0 |
% |
Perpetual Preferred Equity as of (Amounts in thousands except for share and per share amounts) |
||||||||||||||||||
Series |
|
Call Date |
|
Outstanding
|
|
|
Liquidation
|
|
|
Annual
|
|
|
Annual
|
|
||||
Preferred Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
8.29% Series K (1) |
|
|
|
|
343,100 |
|
|
$ |
17,155 |
|
|
$ |
4.145 |
|
|
$ |
1,422 |
|
(1) |
During the first quarter of 2024, the Company repurchased and retired 402,500 Series K Preferred Shares with a liquidation value of |
Common Share and Unit Weighted Average Amounts Outstanding |
|
|
Q1 2024 |
|
Q1 2023 |
||||
Weighted Average Amounts Outstanding for Net Income Purposes: |
|
|
|
|
|
|
||
Common Shares - basic |
|
|
378,811,922 |
|
|
|
378,340,876 |
|
Shares issuable from assumed conversion/vesting of: |
|
|
|
|
|
|
||
- OP Units |
|
|
10,669,346 |
|
|
|
11,509,669 |
|
- long-term compensation shares/units |
|
|
1,079,917 |
|
|
|
813,581 |
|
Total Common Shares and Units - diluted |
|
|
390,561,185 |
|
|
|
390,664,126 |
|
|
|
|
|
|
|
|
||
Weighted Average Amounts Outstanding for FFO and Normalized FFO Purposes: |
|
|
|
|
|
|
||
Common Shares - basic |
|
|
378,811,922 |
|
|
|
378,340,876 |
|
OP Units - basic |
|
|
10,669,346 |
|
|
|
11,509,669 |
|
Total Common Shares and OP Units - basic |
|
|
389,481,268 |
|
|
|
389,850,545 |
|
Shares issuable from assumed conversion/vesting of: |
|
|
|
|
|
|
||
- long-term compensation shares/units |
|
|
1,079,917 |
|
|
|
813,581 |
|
Total Common Shares and Units - diluted |
|
|
390,561,185 |
|
|
|
390,664,126 |
|
|
|
|
|
|
|
|
||
Period Ending Amounts Outstanding: |
|
|
|
|
|
|
||
Common Shares (includes Restricted Shares) |
|
|
378,939,751 |
|
|
|
378,898,221 |
|
Units (includes OP Units and Restricted Units) |
|
|
11,732,622 |
|
|
|
12,515,083 |
|
Total Shares and Units |
|
|
390,672,373 |
|
|
|
391,413,304 |
|
Development and Lease-Up Projects as of (Amounts in thousands except for project and apartment unit amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated/Actual |
|
|
||||||||||
Projects |
|
Location |
|
Ownership
|
|
No. of
|
|
|
Total
|
|
|
Total
|
|
|
Total
|
|
|
Percentage
|
|
Start
|
|
Initial
|
|
Completion
|
|
Stabilization
|
|
Percentage
|
||||
CONSOLIDATED: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Laguna Clara II |
|
|
|
100% |
|
|
225 |
|
|
$ |
152,621 |
|
|
$ |
91,314 |
|
|
$ |
— |
|
|
63% |
|
Q2 2022 |
|
Q4 2024 |
|
Q1 2025 |
|
Q4 2025 |
|
– / – |
The Basin |
|
|
|
95% |
|
|
440 |
|
|
|
232,172 |
|
|
|
64,415 |
|
|
|
— |
|
|
11% |
|
Q1 2024 |
|
Q4 2025 |
|
Q3 2026 |
|
Q2 2027 |
|
– / – |
|
|
|
|
|
665 |
|
|
|
384,793 |
|
|
|
155,729 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Projects Completed Not Stabilized: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Reverb (fka 9th and W) (2) |
|
|
|
92% |
|
|
312 |
|
|
|
108,027 |
|
|
|
104,795 |
|
|
|
— |
|
|
100% |
|
Q3 2021 |
|
Q2 2023 |
|
Q2 2023 |
|
Q3 2024 |
|
96% / 93% |
Projects Completed Not Stabilized - Consolidated |
|
|
|
|
312 |
|
|
|
108,027 |
|
|
|
104,795 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
UNCONSOLIDATED: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Alloy |
|
|
|
80% |
|
|
209 |
|
|
|
70,004 |
|
|
|
64,752 |
|
|
|
28,682 |
|
|
95% |
|
Q3 2021 |
|
Q2 2024 |
|
Q2 2024 |
|
Q1 2025 |
|
– / – |
|
|
|
|
62% |
|
|
450 |
|
|
|
200,664 |
|
|
|
184,242 |
|
|
|
88,605 |
|
|
95% |
|
Q3 2021 |
|
Q1 2024 |
|
Q4 2024 |
|
Q2 2026 |
|
9% / 2% |
|
|
|
|
90% |
|
|
270 |
|
|
|
85,206 |
|
|
|
63,617 |
|
|
|
28,342 |
|
|
74% |
|
Q4 2021 |
|
Q2 2024 |
|
Q3 2024 |
|
Q1 2025 |
|
– / – |
|
|
|
|
75% |
|
|
357 |
|
|
|
98,937 |
|
|
|
85,096 |
|
|
|
39,336 |
|
|
86% |
|
Q1 2022 |
|
Q2 2024 |
|
Q4 2024 |
|
Q3 2025 |
|
7% / – |
Sadie (fka Settler) (Toll) |
|
|
|
75% |
|
|
362 |
|
|
|
82,775 |
|
|
|
63,612 |
|
|
|
22,058 |
|
|
82% |
|
Q2 2022 |
|
Q2 2024 |
|
Q3 2024 |
|
Q3 2025 |
|
2% / – |
|
|
|
|
75% |
|
|
334 |
|
|
|
86,332 |
|
|
|
66,296 |
|
|
|
26,390 |
|
|
84% |
|
Q3 2022 |
|
Q1 2024 |
|
Q3 2024 |
|
Q1 2026 |
|
5% / 2% |
|
|
|
|
|
1,982 |
|
|
|
623,918 |
|
|
|
527,615 |
|
|
|
233,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Development Projects - Consolidated |
|
|
|
|
|
|
977 |
|
|
|
492,820 |
|
|
|
260,524 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Development Projects - Unconsolidated |
|
|
|
|
|
|
1,982 |
|
|
|
623,918 |
|
|
|
527,615 |
|
|
|
233,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Development Projects |
|
|
|
|
|
|
2,959 |
|
|
$ |
1,116,738 |
|
|
$ |
788,139 |
|
|
$ |
233,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI CONTRIBUTION FROM DEVELOPMENT PROJECTS |
Total Budgeted
|
|
Q1 2024
|
||||
|
$ |
384,793 |
|
|
$ |
— |
|
Projects Completed Not Stabilized - Consolidated |
|
108,027 |
|
|
|
1,019 |
|
|
|
623,918 |
|
|
|
(235 |
) |
|
$ |
1,116,738 |
|
|
$ |
784 |
|
(1) |
All unconsolidated projects are being partially funded with project-specific construction loans. None of these loans are recourse to the Company. |
(2) |
The land parcels under these projects are subject to long-term ground leases. |
Capital Expenditures to Real Estate
For the Quarter Ended (Amounts in thousands except for apartment unit and per apartment unit amounts) |
|
|
Same Store
|
|
|
|
Total |
|
Same Store Avg.
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Apartment Units |
|
|
77,373 |
|
|
|
2,315 |
|
|
|
79,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Building Improvements |
|
$ |
28,741 |
|
|
$ |
3,340 |
|
(2) |
$ |
32,081 |
|
|
$ |
371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Renovation Expenditures |
|
|
22,280 |
|
(1) |
|
4,055 |
|
(2) |
|
26,335 |
|
|
|
288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Replacements |
|
|
15,050 |
|
|
|
54 |
|
|
|
15,104 |
|
|
|
195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Capital Expenditures to Real Estate (3) |
|
$ |
66,071 |
|
|
$ |
7,449 |
|
|
$ |
73,520 |
|
|
$ |
854 |
|
(1) |
Renovation Expenditures on 690 same store apartment units for the quarter ended |
(2) |
Includes expenditures for two properties that have been removed from same store while undergoing major renovations requiring a significant number of apartment units to be vacated to accommodate the extensive planned improvements. The renovation at one property is expected to continue through the second quarter of 2024 with the other continuing into 2025. |
(3) |
See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for additional details. |
Note: Approximately |
|
Normalized EBITDAre Reconciliations |
(Amounts in thousands) |
|
|
Trailing Twelve Months |
|
2024 |
|
2023 |
||||||||||||||||||||||
|
|
|
|
|
|
Q1 |
|
Q4 |
|
Q3 |
|
Q2 |
|
Q1 |
||||||||||||||
Net income |
|
$ |
953,449 |
|
|
$ |
868,488 |
|
|
$ |
305,032 |
|
|
$ |
322,269 |
|
|
$ |
181,286 |
|
|
$ |
144,862 |
|
|
$ |
220,071 |
|
Interest expense incurred, net |
|
|
270,367 |
|
|
|
269,556 |
|
|
|
67,212 |
|
|
|
68,674 |
|
|
|
68,891 |
|
|
|
65,590 |
|
|
|
66,401 |
|
Amortization of deferred financing costs |
|
|
8,880 |
|
|
|
8,941 |
|
|
|
1,918 |
|
|
|
1,918 |
|
|
|
3,027 |
|
|
|
2,017 |
|
|
|
1,979 |
|
Amortization of above/below market lease intangibles |
|
|
4,464 |
|
|
|
4,464 |
|
|
|
1,116 |
|
|
|
1,116 |
|
|
|
1,116 |
|
|
|
1,116 |
|
|
|
1,116 |
|
Depreciation |
|
|
898,574 |
|
|
|
888,709 |
|
|
|
225,695 |
|
|
|
226,788 |
|
|
|
224,736 |
|
|
|
221,355 |
|
|
|
215,830 |
|
Income and other tax expense (benefit) |
|
|
1,154 |
|
|
|
1,148 |
|
|
|
304 |
|
|
|
256 |
|
|
|
258 |
|
|
|
336 |
|
|
|
298 |
|
EBITDA |
|
|
2,136,888 |
|
|
|
2,041,306 |
|
|
|
601,277 |
|
|
|
621,021 |
|
|
|
479,314 |
|
|
|
435,276 |
|
|
|
505,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net (gain) loss on sales of real estate properties |
|
|
(370,515 |
) |
|
|
(282,539 |
) |
|
|
(188,185 |
) |
|
|
(155,505 |
) |
|
|
(26,912 |
) |
|
|
87 |
|
|
|
(100,209 |
) |
EBITDAre |
|
|
1,766,373 |
|
|
|
1,758,767 |
|
|
|
413,092 |
|
|
|
465,516 |
|
|
|
452,402 |
|
|
|
435,363 |
|
|
|
405,486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Write-off of pursuit costs (other expenses) |
|
|
2,863 |
|
|
|
3,647 |
|
|
|
548 |
|
|
|
908 |
|
|
|
746 |
|
|
|
661 |
|
|
|
1,332 |
|
(Income) loss from investments in unconsolidated entities - operations |
|
|
5,694 |
|
|
|
5,378 |
|
|
|
1,698 |
|
|
|
1,531 |
|
|
|
1,242 |
|
|
|
1,223 |
|
|
|
1,382 |
|
Realized (gain) loss on investment securities (interest and other income) |
|
|
(1,591 |
) |
|
|
(1,504 |
) |
|
|
— |
|
|
|
7 |
|
|
|
(1,598 |
) |
|
|
— |
|
|
|
87 |
|
Unrealized (gain) loss on investment securities (interest and other income) |
|
|
(20,527 |
) |
|
|
(13,466 |
) |
|
|
(7,061 |
) |
|
|
(9,005 |
) |
|
|
(4,461 |
) |
|
|
— |
|
|
|
— |
|
Insurance/litigation settlement or reserve income (interest and other income) |
|
|
(360 |
) |
|
|
(1,055 |
) |
|
|
(105 |
) |
|
|
— |
|
|
|
(62 |
) |
|
|
(193 |
) |
|
|
(800 |
) |
Insurance/litigation/environmental settlement or reserve expense (other expenses) |
|
|
42,789 |
|
|
|
17,310 |
|
|
|
30,478 |
|
|
|
5,694 |
|
|
|
3,104 |
|
|
|
3,513 |
|
|
|
4,999 |
|
Advocacy contributions (other expenses) |
|
|
2,276 |
|
|
|
2,142 |
|
|
|
141 |
|
|
|
1,665 |
|
|
|
150 |
|
|
|
320 |
|
|
|
7 |
|
Data transformation project (other expenses) |
|
|
1,700 |
|
|
|
3,780 |
|
|
|
— |
|
|
|
— |
|
|
|
295 |
|
|
|
1,405 |
|
|
|
2,080 |
|
Other |
|
|
(518 |
) |
|
|
(589 |
) |
|
|
77 |
|
|
|
(602 |
) |
|
|
1 |
|
|
|
6 |
|
|
|
6 |
|
Normalized EBITDAre |
|
$ |
1,798,699 |
|
|
$ |
1,774,410 |
|
|
$ |
438,868 |
|
|
$ |
465,714 |
|
|
$ |
451,819 |
|
|
$ |
442,298 |
|
|
$ |
414,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance Sheet Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total debt |
|
$ |
7,209,729 |
|
|
$ |
7,390,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
|
(44,535 |
) |
|
|
(50,743 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Mortgage principal reserves/sinking funds |
|
|
(31,203 |
) |
|
|
(29,270 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net debt |
|
$ |
7,133,991 |
|
|
$ |
7,310,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Note: EBITDA, EBITDAre and Normalized EBITDAre do not include any adjustments for the Company’s share of partially owned unconsolidated entities or the minority partner’s share of partially owned consolidated entities due to the immaterial size of the Company’s partially owned portfolio. |
|
Adjustments from FFO to Normalized FFO |
(Amounts in thousands) |
|
|
Quarter Ended |
||||||||||
|
|
2024 |
|
2023 |
|
Variance |
||||||
|
|
|
|
|
|
|
|
|
|
|||
Impairment – non-operating real estate assets |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|||
Write-off of pursuit costs (other expenses) |
|
|
548 |
|
|
|
1,332 |
|
|
|
(784 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Premium on redemption of Preferred Shares |
|
|
1,444 |
|
|
|
— |
|
|
|
1,444 |
|
Debt extinguishment and preferred share redemption (gains) losses |
|
|
1,444 |
|
|
|
— |
|
|
|
1,444 |
|
|
|
|
|
|
|
|
|
|
|
|||
(Income) loss from investments in unconsolidated entities ─ non-operating assets |
|
|
955 |
|
|
|
627 |
|
|
|
328 |
|
Realized (gain) loss on investment securities (interest and other income) |
|
|
— |
|
|
|
87 |
|
|
|
(87 |
) |
Unrealized (gain) loss on investment securities (interest and other income) |
|
|
(7,061 |
) |
|
|
— |
|
|
|
(7,061 |
) |
Non-operating asset (gains) losses |
|
|
(6,106 |
) |
|
|
714 |
|
|
|
(6,820 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Insurance/litigation settlement or reserve income (interest and other income) |
|
|
(105 |
) |
|
|
(800 |
) |
|
|
695 |
|
Insurance/litigation/environmental settlement or reserve expense (other expenses) (1) |
|
|
30,478 |
|
|
|
4,999 |
|
|
|
25,479 |
|
Advocacy contributions (other expenses) |
|
|
141 |
|
|
|
7 |
|
|
|
134 |
|
Data transformation project (other expenses) |
|
|
— |
|
|
|
2,080 |
|
|
|
(2,080 |
) |
Other |
|
|
77 |
|
|
|
6 |
|
|
|
71 |
|
Other miscellaneous items |
|
|
30,591 |
|
|
|
6,292 |
|
|
|
24,299 |
|
|
|
|
|
|
|
|
|
|
|
|||
Adjustments from FFO to Normalized FFO |
|
$ |
26,477 |
|
|
$ |
8,338 |
|
|
$ |
18,139 |
|
(1) |
Insurance/litigation/environmental settlement or reserve expense includes adjustments to reserves relating to, among other things, litigation in |
Note: See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for the definitions of non-GAAP financial measures and other terms as well as the reconciliations of EPS to FFO per share and Normalized FFO per share. |
Normalized FFO Guidance and Assumptions |
The guidance/projections provided below are based on current expectations and are forward-looking. All guidance is given on a Normalized FFO basis. Therefore, certain items excluded from Normalized FFO, such as debt extinguishment costs/prepayment penalties and the write-off of pursuit costs, are not included in the estimates provided on this page. See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for the definitions of non-GAAP financial measures and other terms as well as the reconciliations of EPS to FFO per share and Normalized FFO per share.
|
|
Q2 2024 |
|
Full Year 2024 |
|
|
|
|
(no change from previous Full Year 2024) |
2024 Normalized FFO Guidance (per share diluted) |
|
|
|
|
|
|
|
|
|
Expected Normalized FFO Per Share |
|
|
|
|
|
|
|
|
|
2024 Same Store Assumptions (includes Residential and Non-Residential) |
|
|
|
|
|
|
|
|
|
Physical Occupancy |
|
|
|
95.9% |
Revenue change |
|
|
|
2.0% to 3.0% |
Expense change |
|
|
|
3.5% to 4.5% |
NOI change (1) |
|
|
|
1.0% to 2.6% |
|
|
|
|
|
2024 Transaction Assumptions |
|
|
|
|
|
|
|
|
|
Consolidated rental acquisitions |
|
|
|
|
Consolidated rental dispositions |
|
|
|
|
Transaction Accretion (Dilution) |
|
|
|
(25 basis points) |
|
|
|
|
|
2024 Debt Assumptions |
|
|
|
|
|
|
|
|
|
Weighted average debt outstanding |
|
|
|
|
Interest expense, net (on a Normalized FFO basis) |
|
|
|
|
Capitalized interest |
|
|
|
|
|
|
|
|
|
2024 Capital Expenditures to Real Estate Assumptions for |
|
|
||
|
|
|
|
|
Capital Expenditures to Real Estate for |
|
|
|
|
Capital Expenditures to Real Estate per Same Store Apartment Unit |
|
|
|
|
|
|
|
|
|
2024 Other Guidance Assumptions |
|
|
|
|
|
|
|
|
|
Property management expense |
|
|
|
|
General and administrative expense |
|
|
|
|
Debt offerings |
|
|
|
No amounts budgeted |
Weighted average Common Shares and Units - Diluted |
|
|
391.1M |
(1) |
Approximately 20 basis point change in NOI percentage = |
(2) |
During 2024, the Company expects that approximately 40% of its Capital Expenditures to Real Estate for |
Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms (Amounts in thousands except per share and per apartment unit data) (All per share data is diluted) |
This Earnings Release and Supplemental Financial Information includes certain non-GAAP financial measures and other terms that management believes are helpful in understanding our business. The definitions and calculations of these non-GAAP financial measures and other terms may differ from the definitions and methodologies used by other real estate investment trusts (“REIT”) and, accordingly, may not be comparable. These non-GAAP financial measures should not be considered as an alternative to net earnings or any other measurement of performance computed in accordance with accounting principles generally accepted in
Acquisition Capitalization Rate or Cap Rate – NOI that the Company anticipates receiving in the next 12 months (or the year two or three stabilized NOI for properties that are in lease-up at acquisition) less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from
Average Rental Rate – Total Residential rental revenues reflected on a straight-line basis in accordance with GAAP divided by the weighted average occupied apartment units for the reporting period presented.
Bad Debt, Net – Change in rental income due to bad debt write-offs and reserves, net of amounts collected on previously written-off or reserved accounts.
Blended Rate – The weighted average of New Lease Change and Renewal Rate Achieved.
Capital Expenditures to Real Estate :
Building Improvements –Includes roof replacement, paving, building mechanical equipment systems, exterior siding and painting, major landscaping, furniture, fixtures and equipment for amenities and common areas, vehicles and office and maintenance equipment.
NOI-Enhancing – Primarily includes Renovation Expenditures as well as sustainability and property-level technology expenditures that are intended to increase revenues or decrease expenses.
Renovation Expenditures – Apartment unit renovation costs (primarily kitchens and baths) designed to reposition these units for higher rental levels in their respective markets.
Replacements – Includes appliances, mechanical equipment, fixtures and flooring (including hardwood and carpeting).
Debt Balances:
Commercial Paper Program –The Company may borrow up to a maximum of
Revolving Credit Facility –The Company’s
|
|
|
|
|
Unsecured revolving credit facility commitment |
|
$ |
2,500,000 |
|
Commercial paper balance outstanding |
|
|
(226,000 |
) |
Unsecured revolving credit facility balance outstanding |
|
|
— |
|
Other restricted amounts |
|
|
(3,438 |
) |
Unsecured revolving credit facility availability |
|
$ |
2,270,562 |
|
Debt Covenant Compliance – Our unsecured debt includes certain financial and operating covenants including, among other things, maintenance of certain financial ratios. These provisions are contained in the indentures applicable to each notes payable or the credit agreement for our line of credit. The Debt Covenant Compliance ratios that are provided show the Company's compliance with certain covenants governing our public unsecured debt. These covenants generally reflect our most restrictive financial covenants. The Company was in compliance with its unsecured debt covenants for all periods presented.
Development Yield – NOI that the Company anticipates receiving in the next 12 months following stabilization less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from
Disposition Yield – NOI that the Company anticipates giving up in the next 12 months less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from
Earnings Per Share ("EPS") –Net income per share calculated in accordance with GAAP. Expected EPS is calculated on a basis consistent with actual EPS. Due to the uncertain timing and extent of property dispositions and the resulting gains/losses on sales, actual EPS could differ materially from expected EPS.
EBITDA for Real Estate and Normalized EBITDA for Real Estate:
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (“EBITDAre”) –
The Company believes that EBITDAre is useful to investors, creditors and rating agencies as a supplemental measure of the Company’s ability to incur and service debt because it is a recognized measure of performance by the real estate industry, and by excluding gains or losses related to sales or impairment of depreciated operating properties, EBITDAre can help compare the Company’s credit strength between periods or as compared to different companies.
Normalized Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (“Normalized EBITDAre”) – Represents net income (computed in accordance with GAAP) before interest expense, income taxes, depreciation and amortization expense, and further adjusted for non-comparable items. Normalized EBITDAre, total debt to Normalized EBITDAre and net debt to Normalized EBITDAre are important metrics in evaluating the credit strength of the Company and its ability to service its debt obligations. The Company believes that Normalized EBITDAre, total debt to Normalized EBITDAre, and net debt to Normalized EBITDAre are useful to investors, creditors and rating agencies because they allow investors to compare the Company’s credit strength to prior reporting periods and to other companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Company’s actual credit quality.
Economic Gain (Loss) – Economic Gain (Loss) is calculated as the net gain (loss) on sales of real estate properties in accordance with GAAP, excluding accumulated depreciation. The Company generally considers Economic Gain (Loss) to be an appropriate supplemental measure to net gain (loss) on sales of real estate properties in accordance with GAAP because it is one indication of the gross value created by the Company's acquisition, development, renovation, management and ultimate sale of a property and because it helps investors to understand the relationship between the cash proceeds from a sale and the cash invested in the sold property. The following table presents a reconciliation of net gain (loss) on sales of real estate properties in accordance with GAAP to Economic Gain (Loss):
|
|
Quarter Ended |
|
|
|
|
$ |
188,185 |
|
Accumulated Depreciation Gain |
|
|
(58,020 |
) |
Economic Gain (Loss) |
|
$ |
130,165 |
|
Forecasted Embedded Growth –The positive or negative contribution to growth implied by annualizing total lease income anticipated for the last month of the current year (without regard to vacancy) compared to anticipated actual full year lease income for the current year (without regard to vacancy) and excluding the impact of Leasing Concessions and other income. This metric is a helpful data point in that it captures the impact of leases in existence at the end of the current year and their impact on rental income for the following year.
FFO and Normalized FFO:
Funds From Operations (“FFO”) –Nareit defines FFO (
The Company believes that FFO and FFO available to Common Shares and Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses from sales and impairment write-downs of depreciable real estate and excluding depreciation related to real estate (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units can help compare the operating performance of a company’s real estate between periods or as compared to different companies.
Normalized Funds From Operations ("Normalized FFO" or "NFFO") – Normalized FFObegins with FFO and excludes:
- the impact of any expenses relating to non-operating real estate asset impairment;
- pursuit cost write-offs;
- gains and losses from early debt extinguishment and preferred share redemptions;
- gains and losses from non-operating assets; and
- other miscellaneous items.
Expected Normalized FFO per share is calculated on a basis consistent with actual Normalized FFO per share and is considered an appropriate supplemental measure of expected operating performance when compared to expected EPS.
The Company believes that Normalized FFO and Normalized FFO available to Common Shares and Units are helpful to investors as supplemental measures of the operating performance of a real estate company because they allow investors to compare the Company's operating performance to its performance in prior reporting periods and to the operating performance of other real estate companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Company's actual operating results.
FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units do not represent net income, net income available to Common Shares or net cash flows from operating activities in accordance with GAAP. Therefore, FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units should not be exclusively considered as alternatives to net income, net income available to Common Shares or net cash flows from operating activities as determined by GAAP or as a measure of liquidity. The Company's calculation of FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies.
FFO available to Common Shares and Units and Normalized FFO available to Common Shares and Units are calculated on a basis consistent with net income available to Common Shares and reflects adjustments to net income for preferred distributions and premiums on redemption of preferred shares in accordance with GAAP. The equity positions of various individuals and entities that contributed their properties to the
The following table presents reconciliations of EPS to FFO per share and Normalized FFO per share for Consolidated Statements of Funds From Operations and Normalized Funds From Operations.
|
|
Actual |
|
Actual |
|
Expected |
|
Expected |
||||||||
|
|
Q1 2024 |
|
Q1 2023 |
|
Q2 2024 |
|
2024 |
||||||||
|
|
Per Share |
|
Per Share |
|
Per Share |
|
Per Share |
||||||||
EPS – Diluted |
|
$ |
0.77 |
|
|
$ |
0.56 |
|
|
|
|
|
|
|
||
Depreciation expense |
|
|
0.58 |
|
|
|
0.55 |
|
|
|
0.56 |
|
|
|
2.25 |
|
Net (gain) loss on sales |
|
|
(0.48 |
) |
|
|
(0.26 |
) |
|
|
(0.10 |
) |
|
|
(1.42 |
) |
Impairment – operating real estate assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
FFO per share – Diluted |
|
|
0.87 |
|
|
|
0.85 |
|
|
0.91 to 0.95 |
|
|
3.74 to 3.84 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Impairment – non-operating real estate assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Write-off of pursuit costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
Debt extinguishment and preferred share |
||||||||||||||||
redemption (gains) losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-operating asset (gains) losses |
|
|
(0.02 |
) |
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
Other miscellaneous items |
|
|
0.08 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Normalized FFO per share – Diluted |
|
$ |
0.93 |
|
|
$ |
0.87 |
|
|
|
|
|
|
|
Lease-Up NOI – Represents NOI for development properties: (i) in various stages of lease-up; and (ii) where lease-up has been completed but the properties were not stabilized (defined as having achieved 90% occupancy for three consecutive months) for all of the current and comparable periods presented.
Leasing Concessions – Reflects upfront discounts on both new move-in and renewal leases on a straight-line basis.
Net Operating Income (“NOI”) – NOI is the Company’s primary financial measure for evaluating each of its apartment properties. NOI is defined as rental income less direct property operating expenses (including real estate taxes and insurance). The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company's apartment properties. NOI does not include an allocation of property management expenses either in the current or comparable periods. Rental income for all leases and operating expense for ground leases (for both same store and non-same store properties) are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.
The following tables present reconciliations of net income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store/other results and further allocated between Residential same store and Non-Residential same store results (see Same Store Results):
|
|
Quarter Ended |
||||||
|
|
2024 |
|
2023 |
||||
Net income |
|
$ |
305,032 |
|
|
$ |
220,071 |
|
Adjustments: |
|
|
|
|
|
|
||
Property management |
|
|
35,458 |
|
|
|
31,466 |
|
General and administrative |
|
|
15,720 |
|
|
|
16,165 |
|
Depreciation |
|
|
225,695 |
|
|
|
215,830 |
|
Net (gain) loss on sales of real estate |
||||||||
properties |
|
|
(188,185 |
) |
|
|
(100,209 |
) |
Interest and other income |
|
|
(9,329 |
) |
|
|
(1,538 |
) |
Other expenses |
|
|
31,738 |
|
|
|
8,995 |
|
Interest: |
|
|
|
|
|
|
||
Expense incurred, net |
|
|
67,212 |
|
|
|
66,401 |
|
Amortization of deferred financing costs |
|
|
1,918 |
|
|
|
1,979 |
|
Income and other tax expense (benefit) |
|
|
304 |
|
|
|
298 |
|
(Income) loss from investments in unconsolidated |
||||||||
entities |
|
|
1,698 |
|
|
|
1,382 |
|
Total NOI |
|
$ |
487,261 |
|
|
$ |
460,840 |
|
|
|
Quarter Ended |
||||||
Rental income: |
|
2024 |
|
2023 |
||||
Residential same store |
|
$ |
687,139 |
|
|
$ |
661,626 |
|
Non-Residential same store |
|
|
29,526 |
|
|
|
26,677 |
|
Total same store |
|
|
716,665 |
|
|
|
688,303 |
|
Non-same store/other |
|
|
14,153 |
|
|
|
16,785 |
|
Total rental income |
|
|
730,818 |
|
|
|
705,088 |
|
Operating expenses: |
|
|
|
|
|
|
||
Residential same store |
|
|
224,419 |
|
|
|
221,848 |
|
Non-Residential same store |
|
|
7,486 |
|
|
|
7,113 |
|
Total same store |
|
|
231,905 |
|
|
|
228,961 |
|
Non-same store/other |
|
|
11,652 |
|
|
|
15,287 |
|
Total operating expenses |
|
|
243,557 |
|
|
|
244,248 |
|
NOI: |
|
|
|
|
|
|
||
Residential same store |
|
|
462,720 |
|
|
|
439,778 |
|
Non-Residential same store |
|
|
22,040 |
|
|
|
19,564 |
|
Total same store |
|
|
484,760 |
|
|
|
459,342 |
|
Non-same store/other |
|
|
2,501 |
|
|
|
1,498 |
|
Total NOI |
|
$ |
487,261 |
|
|
$ |
460,840 |
|
New Lease Change –The net effective change in rent (inclusive of Leasing Concessions) for a lease with a new or transferring resident compared to the rent for the prior lease of the identical apartment unit, regardless of lease term.
Non-Residential – Consists of revenues and expenses from retail and public parking garage operations.
Non-Same Store Properties – For annual comparisons, primarily includes all properties acquired during 2023 and 2024, plus any properties in lease-up and not stabilized as of January 1, 2023. Unless otherwise noted, includes both Residential and Non-Residential operations for these properties.
Percentage of Residents Renewing – Leases renewed expressed as a percentage of total renewal offers extended during the reporting period.
Physical Occupancy – The weighted average occupied apartment units for the reporting period divided by the average of total apartment units available for rent for the reporting period.
Pricing Trend – Weighted average of 12-month base rent including amenity amount less Leasing Concessions on 12-month signed leases for the reporting period.
Renewal Rate Achieved –The net effective change in rent (inclusive of Leasing Concessions) for a new lease on an apartment unit where the lease has been renewed as compared to the rent for the prior lease of the identical apartment unit, regardless of lease term.
Residential – Consists of multifamily apartment revenues and expenses.
Same Store Operating Expenses :
Insurance –Includes third-party insurance premiums, broker fees and other insurance-related procurement fees along with an allocation of estimated uninsured losses.
On-site Payroll –Includes payroll and related expenses for on-site personnel including property managers, leasing consultants and maintenance staff.
Other On-site Operating Expenses –Includes ground lease costs and administrative costs such as office supplies, telephone and data charges and association and business licensing fees.
Repairs and Maintenance –Includes general maintenance costs, apartment unit turnover costs including interior painting, routine landscaping, security, exterminating, fire protection, snow removal, elevator, roof and parking lot repairs and other miscellaneous building repair and maintenance costs.
Utilities –Represents gross expenses prior to any recoveries under the Resident Utility Billing System (“RUBS”). Recoveries are reflected in rental income.
Same Store Properties – For annual comparisons, primarily includes all properties acquired or completed that are stabilized prior to January 1, 2023, less properties subsequently sold. Properties are included in Same Store when they are stabilized for all of the current and comparable periods presented. Unless otherwise noted, includes both Residential and Non-Residential operations for these properties.
Same Store Residential Revenues –Revenues from our Residential Same Store Properties only presented on a GAAP basis which reflects the impact of Leasing Concessions on a straight-line basis.
Same Store Residential Revenues with Leasing Concessions on a cash basis is presented in Same Store Results and is considered by the Company to be a supplemental measure to Same Store Residential Revenues in conformity with GAAP to help investors evaluate the impact of both current and historical Leasing Concessions on GAAP-based Same Store Residential Revenues and to more readily enable comparisons to revenue as reported by other companies. Same Store Residential Revenues with Leasing Concessions on a cash basis reflects the impact of Leasing Concessions used in the period and allows an investor to understand the historical trend in cash Leasing Concessions.
% of Stabilized Budgeted NOI – Represents original budgeted 2024 NOI for stabilized properties and projected annual NOI at stabilization (defined as having achieved 90% occupancy for three consecutive months) for properties that are in lease-up.
Total Budgeted Capital Cost – Estimated remaining cost for projects under development and/or developed plus all capitalized costs incurred to date, including land acquisition costs, construction costs, capitalized real estate taxes and insurance, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees, plus any estimates of costs remaining to be funded for all projects, all in accordance with GAAP. Amounts for partially owned consolidated and unconsolidated properties are presented at 100% of the project.
Total Market Capitalization – The aggregate of the market value of the Company’s outstanding common shares, including restricted shares, the market value of the Company’s operating partnership units outstanding, including restricted units (based on the market value of the Company’s common shares) and the outstanding principal balance of debt. The Company believes this is a useful measure of a real estate operating company’s long-term liquidity and balance sheet strength, because it shows an approximate relationship between a company’s total debt and the current total market value of its assets based on the current price at which the Company’s common shares trade. However, because this measure of leverage changes with fluctuations in the Company’s share price, which occur regularly, this measure may change even when the Company’s earnings, interest and debt levels remain stable.
Traffic – Consists of an expression of interest in an apartment by completing an in-person tour, self-guided tour or virtual tour that may result in an application to lease.
Transaction Accretion (Dilution) – Represents the spread between the Acquisition Cap Rate and the Disposition Yield.
Turnover –Total Residential move-outs (including inter-property and intra-property transfers) divided by total Residential apartment units.
Unencumbered NOI % – Represents NOI generated by consolidated real estate assets unencumbered by outstanding secured debt as a percentage of total NOI generated by all of the Company's consolidated real estate assets.
Unlevered Internal Rate of Return (“IRR”) – The Unlevered IRR on sold properties is the compound annual rate of return calculated by the Company based on the timing and amount of: (i) the gross purchase price of the property plus any direct acquisition costs incurred by the Company; (ii) total revenues earned during the Company’s ownership period; (iii) total direct property operating expenses (including real estate taxes and insurance) incurred during the Company’s ownership period; (iv) capital expenditures incurred during the Company’s ownership period; and (v) the gross sales price of the property net of selling costs.
The calculation of the Unlevered IRR does not include an adjustment for the Company’s property management expense, general and administrative expense or interest expense (including loan assumption costs and other loan-related costs). Therefore, the Unlevered IRR is not a substitute for net income as a measure of our performance. Management believes that the Unlevered IRR achieved during the period a property is owned by the Company is useful because it is one indication of the gross value created by the Company’s acquisition, development, renovation, management and ultimate sale of a property, before the impact of Company overhead. The Unlevered IRR achieved on the properties as cited in this release should not be viewed as an indication of the gross value created with respect to other properties owned by the Company, and the Company does not represent that it will achieve similar Unlevered IRRs upon the disposition of other properties. The weighted average Unlevered IRR for sold properties is weighted based on all cash flows over the investment period for each respective property, including net sales proceeds.
Weighted Average Coupons – Contractual interest rate for each debt instrument weighted by principal balances as of March 31, 2024. In case of debt for which fair value hedges are in place, the rate payable under the corresponding derivatives is used in lieu of the contractual interest rate.
Weighted Average Rates – Interest expense for each debt instrument for the quarter ended March 31, 2024 weighted by its average principal balance for the same period. Interest expense includes amortization of premiums, discounts and other comprehensive income on debt and related derivative instruments. In case of debt for which derivatives are in place, the income or expense recognized under the corresponding derivatives is included in the total interest expense for the period.
View source version on businesswire.com: https://www.businesswire.com/news/home/20240423724317/en/
312-928-1901
mmckenna@eqr.com
Source: