Biggest changeAll-In interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Community 12/31/2021 12/31/2022 2023 2024 2025 2026 2027 Thereafter Tax-exempt bonds Fixed rate Avalon at Chestnut Hill — % Oct-2047 (3) $ 35,770 $ — $ — $ — $ — $ — $ — $ — 35,770 — — — — — — — Variable rate Avalon Acton 4.70 % Jul-2040 (4) 45,000 45,000 — — — — — 45,000 Avalon Clinton North 5.35 % Nov-2038 (4) 147,000 147,000 — — — — 700 146,300 Avalon Clinton South 5.35 % Nov-2038 (4) 121,500 121,500 — — — — 600 120,900 Avalon Midtown West 5.29 % May-2029 (4) 88,300 82,700 6,100 6,800 7,300 8,100 8,800 45,600 Avalon San Bruno I 5.24 % Dec-2037 (4) 62,350 60,950 2,200 2,300 2,400 2,500 2,800 48,750 464,150 457,150 8,300 9,100 9,700 10,600 12,900 406,550 Conventional loans Fixed rate $250 million unsecured notes 3.00 % Mar-2023 250,000 250,000 250,000 — — — — — $350 million unsecured notes 4.30 % Dec-2023 350,000 350,000 350,000 — — — — — $300 million unsecured notes 3.66 % Nov-2024 300,000 300,000 — 300,000 — — — — $525 million unsecured notes 3.55 % Jun-2025 525,000 525,000 — — 525,000 — — — $300 million unsecured notes 3.62 % Nov-2025 300,000 300,000 — — 300,000 — — — $475 million unsecured notes 3.35 % May-2026 475,000 475,000 — — — 475,000 — — $300 million unsecured notes 3.01 % Oct-2026 300,000 300,000 — — — 300,000 — — $350 million unsecured notes 3.95 % Oct-2046 350,000 350,000 — — — — — 350,000 $400 million unsecured notes 3.50 % May-2027 400,000 400,000 — — — — 400,000 — $300 million unsecured notes 4.09 % Jul-2047 300,000 300,000 — — — — — 300,000 $450 million unsecured notes 3.32 % Jan-2028 450,000 450,000 — — — — — 450,000 $300 million unsecured notes 3.97 % Apr-2048 300,000 300,000 — — — — — 300,000 $450 million unsecured notes 3.66 % Jun-2029 450,000 450,000 — — — — — 450,000 $700 million unsecured notes 2.69 % Mar-2030 700,000 700,000 — — — — — 700,000 $600 million unsecured notes 2.65 % Jan-2031 600,000 600,000 — — — — — 600,000 $700 million unsecured notes 2.16 % Jan-2032 700,000 700,000 — — — — — 700,000 $400 million unsecured notes 2.03 % Dec-2028 400,000 400,000 — — — — — 400,000 $350 million unsecured notes 4.37 % Feb-2033 — 350,000 — — — — — 350,000 Avalon Walnut Creek 4.00 % Jul-2066 4,161 4,327 — — — — — 4,327 eaves Los Feliz 3.68 % Jun-2027 41,400 41,400 — — — — 41,400 — 46 Table of Contents All-In interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Community 12/31/2021 12/31/2022 2023 2024 2025 2026 2027 Thereafter eaves Woodland Hills 3.67 % Jun-2027 111,500 111,500 — — — — 111,500 — Avalon Russett 3.77 % Jun-2027 32,200 32,200 — — — — 32,200 — Avalon San Bruno III 2.38 % Mar-2027 51,000 51,000 — — — — 51,000 — Avalon Cerritos 3.35 % Aug-2029 30,250 30,250 — — — — — 30,250 7,420,511 7,770,677 600,000 300,000 825,000 775,000 636,100 4,634,577 Variable rate Term Loan - $100 million — % Feb-2022 (5) 100,000 — — — — — — — Term Loan - $150 million 5.42 % Feb-2024 150,000 150,000 — 150,000 — — — — 250,000 150,000 — 150,000 — — — — Total indebtedness - excluding Credit Facility and Commercial Paper $ 8,170,431 $ 8,377,827 $ 608,300 $ 459,100 $ 834,700 $ 785,600 $ 649,000 $ 5,041,127 _________________________________ (1) Rates are as of December 31, 2022 and include credit enhancement fees, facility fees, trustees’ fees, the impact of interest rate hedges, offering costs, mark to market amortization and other fees.
Biggest changeEffective interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Debt 12/31/2022 12/31/2023 2024 2025 2026 2027 2028 Thereafter Tax-exempt bonds Variable rate Avalon Acton 4.91 % Jul-2040 (3) $ 45,000 $ 45,000 $ — $ — $ — $ — $ — $ 45,000 Avalon Clinton North 5.56 % Nov-2038 (3)(5) 147,000 126,400 — — — 700 2,800 122,900 Avalon Clinton South 5.56 % Nov-2038 (3)(5) 121,500 104,500 — — — 600 2,300 101,600 Avalon Midtown West 5.51 % May-2029 (3) 82,700 76,600 6,800 7,300 8,100 8,800 9,600 36,000 Avalon San Bruno I 5.45 % Dec-2037 (3) 60,950 57,650 2,200 2,400 2,600 2,800 3,000 44,650 457,150 410,150 9,000 9,700 10,700 12,900 17,700 350,150 Conventional loans Fixed rate $250 million unsecured notes — % Mar-2023 (4) 250,000 — — — — — — — $350 million unsecured notes — % Dec-2023 (4) 350,000 — — — — — — — $300 million unsecured notes 3.66 % Nov-2024 300,000 300,000 300,000 — — — — — $525 million unsecured notes 3.55 % Jun-2025 525,000 525,000 — 525,000 — — — — $300 million unsecured notes 3.62 % Nov-2025 300,000 300,000 — 300,000 — — — — $475 million unsecured notes 3.35 % May-2026 475,000 475,000 — — 475,000 — — — $300 million unsecured notes 3.01 % Oct-2026 300,000 300,000 — — 300,000 — — — $350 million unsecured notes 3.95 % Oct-2046 350,000 350,000 — — — — — 350,000 $400 million unsecured notes 3.50 % May-2027 400,000 400,000 — — — 400,000 — — $300 million unsecured notes 4.09 % Jul-2047 300,000 300,000 — — — — — 300,000 $450 million unsecured notes 3.32 % Jan-2028 450,000 450,000 — — — — 450,000 — $300 million unsecured notes 3.97 % Apr-2048 300,000 300,000 — — — — — 300,000 $450 million unsecured notes 3.66 % Jun-2029 450,000 450,000 — — — — — 450,000 $700 million unsecured notes 2.69 % Mar-2030 700,000 700,000 — — — — — 700,000 $600 million unsecured notes 2.65 % Jan-2031 600,000 600,000 — — — — — 600,000 $700 million unsecured notes 2.16 % Jan-2032 700,000 700,000 — — — — — 700,000 $400 million unsecured notes 2.03 % Dec-2028 400,000 400,000 — — — — 400,000 — $350 million unsecured notes 4.38 % Feb-2033 350,000 350,000 — — — — — 350,000 $400 million unsecured notes 5.19 % Dec-2033 — 400,000 — — — — — 400,000 Avalon Walnut Creek 4.00 % Jul-2066 4,327 4,501 — — — — — 4,501 eaves Los Feliz 3.68 % Jun-2027 41,400 41,400 — — — 41,400 — — eaves Woodland Hills 3.67 % Jun-2027 111,500 111,500 — — — 111,500 — — Avalon Russett 3.77 % Jun-2027 32,200 32,200 — — — 32,200 — — Avalon San Bruno III 2.38 % Mar-2027 51,000 51,000 — — — 51,000 — — Avalon Cerritos 3.35 % Aug-2029 30,250 30,250 — — — — — 30,250 Avalon West Plano 5.97 % May-2029 — 63,041 593 1,065 1,111 1,159 1,202 57,911 7,770,677 7,633,892 300,593 826,065 776,111 637,259 851,202 4,242,662 Variable rate Term Loan - $150 million — % Feb-2024 (5) 150,000 — — — — — — — Total indebtedness - excluding Credit Facility and Commercial Paper $ 8,377,827 $ 8,044,042 $ 309,593 $ 835,765 $ 786,811 $ 650,159 $ 868,902 $ 4,592,812 _________________________________ (1) Rates are as of December 31, 2023 and include credit enhancement fees, facility fees, trustees’ fees, the impact of interest rate hedges, offering costs, mark to market amortization and other fees.
Future Financing and Capital Needs—Portfolio and Capital Markets Activity We invest in various real estate and real estate related investments, which include (i) the acquisition, development and redevelopment of communities both wholly-owned and through the formation of joint ventures, (ii) other indirect investments in real estate through the SIP, all as further discussed below and (iii) investments in other real estate-related ventures through direct and indirect investments in property technology and environmentally focused companies and investment management funds.
Future Financing and Capital Needs—Portfolio and Capital Markets Activity We invest in various real estate and real estate related investments, which include (i) the acquisition, development and redevelopment of communities both wholly-owned and through the formation of joint ventures, (ii) other indirect investments in real estate through the SIP, all as discussed further below and (iii) investments in other real estate-related ventures through direct and indirect investments in property technology and environmentally focused companies and investment management funds.
Actual sales will depend on a variety of factors to be determined, including market conditions, the trading price of our common stock and our determinations of the appropriate funding sources. We engaged sales agents for CEP V who receive compensation of up to 1.5% of the gross sales price for shares sold.
Actual sales will depend on a variety of factors to be determined, including market conditions, the trading price of our common stock and our determinations of the appropriate funding sources. We engaged sales agents for the CEP who receive compensation of up to 1.5% of the gross sales price for shares sold.
Consistent with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts® (“Nareit”), we calculate Funds from Operations Attributable to Common Stockholders ("FFO") as net income or loss attributable to common stockholders computed in accordance with GAAP, adjusted for: • gains or losses on sales of previously depreciated operating communities; • cumulative effect of change in accounting principle; • impairment write-downs of depreciable real estate assets; • write-downs of investments in affiliates due to a decrease in the value of depreciable real estate assets held by those affiliates; • depreciation of real estate assets; and • similar adjustments for unconsolidated partnerships and joint ventures, including those from a change in control.
Consistent with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts® (“Nareit”), we calculate Funds from Operations Attributable to Common Stockholders (“FFO”) as net income or loss attributable to common stockholders computed in accordance with GAAP, adjusted for: • gains or losses on sales of previously depreciated operating communities; • cumulative effect of a change in accounting principle; • impairment write-downs of depreciable real estate assets; • write-downs of investments in affiliates due to a decrease in the value of depreciable real estate assets held by those affiliates; • depreciation of real estate assets; and • similar adjustments for unconsolidated partnerships and joint ventures, including those from a change in control.
Purchases of common stock under the 2020 Stock Repurchase Program may be exercised at our discretion with the timing and number of shares repurchased depending on a variety of factors including price, corporate and regulatory requirements and other corporate liquidity requirements and priorities.
Purchases of common stock under the Stock Repurchase Program may be exercised at our discretion with the timing and number of shares repurchased depending on a variety of factors including price, corporate and regulatory requirements and other corporate liquidity requirements and priorities.
We calculate Core FFO as FFO, adjusted for: • joint venture gains (if not adjusted through FFO), non-core costs and promoted interests from partnerships; • casualty and impairment losses or gains, net on non-depreciable real estate; • gains or losses from early extinguishment of consolidated borrowings; • expensed transaction, development and other pursuit costs, net of recoveries; • third-party business interruption insurance proceeds and the related lost NOI that is covered by the expected third party business interruption insurance proceeds; • property and casualty insurance proceeds and legal settlement activity; • gains or losses on sales of assets not subject to depreciation and other investment gains or losses; • advocacy contributions, representing payments to promote our business interests; • hedge ineffectiveness or gains or losses from derivatives not designated as hedges for accounting purposes; • expected credit losses associated with the lending commitments under the SIP; • severance related costs; • executive transition compensation costs; • net for-sale condominium activity, including gains, marketing, operating and administrative costs and imputed carry cost; and • income taxes.
We calculate Core FFO as FFO, adjusted for: • joint venture gains (if not adjusted through FFO), non-core costs and promoted interests from partnerships; • casualty and impairment losses or gains, net on non-depreciable real estate or other investments; • gains or losses from early extinguishment of consolidated borrowings; • expensed transaction, development and other pursuit costs, net of recoveries; • third-party business interruption insurance proceeds and the related lost NOI that is covered by the expected third party business interruption insurance proceeds; • property and casualty insurance proceeds and legal settlements and costs; • gains or losses on sales of assets not subject to depreciation and other investment gains or losses; • advocacy contributions, representing payments to promote our business interests; • hedge ineffectiveness or gains or losses from derivatives not designated as hedges for accounting purposes; • changes to expected credit losses associated with the lending commitments under the SIP; • severance related costs; • executive transition compensation costs; • net for-sale condominium activity, including gains, marketing, operating and administrative costs and imputed carry cost; and • income taxes.
These costs can be volatile, particularly in periods of increased acquisition pursuit activity, periods of economic downturn or when there is limited access to capital, and therefore may vary significantly from year to year. In addition, the timing for potential recoveries will not always align with the timing for expensing an abandoned pursuit.
In periods of increased acquisition pursuit activity, periods of economic downturn or when there is limited access to capital, these costs can be volatile and may vary significantly from year to year. In addition, the timing for potential recoveries will not always align with the timing for expensing an abandoned pursuit.
In addition, we may invest, through mezzanine loans or other preferred equity investments, in multifamily development projects being undertaken by third parties.
In addition, we may invest, through mezzanine loans or preferred equity investments, in multifamily development projects being undertaken by third parties.
We cannot predict the occurrence of future events that may cause an impairment assessment to be performed, or the likelihood of any future impairment charges, if any. You should also review Item 1A. “Risk Factors” in this Form 10-K. 52 Table of Contents
We cannot predict the occurrence of future events that may cause an impairment assessment to be performed, or the likelihood of any future impairment charges, if any. You should also review Item 1A. “Risk Factors” in this Form 10-K. 50 Table of Contents
Before beginning new construction or reconstruction activity in 2023, including activity related to communities owned by unconsolidated joint ventures, we plan to source sufficient capital to complete these undertakings, although we cannot assure you that we will be able to obtain such financing.
Before beginning new construction or reconstruction activity, including activity related to communities owned by unconsolidated joint ventures, we plan to source sufficient capital to complete these undertakings, although we cannot assure you that we will be able to obtain such financing.
We have an indirect interest in nine of the 294 apartment communities which were owned by entities that were not consolidated for financial reporting purposes, including one that is being developed within a joint venture.
We have an indirect interest in nine of the 299 apartment communities which were owned by entities that were not consolidated for financial reporting purposes, including one that is being developed within a joint venture.
Expensed transaction, development and other pursuit costs, net of recoveries primarily reflect costs incurred for development pursuits not yet considered probable for development, as well as write downs and abandonment of Development Rights and costs related to abandoned acquisition and disposition pursuits and any recoveries of costs incurred.
Expensed transaction, development and other pursuit costs, net of recoveries primarily reflect costs incurred for write downs and abandonment of Development Rights, development pursuits not yet considered probable for development, as well as costs related to abandoned acquisition and disposition pursuits, offset by any recoveries of costs incurred.
NOI should also not be considered an alternative to net cash flow from operating activities, as determined by GAAP, as a measure of liquidity, nor is NOI indicative of cash available to fund cash needs. Residential NOI represents results attributable to our apartment rental operations, including parking and other 36 Table of Contents ancillary residential revenue.
NOI should also not be considered an alternative to net cash flow from operating activities, as determined by GAAP, as a measure of liquidity, nor is NOI indicative of cash available to fund cash needs. Residential NOI represents results attributable to our apartment rental operations, including parking and other ancillary residential revenue.
We define NOI as total property revenue less direct property operating expenses (including property taxes), and excluding corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, expensed transaction, development and other pursuit costs, net of recoveries, interest expense, net, loss on extinguishment of debt, net, general and administrative expense, income from investments in unconsolidated entities, depreciation expense, income tax expense, casualty loss, gain on sale of communities, gain on other real estate transactions, net, net for-sale condominium activity and net operating income from real estate assets sold or held for sale.
We define NOI as total property revenue less direct property operating expenses (including property taxes), and excluding corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, expensed transaction, development and other pursuit costs, net of recoveries, interest expense, net, loss on extinguishment of debt, net, general and administrative expense, income from unconsolidated investments, depreciation expense, income tax expense, casualty loss, gain on sale of communities, other real estate activity and net operating income from real estate assets sold or held for sale.
We are not directly or indirectly (as borrower or guarantor) obligated in any material respect to pay principal or interest on the indebtedness of any unconsolidated entities in which we have an equity or other interest, other than as disclosed related to the AVA Arts District construction loan (see "Investments" for further discussion of the construction loan).
We are not directly or indirectly (as borrower or guarantor) obligated in any material respect to pay principal or interest on the indebtedness of any unconsolidated entities in which we have an equity or other interest, other than as disclosed related to the AVA Arts District construction loan (see “Unconsolidated Investments” for further discussion of the construction loan).
Unconsolidated communities are communities in which we have an indirect ownership interest through our investment interest in an unconsolidated entity. A more detailed description of our reportable segments and other related operating information can be found in Note 8, “Segment Reporting,” of our Consolidated Financial Statements.
Unconsolidated communities are communities in which we have an indirect ownership interest through our investment interest in an unconsolidated joint venture. A more detailed description of our reportable segments and other related operating information can be found in Note 8, “Segment Reporting,” of our Consolidated Financial Statements.
These statements include, among other things, statements regarding our intent, belief or expectations with respect to: • the impact of the Pandemic on our business, results of operations and financial condition; • our potential development, redevelopment, acquisition or disposition of communities; • the timing and cost of completion of apartment communities under construction, reconstruction, development or redevelopment; 49 Table of Contents • the timing of lease-up, occupancy and stabilization of apartment communities; • the timing and net sales proceeds of condominium sales; • the pursuit of land on which we are considering future development; • the anticipated operating performance of our communities; • cost, yield, revenue, NOI and earnings estimates; • the impact of landlord-tenant laws and rent regulations; • our expansion into new markets; • our declaration or payment of dividends; • our joint venture and discretionary fund activities; • our policies regarding investments, indebtedness, acquisitions, dispositions, financings and other matters; • our qualification as a REIT under the Code; • the real estate markets in Metro New York/New Jersey, Northern and Southern California, Denver, Colorado, Southeast Florida, Dallas and Austin, Texas and Charlotte and Raleigh-Durham, North Carolina, and markets in selected states in the Mid-Atlantic, New England and Pacific Northwest regions of the United States and in general; • the availability of debt and equity financing; • interest rates; • general economic conditions, including the potential impacts from current economic conditions, including rising interest rates and general price inflation, and the Pandemic; • trends affecting our financial condition or results of operations; • adverse regulatory developments that may affect us; and • the impact of legal proceedings.
These statements include, among other things, statements regarding our intent, belief or expectations with respect to: • our potential development, redevelopment, acquisition or disposition of communities; • the timing and cost of completion of apartment communities under construction, reconstruction, development or redevelopment; • the timing of lease-up, occupancy and stabilization of apartment communities; • the pursuit of land on which we are considering future development; • the anticipated operating performance of our communities; • cost, yield, revenue, NOI and earnings estimates; • the impact of landlord-tenant laws and rent regulations; • our expansion into new regions; • our declaration or payment of dividends; • our joint venture activities; • our policies regarding investments, indebtedness, acquisitions, dispositions, financings and other matters; • our qualification as a REIT under the Code; • the real estate markets in Metro New York/New Jersey, Northern and Southern California, Denver, Colorado, Southeast Florida, Dallas and Austin, Texas and Charlotte and Raleigh-Durham, North Carolina, and markets in selected states in the Mid-Atlantic, New England and Pacific Northwest regions of the United States and in general; • the availability of debt and equity financing; • interest rates; • general economic conditions, including the potential impacts from current economic conditions, including rising interest rates and general price inflation; • trends affecting our financial condition or results of operations; • regulatory changes that may affect us; and • the impact of legal proceedings.
The Credit Facility contains a sustainability-linked pricing component which provides for interest rate margin and commitment fee reductions or increases by meeting or missing targets related to environmental sustainability, specifically greenhouse gas emission reductions, with the adjustment determined annually beginning in July 2023.
The Credit Facility contains a sustainability-linked pricing component which provides for interest rate margin and commitment fee reductions or increases by meeting or missing targets related to environmental sustainability, specifically greenhouse gas emission reductions, with the adjustment determined annually.
(2) Amount for 2022 is for our recognition of our promoted interest in the U.S. Fund. (3) Amount for 2022 is the expected credit losses associated with the lending commitments under our SIP. The timing and amount of actual losses that will be incurred, if any, is to be determined.
(2) Amounts are for our recognition of our promoted interest in the U.S. Fund. (3) Amounts are the expected credit losses associated with our lending commitments primarily under our SIP. The timing and amount of actual losses that will be incurred, if any, is to be determined.
We were in compliance with these covenants at December 31, 2022. In addition, some of our secured borrowings include yield maintenance, defeasance, or prepayment penalty provisions, which would result in us incurring an additional charge in the event of a full or partial prepayment of outstanding principal before the 44 Table of Contents scheduled maturity.
We were in compliance with these covenants at December 31, 2023. In addition, some of our secured borrowings include yield maintenance, defeasance, or prepayment penalty provisions, which would result in us incurring an additional charge in the event of a full or partial prepayment of outstanding principal before the scheduled maturity.
Indirect project costs, which include personnel and office and administrative costs that are clearly associated with our development and redevelopment efforts, are also capitalized. Capitalized indirect costs associated with our development and redevelopment activities are comprised primarily of compensation related costs for associates dedicated to our development and redevelopment efforts and total $50,039,000 and $46,263,000 for 2022 and 2021, respectively.
Indirect project costs, which include personnel and office and administrative costs that are clearly associated with our development and redevelopment efforts, are also capitalized. Capitalized indirect costs associated with our development and redevelopment activities are comprised primarily of compensation related costs for associates dedicated to our development and redevelopment efforts and total $50,996,000 and $50,039,000 for 2023 and 2022, respectively.
Our principal focus on near-term and intermediate-term liquidity is to ensure we have adequate capital to fund: • development and redevelopment activity in which we are currently engaged or in which we plan to engage; • the minimum dividend payments on our common stock required to maintain our REIT qualification under the Code; • debt service and principal payments either at maturity or opportunistically before maturity; • lending commitments under our SIP; • normal recurring operating and corporate overhead expenses; and • investment in our operating platform, including strategic investments.
Our principal focus on near-term and intermediate-term liquidity is to ensure we have adequate capital to fund: • development and redevelopment activity in which we are currently engaged or in which we plan to engage; • the minimum dividend payments on our common stock required to maintain our REIT qualification under the Code; • regularly scheduled principal and interest payments and principal payments either at maturity or opportunistically before maturity; • normal recurring operating and corporate overhead expenses; and • investment in our operating platform, including strategic investments.
Some of the factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, but are not limited to, the following: • we may fail to secure development opportunities due to an inability to reach agreements with third parties to obtain land at attractive prices or to obtain desired zoning and other local approvals; • we may abandon or defer development opportunities for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses; • construction costs of a community may exceed our original estimates; • we may not complete construction and lease-up of communities under development or redevelopment on schedule, resulting in increased interest costs and construction costs and a decrease in our expected rental revenues; • the timing and net proceeds of condominium sales at The Park Loggia may not equal our current expectations; • occupancy rates and market rents may be adversely affected by competition and local economic and market conditions which are beyond our control; • financing may not be available on favorable terms or at all, and our cash flows from operations and access to cost effective capital may be insufficient for the development of our pipeline, which could limit our pursuit of opportunities; • the impact of new landlord-tenant laws and rent regulations may be greater than we expect; • our cash flows may be insufficient to meet required payments of principal and interest, and we may be unable to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness; 50 Table of Contents • we may be unsuccessful in our management of joint ventures and the REIT vehicles that are used with certain joint ventures; • laws and regulations implementing rent control or rent stabilization, or otherwise limiting our ability to increase rents, charge fees or evict tenants, may impact our revenue or increase our costs; • our expectations, estimates and assumptions as of the date of this filing regarding legal proceedings are subject to change; • the possibility that we may choose to pay dividends in our stock instead of cash, which may result in stockholders having to pay taxes with respect to such dividends in excess of the cash received, if any; and • investments made under the SIP in either mezzanine debt or preferred equity of third-party multifamily development may not be repaid as expected or the development may not be completed on schedule, which could require us to engage in litigation, foreclosure actions, and/or first party project completion to recover our investment, which may not be recovered in full or at all in such event.
Some of the factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, but are not limited to, the following: 48 Table of Contents • we may fail to secure development opportunities due to an inability to reach agreements with third parties to obtain land at attractive prices or to obtain desired zoning and other local approvals; • we may abandon or defer development opportunities for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses; • construction costs of a community may exceed our original estimates; • we may not complete construction and lease-up of communities under development or redevelopment on schedule, resulting in increased interest costs and construction costs and a decrease in our expected rental revenues; • occupancy rates and market rents may be adversely affected by competition and local economic and market conditions which are beyond our control; • financing may not be available on favorable terms or at all, and our cash flows from operations and access to cost-effective capital may be insufficient for the development of our pipeline, which could limit our pursuit of opportunities; • the impact of new landlord-tenant laws and rent regulations may be greater than we expect; • an outbreak of disease or other public health event may affect the multifamily industry and general economy, including from measures taken by businesses and the government and the preferences of consumers and businesses for living and working arrangements both during and after such an event; • our cash flows may be insufficient to meet required payments of principal and interest, and we may be unable to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness; • we may be unsuccessful in our management of joint ventures and the REIT vehicles that are used with certain joint ventures; • laws and regulations implementing rent control or rent stabilization, or otherwise limiting our ability to increase rents, charge fees or evict tenants, may impact our revenue or increase our costs; • our expectations, estimates and assumptions as of the date of this filing regarding legal proceedings are subject to change; • the possibility that we may choose to pay dividends in our stock instead of cash, which may result in stockholders having to pay taxes with respect to such dividends in excess of the cash received, if any; and • investments made under the SIP in either mezzanine debt or preferred equity of third-party multifamily development may not be repaid as expected or the development may not be completed on schedule, which could require us to engage in litigation, foreclosure actions, and/or first party project completion to recover our investment, which may not be recovered in full or at all in such event.
We amortize concessions on a straight-line basis over the life of the respective leases (generally one year), reducing the income recognized over the lease term. For the year ended December 31, 2022, amortized concessions decreased by $39,932,000 contributing to the increase in revenue as compared to the prior year.
We amortize concessions on a straight-line basis over the life of the respective leases (generally one year), reducing the income recognized over the lease term. For the year ended December 31, 2023, amortized concessions decreased by $7,219,000 contributing to the increase in revenue as compared to the prior year.
See Note 6, "Real Estate Disposition Activities," of the Consolidated Financial Statements included elsewhere in this report for further discussion.
See Note 6, “Real Estate Disposition Activities,” of the Consolidated Financial Statements included elsewhere in this report for further discussion.
In addition, we held a direct or indirect ownership interest in Development Rights to develop an additional 39 communities that, if developed as expected, will contain an estimated 13,312 apartment homes. Our real estate investments consist primarily of Current Communities, Development communities, Unconsolidated Development communities and Development Rights.
In addition, we held a direct or indirect ownership interest in Development Rights to develop an additional 30 communities that, if developed as expected, will contain an estimated 10,801 apartment homes. Our real estate investments consist primarily of Current Communities, Development communities, Unconsolidated Development communities and Development Rights.
Due to the subjectivity in determining whether a pursuit will result in the development of an apartment community, and therefore should be capitalized, the accounting for pursuit costs is a critical accounting estimate. As of December 31, 2022, capitalized pursuit costs associated with Development Rights totaled $58,489,000.
Due to the subjectivity in determining whether a pursuit will result in the development of an apartment community, and therefore should be capitalized, the accounting for pursuit costs is a critical accounting estimate. As of December 31, 2023, capitalized pursuit costs associated with Development Rights totaled $53,122,000.
As of December 31, 2022, we have $34,299,000 of remaining equity commitments to contribute to these investment management funds, with the timing and amount for these commitments to be fulfilled dependent on if, and when, investment opportunities are identified by the respective funds.
As of December 31, 2023, we have $73,892,000 of remaining equity commitments to contribute to these investment management funds, with the timing and amount for these commitments to be fulfilled dependent on if, and when, investment opportunities are identified by the respective funds.
These costs include legal fees, design fees and related overhead costs. Future development of these pursuits is dependent upon various factors, including zoning and regulatory approval, rental market conditions, construction costs and availability of capital. Pre-development costs incurred for pursuits for which future development is not yet considered probable are expensed as incurred.
Future development of these pursuits is dependent upon various factors, including zoning and regulatory approval, rental market conditions, construction costs and availability of capital. Pre-development costs incurred for pursuits for which future development is not yet considered probable are expensed as incurred.
See also Part I, Item 1A, “Risk Factors.” Discussion of our operating results for 2021 and comparison to 2020 can be found in Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Form 10-K filed with the SEC on February 25, 2022.
See also Part I, Item 1A, “Risk Factors.” Discussion of our operating results for 2022 and comparison to 2021 can be found in Item 7. “Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K filed with the SEC on February 24, 2023.
(3) During 2022, we repaid this borrowing in advance of its scheduled maturity date. (4) Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement. (5) During 2022, we repaid this borrowing at its scheduled maturity date.
(3) Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement. (4) During 2023, we repaid this borrowing at its scheduled maturity date. (5) During 2023, we repaid some or all amounts outstanding of this borrowing in advance of its scheduled maturity date.
In addition to consolidated debt, we have scheduled contractual obligations associated with (i) ground leases for land underlying current operating or development communities and commercial and parking facilities and (ii) office leases for our corporate headquarters and regional offices of $15,905,000 for 2023, $15,631,000 for 2024 and $361,248,000 thereafter.
In addition to consolidated debt, we have scheduled contractual obligations associated with (i) ground leases for land underlying current operating or development communities and commercial and parking facilities and (ii) office leases for our corporate headquarters and regional offices of $15,333,000 for 2024, $15,633,000 for 2025 and $348,404,000 thereafter.
If changes in the accounting guidance limit our ability to capitalize costs or if we reduce our development and redevelopment activities without a corresponding decrease in indirect project costs, there may be an increase in our operating expenses. 51 Table of Contents We capitalize pre-development costs incurred in pursuit of Development Rights.
If changes in the accounting guidance limit our ability to capitalize costs or if we reduce our development and redevelopment activities without a corresponding decrease in indirect project costs, there may be an increase in our operating expenses. We capitalize pre-development costs incurred in pursuit of Development Rights. These costs include legal fees, design fees and related overhead costs.
The weighted average monthly rental revenue per occupied apartment home increased to $2,784 for 2022 as compared to $2,518 in 2021.
The weighted average monthly rental revenue per occupied apartment home increased to $2,955 for 2023 compared to $2,784 in 2022.
In 2023, we expect to meet our liquidity needs from one or more of a variety of internal and external sources, which may include (i) the settlement of the outstanding forward equity contracts to sell 2,000,000 shares of our common stock, (ii) real estate dispositions, (iii) cash balances on hand as well as cash generated from our operating activities, (iv) borrowing capacity under the Credit Facility, (v) borrowings under the Commercial Paper Program and (vi) secured and unsecured debt financings.
In 2024, we expect to continue to meet our liquidity needs from one or more of a variety of internal and external sources, which may include (i) real estate dispositions, (ii) cash balances on hand as well as cash generated from our operating activities, (iii) borrowing capacity under the Credit Facility, (iv) borrowings under the Commercial Paper Program and (v) secured and unsecured debt financings.
(2) Balances outstanding represent total amounts due at maturity, and exclude deferred financing costs and debt discount for the unsecured notes of $47,695 and $50,606 as of December 31, 2022 and 2021, respectively, deferred financing costs and debt discount associated with secured notes of $14,087 and $16,278 as of December 31, 2022 and 2021, respectively, as reflected on our Consolidated Balance Sheets included elsewhere in this report.
(2) Balances outstanding represent total amounts due at maturity, and exclude deferred financing costs and debt discount for the unsecured notes of $43,848 and $47,695 as of December 31, 2023 and 2022, respectively, deferred financing costs and debt discount associated 45 Table of Contents with secured notes of $18,372 and $14,087 as of December 31, 2023 and 2022, respectively, as reflected on our Consolidated Balance Sheets included elsewhere in this report.
Estimates of the undiscounted cash flows are sensitive to significant assumptions including future rental revenues, operating expenses, and our intent and ability to hold the related asset, which could be impacted by our expectations about the future. We expense costs related to abandoned pursuits, which include the abandonment of Development Rights and disposition pursuits.
Estimates of the undiscounted cash flows are sensitive to significant assumptions including future rental revenues, operating expenses, and our intent and ability to hold the related asset, which could be impacted by our expectations about the future.
We expect to be able to meet our reasonably foreseeable liquidity needs, as they arise, through a combination of one or more of the following sources: existing cash on hand; operating cash flows; borrowings under our Credit Facility and Commercial Paper Program; secured debt; the issuance of corporate securities (which could include unsecured debt, preferred equity, including amounts through the planned settlement of the outstanding forward contracts to sell 2,000,000 shares of common stock by no later than December 31, 2023 and/or common equity); the sale of apartment communities; or through the formation of joint ventures.
We expect to be able to meet our reasonably foreseeable liquidity needs, as they arise, through a combination of one or more of the following sources: existing cash on hand; operating cash flows; borrowings under our Credit Facility and Commercial Paper Program; secured debt; the issuance of corporate securities (which could include unsecured debt, preferred equity and/or common equity); the sale of apartment communities; or through the formation of joint ventures.
Early retirement of our unsecured or secured notes could result in gains or losses on extinguishment. If we do not have funds on hand sufficient to repay our indebtedness as it becomes due, it will be necessary for us to refinance or otherwise provide liquidity to satisfy the debt at maturity.
If we do not have funds on hand sufficient to repay our indebtedness as it becomes due, it will be necessary for us to refinance or otherwise provide liquidity to satisfy the debt at maturity.
The interest rate applicable to borrowings under the Credit Facility is 5.14% at January 31, 2023 and is composed of (i) SOFR, applicable to the period of borrowing for a particular draw of funds from the facility (e.g., one month to maturity, three months to maturity, etc.), plus (ii) the current borrowing spread to SOFR of 0.825% per annum, which consists of a 0.10% SOFR adjustment plus 0.725% per annum, assuming a one month term SOFR borrowing rate.
The interest rate that would be applicable to borrowings under the Credit Facility is 6.13% at January 31, 2024 and is composed of (i) the Secured Overnight Financing Rate ("SOFR"), applicable to the period of borrowing for a particular draw of funds from the facility (e.g., one month to maturity, three months to maturity, etc.), plus (ii) the current borrowing spread to SOFR of 0.805% per annum, which consists of a 0.10% SOFR adjustment plus 0.705% per annum, assuming a daily SOFR borrowing rate.
The gains of $555,558,000 and $602,235,000 in 2022 and 2021, respectively, were primarily due to the sale of nine wholly-owned communities in both 2022 and 2021.
The gains of $287,424,000 and $555,558,000 in 2023 and 2022, respectively, were primarily due to the sale of four and nine wholly-owned communities in 2023 and 2022, respectively.
We frequently review our liquidity needs, especially in periods with volatile market conditions, as well as the adequacy of cash flows from operations and other expected liquidity sources to meet these needs. We had cash, cash equivalents and cash in escrow of $734,245,000 at December 31, 2022, an increase of $190,457,000 from $543,788,000 at December 31, 2021.
We frequently review our liquidity needs, especially in periods with volatile market conditions, as well as the adequacy of cash flows from operations and other expected liquidity sources to meet these needs. We had cash, cash equivalents and restricted cash of $530,960,000 at December 31, 2023, a decrease of $203,285,000 from $734,245,000 at December 31, 2022.
See the discussion under "Liquidity and Capital Resources." Communities Overview As of December 31, 2022 we owned or held a direct or indirect ownership interest in 294 apartment communities containing 88,475 apartment homes in 12 states and the District of Columbia, of which 18 communities were under development and one community was under redevelopment.
See the discussion under “Liquidity and Capital Resources.” Communities Overview As of December 31, 2023 we owned or held a direct or indirect ownership interest in 299 apartment communities containing 90,669 apartment homes in 12 states and the District of Columbia, of which 18 communities were under development.
These costs can vary greatly, and the costs incurred in any given period may be significantly different in future years. Our focus on value creation through real estate development presents an impairment risk in the event of a future deterioration of the real estate and/or capital markets or a decision by us to reduce or cease development.
Our focus on value creation through real estate development presents an impairment risk in the event of a future deterioration of the real estate and/or capital markets or a decision by us to reduce or cease development.
Property taxes increased $5,871,000, or 2.1%, in 2022 as compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities and increased assessments for our stabilized portfolio, partially offset by decreased property taxes from dispositions.
Property taxes increased $17,834,000, or 6.2%, in 2023 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities and increases for our Same Store Residential portfolio, partially offset by decreased property taxes from dispositions.
Adjusting to remove the impact of rent relief, uncollectible lease revenue as a percentage of Same Store Residential rental revenue decreased to 3.4% in the year ended December 31, 2022 from 3.7% in the year ended December 31, 2021. We recognized $36,778,000 and $31,823,000 from government rent relief programs during the years ended December 31, 2022 and 2021, respectively.
Adjusting to remove the impact of rent relief, uncollectible lease revenue as a percentage of Same Store Residential rental revenue decreased to 2.4% in the year ended December 31, 2023 from 3.7% in the year ended December 31, 2022.
As of January 31, 2023, we had $705,961,000 remaining authorized for issuance under this program.
During 2023 and through January 31, 2024, we did not have any sales under this program. As of January 31, 2024, we had $705,961,000 remaining authorized for issuance under this program.
In the event that financing cannot be obtained, we may abandon Development Rights, write off associated pre-development costs that were capitalized and/or forego reconstruction activity.
In the event that financing cannot be obtained, we may abandon Development Rights, write off associated pre-development costs that were capitalized and/or forego reconstruction activity. In such instances, we will not realize the increased revenues and earnings that we expected from such Development Rights or reconstruction activity and significant losses could be incurred.
Rental and other income increased $295,347,000, or 12.9%, in 2022 compared to the prior year primarily due to the increased rental revenue from our stabilized wholly-owned communities, discussed below. Consolidated Communities—The weighted average number of occupied apartment homes for consolidated communities increased to 77,319 apartment homes for 2022, as compared to 75,744 homes for 2021.
Rental and other income increased $173,074,000, or 6.7%, in 2023 compared to the prior year primarily due to the increased rental revenue from our Same Store communities, discussed below. Consolidated Communities —The weighted average number of occupied apartment homes for consolidated communities increased to 77,667 apartment homes for 2023, compared to 77,319 homes for 2022.
Expensed transaction, development and other pursuit costs, net of recoveries, increased $13,334,000 in 2022 as compared to the prior year. The amount for 2022 includes charges of $10,073,000 primarily related to development opportunities in the Pacific Northwest and Southern California that we determined are no longer probable.
Expensed transaction, development and other pursuit costs, net of recoveries, increased $16,914,000 in 2023 compared to the prior year. The amount for 2023 includes write-offs of $27,455,000 related to seven Development Rights that we determined are no longer probable. The amount for 2022 includes write-offs of $10,073,000 related to three development opportunities that we determined are no longer probable.
As of January 31, 2023, we have funded $34,046,000 of these commitments. See Note 5, "Investments," of the Consolidated Financial Statements included elsewhere in this report. You should carefully review Part I, Item 1A. "Risk Factors" of this Form 10-K for a discussion of the risks associated with our investment activity.
See Note 5, “Investments,” of the Consolidated Financial Statements included elsewhere in this report. You should carefully review Part I, Item 1A. “Risk Factors” of this Form 10-K for a discussion of the risks associated with our investment activity.
Increases in inflation can result in an increase in our operating costs, including utilities and payroll, both at our communities and at the corporate level. Substantially all of our apartment leases are for a term of one year or less.
Increases in inflation can result in an increase in our operating costs both at our communities and at the corporate level. Substantially all of our apartment leases are for a term of one year or less. In an inflationary environment, this may allow us to realize increased rents upon renewal of existing leases or the beginning of new leases.
FFO and Core FFO also do not represent cash generated from operating activities in accordance with GAAP, and therefore should not be considered an alternative to net cash flows from operating activities, as determined by GAAP, as a measure of liquidity. Additionally, it is not necessarily indicative of cash available to fund cash needs.
(7) Amounts are primarily for the recognition of taxes associated with The Park Loggia dispositions. FFO and Core FFO also do not represent cash generated from operating activities in accordance with GAAP, and therefore should not be considered an alternative to net cash flows from operating activities, as determined by GAAP, as a measure of liquidity.
Vacancy loss is determined by valuing vacant units at current market rents. 38 Table of Contents The following table details the increase in Same Store Residential rental revenue by component for the year ended December 31, 2022, compared to the prior year: For the year ended December 31, 2022 Residential rental revenue Lease rates 7.8 % Concessions and other discounts 1.9 % Economic Occupancy 0.1 % Other rental revenue 1.0 % Uncollectible lease revenue (excluding rent relief) (0.1) % Rent relief 0.2 % Total Residential rental revenue 10.9 % The increase for Same Store Residential rental revenue for the year ended December 31, 2022, compared to the prior year, was impacted by (i) uncollectible lease revenue, net of amounts received from government rent relief programs and (ii) concessions.
The following table details the increase in Same Store Residential rental revenue by component for the year ended December 31, 2023, compared to the prior year: For the year ended December 31, 2023 Residential rental revenue Lease rates 5.4 % Concessions and other discounts 0.4 % Economic Occupancy (0.3) % Other rental revenue 0.9 % Uncollectible lease revenue (excluding rent relief) 1.2 % Rent relief (1.3) % Total Residential rental revenue 6.3 % The increase for Same Store Residential rental revenue for the year ended December 31, 2023, as compared to the prior year was not significantly impacted by uncollectible lease revenue, inclusive of amounts received from government rent relief programs.
For the year ended December 31, 2022 2021 Net income attributable to common stockholders $ 1,136,775 $ 1,004,299 Depreciation - real estate assets, including joint venture adjustments 810,611 753,755 Distributions to noncontrolling interests 48 48 Gain on sale of unconsolidated entities holding previously depreciated real estate (38,144) (23,305) Gain on sale of previously depreciated real estate (555,558) (602,235) Casualty loss on real estate — 3,119 FFO attributable to common stockholders $ 1,353,732 $ 1,135,681 Adjusting items: Unconsolidated entity gains, net (1) (8,355) (14,870) Joint venture promote (2) (4,690) — Structured Investment Program loan reserve (3) 1,632 — Loss on extinguishment of consolidated debt 1,646 17,787 Gain on interest rate contract (229) (2,654) Advocacy contributions 634 59 Executive transition compensation costs 1,631 3,010 Severance related costs 1,097 313 Expensed transaction, development and other pursuit costs, net of recoveries (4) 13,288 1,363 Gain on for-sale condominiums (5) (2,217) (3,110) For-sale condominium marketing, operating and administrative costs (5) 2,129 4,087 For-sale condominium imputed carry cost (6) 2,306 7,031 Gain on other real estate transactions, net (5,039) (2,097) Legal settlements (2,212) 1,139 Income tax expense (7) 14,646 5,733 Core FFO attributable to common stockholders $ 1,369,999 $ 1,153,472 Weighted average common shares outstanding - diluted 139,975,087 139,717,399 EPS per common share - diluted $ 8.12 $ 7.19 FFO per common share - diluted $ 9.67 $ 8.13 Core FFO per common share - diluted $ 9.79 $ 8.26 _________________________________ (1) Amounts consist primarily of net unrealized gains on technology investments.
The following is a reconciliation of net income attributable to common stockholders to FFO attributable to common stockholders and to Core FFO attributable to common stockholders for the years ended December 31, 2023 and 2022 (dollars in thousands, except per share amounts). 40 Table of Contents For the year ended December 31, 2023 2022 Net income attributable to common stockholders $ 928,825 $ 1,136,775 Depreciation - real estate assets, including joint venture adjustments 811,717 810,611 Distributions to noncontrolling interests 25 48 Gain on sale of unconsolidated entities holding previously depreciated real estate — (38,144) Gain on sale of previously depreciated real estate (287,424) (555,558) Casualty loss on real estate 9,118 — FFO attributable to common stockholders $ 1,462,261 $ 1,353,732 Adjusting items: Unconsolidated entity gains, net (1) (4,161) (8,355) Joint venture promote (2) (1,519) (4,690) Structured Investment Program loan reserve (3) 1,186 1,632 Loss on extinguishment of consolidated debt 150 1,646 Hedge accounting activity 566 (229) Advocacy contributions 1,625 634 Executive transition compensation costs 1,244 1,631 Severance related costs 2,625 1,097 Expensed transaction, development and other pursuit costs, net of recoveries (4) 30,583 13,288 Other real estate activity (174) (5,127) For-sale condominium imputed carry cost (5) 602 2,306 Legal settlements and costs (6) 457 (2,212) Income tax expense (7) 10,153 14,646 Core FFO attributable to common stockholders $ 1,505,598 $ 1,369,999 Weighted average common shares outstanding - diluted 141,643,788 139,975,087 Earnings per common share - diluted $ 6.56 $ 8.12 FFO per common share - diluted $ 10.32 $ 9.67 Core FFO per common share - diluted $ 10.63 $ 9.79 _________________________________ (1) Amounts consist primarily of net unrealized gains on technology investments.
The Commercial Paper Program is backstopped by our commitment to maintain available borrowing capacity under the Credit Facility in an amount equal to actual borrowings under the Commercial Paper Program. As of January 31, 2023, we did not have any amounts outstanding under the Commercial Paper Program.
The Commercial Paper Program is backstopped by our commitment to maintain available borrowing capacity under the Credit Facility in an amount equal to actual borrowings under the Commercial Paper Program. As of January 31, 2024, we had $20,000,000 outstanding under the Commercial Paper Program at a weighted average contractual interest rate of 5.45%.
This category includes interest costs offset by capitalized interest pertaining to development and redevelopment activity, amortization of premium/discount on debt, interest income, any mark to market impact from derivatives not in qualifying hedge relationships and the recognition of the GAAP required estimate of future credit losses for the SIP.
Interest expense, net decreased $24,082,000, or 10.5%, in 2023 compared to the prior year. This category includes interest costs offset by capitalized interest pertaining to development and redevelopment activity, amortization of premium/discount on debt, interest income and any mark-to-market impact from derivatives not in qualifying hedge relationships.
During the year ended December 31, 2022, we recognized income of $4,690,000 for the promoted interest, which is reported as a component of income from investments in unconsolidated entities on the accompanying Consolidated Statements of Comprehensive Income. • Arts District Joint Venture was formed to develop, own, and operate AVA Arts District, an apartment community located in Los Angeles, CA, which is currently under construction and expected to contain 475 apartment homes and 56,000 square feet of commercial space when completed.
Fund. • Arts District Joint Venture was formed to develop, own, and operate AVA Arts District, an apartment community located in Los Angeles, CA, which is currently under construction and expected to contain 475 apartment homes and 56,000 square feet of commercial space when completed. We have a 25% ownership interest in the venture.
In addition, inflation could cause our construction costs and cost of other capitalized expenditures to increase, impacting the expected economic return of, and expected operating results for, current and planned development activity.
Short-term leases generally reduce our risk from the adverse effect of inflation, although these leases also permit residents to leave at the end of their lease term. In addition, inflation could cause our construction costs and cost of other capitalized expenditures to increase, impacting the expected economic return of, and expected operating results for, current and planned development activity.
Under the terms of the Commercial Paper Program, we may issue, from time to time, unsecured commercial paper notes with varying maturities of less than one year.
Commercial Paper Program We have a Commercial Paper Program with the maximum aggregate face or principal amount outstanding at any one time not to exceed $500,000,000. Under the terms of the Commercial Paper Program, we may issue, from time to time, unsecured commercial paper notes with varying maturities of less than one year.
The following table details our consolidated debt obligations, including the effective interest rate and contractual maturity dates, and principal payments for periodic amortization and maturities for the next five years, excluding our Credit Facility and Commercial Paper Program and amounts outstanding related to communities classified as held for sale, for debt outstanding at December 31, 2022 and 2021 (dollars in thousands).
Although we believe we will have the capacity to meet our currently anticipated liquidity needs, we cannot assure you that capital from additional debt financing or debt or equity offerings will be available or, if available, that they will be on terms we consider satisfactory. 44 Table of Contents The following table details our consolidated debt obligations, including the effective interest rate and contractual maturity dates, and principal payments for periodic amortization and maturities for the next five years, excluding our Credit Facility and Commercial Paper Program and amounts outstanding related to communities classified as held for sale, for debt outstanding at December 31, 2023 and 2022 (dollars in thousands).
The loss of $17,787,000 in 2021 was due to the repayments of unsecured debt. Depreciation expense increased $56,382,000, or 7.4%, in 2022 as compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities, partially offset by dispositions.
Depreciation expense increased $1,987,000, or 0.2%, in 2023 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities, partially offset by dispositions.
The increase was due to an increase in Residential rental revenue of $218,692,000, or 10.9%, partially offset by an increase in Residential property operating expenses of $39,015,000, or 6.0%, over 2021.
The increase was due to an increase in Same Store Residential rental revenue of $149,495,000, or 6.3%, partially offset by an increase in Same Store Residential property operating expenses of $48,752,000, or 6.6%, over 2022.
There is also an annual facility commitment fee of 0.125% of the borrowing capacity under the facility, which can vary from 0.10% to 0.30% based upon the rating of our unsecured and unsubordinated long-term indebtedness.
The borrowing spread to SOFR can vary from SOFR plus 0.63% to SOFR plus 1.38% based upon the rating of our unsecured senior notes. There is also an annual facility commitment fee of 0.12% of the borrowing capacity under the facility, which can vary from 0.095% to 0.295% based upon the rating of our unsecured senior notes.
Non-GAAP Financial Measures — Reconciliation of FFO and Core FFO FFO and FFO adjusted for non-core items, or “Core FFO,” as defined below, are generally considered by management to be appropriate supplemental measures of our operating and financial performance.
Income tax expense of $10,153,000 and $14,646,000 for the years ended December 31, 2023 and 2022, respectively, was primarily related to dispositions at The Park Loggia. 39 Table of Contents Non-GAAP Financial Measures — Reconciliation of FFO and Core FFO FFO and FFO adjusted for non-core items, or “Core FFO,” as defined below, are generally considered by management to be appropriate supplemental measures of our operating and financial performance.
Continuous Equity Offering Program In May 2019, we commenced CEP V under which we may sell (and/or enter into forward sale agreements for the sale of) up to $1,000,000,000 of our common stock from time to time.
These provisions in our secured borrowings are generally consistent with other similar types of debt instruments issued during the same time period in which our borrowings were secured. 43 Table of Contents Continuous Equity Offering Program Under our continuous equity program (the “CEP”), we may sell (and/or enter into forward sale agreements for the sale of) up to $1,000,000,000 of our common stock from time to time.
These amounts were partially offset by an increase in depreciation expense and decrease in gains related to real estate sales in the current year. Same Store NOI attributable to our apartment rental operations, including parking and other ancillary residential revenue ("Residential"), for the year ended December 31, 2022 was $1,540,390,000, an increase of $179,941,000, or 13.2%, over the prior year.
Same Store NOI attributable to our apartment rental operations, including parking and other ancillary residential revenue (“Residential”), for the year ended December 31, 2023 was $1,732,422,000, an increase of $100,738,000, or 6.2%, over the prior year.
Reconciliations of NOI and Residential NOI for the years ended December 31, 2022 and 2021 to net income for each year are as follows (dollars in thousands): For the year ended December 31, 2022 2021 Net income $ 1,136,438 $ 1,004,356 Property management and other indirect operating expenses, net of corporate income 114,200 98,665 Expensed transaction, development and other pursuit costs, net of recoveries 16,565 3,231 Interest expense, net 230,074 220,415 Loss on extinguishment of debt, net 1,646 17,787 General and administrative expense 74,064 69,611 Income from investments in unconsolidated entities (53,394) (38,585) Depreciation expense 814,978 758,596 Income tax expense 14,646 5,733 Casualty loss — 3,119 Gain on sale of communities (555,558) (602,235) Gain on other real estate transactions, net (5,039) (2,097) Net for-sale condominium activity (88) 977 Net operating income from real estate assets sold or held for sale (22,746) (61,105) NOI 1,765,786 1,478,468 Commercial NOI (1) (36,144) (25,326) Residential NOI $ 1,729,642 $ 1,453,142 _________________________ (1) Represents results attributable to the commercial and other non-residential operations at our communities ("Commercial").
Reconciliations of NOI and Residential NOI for the years ended December 31, 2023 and 2022 to net income for each year are as follows (dollars in thousands): 36 Table of Contents For the year ended December 31, 2023 2022 Net income $ 928,438 $ 1,136,438 Property management and other indirect operating expenses, net of corporate income 121,704 114,200 Expensed transaction, development and other pursuit costs, net of recoveries 33,479 16,565 Interest expense, net 205,992 230,074 Loss on extinguishment of debt, net 150 1,646 General and administrative expense 76,534 74,064 Income from unconsolidated investments (13,454) (53,394) Depreciation expense 816,965 814,978 Income tax expense 10,153 14,646 Casualty loss 9,118 — Gain on sale of communities (287,424) (555,558) Other real estate activity (174) (5,127) Net operating income from real estate assets sold or held for sale (14,733) (46,678) NOI 1,886,748 1,741,854 Commercial NOI (1) (33,911) (35,652) Residential NOI $ 1,852,837 $ 1,706,202 _________________________ (1) Represents results attributable to the commercial and other non-residential operations at our communities (“Commercial”).
Income from investments in unconsolidated entities increased $14,809,000 in 2022 as compared to the prior year, primarily due to the gain from the sale of the final three communities in the U.S. Fund and includes the recognition of $4,690,000 for the promoted interest associated with the final U.S. Fund dispositions.
Income from unconsolidated investments decreased $39,940,000 in 2023 compared to the prior year, primarily due to prior year gains from the sale of the final three communities in the U.S. Fund and related promoted interest, coupled with unrealized gains on property technology investments. Gain on sale of communities decreased in 2023 compared to the prior year.
Economic Occupancy is defined as gross potential revenue less vacancy loss, as a percentage of gross potential revenue. Gross potential revenue is determined by valuing occupied homes at leased rates and vacant homes at market rents.
Gross potential revenue is determined by valuing occupied homes at contract rates and vacant homes at market rents. Vacancy loss is determined by valuing vacant units at current market rents. Economic Occupancy considers that apartment homes of different sizes and locations within a community have different economic impacts on a community's gross revenue.