Biggest changeEffective interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Debt 12/31/2023 12/31/2024 2025 2026 2027 2028 2029 Thereafter Tax-exempt bonds Variable rate Avalon Acton 4.66 % Jul-2040 (3) $ 45,000 $ 45,000 $ — $ — $ — $ — $ — $ 45,000 Avalon Clinton North 5.31 % Nov-2038 (3) 126,400 126,400 — — 700 2,800 3,000 119,900 Avalon Clinton South 5.31 % Nov-2038 (3) 104,500 104,500 — — 600 2,300 2,400 99,200 Avalon Midtown West 5.28 % May-2029 (3) 76,600 69,800 8,100 8,100 8,900 9,800 34,900 — Avalon San Bruno I 5.20 % Dec-2037 (3) 57,650 55,250 2,200 2,600 2,700 2,900 3,100 41,750 410,150 400,950 10,300 10,700 12,900 17,800 43,400 305,850 Conventional loans Fixed rate $300 million unsecured notes — % Nov-2024 (4) 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 — — — — — 400,000 $400 million unsecured notes 5.05 % Jun-2034 — 400,000 — — — — — 400,000 47 Table of Contents Effective interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Debt 12/31/2023 12/31/2024 2025 2026 2027 2028 2029 Thereafter Avalon Walnut Creek 4.00 % Jul-2066 4,501 4,681 — — — — — 4,681 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 3.34 % Aug-2029 30,250 30,250 — — — — 30,250 — Avalon West Plano 5.97 % May-2029 63,041 62,448 1,065 1,111 1,159 1,202 57,911 — 7,633,892 7,733,479 826,065 776,111 637,259 851,202 538,161 4,104,681 Total indebtedness - excluding Credit Facility and Commercial Paper $ 8,044,042 $ 8,134,429 $ 836,365 $ 786,811 $ 650,159 $ 869,002 $ 581,561 $ 4,410,531 _________________________________ (1) Rates are as of December 31, 2024 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 changeWe 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 loan (see "Unconsolidated Operating Communities" for further discussion of the AVA Arts District loan). 47 Table of Contents Effective interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Debt 12/31/2024 12/31/2025 2026 2027 2028 2029 2030 Thereafter Tax-exempt bonds Variable rate Avalon Acton 3.40 % Jul-2040 (3) $ 45,000 $ 45,000 $ — $ — $ — $ — $ — $ 45,000 Avalon Clinton North 4.05 % Nov-2038 (3) 126,400 126,400 — — — — — 126,400 Avalon Clinton South 4.05 % Nov-2038 (3) 104,500 104,500 — — — — — 104,500 Avalon Midtown West 4.05 % May-2029 (3) 69,800 62,500 8,800 8,900 9,800 35,000 — — Avalon San Bruno I 3.94 % Dec-2037 (3) 55,250 52,150 1,900 2,700 2,900 3,100 3,300 38,250 400,950 390,550 10,700 11,600 12,700 38,100 3,300 314,150 Conventional loans Fixed rate $525 Million unsecured notes 3.55 % Jun-2025 (4) 525,000 — — — — — — — $300 million unsecured notes 3.62 % Nov-2025 (4) 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 — — — — — 400,000 $400 million unsecured notes 5.05 % Jun-2034 400,000 400,000 — — — — — 400,000 $400 million unsecured notes 5.05 % Aug-2035 — 400,000 — — — — — 400,000 $400 Million unsecured notes 4.52 % Dec-2030 — 400,000 — — — — 400,000 — $550 million Term Loan 4.44 % Apr-2029 (5) — 550,000 — — — 550,000 — — Avalon Walnut Creek 4.00 % Jul-2066 4,681 4,868 — — — — — 4,868 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 3.34 % Aug-2029 30,250 30,250 — — — 30,250 — — Avalon West Plano 5.97 % May-2029 62,448 61,384 1,111 1,159 1,202 57,912 — — 7,733,479 8,257,602 776,111 637,259 851,202 1,088,162 1,100,000 3,804,868 Total indebtedness - excluding Credit Facility and Commercial Paper $ 8,134,429 $ 8,648,152 $ 786,811 $ 648,859 $ 863,902 $ 1,126,262 $ 1,103,300 $ 4,119,018 _________________________________ (1) Rates are as of December 31, 2025 and include credit enhancement fees, facility fees, trustees' fees, the impact of interest rate hedges, offering costs, mark-to-market amortization and other fees.
Early retirement of our unsecured or secured notes could result in gains or losses on extinguishment. We may use capital from a variety of sources to repay debt at maturity, including proceeds received from the dispositions of our operating communities or other direct and indirect investments in real estate and cash from operations.
Early retirement of our unsecured or secured debt could result in gains or losses on extinguishment. We may use capital from a variety of sources to repay debt at maturity, including cash from operations and proceeds received from the dispositions of our operating communities or other direct and indirect investments in real estate.
In addition, to the extent we have amounts outstanding under the Commercial Paper Program, we are obligated to repay the short-term indebtedness at maturity through either current cash on hand or by incurring other indebtedness, including by way of borrowing under our Credit Facility.
In addition, to the extent we have amounts outstanding under the Commercial Paper Program, we are obligated to repay the short-term indebtedness at maturity through either current cash on hand or by incurring other indebtedness, including by way of borrowing under our Credit Facility or Term Loan.
These statements, among other things, address the Company's intent, belief or expectations with respect to: • development, redevelopment, acquisition or disposition of communities; • the timing and cost of completion of communities under development or redevelopment; • the timing of lease-up, occupancy and stabilization of communities; • the pursuit of land for 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, including rent caps; • 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 regions where we operate and in general; • the availability of debt and equity financing; • interest rates; • inflation, tariffs and other economic conditions, and their potential impacts; • trends affecting our financial condition or results of operations; • regulatory changes that may affect us; and • the impact of legal proceedings.
These statements, among other things, address the Company's intent, belief or expectations with respect to: • development, redevelopment, acquisition or disposition of communities; • the timing and cost of completion of communities under development or redevelopment; • the timing of lease-up, occupancy and stabilization of communities; • the pursuit of land for 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, including rent caps; • 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 regions where we operate and in general; • the availability of debt and equity financing; 52 Table of Contents • interest rates; • inflation, tariffs and other economic conditions, and their potential impacts; • trends affecting our financial condition or results of operations; • regulatory changes that may affect us; and • the impact of legal proceedings.
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 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 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; • 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; • an outbreak of disease or other public health event may affect the multifamily industry and general economy; • 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; 51 Table of Contents • we may experience a casualty loss, natural disaster or severe weather event, including those caused by climate change; • new or existing 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 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: • 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 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 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; • 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; • an outbreak of disease or other public health event may affect the multifamily industry and general economy; • 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; • we may experience a casualty loss, natural disaster or severe weather event, including those caused by climate change; • new or existing laws and regulations implementing rent control or rent stabilization, or otherwise limiting our ability to increase rents, charge non-rent 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 may change; • 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 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.
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 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.
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.
In 2025, 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) settlement of our outstanding equity forward contracts, (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 2026, 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) settlement of our outstanding equity forward contracts, (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.
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), property management and other indirect operating expenses, net of corporate income, 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 (benefit), casualty and impairment loss, gain on sale of communities, other real estate 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 (such as management, development and other fees); • property management and other indirect operating expenses, net of corporate income; • 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; • SIP interest income; • depreciation expense; • income tax expense (benefit); • casualty and impairment loss; • gain on sale of communities, net; • other real estate activity; and • net operating income from real estate assets sold or held for sale.
In addition, FFO and Core FFO are not necessarily indicative of cash available to fund cash needs and may not be comparable to FFO and Core FFO as calculated by other REITs. 42 Table of Contents 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, 2024 and 2023 (dollars in thousands, except per share amounts).
In addition, FFO and Core FFO are not necessarily indicative of cash available to fund cash needs and may not be comparable to FFO and Core FFO as calculated by other REITs. 42 Table of Contents 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, 2025 and 2024 (dollars in thousands, except per share amounts).
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 at December 31, 2024 and 2023 (dollars in thousands).
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, at December 31, 2025 and 2024 (dollars in thousands).
We were in compliance with these covenants at December 31, 2024. In addition, some of our secured and unsecured borrowings include yield maintenance, defeasance, or prepayment penalty provisions, which could result in us incurring an additional charge in the event of a full or partial prepayment of outstanding principal before the scheduled maturity.
We were in compliance with these covenants at December 31, 2025. In addition, some of our secured and unsecured borrowings include yield maintenance, defeasance, or prepayment penalty provisions, which could result in us incurring an additional charge in the event of a full or partial prepayment of outstanding principal before the scheduled maturity.
This refinancing may be accomplished by uncollateralized private or public debt offerings, equity issuances, including through the settlement of the outstanding equity forwards, additional debt financing that is secured by mortgages on individual communities or groups of communities or borrowings under our Credit Facility or Commercial Paper Program.
This refinancing may be accomplished by uncollateralized private or public debt offerings, equity issuances, including through the settlement of the outstanding equity forwards, additional debt financing that is secured by mortgages on individual communities or groups of communities or borrowings under our Credit Facility, Term Loan or Commercial Paper Program.
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. 53 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. 55 Table of Contents
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.
While 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.
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 38 Table of Contents fund cash needs. Residential NOI represents results attributable to our apartment rental operations, including parking and other 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.
See Note 5, "Investments," of the Consolidated Financial Statements included elsewhere in this report for further discussion. • Arts District Joint Venture was formed to develop, own, and operate AVA Arts District, an apartment community located in Los Angeles, CA, which completed construction in 2024 and contains 475 apartment homes and 57,000 square feet of commercial space when completed.
See Note 5, "Investments," of the Consolidated Financial Statements included elsewhere in this report for further discussion. • Arts District Joint Venture was formed to develop, own, and operate AVA Arts District, an apartment community located in Los Angeles, CA, which completed construction in 2024 and contains 475 apartment homes and 57,000 50 Table of Contents square feet of commercial space.
These costs are included in expensed transaction, development and other pursuit costs, net of recoveries on the accompanying Consolidated Statements of Comprehensive Income. These costs can vary greatly, and the costs incurred in any given period may be significantly different in future years.
These 54 Table of Contents costs are included in expensed transaction, development and other pursuit costs, net of recoveries on the accompanying Consolidated Statements of Comprehensive Income. These costs can vary greatly, and the costs incurred in any given period may be significantly different in future years.
A discussion of our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 1, "Organization, Basis of Presentation and Significant Accounting Policies," of our Consolidated Financial Statements. Cost Capitalization We capitalize costs during the development of assets.
A discussion of our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 1, "Organization, Basis of Presentation and Significant Accounting Policies," of our Consolidated Financial Statements. 53 Table of Contents Cost Capitalization We capitalize costs during the development of assets.
See also Part I, Item 1A, "Risk Factors." Discussion of our operating results for 2023 and comparison to 2022 can be found in Part II, Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Form 10-K filed with the SEC on February 23, 2024.
See also Part I, Item 1A, "Risk Factors." Discussion of our operating results for 2024 and comparison to 2023 can be found in Part II, Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Form 10-K filed with the SEC on February 27, 2025.
In periods of increased acquisition and 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 periods of increased acquisition and pursuit activity, periods of economic downturn or when there is limited access to capital, these costs may vary significantly from year to year. In addition, the timing for recoveries will not always align with the timing for expensing an abandoned pursuit.
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 $50,343,000 and $50,996,000 for 2024 and 2023, 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 $50,809,000 and $50,343,000 for 2025 and 2024, respectively.
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.
The Credit Facility contains a sustainability-linked pricing component which provides for interest rate margin and commitment fee reductions or increases related to certain environmental sustainability targets, specifically greenhouse gas emission reductions, with the adjustment determined annually.
We expense costs related to abandoned pursuits, which include the abandonment of Development Rights and costs related to development pursuits not yet considered probable for development, as well as costs incurred in pursuing the acquisition or disposition of assets for which such acquisition and disposition activity did not occur, of which we expensed $18,341,000, $33,479,000 and $16,565,000 of these costs during the years ended December 31, 2024, 2023 and 2022, respectively.
We expense costs related to abandoned pursuits, which include the abandonment of Development Rights and costs related to development pursuits not yet considered probable for development, as well as costs incurred in pursuing the acquisition or disposition of assets for which such acquisition and disposition activity did not occur, of which we expensed $10,846,000, $18,341,000 and $33,479,000 of these costs during the years ended December 31, 2025, 2024 and 2023, respectively.
Cash flows from operations are determined by operating activities and factors including but not limited to (i) the number of apartment homes currently owned, (ii) rental rates, (iii) occupancy levels, (iv) uncollectible lease revenue levels or interruptions in collections caused by market conditions and (v) operating expenses with respect to apartment homes.
Cash flows from operations are determined by operating activities and factors including but not limited to (i) the number of apartment homes owned, (ii) rental rates, (iii) occupancy levels, (iv) uncollectible lease revenue levels or interruptions in collections caused by market conditions, (v) operating expenses and (vi) capital expenditures with respect to our communities.
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.
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 on acceptable terms or at all.
Future Financing and Capital Needs—Debt Maturities and Material Obligations 46 Table of Contents One of our principal long-term liquidity needs is the repayment of long-term debt at maturity. For both our unsecured and secured notes, a portion of the principal of these notes may be repaid prior to maturity.
Future Financing and Capital Needs—Debt Maturities and Material Obligations One of our principal long-term liquidity needs is the repayment of long-term debt at maturity. For both our unsecured and secured debt, a portion of the principal of the debt may be repaid prior to maturity.
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.
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 economic, market or capital conditions.
When we source capital, we take into account both our view of the most cost-effective alternative available and our desire to maintain a balance sheet that provides us with flexibility.
Liquidity and Capital Resources We employ a disciplined approach to our liquidity and capital management. When we source capital, we take into account both our view of the most cost-effective alternative available and our desire to maintain a balance sheet that provides us with flexibility.
The amount of gain realized in a given period depends on many factors, including the number of communities sold, the size and carrying value of the communities sold, expected operating performance of the communities and the market conditions in the local area.
The amount of gain realized in a particular period depends on many factors, including the number of communities sold, expected operating performance of the communities and the market conditions in the local area.
Property taxes increased $20,817,000, or 6.8%, in 2024 compared to the prior year, primarily due to increases for our Same Store Residential portfolio and the addition of newly developed and acquired apartment communities, partially offset by decreased property taxes from dispositions.
Property taxes increased $15,132,000, or 4.6%, in 2025 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.
The interest rate that would be applicable to borrowings under the Credit Facility is 5.19% at January 31, 2025 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 interest rate that would be applicable to borrowings under the Credit Facility was 4.39% at January 31, 2026 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 Credit Facility (e.g., one month to maturity, three months to maturity, etc.), plus (ii) the current borrowing spread to SOFR of 0.705% per annum, assuming a daily SOFR borrowing rate.
Same Store Communities — The following table presents the change in Same Store Residential revenue, including the 39 Table of Contents attribution of the change between average revenue per occupied home and Economic Occupancy for the year ended December 31, 2024 (dollars in thousands).
Same Store Communities — The following table presents the change in Same Store Residential revenue, including the attribution of the change between average revenue per occupied home and Economic Occupancy (as defined below) for the year ended December 31, 2025 (dollars in thousands).
(2) Amount is for recognition of our promoted interest in the U.S. Fund. (3) Reflects changes to expected credit losses associated with our lending commitments primarily under the SIP. The timing and amount of actual losses that will be incurred, if any, is to be determined at the maturity of each respective lending agreement.
(2) Reflects changes to expected credit losses associated with our lending commitments primarily under the SIP. The timing and amount of actual losses that will be incurred, if any, is to be determined at the maturity of each respective lending agreement.
Results of Operations Our results of operations are driven by our operating platform and are primarily affected by both overall and individual geographic market conditions and apartment fundamentals and are reflected in changes in Same Store NOI; NOI derived from acquisitions, development completions and development under construction and in lease-up; loss of NOI related to disposed communities; and capital market and financing activity.
Results of Operations Our results of operations are driven by our operating platform and are also affected by national and local market conditions and are reflected in changes in Same Store NOI; NOI derived from acquisitions, development completions and development under construction and in lease-up; loss of NOI related to disposed communities; and capital market and financing activity.
(2) Balances outstanding represent total amounts due at maturity, and exclude deferred financing costs and debt discount for the unsecured notes of $41,216 and $43,848 as of December 31, 2024 and 2023, respectively, deferred financing costs and debt discount associated with secured notes of $15,964 and $18,372 as of December 31, 2024 and 2023, 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 debt of $45,620 and $41,216 as of December 31, 2025 and 2024, respectively, and deferred financing costs and debt discount for the secured notes of $13,588 and $15,964 as of December 31, 2025 and 2024, respectively, as reflected on our Consolidated Balance Sheets included elsewhere in this report.
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.
The borrowing spread to SOFR can vary from SOFR plus 0.65% to SOFR plus 1.40% 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 Credit Facility, which can vary from 0.10% to 0.30% based upon the rating of our unsecured senior notes.
As of December 31, 2024, we have invested $58,122,000 and have $62,494,000 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, 2025, we have invested $72,428,000 and have $46,287,000 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.
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 $267,076,000 at December 31, 2024, a decrease of $263,884,000 from $530,960,000 at December 31, 2023.
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 $353,083,000 at December 31, 2025, an increase of $86,007,000 from $267,076,000 at December 31, 2024.
"Risk Factors" of this Form 10-K for a discussion of the risks associated with our investment activity. 50 Table of Contents Forward-Looking Statements This Form 10-K contains "forward-looking statements" within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act.
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. Forward-Looking Statements This Form 10-K contains "forward-looking statements" within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act.
We have an indirect interest in nine of the 306 communities which were owned by entities that were not consolidated for financial reporting purposes. In addition, we held a direct or indirect ownership interest in Development Rights to develop an additional 28 communities that, if developed as expected, will contain an estimated 8,801 apartment homes.
We had an indirect interest in eight of the 320 communities which were owned by entities that were not consolidated for financial reporting purposes. In addition, we held a direct or indirect ownership interest in Development Rights for an additional 32 apartment communities that, if developed as expected, will contain an estimated 9,032 apartment homes.
Same Store communities are consolidated communities that were owned and had stabilized occupancy as of the beginning of the prior year, allowing for a meaningful comparison of operating results between years. Other Stabilized communities are generally all other completed consolidated communities that have stabilized occupancy at the beginning of the current year or were acquired during the year.
Same Store communities are consolidated communities that were owned and had stabilized occupancy as of the beginning of the prior year, allowing for a meaningful comparison of operating results between years.
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.
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. 43 Table of Contents Factors affecting our liquidity and capital resources include our cash flows from operations, financing activities and investing activities (including dispositions) as well as general economic and market conditions.
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.
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, 2025, capitalized pursuit costs associated with Development Rights totaled $73,237,000.
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, 2025, we had $170,000,000 outstanding under the Commercial Paper Program at a weighted average contractual interest rate of 4.55%.
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, 2026, we had $880,000,000 of borrowings outstanding under the Commercial Paper Program.
The annual determination under the sustainability-linked pricing component occurred in July 2024, maintaining reductions of approximately 0.02% to the interest rate margin and 0.005% to the commitment fee due to our achievement of sustainability targets.
The most recent annual determination under the sustainability-linked pricing component occurred in July 2025, maintaining reductions of approximately 0.02% to the interest rate margin and 0.005% to the commitment fee due to our achievement of sustainability targets. On August 1, 2025, the Company amended the Credit Facility to extend the applicability of its sustainability-linked pricing component.
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 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.
Consolidated Investments During the year ended December 31, 2024, we acquired the following communities (dollars in thousands). See Note 5, "Investments," of the Consolidated Financial Statements included elsewhere in this report for further discussion.
During the year ended December 31, 2025, we sold the following wholly-owned communities (dollars in thousands). See Note 6, "Real Estate Disposition Activities," of the Consolidated Financial Statements included elsewhere in this report for further discussion.
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.
(3) Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement. (4) During 2024, we repaid this borrowing at par at its scheduled maturity date.
(3) Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement. (4) During 2025, we repaid this borrowing at par on its scheduled maturity date. (5) The variable rate Term Loan has been swapped to an effective fixed rate using interest rate swaps.
See the discussion under "Liquidity and Capital Resources." 36 Table of Contents Communities Overview As of December 31, 2024, we owned or held a direct or indirect ownership interest in 306 communities containing 93,518 homes in 12 states and the District of Columbia, of which 17 communities were under development.
See the discussion under "Liquidity and Capital Resources." Communities Overview As of December 31, 2025, we owned or held a direct or indirect ownership interest in 320 communities containing 98,694 apartment homes in 11 states and the District of Columbia, of which 24 communities were under construction.
We believe our portfolio management activity through dispositions, development and acquisitions will continue to create long-term value.
We believe that our current capital structure will continue to provide financial flexibility to access capital on attractive terms. We believe our portfolio management activity through dispositions, development and acquisitions will continue to create long-term value.
For the year ended December 31, 2024 2023 Net income attributable to common stockholders $ 1,081,994 $ 928,825 Depreciation - real estate assets, including joint venture adjustments 843,224 811,717 Distributions to noncontrolling interests — 25 Gain on sale of previously depreciated real estate (363,300) (287,424) Casualty loss and impairment on real estate 2,935 9,118 FFO attributable to common stockholders $ 1,564,853 $ 1,462,261 Adjusting items: Unconsolidated entity gains, net (1) (33,137) (4,161) Joint venture promote (2) — (1,519) Structured Investment Program loan reserve (3) (1,057) 1,186 Loss on extinguishment of consolidated debt — 150 Hedge accounting activity 61 566 Advocacy contributions 19,156 1,625 Executive transition compensation costs 304 1,244 Severance related costs 1,787 2,625 Expensed transaction, development and other pursuit costs, net of recoveries (4) 13,649 30,583 Other real estate activity (753) (174) For-sale condominium imputed carry cost (5) 84 602 Legal settlements and costs (6) 3,002 457 Income tax expense (7) 445 10,153 Core FFO attributable to common stockholders $ 1,568,394 $ 1,505,598 Weighted average common shares outstanding - diluted 142,458,604 141,643,788 Earnings per common share - diluted $ 7.60 $ 6.56 FFO per common share - diluted $ 10.98 $ 10.32 Core FFO per common share - diluted $ 11.01 $ 10.63 _________________________________ (1) Amounts consist primarily of net unrealized gains on technology investments.
For the year ended December 31, 2025 2024 Net income attributable to common stockholders $ 1,051,301 $ 1,081,994 Depreciation - real estate assets, including joint venture adjustments 905,701 843,224 Income attributable to noncontrolling interests 5,298 — Gain on sale of previously depreciated real estate, net (335,713) (363,300) Casualty loss and impairment on real estate 1,276 2,935 FFO 1,627,863 1,564,853 Adjusting items: Unconsolidated entity gains, net (1) (39,227) (33,137) Structured Investment Program loan reserve (2) (304) (1,057) Hedge accounting activity 24 61 Advocacy contributions 587 19,156 Executive transition compensation costs — 304 Severance related costs 1,504 1,787 Expensed transaction, development and other pursuit costs, net of recoveries (3) 6,960 13,649 Other real estate activity (4) (4,086) (669) Legal settlements and costs 13,391 3,002 Income tax (benefit) expense (1,135) 445 Core FFO $ 1,605,577 $ 1,568,394 Weighted average common shares outstanding - diluted 142,826,382 142,458,604 Earnings per common share - diluted $ 7.40 $ 7.60 FFO per common share - diluted $ 11.40 $ 10.98 Core FFO per common share - diluted $ 11.24 $ 11.01 _________________________________ (1) Amounts consist primarily of net unrealized gains on property technology and sustainability fund investments.
As of December 31, 2024, capitalized pursuit costs associated with Development Rights totaled $43,675,000. 52 Table of Contents Abandoned Pursuit Costs & Asset Impairment We evaluate our direct and indirect investments in real estate and other long-lived assets for impairment when potential indicators of impairment exist.
Abandoned Pursuit Costs & Asset Impairment We evaluate our direct and indirect investments in real estate and other long-lived assets for impairment when potential indicators of impairment exist.
Interest Rate Swap Agreements The following derivative activity occurred during the year ended December 31, 2024: • In connection with the issuance of our $400,000,000 unsecured notes in May 2024 maturing in 2034, we terminated $250,000,000 of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability on the issuance of unsecured notes, receiving $16,839,000 which will be recognized over the life of the unsecured notes as a reduction in the effective interest rate.
In connection with the issuance of our $400,000,000 unsecured notes, we entered into and terminated $100,000,000 of interest rate swap agreements designated as cash flow hedges of the interest rate variability on the issuance of the unsecured notes, receiving payments of $242,000 in December 2025 which will be recognized over the life of the unsecured notes as a reduction in the effective interest rate.
Forward Equity Offering In addition to the CEP, during the year ended December 31, 2024, we completed an underwritten public offering of 3,680,000 shares of our common stock at a discount to the closing price of $226.52 per share, net of offering fees, offered in connection with forward contracts entered into with certain financial institutions acting as forward purchasers.
Forward Equity Offering In addition to the CEP, during the year ended December 31, 2024, we completed an underwritten public offering pursuant to which we entered into forward contracts to sell 3,680,000 shares of common stock at a discount to the closing price of $226.52 per share for approximate net proceeds of $808,606,000 based on the initial forward price (the "September 2024 Equity 45 Table of Contents Offering").
Same Store Residential property taxes increased $13,885,000, or 4.9%, in 2024 compared to the prior year, primarily due to increased assessments across the portfolio, a higher level of successful appeals in the prior year and the expiration of property tax incentive programs primarily at certain of our properties in New York City.
Same Store Residential property taxes increased $2,970,000, or 1.0%, in 2025 compared to the prior year, primarily due to increased assessments across most of the portfolio and the expiration of property tax incentive programs, partially offset by successful tax appeals at certain of our properties in the current year in excess of the prior year.
A presentation of GAAP based cash flow metrics is as follows (dollars in thousands): For the year ended December 31, 2024 2023 Net cash provided by operating activities $ 1,607,878 $ 1,560,029 Net cash used in investing activities $ (996,864) $ (928,955) Net cash used in financing activities $ (874,898) $ (834,359) • Net cash provided by operating activities increased primarily due to increases in NOI. • Net cash used in investing activities was primarily due to (i) the investment of $951,101,000 in the development and redevelopment of communities, (ii) acquisition of six wholly-owned communities for $464,419,000 and (iii) capital expenditures of $198,026,000 for our wholly-owned communities and non-real estate assets.
A presentation of GAAP based cash flow metrics is as follows (dollars in thousands): For the year ended December 31, 2025 2024 Net cash provided by operating activities $ 1,671,105 $ 1,607,878 Net cash used in investing activities $ (1,392,367) $ (996,864) Net cash used in financing activities $ (192,731) $ (874,898) • Net cash provided by operating activities increased primarily due to an increase in NOI from our stabilized operating communities as well as from our Development Communities. • Net cash used in investing activities was primarily due to (i) the investment of $1,209,454,000 in the development and redevelopment of apartment communities, (ii) acquisition of 12 wholly-owned communities and our joint venture partner's 50% interest in Avalon Alderwood Place for a total of $682,163,000 and (iii) capital expenditures of $264,942,000 for our wholly-owned communities and non-real estate assets.
This sale marks the Company's exit from the Connecticut market. Unconsolidated Operating Communities During the year ended December 31, 2024, we had the following investments in and activity for our unconsolidated real estate and property technology and environmentally focused investments.
Unconsolidated Operating Communities During the year ended December 31, 2025, we had the following investments in and activity for our unconsolidated real estate and third-party property technology and sustainability fund investments.
Same Store NOI attributable to our apartment rental operations, including parking and other ancillary residential revenue ("Residential"), for the year ended December 31, 2024 was $1,828,266,000, an increase of $48,643,000, or 2.7%, over the prior year.
These decreases were partially offset by increases in NOI from communities over the prior year. Same Store NOI attributable to our apartment rental operations, including parking and other ancillary residential ("Residential") revenue, for the year ended December 31, 2025 was $1,860,407,000, an increase of $34,598,000, or 1.9%, over the prior year.
The increase was due to an increase in Same Store Residential revenue of $87,854,000, or 3.4%, partially offset by an increase in Same Store Residential property operating expenses of $39,211,000, or 5.0%, over 2023.
The increase was due to an increase in Residential revenue of $66,107,000, or 2.5%, partially offset by an increase in Residential property operating expenses of $31,509,000, or 3.8%, over 2024.
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.
Commercial Paper Program We have a Commercial Paper Program in which we may issue unsecured commercial paper notes with maturities of less than one year. In April 2025, we increased the maximum amount of commercial paper notes that can be outstanding under the Commercial Paper Program from $500,000,000 to $1,000,000,000.
These provisions in our borrowings are generally consistent with other similar types of debt instruments issued during the same time period in which our borrowings were issued. 45 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.
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.
The gains of $363,300,000 and $287,424,000 in 2024 and 2023, respectively, were primarily due to the sale of eight and four wholly-owned communities in 2024 and 2023, respectively. Income tax expense of $10,153,000 for 2023 was primarily related to The Park Loggia.
The gains of $335,713,000 and $363,300,000 in 2025 and 2024, respectively, were primarily due to the sale of nine and eight wholly-owned communities in 2025 and 2024, respectively. Income tax benefit of $1,135,000 for 2025 was primarily due to the sale of solar tax credits.
Depreciation expense increased $29,888,000, or 3.7%, in 2024 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities, partially offset by dispositions.
Depreciation expense increased $66,523,000, or 7.9%, in 2025 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities, partially offset by dispositions. General and administrative expense increased $8,982,000, or 11.6%, in 2025 as compared to the prior year, primarily due to an increase in legal costs and settlements and higher compensation expense.
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, 2024, amortized concessions increased by $927,000, partially offsetting the increase in revenue as compared to the prior year.
During 2025, concessions granted for our Same Store communities increased over the prior year by $6,976,000 to $24,198,000. 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.
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.
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 $16,744,000 for 2026, $16,827,000 for 2027 and $470,689,000 thereafter. 48 Table of Contents 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 third-party property technology and sustainability focused companies and investment management funds.
This category includes interest costs adjusted for capitalized interest related to development and redevelopment activity, amortization of premium/discount on debt, deferred hedging gains and losses from qualifying hedges, interest income and any mark-to-market impact from derivatives not in qualifying hedge relationships.
Interest expense, net increased $32,592,000, or 14.4%, in 2025 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 2024 and through January 31, 2025, we entered into forward contracts under the CEP to sell 367,113 shares of common stock for approximate proceeds, net of fees, of $80,687,000, based on the gross weighted average price of $223.27 per share, with settlement of the forward contracts to occur on one or more dates not later than December 31, 2025.
During the year ended December 31, 2025, the Company settled the outstanding forward contracts that were entered into under the CEP during the year ended December 31, 2024, selling 367,113 shares of common stock for proceeds, net of fees, of $81,333,000, based on the gross weighted average price per share of $223.27.
Reconciliations of NOI and Residential NOI for the years ended December 31, 2024 and 2023 to net income for each year are as follows (dollars in thousands): For the year ended December 31, 2024 2023 Net income $ 1,082,175 $ 928,438 Property management and other indirect operating expenses, net of corporate income 162,594 134,312 Expensed transaction, development and other pursuit costs, net of recoveries 18,341 33,479 Interest expense, net 226,589 205,992 Loss on extinguishment of debt, net — 150 General and administrative expense 77,697 76,534 Income from unconsolidated investments (50,682) (13,454) Depreciation expense 846,853 816,965 Income tax expense 445 10,153 Casualty and impairment loss 2,935 9,118 Gain on sale of communities (363,300) (287,424) Other real estate activity (753) (174) Net operating income from real estate assets sold or held for sale (28,463) (57,646) NOI 1,974,431 1,856,443 Commercial NOI (1) (33,213) (32,654) Residential NOI $ 1,941,218 $ 1,823,789 _________________________ (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, 2025 and 2024 to net income for each year are as follows (dollars in thousands): For the year ended December 31, 2025 2024 Net income $ 1,056,599 $ 1,082,175 Property management and other indirect operating expenses, net of corporate income 147,548 162,594 Expensed transaction, development and other pursuit costs, net of recoveries 10,846 18,341 Interest expense, net 259,181 226,589 General and administrative expense 86,679 77,697 Income from unconsolidated investments (39,691) (32,231) Structured Investment Program interest income (27,476) (18,451) Depreciation expense 913,376 846,853 Income tax (benefit) expense (1,135) 445 Casualty and impairment loss 1,276 2,935 Gain on sale of communities, net (335,713) (363,300) Other real estate activity (4,131) (753) Net operating income from real estate assets sold or held for sale (46,410) (92,814) NOI 2,020,949 1,910,080 Commercial NOI (1) (31,903) (32,167) Residential NOI $ 1,989,046 $ 1,877,913 _________________________ (1) Represents results attributable to the retail and other non-residential operations at our communities ("Commercial").
We compute this adjustment by multiplying the total capitalized cost of completed and unsold for-sale residential condominiums by our weighted average unsecured debt effective interest rate. (6) Amount for 2024 includes legal costs associated with various antitrust litigation matters.
Amount for 2024 consists primarily of gains on sale of other non-operating real estate, as well as the imputed carry cost of for-sale residential condominiums at The Park Loggia. We compute this adjustment by multiplying the total capitalized cost of completed and unsold for-sale residential condominiums by the weighted average effective interest rate on our unsecured debt.
We believe that our balance sheet strength, as measured by our current level of indebtedness, our current ability to service interest and other fixed charges, and our current moderate use of financial encumbrances (such as secured financing), provide us with adequate access to liquidity from the capital markets.
During 2025, we i) issued $800,000,000 principal amount of fixed rate unsecured notes, ii) repaid $825,000,000 principal amount of fixed rate unsecured notes, iii) entered into a $550,000,000 variable rate Term Loan, and iv) increased the borrowing capacity under our Credit Facility and Commercial Paper Program to $2,500,000,000 and $1,000,000,000, respectively. 36 Table of Contents We believe that our balance sheet strength, as measured by our current level of indebtedness, our current ability to service interest and other fixed charges, and our current moderate use of financial encumbrances (such as secured financing), provide us with adequate access to liquidity from the capital markets.
Management, development and other fees decreased $641,000, or 8.3%, in 2024, compared to the prior year, primarily due to reduced third-party development fees, partially offset by an increase in fees for third-party back-office, financial administrative support services in the current year. 40 Table of Contents Direct property operating expenses, excluding property taxes, increased $36,818,000, or 6.8%, in 2024 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities as well as increased Residential operating expenses at our Same Store communities as discussed below, partially offset by dispositions.
Direct property operating expenses, excluding property taxes, increased $47,465,000, or 8.2%, in 2025 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities as well as increased Residential operating expenses at our Same Store communities as discussed below.
The availability on the Credit Facility as of January 31, 2025 is as follows (dollars in thousands): January 31, 2025 Credit Facility commitment $2,250,000 Credit Facility outstanding — Commercial paper outstanding (170,000) Letters of credit outstanding (1) (964) Total Credit Facility available $ 2,079,036 _____________________________________ (1) In addition, we had $47,592 outstanding in additional letters of credit unrelated to the Credit Facility as of January 31, 2025.
All other terms of the Credit Facility, including its maturity date of April 2030, remain unchanged. 44 Table of Contents The availability on the Credit Facility as of January 31, 2026 is as follows (dollars in thousands): January 31, 2026 Credit Facility commitment $ 2,500,000 Credit Facility outstanding — Commercial paper outstanding (880,000) Letters of credit outstanding (1) (864) Total Credit Facility available $ 1,619,136 _____________________________________ (1) In addition, we had $52,284 outstanding in additional letters of credit unrelated to the Credit Facility as of January 31, 2026.
The increase in 2024 was primarily due to increases in amounts of unsecured indebtedness and decreases in interest income compared to the prior year due to lower cash amounts invested. The increases in 2024 are also due to decreased capitalized interest compared to the prior year.
The increase in 2025 is primarily due to decreases in interest income compared to the prior year due to lower cash amounts invested and lower rates, increased commercial paper outstanding and increased effective interest expense for our unsecured indebtedness. The increase in 2025 is partially offset by increased capitalized interest compared to the prior year.