Biggest changeReconciliations of net income to NOI for the year ended December 31, 2024 and 2023 are as follows: (in thousands) 2024 2023 Net income $170,840 $410,553 Less: Fee and asset management income (7,137) (3,451) Less: Interest and other income (4,420) (879) Less: Income on deferred compensation plans (12,629) (15,398) Plus: Property management expense 38,331 33,706 Plus: Fee and asset management expense 2,200 1,717 Plus: General and administrative expense 72,365 62,506 Plus: Interest expense 129,815 133,395 Plus: Depreciation and amortization expense 582,014 574,813 Plus: Expense on deferred compensation plans 12,629 15,398 Plus: Impairment associated with land development activities 40,988 — Plus: Loss on early retirement of debt 921 2,513 Less: Gain on sale of operating properties (43,806) (225,416) Plus: Income tax expense 2,926 3,650 Net operating income $ 985,037 $ 993,107 22 Table of Contents Property-Level NOI (1) Property NOI, as reconciled above, is detailed further into the categories below for the year ended December 31, 2024 as compared to 2023: Number of Homes at Year Ended December 31, Change ($ in thousands) 12/31/2024 2024 2023 $ % Property revenues: Same store communities 55,866 $ 1,463,982 $ 1,444,649 $ 19,333 1.3 % Non-same store communities 2,195 57,001 49,060 7,941 16.2 Development and lease-up communities 1,935 8,289 158 8,131 * Dispositions/other — 14,570 48,160 (33,590) (69.7) Total property revenues 59,996 $ 1,543,842 $ 1,542,027 $ 1,815 0.1 % Property expenses: Same store communities 55,866 $ 520,848 $ 511,459 $ 9,389 1.8 % Non-same store communities 2,195 20,277 19,122 1,155 6.0 Development and lease-up communities 1,935 4,290 172 4,118 * Dispositions/other — 13,390 18,167 (4,777) (26.3) Total property expenses 59,996 $ 558,805 $ 548,920 $ 9,885 1.8 % Property NOI: Same store communities 55,866 $ 943,134 $ 933,190 $ 9,944 1.1 % Non-same store communities 2,195 36,724 29,938 6,786 22.7 Development and lease-up communities 1,935 3,999 (14) 4,013 * Dispositions/other — 1,180 29,993 (28,813) (96.1) Total property NOI 59,996 $ 985,037 $ 993,107 $ (8,070) (0.8) % * Not a meaningful percentage.
Biggest changeAdditionally, NOI as disclosed by other REITs may not be comparable to our calculation. 18 Table of Contents Reconciliations of net income to NOI for the year ended December 31, 2025 and 2024 are as follows: (in thousands) 2025 2024 Net income $394,898 $170,840 Less: Fee and asset management income (12,967) (7,137) Less: Interest and other income (256) (4,420) Less: Income on deferred compensation plans (19,260) (12,629) Plus: Property management expense 37,452 38,331 Plus: Fee and asset management expense 3,074 2,200 Plus: General and administrative expense 79,344 72,365 Plus: Interest expense 138,239 129,815 Plus: Depreciation and amortization expense 611,025 582,014 Plus: Expense on deferred compensation plans 19,260 12,629 Plus: Impairment associated with land development activities 12,916 40,988 Plus: Loss on early retirement of debt — 921 Less: Gain on sale of operating properties (260,910) (43,806) Plus: Income tax expense 4,019 2,926 Net operating income $ 1,006,834 $ 985,037 Property-Level NOI (1) Property NOI, as reconciled above, is detailed further into the categories below for the year ended December 31, 2025 as compared to 2024: Number of Homes at Year Ended December 31, Change ($ in thousands) 12/31/2025 2025 2024 $ % Property revenues: Same store communities 54,625 $ 1,453,229 $ 1,442,248 $ 10,981 0.8 % Non-same store communities 3,765 78,094 45,542 32,552 71.5 Development and lease-up communities 1,531 2,185 — 2,185 * Dispositions/other — 40,036 56,052 (16,016) (28.6) Total property revenues 59,921 $ 1,573,544 $ 1,543,842 $ 29,702 1.9 % Property expenses: Same store communities 54,625 $ 516,732 $ 508,107 $ 8,625 1.7 % Non-same store communities 3,765 31,491 19,987 11,504 57.6 Development and lease-up communities 1,531 1,500 6 1,494 * Dispositions/other — 16,987 30,705 (13,718) (44.7) Total property expenses 59,921 $ 566,710 $ 558,805 $ 7,905 1.4 % Property NOI: Same store communities 54,625 $ 936,497 $ 934,141 $ 2,356 0.3 % Non-same store communities 3,765 46,603 25,555 21,048 82.4 Development and lease-up communities 1,531 685 (6) 691 * Dispositions/other — 23,049 25,347 (2,298) (9.1) Total property NOI 59,921 $ 1,006,834 $ 985,037 $ 21,797 2.2 % * Not a meaningful percentage. 19 Table of Contents (1) For 2025, same store communities are communities we owned and were stabilized since January 1, 2024, excluding communities under redevelopment and properties held for sale.
We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Exchange Act, both as amended, with respect to our expectations for future periods.
We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 (the "Securities Act") and Section 21E of the Exchange Act, both as amended, with respect to our expectations for future periods.
Cash outflows during 2024 primarily related to amounts paid for property development and capital improvements of approximately $393.7 million, partially offset by net proceeds from the sale of one operating property of approximately $114.5 million.
Cash outflows during 2024 primarily related to the amounts paid for property development and capital improvements of approximately $393.7 million, partially offset by net proceeds from the sale of one operating property of approximately $114.5 million.
Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following: • Volatility in capital and credit markets, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us; • Short-term leases could expose us to the effects of declining market rents; • We could be negatively impacted by the risks associated with land holdings and related activities; • Development, repositions, redevelopment and construction risks could impact our profitability; • Our acquisition strategy may not produce the cash flows expected; • Changes in rent control or rent stabilization laws and regulations could adversely affect our operations and property values; • Failure to qualify as a REIT could have adverse consequences; • Tax laws may continue to change at any time and any such legislative or other actions could have a negative effect on us; • A cybersecurity incident and other technology disruptions could negatively impact our business; • We have significant debt, which could have adverse consequences; • Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders; • Issuances of additional debt may adversely impact our financial condition; • We may be unable to renew, repay, or refinance our outstanding debt; • Rising interest rates could increase our borrowing costs, lower the value of our real estate, and decrease our share price, leading investors to seek higher yields through other investments; • Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets; • Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders; • The form, timing, and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations; • Litigation risks could affect our business; • Damage from catastrophic weather and other natural events could result in losses; • Competition could adversely affect our ability to acquire properties; and 17 Table of Contents • We could be adversely impacted due to our share price fluctuations.
Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following: • Volatility in capital and credit markets, cost increases, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us; • Short-term leases could expose us to the effects of declining market rents; • We could be negatively impacted by the risks associated with land holdings and related activities; • Development, repositions, redevelopment and construction risks could impact our profitability; • Our acquisition strategy may not produce the cash flows expected; • Changes in rent control or rent stabilization laws and regulations could adversely affect our operations and property values; • Failure to qualify as a REIT could have adverse consequences; • Tax laws may continue to change at any time and any such legislative or other actions could have a negative effect on us; • A cybersecurity incident and other technology disruptions could negatively impact our business; • We have significant debt, which could have adverse consequences; • Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders; • Issuances of additional debt may adversely impact our financial condition; • We may be unable to renew, repay, or refinance our outstanding debt; • Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets; • Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders; • The form, timing, and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations; • Litigation risks could affect our business; 13 Table of Contents • Damage from catastrophic weather and other natural events could result in losses; • Competition could adversely affect our ability to acquire properties; • We could be adversely impacted due to our share price fluctuations; and • Rising interest rates could increase our borrowing costs, lower the value of our real estate, and decrease our share price, leading investors to seek higher yields through other investments.
Dispositions/other includes those communities disposed of or held for sale which are not classified as discontinued operations, non-multifamily rental properties, expenses related to land holdings not under active development, and other miscellaneous revenues and expenses, including net below market leases, casualty-related expenses net of recoveries, and severance related costs.
Dispositions/other includes those communities disposed of or held for sale which are not classified as discontinued operations, non-multifamily rental properties, expenses related to land holdings not under active development, and other miscellaneous revenues and expenses, including net above or below market leases, casualty-related expenses net of recoveries, and severance related costs.
The National Association of Real Estate Investment Trusts ("NAREIT") currently defines FFO as net income (computed in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis.
The National Association of Real Estate Investment Trusts ("NAREIT") currently defines FFO as net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis.
Discussion of our year-to-date comparisons between 2024 and 2023 is presented below. Year-to-date comparisons between 2023 and 2022 can be found in "Part II. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Discussion of our year-to-date comparisons between 2025 and 2024 is presented below. Year-to-date comparisons between 2024 and 2023 can be found in "Part II. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
We also intend to strengthen our capital and liquidity positions by continuing to focus on our core fundamentals, which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. Our primary source of liquidity is cash flows generated from operations.
We also intend to maintain or strengthen our capital and liquidity positions by continuing to focus on our core fundamentals, which currently are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. Our primary source of liquidity is cash flows generated from operations.
We continue to evaluate our portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise. As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute current dividends to our shareholders equal to a minimum of 90% of our annual taxable income.
We continue to evaluate our portfolio and plan to continue our practice of selective dispositions and redeploying capital as market conditions warrant and opportunities arise. As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute current dividends to our shareholders equal to a minimum of 90% of our annual taxable income.
We currently have three other land parcels held for future development we plan to develop, and the commencement of future developments may be impacted by macroeconomic issues, multifamily market conditions, and other factors. We will continue to evaluate future development starts based on market, economic, and capital market conditions.
We currently have two other land parcels held for future development we plan to develop, and the commencement of future developments may be impacted by macroeconomic issues, multifamily market conditions, and other factors. We will continue to evaluate future development starts based on market, economic, and capital market conditions.
We believe we are in compliance with all such financial covenants and limitations as of December 31, 2024 and through the date of this filing. Our unsecured revolving credit facility provides us with the ability to issue up to $50 million in letters of credit.
We believe we are in compliance with all such financial covenants and limitations as of December 31, 2025 and through the date of this filing. Our unsecured revolving credit facility provides us with the ability to issue up to $50 million in letters of credit.
We review our long-lived assets on an annual basis or whenever events or circumstances indicated the carrying amount of an asset may not be recoverable and our impairment evaluations take into consideration the current and anticipated economic climate.
We review our long-lived assets on an annual basis or whenever events or circumstances indicate the carrying amount of an asset may not be recoverable and our impairment evaluations take into consideration the current and anticipated economic climate.
We believe our ability to access the capital markets is enhanced by our senior unsecured debt ratings by Fitch, Moody's, and Standard and Poor's, which were A- with stable outlook, A3 with stable outlook, and A- with stable outlook, respectively, as of December 31, 2024.
We believe our ability to access the capital markets is enhanced by our senior unsecured debt ratings by Fitch, Moody's, and Standard and Poor's, which were A- with stable outlook, A3 with stable outlook, and A- with stable outlook, respectively, as of December 31, 2025.
We anticipate meeting our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings or secured mortgages.
We anticipate meeting our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility and through our commercial paper program, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, and other unsecured borrowings or secured mortgages.
The interest rate on our unsecured revolving credit facility is based upon, 28 Table of Contents at our option, (a) the daily or the one-, three-, or six- months Secured Overnight Financing Rate ("SOFR") plus, in each case, a spread based on our credit rating, or (b) a base rate equal to the higher of: (i) the Federal Funds Rate plus 0.50%, (ii) Bank of America, N.A.'s price rate, (iii) Term SOFR plus 1.0%, and (iv) 1.0%.
The interest rate on our unsecured revolving credit facility is based upon, at our option, (a) the daily or the one-, three-, or six- months Secured Overnight Financing Rate ("SOFR") plus, in each case, a 25 Table of Contents spread based on our credit rating, or (b) a base rate equal to the higher of: (i) the Federal Funds Rate plus 0.50%, (ii) Bank of America, N.A.'s prime rate, (iii) Term SOFR plus 1.0%, and (iv) 1.0%.
Factors which could increase or decrease our future liquidity include but are not limited to volatility in capital and credit markets, changes in rent control or rent stabilization laws, sources of financing, the minimum REIT dividend requirements, our ability to complete asset purchases, sales, or developments, the effect our debt level and changes in credit ratings could have on our cost of funds, and our ability to access capital markets.
Factors which could increase or decrease our future liquidity include but are not limited to volatility in capital and credit markets, changes in costs, changes in governmental regulations, including tariffs and rent control or rent stabilization laws, sources of financing, the minimum REIT dividend requirements, our ability to complete asset purchases, sales, or developments, the effect our debt level and changes in credit ratings could have on our cost of funds, and our ability to access capital markets.
Future dividend payments are paid at the discretion of the Board of Trust Managers and a number of factors are considered, including the Company's past performance and future prospects, which may be deemed relevant by our Board of Trust Managers. Assuming similar dividend distributions for the remainder of 2025, our annualized dividend rate for 2025 would be $4.20.
Future dividend payments are paid at the discretion of the Board of Trust Managers and a number of factors are considered, including the Company's past performance and future prospects, which may be deemed relevant by our Board of Trust Managers. Assuming similar dividend distributions for the remainder of 2026, our annualized dividend rate for 2026 would be $4.24.
Any such material non-cash charges could have an adverse effect on our consolidated financial position and results of operations and therefore could reduce net income.
Any such material non-cash charges could have an adverse effect on our consolidated financial position and results of operations and therefore could reduce net income. 27 Table of Contents
Other sources may include one or more of the following: availability under our unsecured revolving credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2023 ATM program, and other 27 Table of Contents unsecured borrowings or secured mortgages.
Other sources may include one or more of the following: availability under our unsecured revolving credit facility and commercial paper program, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2023 ATM program, and other unsecured borrowings or secured mortgages.
Our interest expense coverage ratio, net of capitalized interest, was approximately 6.9 and 6.8 times for the years ended December 31, 2024 and 2023, respectively.
Our interest expense coverage ratio, net of capitalized interest, was approximately 6.6 and 6.9 times for the years ended December 31, 2025 and 2024, respectively.
Fee and asset management expense from construction and development activities at our third-party projects increased approximately $0.5 million for the year ended December 31, 2024 as compared to 2023 primarily due to the increase in third-party construction activity in 2024. General and administrative expenses increased approximately $9.9 million for the year ended December 31, 2024 as compared to 2023.
Fee and asset management expense from construction and development activities at our third-party projects increased approximately $0.9 million for the year ended December 31, 2025 as compared to 2024 primarily due to the increase in third-party construction activity in 2025. General and administrative expense increased approximately $7.0 million for the year ended December 31, 2025 as compared to 2024.
We intend to meet our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM programs, other unsecured borrowings, or secured mortgages.
We intend to meet our short-term and long-term liquidity requirements through a combination of one or more of the following: cash flows generated from operations, draws on our unsecured revolving credit facility and commercial paper program, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2023 at-the-market ("ATM") program, other unsecured borrowings, or secured mortgages.
Management considers property net operating income ("NOI") to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without an allocation of corporate level property management overhead or general and administrative costs. NOI is defined as total property income less total property operating expenses.
Management considers property net operating income ("NOI") to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without an allocation of corporate level property management overhead or general and administrative costs. We define NOI as total property revenue less total property operating expenses.
As of December 31, 2024, we owned interests in, operated, or were developing 177 multifamily properties comprised of 59,996 apartment homes across the United States as detailed in the Property Portfolio table below. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.
As of December 31, 2025, we owned interests in, operated, or were developing 175 multifamily properties comprised of 59,921 apartment homes across the United States as detailed in the Property Portfolio table below. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.
Our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. At December 31, 2024, we had approximately 106.7 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding.
Our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. At December 31, 2025, we had approximately 104.3 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding.
In order to reduce the amount of income taxes, our general policy is to distribute at least 100% of our taxable income. In December 2024, we announced our Board of Trust Managers had declared a quarterly dividend of $1.03 per common share to our common shareholders of record as of December 18, 2024.
In order to reduce the amount of income taxes, our general policy is to distribute at least 100% of our taxable income. In December 2025, we announced our Board of Trust Managers had declared a quarterly dividend of $1.05 per common share to our common shareholders of record as of December 17, 2025.
In the first quarter of 2025, the Company's Board of Trust Managers declared a first quarter dividend of $1.05 per common share to our common shareholders of record as of March 31, 2025.
In the first quarter of 2026, the Company's Board of Trust Managers declared a first quarter dividend of $1.06 per common share to our common shareholders of record as of March 31, 2026.
When impairment exists, the long-lived asset is adjusted to its fair value. In estimating fair value, management uses appraisals, comparable sales, management estimates, and discounted cash flow calculations which utilize inputs from a marketplace participant’s perspective. During the year ended December 31, 2024, we recorded an impairment of approximately $41.0 million related to three parcels of land.
When impairment exists, the long-lived asset is adjusted to its fair value. In estimating fair value, management uses appraisals, comparable sales, management estimates, and discounted cash flow calculations which utilize inputs from a marketplace participant’s perspective. During the year ended December 31, 2025, we recorded an impairment of approximately $12.9 million related to two undeveloped land parcels.
We believe our liquidity and financial condition are sufficient to meet all of our reasonably anticipated cash needs over the next 12 months including: • normal recurring operating expenses; • current debt service requirements, including scheduled debt maturities; • recurring and non-recurring capital expenditures; • funding of property developments, repositions, redevelopments, and acquisitions; and • the minimum dividend payments required to maintain our REIT qualification under the Code.
We believe our liquidity and financial condition are sufficient to meet all of our reasonably anticipated cash needs over the next 12 months from our filing date including: • normal recurring operating expenses; 24 Table of Contents • current debt service requirements, including scheduled debt maturities; • recurring and non-recurring capital expenditures; • funding of property developments, repositions, redevelopments, and acquisitions; • the minimum dividend payments required to maintain our REIT qualification under the Internal Revenue Code; and • funding share repurchases.
This dividend was subsequently paid on January 17, 2025, and we paid equivalent amounts per unit to holders of common operating partnership units.
This dividend was subsequently paid on January 16, 2026, and we paid equivalent amounts per unit to holders of common operating partnership units.
See further discussions of our 2024 operations as compared to 2023 in "Results of Operations." Net cash used in investing activities during the year ended December 31, 2024 totaled approximately $285.2 million as compared to $127.1 million during the year ended December 31, 2023.
See further discussions of our 2025 operations as compared to 2024 in "Results of Operations." Net cash used in investing activities during the year ended December 31, 2025 totaled approximately $499.5 million as compared to $285.2 million during the year ended December 31, 2024.
When aggregated with previous 2024 dividends, 29 Table of Contents this distribution to common shareholders and holders of the common operating partnership units equates to an annual dividend rate of $4.12 per share or unit for the year ended December 31, 2024.
When aggregated with previous 2025 dividends, this distribution to common shareholders and holders of the common operating partnership units equates to an annual dividend rate of $4.20 per share or unit for the year ended December 31, 2025.
We believe the levels of new multifamily supply in the submarkets and asset classes in which we operate will continue to be elevated into 2025 but should be met with continued demand to absorb these new deliveries. However, if this were to change or other economic conditions were to worsen, our operating results could be adversely affected.
We believe the levels of new multifamily supply in the submarkets and asset classes in which we operate are manageable and moderating levels of new supply should be met with continued demand to absorb these new deliveries. However, if this were to change or other economic conditions were to worsen, our operating results could be adversely affected.
Business Environment and Current Outlook Our results for the year ended December 31, 2024, reflect an increase in same store revenues of approximately 1.3% as compared to the same period in 2023.
Business Environment and Current Outlook Our results for the year ended December 31, 2025, reflect an increase in same store revenues of approximately 0.8% as compared to the same period in 2024.
Consolidated Results Net income attributable to common shareholders was $163.3 million and $403.3 million for the years ended December 31, 2024 and December 31, 2023, respectively.
Consolidated Results Net income attributable to common shareholders was $384.5 million and $163.3 million for the years ended December 31, 2025 and 2024, respectively.
Same Store Analysis Same store property NOI increased approximately $9.9 million for the year ended December 31, 2024 as compared to the same period in 2023.
Same Store Analysis Same store property NOI increased approximately $2.4 million for the year ended December 31, 2025 as compared to the same period in 2024.
FFO, Core FFO, and Core AFFO are not defined by GAAP and should not be considered alternatives to net income attributable to common shareholders as an indication of our operating performance.
FFO, Core FFO, and Core AFFO are not defined by GAAP and should not be considered alternatives to net income attributable to common shareholders as an indication of our operating performance. Additionally, FFO, Core FFO, and Core AFFO as disclosed by other REITs may not be comparable to our calculation.
The following table details the changes, described above, relating to non-same store and development and lease-up NOI: For the year ended December 31, (in millions) 2024 compared to 2023 Property Revenues: Revenues from non-same store stabilized properties $ 7.5 Revenues from development and lease-up properties 8.1 Other non same-store 0.5 $ 16.1 Property Expenses: Expenses from non-same store stabilized properties $ 1.2 Expenses from development and lease-up properties 4.1 Other non same-store — $ 5.3 Property NOI: NOI from non-same store stabilized properties $ 6.3 NOI from development and lease-up properties 4.0 Other non same-store 0.5 $ 10.8 Dispositions/Other Property Analysis Dispositions/other property NOI decreased approximately $28.8 million for the year ended December 31, 2024 as compared to the same period in 2023.
The following table details the changes, described above, relating to non-same store and development and lease-up NOI: For the year ended December 31, (in millions) 2025 compared to 2024 Property Revenues: Revenues from acquisitions $ 21.0 Revenues from non-same store stabilized properties 9.9 Revenues from development and lease-up properties 2.2 Other non-same store 1.6 $ 34.7 Property Expenses: Expenses from acquisitions $ 8.6 Expenses from non-same store stabilized properties 3.4 Expenses from development and lease-up properties 1.5 Other non-same store (0.5) $ 13.0 20 Table of Contents For the year ended December 31, (in millions) 2025 compared to 2024 Property NOI: NOI from acquisitions $ 12.4 NOI from non-same store stabilized properties 6.5 NOI from development and lease-up properties 0.7 Other non-same store 2.1 $ 21.7 Dispositions/Other Property Analysis Dispositions/other property NOI decreased approximately $2.3 million for the year ended December 31, 2025 as compared to the same period in 2024.
Cash Flows The following is a discussion of our cash flows for the years ended December 31, 2024 and 2023. Net cash from operating activities was approximately $774.9 million during the year ended December 31, 2024 as compared to approximately $795.0 million during the year ended December 31, 2023.
Cash Flows The following is a discussion of our cash flows for the years ended December 31, 2025 and 2024. Net cash from operating activities was approximately $826.6 million for the year ended December 31, 2025, compared to approximately $774.9 million for the year ended December 31, 2024.
The property development and capital improvements during 2024 and 2023, included the following: December 31, (in millions) 2024 2023 Expenditures for new development, including land $ 163.2 $ 179.3 Capital expenditures 112.2 107.1 Reposition expenditures 87.9 88.2 Direct real estate taxes and capitalized interest and other indirect costs 30.4 36.3 Total $ 393.7 $ 410.9 Net cash used in financing activities totaled approximately $725.5 million during the year ended December 31, 2024 as compared to approximately $417.2 million during the year ended December 31, 2023.
The property development and capital improvements during 2025 and 2024, included the following: December 31, (in millions) 2025 2024 Expenditures for new development, including land $ 206.3 $ 163.2 Capital expenditures 118.5 112.2 Reposition expenditures 89.7 87.9 Direct real estate taxes and capitalized interest and other indirect costs 25.9 30.4 Total $ 440.4 $ 393.7 Net cash used in financing activities totaled approximately $322.0 million during the year ended December 31, 2025 as compared to approximately $725.5 million during the year ended December 31, 2024.
While our issuance of letters of credit does not increase our borrowings outstanding under our revolving credit facility, it does reduce the amount available. At December 31, 2024, we had outstanding letters of credit totaling $27.5 million, and approximately $1.0 billion available under our unsecured revolving credit facility.
While our issuance of letters of credit does not increase our borrowings outstanding under our unsecured revolving credit facility, it does reduce the amount available. At December 31, 2025, we had no outstanding letters of credit issued under our unsecured revolving credit facility , and had approximately $1.2 billion available under our unsecured revolving credit facility.
Petersburg, Florida 3,104 8 3,104 8 Southeast Florida 3,050 9 3,050 9 Denver, Colorado 2,873 9 2,873 9 Los Angeles/Orange County, California 1,811 5 1,811 5 San Diego/Inland Empire, California 1,797 6 1,797 6 Nashville, Tennessee 758 2 758 2 Total Operating Properties 58,858 174 58,634 172 19 Table of Contents Properties Under Construction Charlotte, North Carolina 769 2 — — Raleigh, North Carolina 369 1 789 2 Houston, Texas — — 377 2 Total Properties Under Construction 1,138 3 1,166 4 Total Properties 59,996 177 59,800 176 Stabilized Communities We generally consider a property stabilized once it reaches 90% occupancy.
Petersburg, Florida 3,464 9 3,104 8 Southeast Florida 3,050 9 3,050 9 Denver, Colorado 2,873 9 2,873 9 Los Angeles/Orange County, California 1,812 5 1,811 5 San Diego/Inland Empire, California 1,797 6 1,797 6 Nashville, Tennessee 1,193 3 758 2 Total Operating Properties 58,759 172 58,858 174 Properties Under Construction Charlotte, North Carolina 769 2 769 2 Nashville, Tennessee 393 1 — — Raleigh, North Carolina — — 369 1 Total Properties Under Construction 1,162 3 1,138 3 Total Properties 59,921 175 59,996 177 Stabilized Communities We generally consider a property stabilized once it reaches 90% occupancy.
The $9.4 million increase in same store property expenses for the year ended December 31, 2024, as compared to the same period in 2023, was primarily due to higher salaries and benefits of approximately $5.7 million, higher utilities expense and expenses associated with our ancillary programs of approximately $4.8 million, higher marketing, leasing, and other expenses of approximately $2.4 million, higher repairs and maintenance expense of approximately $2.3 million, and higher property general and administrative expenses of approximately $0.9 million.
The $8.6 million increase in same store property expenses for the year ended December 31, 2025, as compared to the same period in 2024, was primarily due to higher salaries and benefits of $3.0 million, higher general and administrative and marketing and leasing expenses of approximately $2.8 million, higher utilities of approximately $2.3 million, and higher repair and maintenance expense of approximately $0.5 million.
Fee and asset management income from construction and development activities at our third-party construction projects increased approximately $3.7 million for the year ended December 31, 2024 as compared to 2023. The increase was primarily related to higher fees earned on third-party construction projects due to higher activity during 2024 as compared to 2023.
Fee and asset management income from construction and development activities at our third-party construction projects increased approximately $5.8 million for the year ended December 31, 2025 as compared to 2024. The increase was primarily related to higher fees earned on the completion of third-party construction projects during 2025 as compared to the same period in 2024.
The increase was due to an increase of approximately $19.3 million in same store property revenues, partially offset by an increase of approximately $9.4 million in same store property expenses, for the year ended December 31, 2024, as compared to the same period in 2023.
The increase was due to an increase of approximately $11.0 million in same store property revenues, partially offset by an increase of approximately $8.6 million in same store property expenses, for the year ended December 31, 2025, as compared to the same period in 2024.
In addition, we had approximately $190.1 million primarily invested in land held for future development and land holdings, which included approximately $132.3 million related to land held for future development and $57.8 million invested in land which we may develop in the future. Properties Under Construction.
In addition, we had approximately $141.0 million primarily invested in land held for future development and land holdings, which included approximately $96.1 million related to land held for future development and $44.9 million invested in land which we may develop in the future. Properties Under Construction.
Properties Under Development and Land Our consolidated balance sheet at December 31, 2024 included approximately $401.5 million related to properties under development and land. Of this amount, approximately $211.4 million related to our projects currently under construction.
Properties Under Development and Land Our consolidated balance sheet at December 31, 2025 included approximately $419.2 million related to properties under development and land. Of this amount, approximately $278.2 million related to our projects currently under construction.
At December 31, 2024, we had the following communities undergoing development activities: ($ in millions) Properties and Locations Projected Homes Total Estimated Cost (1) Cost to Date Camden Nations 393 $ 176.0 $ 43.0 Nashville, TN Camden Baker 434 191.0 36.6 Denver, CO Camden Gulch 498 300.0 52.7 Nashville, TN 1,325 $ 667.0 $ 132.3 (1) Represents our estimate of total costs we expect to incur on these projects.
At December 31, 2025, we had the following communities undergoing development activities: ($ in millions) Properties and Locations Projected Homes Total Estimated Cost (1) Cost to Date Camden Baker 434 $ 191.0 $ 40.1 Denver, CO Camden Gulch 498 300.0 56.0 Nashville, TN 932 $ 491.0 $ 96.1 (1) Represents our estimate of total costs we expect to incur on these projects.
The decrease in property development and capital improvements for 2024, as compared to the same period in 2023, was primarily due to lower property development expenditures in 2024 as compared to 2023.
The increase in property development and capital improvements for 2025, as compared to the same period in 2024, was primarily due to higher expenditures for new development, as well as higher capital expenditures in 2025 as compared to 2024.
Approximately 89.9% and 89.8% of our properties were unencumbered at December 31, 2024 and 2023, respectively. Our weighted average maturity of debt was approximately 6.2 years at December 31, 2024.
Approximately 90.1% and 89.9% of our properties were unencumbered at December 31, 2025 and 2024, respectively. Our weighted average maturity of debt was approximately 4.5 years at December 31, 2025.
However, forward-looking statements are not guarantees of future performance, results, or events. Although we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecasted and estimates routinely require adjustment. Land Holdings . At December 31, 2024, we also had four undeveloped land tracts with a valuation of approximately $57.8 million.
However, forward-looking statements are not guarantees of future performance, results, or events. Although we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecasted and estimates routinely require adjustment. Land Holdings .
We consider Core FFO to be a helpful supplemental measure of operating performance as it excludes not only depreciation expense of real estate assets, but it also excludes certain items which, by nature, are not comparable period over period and therefore tends to obscure actual operating performance.
Core FFO represents FFO as further adjusted for items not considered part of our core business operations. We consider Core FFO to be a helpful supplemental measure of operating performance as it also excludes certain items which, by nature, are not comparable period over period and therefore tends to obscure actual operating performance.
The increase was primarily related to higher salaries, benefits, and incentive compensation costs, higher legal expenses, and higher abandoned acquisition and development pursuit costs. Excluding income on deferred compensation plans, general and administrative expenses were 4.7% and 4.0% of total revenues for the years ended December 31, 2024 and 2023, respectively.
The increase was primarily related to higher legal expenses and higher acquisition pursuit costs. Excluding income on deferred compensation plans, general and administrative expense was 5.0% and 4.7% of total revenues for the years ended December 31, 2025 and 2024, respectively. Interest expense increased approximately $8.4 million for the year ended December 31, 2025 as compared to 2024.
NOI is not defined by accounting principles generally accepted in the United States of America ("GAAP") and should not be considered an alternative to net income as an indication of our operating performance, should not be considered an alternative to net cash from operating activities as a measure of liquidity, and should not be considered an indication of cash available to fund cash needs.
NOI is further detailed in the Property-Level NOI table as seen below, and is not defined by accounting principles generally accepted in the United States of America ("GAAP") and should not be considered an alternative to net income as an indication of our operating performance.
Completed Construction in Lease-Up At December 31, 2024, there were three completed operating properties in lease-up as follows: ($ in millions) Property and Location Number of Homes Cost Incurred (1) % Leased at 1/31/2025 Date of Construction Completion Estimated Date of Stabilization Operating Property Camden Woodmill Creek 189 $ 72.2 89 % 2Q24 2Q25 Spring, TX Camden Durham 420 144.8 78 % 4Q24 3Q25 Durham, NC Camden Long Meadow Farms 188 71.9 53 % 4Q24 3Q25 Richmond, TX Consolidated total 797 $ 288.9 (1) Excludes leasing costs, which are expensed as incurred.
During the year ended December 31, 2025, stabilization was achieved at three operating properties as follows: Properties and Locations Number of Homes Date of Construction Completion Date of Stabilization Operating Properties Camden Woodmill Creek 189 2Q24 2Q25 Spring, TX Camden Durham 420 4Q24 3Q25 Durham, NC Camden Long Meadow Farms 188 4Q24 4Q25 Richmond, TX Total 797 16 Table of Contents Completed Construction in Lease-Up At December 31, 2025, there was one completed operating property in lease-up as follows: ($ in millions) Property and Location Number of Homes Cost Incurred (1) % Leased at 1/31/2026 Date of Construction Completion Estimated Date of Stabilization Operating Property Camden Village District 369 $ 139.2 60 % 3Q25 1Q27 Raleigh, NC Consolidated total 369 $ 139.2 (1) Excludes leasing costs, which are expensed as incurred.
We also intend to evaluate our operating property and land development portfolios and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise.
Future Outlook Subject to market conditions, we intend to continue to seek opportunities to acquire operating communities, develop new communities, and to redevelop and reposition existing communities. We also intend to evaluate our operating property and land development portfolios and plan to continue our practice of selective dispositions and redeploying capital as market conditions warrant and opportunities arise.
The $19.3 million increase in same store property revenues for the year ended December 31, 2024, as compared to the same period in 2023, was primarily due to higher rental revenue due to higher average rental rates of approximately $9.0 million, lower uncollectible revenue of approximately $6.5 million, and higher other rental income of approximately $1.6 million.
The $11.0 million increase in same store property revenues for the year ended December 31, 2025, as compared to the same period in 2024, was primarily due to an increase of approximately $4.5 million from our utility and ancillary income programs, approximately $3.6 million due to favorable changes in occupancy, $1.9 million of lower uncollectible revenues, and approximately $0.8 million increase from other rental income.
Metro 6,192 17 6,192 17 Phoenix, Arizona 4,426 14 4,426 14 Atlanta, Georgia 4,270 14 4,862 15 Orlando, Florida 3,954 11 3,954 11 Austin, Texas 3,686 11 3,686 11 Raleigh, North Carolina 3,672 10 3,252 9 Charlotte, North Carolina 3,510 15 3,491 15 Tampa/St.
Metro 6,194 17 6,192 17 Dallas/Fort Worth, Texas 5,940 14 6,224 15 Orlando, Florida 4,276 12 3,954 11 Atlanta, Georgia 4,270 14 4,270 14 Phoenix, Arizona 4,094 13 4,426 14 Raleigh, North Carolina 4,041 11 3,672 10 Austin, Texas 4,038 12 3,686 11 Charlotte, North Carolina 3,510 15 3,510 15 Tampa/St.
Additionally, we expect to incur costs between approximately $100 million and $110 million related to the start of new development activities, between approximately $96 million and $100 million of repositions, redevelopment, repurposes, and revenue enhancing expenditures and between approximately $108 million and $112 million of additional recurring capital expenditures during 2025.
Additionally, we expect to incur costs between approximately $50 million and $60 million related to the start of new development activities, between approximately $77 26 Table of Contents million and $81 million of repositions, redevelopment, repurposes, and revenue enhancing expenditures and between approximately $113 million and $117 million of additional recurring capital expenditures during 2026.
Metro 1,646,169 12.2 1,633,201 12.4 Dallas, Texas 1,102,231 8.2 1,117,909 8.5 Atlanta, Georgia 942,939 7.0 1,036,351 7.9 Phoenix, Arizona 917,771 6.8 899,802 6.8 Orlando, Florida 793,351 5.9 775,393 5.9 Raleigh, North Carolina 782,333 5.8 699,142 5.3 Charlotte, North Carolina 777,256 5.8 731,254 5.5 Southeast Florida 775,031 5.8 757,434 5.7 Tampa, Florida 739,250 5.5 723,695 5.5 Austin, Texas 727,466 5.4 705,347 5.3 Los Angeles/Orange County, California 678,633 5.1 687,949 5.2 Denver, Colorado 632,133 4.7 620,916 4.7 San Diego/Inland Empire, California 479,881 3.6 472,464 3.6 Nashville, Tennessee 379,607 2.8 370,445 2.8 Total $ 13,443,528 100.0 % $ 13,192,127 100.0 % 21 Table of Contents Results of Operations Changes in revenues and expenses related to our operating properties from period-to-period are due primarily to the performance of stabilized properties in the portfolio, the lease-up of newly-constructed properties, acquisitions, and dispositions.
Metro 1,663,030 11.9 1,646,169 12.2 Dallas, Texas 1,099,083 7.8 1,102,231 8.2 Atlanta, Georgia 961,372 6.9 942,939 7.0 Charlotte, North Carolina 901,258 6.4 777,256 5.8 Orlando, Florida 890,023 6.3 793,351 5.9 Tampa, Florida 886,794 6.3 739,250 5.5 Phoenix, Arizona 882,210 6.3 917,771 6.8 Austin, Texas 815,747 5.8 727,466 5.4 Raleigh, North Carolina 812,772 5.8 782,333 5.8 Southeast Florida 794,104 5.7 775,031 5.8 Los Angeles/Orange County, California 682,145 4.9 678,633 5.1 Denver, Colorado 652,238 4.7 632,133 4.7 Nashville, Tennessee 547,047 3.9 379,607 2.8 San Diego/Inland Empire, California 485,450 3.5 479,881 3.6 Total $ 13,999,632 100.0 % $ 13,443,528 100.0 % Results of Operations Changes in revenues and expenses related to our operating properties from period-to-period are due primarily to the performance of stabilized properties in the portfolio, the lease-up of newly-constructed properties, and the impact of acquisitions and dispositions.
The increase was primarily related to higher salary, benefits, and incentive compensation costs, and higher advocacy contributions. Property management expenses were 2.5% and 2.2% of total property revenues for the years ended December 31, 2024 and 2023, respectively.
The decrease was primarily related to lower advocacy contributions during the year ended December 31, 2025 as compared to the same period in 2024, partially offset by higher salaries, benefits, and incentive compensation costs. Property management expenses were 2.4% and 2.5% of total property revenues for the years ended December 31, 2025 and 2024, respectively.
Cash outflows during 2023 primarily related to the amounts paid for property development and capital improvements of approximately $410.9 million, partially offset by net proceeds from the sale of two operating properties of approximately $290.7 million.
Cash outflows during 2025 primarily related to the acquisition of four operating properties for approximately $419.2 million and amounts paid for property development and capital improvements of approximately $440.4 million. These outflows were partially offset by net proceeds from the sale of two dual-phased operating properties and three other operating properties of approximately $365.9 million.
As of December 31, 2024, and through the date of this filing, we also had common shares having an aggregate offering price of up to $500.0 million remaining available for sale under our 2023 ATM program. We believe we are well-positioned with a strong balance sheet and sufficient liquidity to fund new development, redevelopment, and other capital funding requirements.
Additionally, as of December 31, 2025, and through the date of this filing, we also had common shares having an aggregate offering price of up to $500.0 million remaining available for sale under our 2023 ATM program.
Cash outflows during 2024 primarily related to the repayment of our $250 million senior unsecured notes in September 2024 and the repayment of our $300 million unsecured term loan and the $250 million senior unsecured notes in January 2024.
These outflows were partially offset by net proceeds of approximately $588.1 million of borrowings from our commercial paper program. Cash outflows during 2024 primarily related to the repayment of our $250 million senior unsecured notes in September 2024 and the repayment of our $300 million unsecured term loan and the $250 million senior unsecured notes in January 2024.
Geographic Diversification At December 31, 2024 and 2023, the book value of our real estate assets by various markets, excluding depreciation, were as follows: ($ in thousands) 2024 2023 Houston, Texas $ 2,069,477 15.4 % $ 1,960,825 14.9 % Washington, D.C.
At December 31, 2025, we also had four undeveloped land tracts with a valuation of approximately $44.9 million. 17 Table of Contents Geographic Diversification At December 31, 2025 and 2024, the book value of our real estate assets by various markets, excluding depreciation, were as follows: ($ in thousands) 2025 2024 Houston, Texas $ 1,926,359 13.8 % $ 2,069,477 15.4 % Washington, D.C.
The increase was due to higher rental income as a result of higher average rental rates and lower uncollectible revenue, which we believe was primarily attributable to job growth, favorable demographics with a higher propensity to rent versus buy, and continued demand for multifamily housing in our markets.
The increase was primarily driven by higher revenues from other income and favorable changes in occupancy, which we believe was primarily attributable to favorable demographics with a higher propensity to rent versus buy and continued demand for multifamily housing in our markets.
The decrease was primarily due to the repayments of a $300 million, 6.21% unsecured term loan and $250.0 million, 4.36% senior unsecured notes in January 2024, and the repayment of a $250 million, 3.68% senior unsecured notes in September 2024, and lower interest expense recognized on our unsecured revolving credit facility resulting from lower average balances outstanding during the year ended December 31, 2024 as compared to the same period in 2023.
The increase was partially offset by lower interest expense of $11.9 million relating to debt repayments during 2024, including $250 million, 3.68% senior unsecured notes in September, and a $300 million, 6.21% unsecured term loan and $250.0 million of 4.36% senior unsecured notes in January, as well as lower variable rate interest expense recognized on the $500 million senior unsecured notes during the year ended December 31, 2025 as compared to the same period in 2024.
Of this amount, we expect to incur costs between approximately $135 million and $155 million during 2025 and to incur the remaining costs during 2026 and 2027.
As of December 31, 2025, we estimate the additional cost to complete the construction of the three projects to be approximately $213.8 million. Of this amount, we expect to incur costs between approximately $135 million and $155 million during 2026 and to incur the remaining costs during 2027 and 2028.
The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the expense related to these plans, as discussed below.
Our deferred compensation plans recognized income of approximately $19.3 million and $12.6 million in 2025 and 2024, respectively. The change was related to the performance of the investments held in deferred compensation plans for participants and was directly offset by the expense related to these plans, as discussed below.
The increase was primarily due to an increase from non-same store communities of approximately $6.8 million and an increase from development and lease-up communities of approximately $4.0 million for the year ended December 31, 2024, as compared to the same period in 2023.
The increase was related to higher NOI from our non-same store communities of approximately $21.0 million for the year ended December 31, 2025, as compared to the same period in 2024.
Non-Property Income Year Ended December 31, Change ($ in thousands) 2024 2023 $ % Fee and asset management $ 7,137 $ 3,451 $ 3,686 106.8 % Interest and other income 4,420 879 3,541 * Income on deferred compensation plans 12,629 15,398 (2,769) (18.0) Total non-property income $ 24,186 $ 19,728 $ 4,458 22.6 % *Not a meaningful percentage.
Non-Property Income Year Ended December 31, Change ($ in thousands) 2025 2024 $ % Fee and asset management $ 12,967 $ 7,137 $ 5,830 81.7 % Interest and other income 256 4,420 (4,164) * Income on deferred compensation plans 19,260 12,629 6,631 52.5 Total non-property income $ 32,483 $ 24,186 $ 8,297 34.3 % *Not a meaningful percentage.
Additionally, FFO, Core FFO, and Core AFFO as disclosed by other REITs may not be comparable to our calculation. 26 Table of Contents Reconciliations of net income attributable to common shareholders to FFO, Core FFO, and Core AFFO for the years ended December 31, 2024 and 2023 are as follows: ($ in thousands) 2024 2023 Funds from operations Net income attributable to common shareholders $ 163,293 $ 403,309 Real estate depreciation and amortization 569,998 562,654 Impairment associated with land development activities 40,988 — Gain on sale of operating properties (43,806) (225,331) Income allocated to non-controlling interests 7,547 7,244 Funds from operations $ 738,020 $ 747,876 Casualty-related expenses, net of recoveries 5,849 1,186 Severance 506 — Legal costs and settlements 4,844 280 Loss on early retirement of debt 921 2,513 Expensed transaction, development, and other pursuit costs 2,203 471 Advocacy contributions 1,653 — Miscellaneous (income)/expense (1) — (364) Core funds from operations $ 753,996 $ 751,962 Less: recurring capitalized expenditures (106,403) (97,094) Core adjusted funds from operations $ 647,593 $ 654,868 Weighted average shares – basic 108,491 108,653 Incremental shares issuable from assumed conversion of: Share awards granted 48 21 Common units 1,594 1,595 Weighted average shares – diluted 110,133 110,269 (1) For the year ended December 31, 2023, activity relates to proceeds from an earn-out from a previously sold technology investment.
Reconciliations of net income attributable to common shareholders to FFO, Core FFO, and Core AFFO for the years ended December 31, 2025 and 2024 are as follows: 23 Table of Contents ($ in thousands) 2025 2024 Funds from operations Net income attributable to common shareholders $ 384,462 $ 163,293 Real estate depreciation and amortization 597,925 569,998 Impairment associated with land development activities 12,916 40,988 Gain on sale of operating properties (260,910) (43,806) Income allocated to non-controlling interests 10,436 7,547 Funds from operations $ 744,829 $ 738,020 Casualty-related expenses, net of (recoveries) (1,354) 5,849 Severance — 506 Legal costs and settlements 8,611 4,844 Loss on early retirement of debt — 921 Expensed transaction, development, and other pursuit costs 4,789 2,203 Advocacy contributions — 1,653 Other miscellaneous items 350 — Core funds from operations $ 757,225 $ 753,996 Less: recurring capitalized expenditures (108,174) (106,403) Core adjusted funds from operations $ 649,051 $ 647,593 Weighted average shares – basic 108,376 108,491 Incremental shares issuable from assumed conversion of: Share awards granted 58 48 Common units 1,594 1,594 Weighted average shares – diluted 110,028 110,133 Liquidity and Capital Resources Financial Condition and Sources of Liquidity We intend to maintain a strong balance sheet and preserve our financial flexibility, which we believe should enhance our ability to identify and capitalize on investment opportunities as they become available.
The decrease was primarily due to lower state income and franchise income taxes relating to recent tax legislation changes in certain state jurisdictions, offset by an increase in taxable income due to higher third-party construction activities within a taxable REIT subsidiary.
The increase was primarily due to higher taxable income resulting from increased third-party construction activities within a taxable REIT subsidiary. The increase was also due to higher state and franchise income taxes for the year ended December 31, 2025 as compared to the same period in 2024 primarily due to tax legislation changes enacted in certain state jurisdictions in 2024.
Construction and Development Activity At December 31, 2024, we had a total of three projects under construction to be comprised of 1,138 apartment homes. Initial occupancies of these three projects are currently scheduled to occur within the next two years.
Construction and Development Activity At December 31, 2025, we had a total of three projects under construction to be comprised of 1,162 apartment homes. Initial occupancy for these projects is expected to begin within the next two years. As of December 31, 2025, we estimated the remaining cost to complete the construction of these properties to be approximately $213.8 million.
At December 31, 2024, we had three properties in various stages of construction as follows: ($ in millions) Properties and Locations Number of Homes Estimated Cost Cost Incurred Included in Properties Under Development Estimated Date of Construction Completion Estimated Date of Stabilization Communities Under Construction Camden Village District 369 $ 138.0 $ 121.9 $ 121.9 4Q25 2Q27 Raleigh, NC Camden South Charlotte 420 163.0 51.0 51.0 2Q27 4Q28 Charlotte, NC Camden Blakeney 349 154.0 38.5 38.5 3Q27 3Q28 Charlotte, NC Total 1,138 $ 455.0 $ 211.4 $ 211.4 20 Table of Contents Development Pipeline Communities .
At December 31, 2025, we had three properties in various stages of construction as follows: ($ in millions) Properties and Locations Number of Homes Estimated Cost Cost Incurred Included in Properties Under Development Estimated Date of Construction Completion Estimated Date of Stabilization Communities Under Construction Camden South Charlotte 420 $ 157.0 $ 117.3 $ 117.3 2Q27 4Q28 Charlotte, NC Camden Blakeney 349 151.0 84.3 84.3 3Q27 3Q28 Charlotte, NC Camden Nations 393 184.0 76.6 76.6 3Q28 2Q30 Nashville, TN Total 1,162 $ 492.0 $ 278.2 $ 278.2 Development Pipeline Communities .
However, we may not be able to maintain our current credit ratings and may not be able to borrow on a secured or unsecured basis in the future. Future Cash Requirements and Contractual Obligations One of our principal long-term liquidity requirements includes the repayment of maturing debt, including any future borrowings under our unsecured revolving credit facility.
However, we may not be able to maintain our current credit ratings and may not be able to borrow on a secured or unsecured basis in the future.
The increase was partially offset by lower property insurance expense of approximately $6.4 million and lower real estate taxes of approximately $0.3 million. 23 Table of Contents Non-same Store and Development and Lease-up Analysis Property NOI from non-same store and development and lease-up communities increased $10.8 million for the year ended December 31, 2024, as compared to the same period in 2023.
Non-same Store and Development and Lease-up Analysis Property NOI from non-same store and development and lease-up communities increased approximately $21.7 million for the year ended December 31, 2025, as compared to the same period in 2024.
The decrease was partially offset by increases in interest expense due to the issuance of $500 million senior unsecured notes in November 2023, the issuance of $400 million senior unsecured notes in January 2024 and decreases in capitalized interest expense primarily due to having lower average balances in assets under construction during the year ended December 31, 2024 as compared to the same period in 2023.
The increase was primarily due to increases in interest expense of $16.5 million relating to having higher average balances on our commercial paper program entered into in February 2025 and decreases in capitalized interest expense of $3.8 million due to having lower average balances in assets under construction during the year ended December 31, 2025 as compared to the same period in 2024.
The decrease was also due to lower other property NOI of approximately $4.5 million primarily due to higher storm-related insurance expenses of approximately $5.6 million, partially offset by approximately $1.1 million of higher revenues related to business interruption proceeds for the year ended December 31, 2024 as compared to the same period in 2023.
The decrease was due to lower NOI of approximately $8.0 million related to five dispositions completed in 2025, partially offset by higher other property NOI of approximately $5.7 million, primarily driven by lower storm-related expenses during the year ended December 31, 2025.
Cash outflows during 2023 primarily related to $434.9 million used for distributions to common shareholders and non-controlling interest holders, the repayment of $250 million senior unsecured notes and $187.7 million secured variable rate notes, which includes prepayment penalties and fees, and the net repayment of $42.0 million of borrowings from our unsecured revolving credit facility.
Cash outflows during the year ended December 31, 2025 primarily related to $461.0 million used for distributions to common shareholders and non-controlling interest holders, $270.7 million used for common share repurchases, and net payments of $178.0 million of borrowings from our unsecured revolving credit facility.