Biggest changeAFFO should not be considered as an alternative to net income/(loss) (determined in accordance with GAAP) as an indication of financial performance, or as an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make distributions. 53 Table of Contents The following table outlines our reconciliation of Net income/(loss) attributable to common stockholders to FFO, FFOA, and AFFO for the years ended December 31, 2022, 2021, and 2020 ( dollars in thousands): Year Ended December 31, 2022 2021 2020 Net income/(loss) attributable to common stockholders $ 82,512 $ 145,787 $ 60,036 Real estate depreciation and amortization 665,228 606,648 608,616 Noncontrolling interests 5,655 10,977 4,704 Real estate depreciation and amortization on unconsolidated joint ventures 30,062 31,967 35,023 Net gain on the sale of unconsolidated depreciable property — (2,460) — Net gain on the sale of depreciable real estate owned, net of tax (25,494) (136,001) (118,852) FFO attributable to common stockholders and unitholders, basic $ 757,963 $ 656,918 $ 589,527 Distributions to preferred stockholders — Series E (Convertible) 4,412 4,229 4,230 FFO attributable to common stockholders and unitholders, diluted $ 762,375 $ 661,147 $ 593,757 Income/(loss) per weighted average common share, diluted $ 0.26 $ 0.48 $ 0.20 FFO per weighted average common share and unit, basic $ 2.21 $ 2.04 $ 1.86 FFO per weighted average common share and unit, diluted $ 2.20 $ 2.02 $ 1.85 Weighted average number of common shares and OP/DownREIT Units outstanding — basic 343,149 322,744 316,855 Weighted average number of common shares, OP/DownREIT Units, and common stock equivalents outstanding — diluted 347,094 327,039 320,187 Impact of adjustments to FFO: Debt extinguishment and other associated costs $ — $ 42,336 $ 49,190 Debt extinguishment and other associated costs on unconsolidated joint ventures — 1,682 — Variable upside participation on DCP, net (10,622) — — Legal and other 1,493 5,319 8,973 Realized (gain)/loss on real estate technology investments, net of tax (6,992) (1,980) 1,005 Unrealized (gain)/loss on real estate technology investments, net of tax 52,663 (55,947) (4,587) Severance costs 441 2,280 1,948 Casualty-related charges/(recoveries), net 9,733 3,960 2,545 Casualty-related charges/(recoveries) on unconsolidated joint ventures, net — — 31 $ 46,716 $ (2,350) $ 59,105 FFOA attributable to common stockholders and unitholders, diluted $ 809,091 $ 658,797 $ 652,862 FFOA per weighted average common share and unit, diluted $ 2.33 $ 2.01 $ 2.04 Recurring capital expenditures (77,710) (63,820) (56,924) AFFO attributable to common stockholders and unitholders, diluted $ 731,381 $ 594,977 $ 595,938 AFFO per weighted average common share and unit, diluted $ 2.11 $ 1.82 $ 1.86 54 Table of Contents The following table is our reconciliation of FFO share information to weighted average common shares outstanding, basic and diluted, reflected on the UDR Consolidated Statements of Operations for the years ended December 31, 2022, 2021, and 2020 (shares in thousands): Year Ended December 31, 2022 2021 2020 Weighted average number of common shares and OP/DownREIT Units outstanding — basic 343,149 322,744 316,855 Weighted average number of OP/DownREIT Units outstanding (21,478) (22,418) (22,310) Weighted average number of common shares outstanding — basic per the Consolidated Statements of Operations 321,671 300,326 294,545 Weighted average number of common shares, OP/DownREIT Units, and common stock equivalents outstanding — diluted 347,094 327,039 320,187 Weighted average number of OP/DownREIT Units outstanding (21,478) (22,418) (22,310) Weighted average number of Series E Cumulative Convertible Preferred shares outstanding (2,916) (2,918) (2,950) Weighted average number of common shares outstanding — diluted per the Consolidated Statements of Operations 322,700 301,703 294,927
Biggest changeThe following table outlines our reconciliation of Net income/(loss) attributable to common stockholders to FFO, FFOA, and AFFO for the years ended December 31, 2023, 2022, and 2021 ( dollars in thousands): Year Ended December 31, 2023 2022 2021 Net income/(loss) attributable to common stockholders $ 439,505 $ 82,512 $ 145,787 Real estate depreciation and amortization 676,419 665,228 606,648 Noncontrolling interests 30,135 5,655 10,977 Real estate depreciation and amortization on unconsolidated joint ventures 42,622 30,062 31,967 Net (gain)/loss on consolidation 24,257 — — Net gain on the sale of unconsolidated depreciable property — — (2,460) Net gain on the sale of depreciable real estate owned, net of tax (349,993) (25,494) (136,001) FFO attributable to common stockholders and unitholders, basic $ 862,945 $ 757,963 $ 656,918 Distributions to preferred stockholders — Series E (Convertible) 4,848 4,412 4,229 FFO attributable to common stockholders and unitholders, diluted $ 867,793 $ 762,375 $ 661,147 Income/(loss) per weighted average common share, diluted $ 1.34 $ 0.26 $ 0.48 FFO per weighted average common share and unit, basic $ 2.46 $ 2.21 $ 2.04 FFO per weighted average common share and unit, diluted $ 2.45 $ 2.20 $ 2.02 Weighted average number of common shares and OP/DownREIT Units outstanding — basic 351,175 343,149 322,744 Weighted average number of common shares, OP/DownREIT Units, and common stock equivalents outstanding — diluted 354,422 347,094 327,039 Impact of adjustments to FFO: Debt extinguishment and other associated costs $ — $ — $ 42,336 Debt extinguishment and other associated costs on unconsolidated joint ventures — — 1,682 Variable upside participation on DCP, net (204) (10,622) — Legal and other costs 2,869 1,493 5,319 Realized (gain)/loss on real estate technology investments, net of tax (9,864) (6,992) (1,980) Unrealized (gain)/loss on real estate technology investments, net of tax 6,813 52,663 (55,947) Severance costs 4,164 441 2,280 Casualty-related charges/(recoveries), net 3,138 9,733 3,960 Total impact of adjustments to FFO $ 6,916 $ 46,716 $ (2,350) FFOA attributable to common stockholders and unitholders, diluted $ 874,709 $ 809,091 $ 658,797 FFOA per weighted average common share and unit, diluted $ 2.47 $ 2.33 $ 2.01 Recurring capital expenditures (90,917) (77,710) (63,820) AFFO attributable to common stockholders and unitholders, diluted $ 783,792 $ 731,381 $ 594,977 AFFO per weighted average common share and unit, diluted $ 2.21 $ 2.11 $ 1.82 55 Table of Contents The following table is our reconciliation of FFO share information to weighted average common shares outstanding, basic and diluted, reflected on the UDR Consolidated Statements of Operations for the years ended December 31, 2023, 2022, and 2021 (shares in thousands): Year Ended December 31, 2023 2022 2021 Weighted average number of common shares and OP/DownREIT Units outstanding — basic 351,175 343,149 322,744 Weighted average number of OP/DownREIT Units outstanding (22,410) (21,478) (22,418) Weighted average number of common shares outstanding — basic per the Consolidated Statements of Operations 328,765 321,671 300,326 Weighted average number of common shares, OP/DownREIT Units, and common stock equivalents outstanding — diluted 354,422 347,094 327,039 Weighted average number of OP/DownREIT Units outstanding (22,410) (21,478) (22,418) Weighted average number of Series E Cumulative Convertible Preferred shares outstanding (2,908) (2,916) (2,918) Weighted average number of common shares outstanding — diluted per the Consolidated Statements of Operations 329,104 322,700 301,703
The following factors, among others, could cause our future results to differ materially from those expressed in the forward-looking statements: ● general economic conditions; ● the impact of inflation/deflation; ● unfavorable changes in apartment market and economic conditions that could adversely affect occupancy levels and rental rates, including as a result of COVID-19; ● the failure of acquisitions, developments or redevelopments to achieve anticipated results; ● possible difficulty in selling apartment communities; ● competitive factors that may limit our ability to lease apartment homes or increase or maintain rents; ● insufficient cash flow that could affect our debt financing and create refinancing risk; ● failure to generate sufficient revenue, which could impair our debt service payments and distributions to stockholders; ● development and construction risks that may impact our profitability; ● potential damage from natural disasters, including hurricanes and other weather-related events, which could result in substantial costs to us; ● risks from climate change that impacts our properties or operations; ● risks from extraordinary losses for which we may not have insurance or adequate reserves; ● risks from cybersecurity breaches of our information technology systems and the information technology systems of our third party vendors and other third parties; ● the availability of capital and the stability of the capital markets; ● changes in job growth, home affordability and the demand/supply ratio for multifamily housing; 35 Table of Contents ● the failure of automation or technology to help grow net operating income; ● uninsured losses due to insurance deductibles, self-insurance retention, uninsured claims or casualties, or losses in excess of applicable coverage; ● delays in completing developments and lease-ups on schedule or at expected rent and occupancy levels; ● our failure to succeed in new markets; ● risks that third parties who have an interest in or are otherwise involved in projects in which we have an interest, including mezzanine borrowers, joint venture partners or other investors, do not perform as expected; ● changing interest rates, which could increase interest costs and affect the market price of our securities; ● potential liability for environmental contamination, which could result in substantial costs to us; ● the imposition of federal taxes if we fail to qualify as a REIT under the Code in any taxable year; ● our internal control over financial reporting may not be considered effective which could result in a loss of investor confidence in our financial reports, and in turn have an adverse effect on our stock price; and ● changes in real estate laws, tax laws, rent control or stabilization laws or other laws affecting our business.
The following factors, among others, could cause our future results to differ materially from those expressed in the forward-looking statements: ● general market and economic conditions; ● the impact of inflation/deflation; ● unfavorable changes in apartment market and economic conditions that could adversely affect occupancy levels and rental rates; ● the failure of acquisitions, developments or redevelopments to achieve anticipated results; ● possible difficulty in selling apartment communities; ● competitive factors that may limit our ability to lease apartment homes or increase or maintain rents; ● insufficient cash flow that could affect our debt financing and create refinancing risk; ● failure to generate sufficient revenue, which could impair our debt service payments and distributions to stockholders; ● development and construction risks that may impact our profitability; ● potential damage from natural disasters, including hurricanes and other weather-related events, which could result in substantial costs to us; ● risks from climate change that impacts our properties or operations; ● risks from extraordinary losses for which we may not have insurance or adequate reserves; ● risks from cybersecurity breaches of our information technology systems and the information technology systems of our third party vendors and other third parties; ● the availability of capital and the stability of the capital markets; ● changes in job growth, home affordability and the demand/supply ratio for multifamily housing; ● the failure of automation or technology to help grow net operating income; 38 Table of Contents ● uninsured losses due to insurance deductibles, self-insurance retention, uninsured claims or casualties, or losses in excess of applicable coverage; ● delays in completing developments and lease-ups on schedule or at expected rent and occupancy levels; ● our failure to succeed in new markets; ● risks that third parties who have an interest in or are otherwise involved in projects in which we have an interest, including mezzanine borrowers, joint venture partners or other investors, do not perform as expected; ● changing interest rates, which could increase interest costs and affect the market price of our securities; ● potential liability for environmental contamination, which could result in substantial costs to us; ● the imposition of federal taxes if we fail to qualify as a REIT under the Code in any taxable year; ● our internal control over financial reporting may not be considered effective which could result in a loss of investor confidence in our financial reports, and in turn have an adverse effect on our stock price; and ● changes in real estate laws, tax laws, rent control or stabilization laws or other laws affecting our business.
Funds from Operations, Funds from Operations as Adjusted, and Adjusted Funds from Operations Funds from Operations Funds from operations (“FFO”) attributable to common stockholders and unitholders is defined as Net income/(loss) attributable to common stockholders (computed in accordance with GAAP), excluding impairment write-downs of depreciable real estate related to the main business of the Company or of investments in non-consolidated investees that are directly attributable to decreases in the fair value of depreciable real estate held by the investee, gains and losses from sales of depreciable real estate related to the main business of the Company and income taxes directly 52 Table of Contents associated with those gains and losses, plus real estate depreciation and amortization, and after adjustments for noncontrolling interests, and the Company’s share of unconsolidated partnerships and joint ventures.
Funds from Operations, Funds from Operations as Adjusted, and Adjusted Funds from Operations Funds from Operations Funds from operations (“FFO”) attributable to common stockholders and unitholders is defined as Net income/(loss) attributable to common stockholders (computed in accordance with GAAP), excluding impairment write-downs of depreciable real estate related to the main business of the Company or of investments in non-consolidated investees that are directly attributable to decreases in the fair value of depreciable real estate held by the investee, gains and losses from sales of depreciable real estate related to the main business of the Company and income taxes directly associated with those gains and losses, plus real estate depreciation and amortization, and after adjustments for noncontrolling interests, and the Company’s share of unconsolidated partnerships and joint ventures.
A critical accounting policy is one that is both important to our financial condition and 36 Table of Contents results of operations as well as involves some degree of uncertainty. Estimates are prepared based on management’s assessment after considering all evidence available. Changes in estimates could affect our financial position or results of operations.
A critical accounting policy is one that is both important to our financial condition and results of operations as well as involves some degree of uncertainty. Estimates are prepared based on management’s assessment after considering all evidence available. Changes in estimates could affect our financial position or results of 39 Table of Contents operations.
Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
F urther, the Credit Agreement includes sustainability adjustments pursuant to which the applicable margin for the Revolving Credit Facility and the Term Loan were reduced by two basis points in September 2022 upon the Company receiving certain green building certifications, which is reflected in the margins noted above .
F urther, the Credit Agreement includes sustainability adjustments pursuant to which the applicable margin for the Revolving Credit Facility and the Term Loan were reduced by two basis points upon the Company receiving certain green building certifications, which is reflected in the margins noted above .
Although an extreme or sustained escalation in costs could have a negative impact on our residents and their ability to absorb rent increases, we do not believe this had a material impact on our results for the year ended December 31, 2022 .
Although an extreme or sustained escalation in costs could have a negative impact on our residents and their ability to absorb rent increases, we do not believe this had a material impact on our results for the year ended December 31, 2023 .
However, due to the uncertainty of the specific actions that would be taken and their possible effects, the sensitivity analysis assumes no change in our financial structure. The Company also utilizes derivative financial instruments to manage interest rate risk and generally designates these financial instruments as cash flow hedges.
However, due to the uncertainty of the specific actions that would be taken and their possible effects, the sensitivity analysis assumes no change in our financial structure. 49 Table of Contents The Company also utilizes derivative financial instruments to manage interest rate risk and generally designates these financial instruments as cash flow hedges.
Our payment of amounts due on the notes also is effectively subordinated to all liabilities, whether secured or unsecured, of any of our non-guarantor subsidiaries because, in the event of a bankruptcy, liquidation, dissolution, reorganization or similar proceeding with respect to such subsidiaries, we, as an equity holder of such subsidiaries, would not receive distributions from such subsidiaries until claims of any creditors of such subsidiaries are satisfied. 42 Table of Contents The following tables present the summarized financial information for the Operating Partnership as of December 31, 2022 and 2021, and for the years ended December 31, 2022, 2021, and 2020.
Our payment of amounts due on the notes also is effectively subordinated to all liabilities, whether secured or unsecured, of any of our non-guarantor subsidiaries because, in the event of a bankruptcy, liquidation, dissolution, reorganization or similar proceeding with respect to such subsidiaries, we, as an equity holder of such subsidiaries, would not receive distributions from such subsidiaries until claims of any creditors of such subsidiaries are satisfied. The following tables present the summarized financial information for the Operating Partnership as of December 31, 2023 and 2022, and for the years ended December 31, 2023, 2022, and 2021.
The Operating Partnership may, without the consent of the holders of the notes, assume all of our rights and obligations under the notes and, upon such assumption, we will be released from our liabilities under the indenture and the notes. The notes are UDR’s unsecured general obligations and rank equally with all of UDR’s other unsecured and unsubordinated indebtedness outstanding from time to time.
The Operating Partnership may, without the consent of the holders of the notes, assume all of our rights and obligations under the notes and, upon such assumption, we will be released from our liabilities under the indenture and the notes. 44 Table of Contents The notes are UDR’s unsecured general obligations and rank equally with all of UDR’s other unsecured and unsubordinated indebtedness outstanding from time to time.
Adjusted Funds from Operations Adjusted FFO (“AFFO”) attributable to common stockholders and unitholders is defined as FFOA less recurring capital expenditures on consolidated communities that are necessary to help preserve the value of and maintain functionality at our communities.
Adjusted Funds from Operations Adjusted FFO (“AFFO”) attributable to common stockholders and unitholders is defined as FFOA less recurring capital expenditures on consolidated communities that are necessary to help preserve the value of and maintain 54 Table of Contents functionality at our communities.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion should be read in conjunction with our consolidated financial statements appearing elsewhere herein and is based primarily on our consolidated financial statements for the years ended December 31, 2022, and 2021.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion should be read in conjunction with the consolidated financial statements appearing elsewhere herein and is based primarily on the consolidated financial statements for the years ended December 31, 2023, and 2022.
As of December 31, 2022, we had 14.0 million shares of common stock available for future issuance under the ATM program.
As of December 31, 2023, we had 14.0 million shares of common stock available for future issuance under the ATM program.
As of December 31, 2022, we had no outstanding borrowings under the Revolving Credit Facility, leaving $1.3 billion of unused capacity (excluding $2.6 million of letters of credit at December 31, 2022), and $350.0 million of outstanding borrowings under the Term Loan.
As of December 31, 2023, we had no outstanding borrowings under the Revolving Credit Facility, leaving $1.3 billion of unused capacity (excluding $2.3 million of letters of credit at December 31, 2023), and $350.0 million of outstanding borrowings under the Term Loan.
(b) Same-Store consists of 45,143 apartment homes. (c) Excludes depreciation, amortization, and property management expenses. (d) Represents non-mature communities that have achieved 90% occupancy for three consecutive months but do not meet the criteria to be included in Same-Store Communities.
(b) Same-Store consists of 47,360 apartment homes. (c) Excludes depreciation, amortization, and property management expenses. (d) Represents non-mature communities that have achieved 90% occupancy for three consecutive months but do not meet the criteria to be included in Same-Store Communities.
If such indicators of impairment are present and the carrying value exceeds the undiscounted cash flows of the community, an 37 Table of Contents impairment loss is recognized equal to the excess of the carrying amount of the asset over its estimated fair value.
If such indicators of impairment are present and the carrying value exceeds the undiscounted cash flows of the community, an impairment loss is recognized equal to the excess of the carrying amount of the asset over its estimated fair value.
Our estimates of fair value represent our best estimate based primarily upon unobservable inputs related to rental rates, operating costs, growth rates, discount rates, capitalization rates, industry trends and reference to market rates and transactions.
Our estimates of fair value represent our best estimate based primarily upon unobservable inputs related to rental rates, 40 Table of Contents operating costs, growth rates, discount rates, capitalization rates, industry trends and reference to market rates and transactions.
This section of this Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021 of UDR, Inc.
This section of this Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022 of UDR, Inc.
Amounts capitalized during the years ended December 31, 2022, 2021, and 2020 were $31.3 million, $21.0 million, and $19.0 million, respectively. Investment in Unconsolidated Entities We may enter into various joint venture agreements and/or partnerships with unrelated third parties to hold or develop real estate assets.
Amounts capitalized during the years ended December 31, 2023, 2022, and 2021 were $23.2 million, $31.3 million, and $21.0 million, respectively. Investment in Unconsolidated Entities We may enter into various joint venture agreements and/or partnerships with unrelated third parties to hold or develop real estate assets.
The Company did not recognize any other-than-temporary impairments in the value of its investments in unconsolidated joint ventures or partnerships during the years ended December 31, 2022 and 2021. Financing Activities For the years ended December 31, 2022 and 2021, Net cash provided by/(used in) financing activities was $111.2 million and $612.5 million, respectively.
The Company did not recognize any other-than-temporary impairments in the value of its investments in unconsolidated joint ventures or partnerships during the years ended December 31, 2023 and 2022 . Financing Activities For the years ended December 31, 2023 and 2022, Net cash provided by/(used in) financing activities was $(538.9) million and $111.2 million, respectively.
Inflation Inflation primarily impacts our results of operations as a result of wage pressures and increases in utilities and repair and maintenance costs.
Inflation 53 Table of Contents Inflation primarily impacts our results of operations as a result of wage pressures and increases in utilities and repair and maintenance costs.
Unless the context otherwise requires, all references in this Report to “we,” “us,” “our,” “the Company,” or “UDR” refer collectively to UDR, Inc., its consolidated subsidiaries and its consolidated joint ventures. At December 31, 2022, our consolidated real estate portfolio included 165 communities in 13 states plus the District of Columbia totaling 54,999 apartment homes.
Unless the context otherwise requires, all references in this Report to “we,” “us,” “our,” “the Company,” or “UDR” refer collectively to UDR, Inc., its consolidated subsidiaries and its consolidated joint ventures. At December 31, 2023, our consolidated real estate portfolio included 168 communities in 13 states plus the District of Columbia totaling 55,550 apartment homes.
We report in two segments: Same-Store Communities and Non-Mature Communities/Other . 39 Table of Contents Our Same-Store Communities segment represents those communities acquired, developed, and stabilized prior to January 1, 2021 and held as of December 31, 2022.
We report in two segments: Same-Store Communities and Non-Mature Communities/Other . Our Same-Store Communities segment represents those communities acquired, developed, and stabilized prior to January 1, 2022 and held as of December 31, 2023.
We anticipate repaying the debt due in 2023 with cash flow from our operations, proceeds from debt or equity offerings, proceeds from dispositions of properties, or from borrowings under our credit agreements and our unsecured commercial paper program.
We anticipate repaying the debt due in 2024 with cash 43 Table of Contents flow from our operations, proceeds from debt or equity offerings, proceeds from dispositions of properties, or from borrowings under our credit agreements and our unsecured commercial paper program.
Based on the Company’s current credit rating, the Revolving Credit Facility has an interest rate equal to SOFR plus a margin of 85.5 basis points and a facility fee of 15 basis points, and the Term Loan has an interest rate equal to SOFR plus a margin of 93.0 basis points.
Based on the Company’s current credit rating, the Revolving Credit Facility has an interest rate equal to Adjusted SOFR plus a margin of 75.5 basis points and a facility fee of 15 basis points, and the Term Loan has an interest rate equal to Adjusted SOFR plus a margin of 83.0 basis points.
Gain/(Loss) on Sale of Real Estate Owned During the year ended December 31, 2022, the Company recognized a gain of $25.5 million from the sale of one operating community located in Orange County, California .
During the year ended December 31, 2022, the Company recognized a gain of $25.5 million from the sale of one operating community located in Orange County, California .
During 2022, we incurred gross interest costs of $169.3 million, of which $13.4 million was capitalized. 41 Table of Contents We do not have any off-balance sheet arrangements that have, or are reasonably likely to have, a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources that are material. Guarantor Subsidiary Summarized Financial Information UDR has certain outstanding debt securities that are guaranteed by the Operating Partnership.
During 2023, we incurred gross interest costs of $191.0 million, of which $10.1 million was capitalized. We do not have any off-balance sheet arrangements that have, or are reasonably likely to have, a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources that are material. Guarantor Subsidiary Summarized Financial Information UDR has certain outstanding debt securities that are guaranteed by the Operating Partnership.
The operating margin (property net operating income divided by property rental income) was 69.8% and 68.3% for the years ended December 31, 2022 and 2021, respectively.
The operating margin (property net operating income divided by property rental income) was 69.6% and 69.3% for the years ended December 31, 2023 and 2022, respectively.
Operating Activities For the year ended December 31, 2022, our Net cash provided by/(used in) operating activities was $820.1 million compared to $664.0 million for 2021.
Operating Activities For the year ended December 31, 2023, our Net cash provided by/(used in) operating activities was $832.7 million compared to $820.1 million for 2022.
Interest income and other income/(expense), net For the years ended December 31, 2022 and 2021, the Company recognized interest income and other income/(expense), net of $(6.9) million and $15.1 million, respectively.
Interest income and other income/(expense), net For the years ended December 31, 2023 and 2022, the Company recognized interest income and other income/(expense), net of $17.8 million and $(6.9) million, respectively.
Net Income/(Loss) Attributable to Common Stockholders Net income/(loss) attributable to common stockholders was $82.5 million ($0.26 per diluted share) for the year ended December 31, 2022, as compared to $145.8 million ($0.48 per diluted share) for the prior year.
Net Income/(Loss) Attributable to Common Stockholders Net income/(loss) attributable to common stockholders was $439.5 million ($1.34 per diluted share) for the year ended December 31, 2023, as compared to $82.5 million ($0.26 per diluted share) for the prior year.
In addition, we have an ownership interest in 9,099 completed or to-be-completed apartment homes through unconsolidated joint ventures or partnerships, including 6,262 apartment homes owned by entities in which we hold preferred equity investments. The Same-Store Community apartment home population for the year ended December 31, 2022, was 47,360.
In addition, we have an ownership interest in 10,045 completed or to-be-completed apartment homes through unconsolidated joint ventures or partnerships, including 5,618 apartment homes owned by entities in which we hold preferred equity investments. The Same-Store Community apartment home population for the year ended December 31, 2023, was 51,368.
The decrease in 2022 as compared to 2021 was primarily due to $(35.5) million of investment income/(loss) from RETV I during the year ended December 31, 2022 as compared to $50.8 million during the year ended December 31, 2021, which primarily related to unrealized gains/(losses) from one portfolio investment held by RETV I, SmartRent, partially offset by $10.6 million of net variable upside participation recorded on the sale of a DCP community in 2022 and an increase in income from our preferred equity investments .
During the year ended December 31, 2022, the Company recognized income/(loss) from unconsolidated entities of $4.9 million, which was primarily due to net income from our operating joint ventures and preferred equity investments and $10.6 million of net variable upside participation recorded on the sale of a DCP community, partially offset by $(35.5) million of investment income/(loss) from RETV I, which primarily related to unrealized gains/(losses) from one portfolio investment held by RETV I, SmartRent .
These communities were owned and had stabilized occupancy and operating expenses as of the beginning of the prior year, there is no plan to conduct substantial redevelopment activities, and the communities are not classified as held for disposition at year end. A community is considered to have stabilized occupancy once it achieves 90% occupancy for at least three consecutive months.
These communities were owned and had stabilized occupancy and operating expenses as of the beginning of the prior year, there is no plan to conduct substantial redevelopment activities, and the communities are not classified as held for disposition at year end.
(e) Primarily non-residential revenue and expense and straight-line adjustment for concessions. 50 Table of Contents The following table is our reconciliation of Net income/(loss) attributable to UDR, Inc. to total property NOI for each of the periods presented ( dollars in thousands): Year Ended December 31, 2022 2021 2020 Net income/(loss) attributable to UDR, Inc. $ 86,924 $ 150,016 $ 64,266 Joint venture management and other fees (5,022) (6,102) (5,069) Property management 49,152 38,540 35,538 Other operating expenses 17,493 21,649 22,762 Real estate depreciation and amortization 665,228 606,648 608,616 General and administrative 64,144 57,541 49,885 Casualty-related charges/(recoveries), net 9,733 3,748 2,131 Other depreciation and amortization 14,344 13,185 10,013 (Gain)/loss on sale of real estate owned (25,494) (136,052) (119,277) (Income)/loss from unconsolidated entities (4,947) (65,646) (18,844) Interest expense 155,900 186,267 202,706 Interest income and other (income)/expense, net 6,933 (15,085) (6,274) Tax provision/(benefit), net 349 1,439 2,545 Net income/(loss) attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership 5,613 10,873 4,543 Net income/(loss) attributable to noncontrolling interests 42 104 161 Total property NOI $ 1,040,392 $ 867,125 $ 853,702 Same-Store Communities Our Same-Store Community properties (those acquired, developed, and stabilized prior to January 1, 2021 and held on December 31, 2022) consisted of 47,360 apartment homes and provided 89.7% of our total NOI for the year ended December 31, 2022.
(e) Primarily non-residential revenue and expense and straight-line adjustment for concessions. 51 Table of Contents The following table is our reconciliation of Net income/(loss) attributable to UDR, Inc. to total property NOI for each of the periods presented ( dollars in thousands): Year Ended December 31, 2023 2022 2021 Net income/(loss) attributable to UDR, Inc. $ 444,353 $ 86,924 $ 150,016 Joint venture management and other fees (6,843) (5,022) (6,102) Property management 52,671 49,152 38,540 Other operating expenses 20,222 17,493 21,649 Real estate depreciation and amortization 676,419 665,228 606,648 General and administrative 69,929 64,144 57,541 Casualty-related charges/(recoveries), net 3,138 9,733 3,748 Other depreciation and amortization 15,419 14,344 13,185 (Gain)/loss on sale of real estate owned (351,193) (25,494) (136,052) (Income)/loss from unconsolidated entities (4,693) (4,947) (65,646) Interest expense 180,866 155,900 186,267 Interest income and other (income)/expense, net (17,759) 6,933 (15,085) Tax provision/(benefit), net 2,106 349 1,439 Net income/(loss) attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership 30,104 5,613 10,873 Net income/(loss) attributable to noncontrolling interests 31 42 104 Total property NOI $ 1,114,770 $ 1,040,392 $ 867,125 Same-Store Communities Our Same-Store Community properties (those acquired, developed, and stabilized prior to January 1, 2022 and held on December 31, 2023) consisted of 51,368 apartment homes and provided 93.1% of our total NOI for the year ended December 31, 2023.
The following significant financing activities occurred during the year ended December 31, 2022: ● issued 11.4 million shares of common stock at an average price of $55.29 per share under forward sales agreements for aggregate net proceeds, after deducting related expenses, of approximately $629.6 million; ● repurchased 1.2 million shares of common stock at an average price of $41.14 per share for approximately $49.0 million; ● net proceeds of $80.0 million on our unsecured commercial paper program; and ● paid $483.6 million of distributions to our common stockholders.
The following significant financing activities occurred during the year ended December 31, 2022: ● issued 11.4 million shares of common stock at an average price of $55.29 per share under forward sales agreements for aggregate net proceeds, after deducting related expenses, of approximately $629.6 million; ● repurchased 1.2 million shares of common stock at an average price of $41.14 per share for approximately $49.0 million; ● received net proceeds of $80.0 million on our unsecured commercial paper program; ● paid $34.3 million of distributions to redeemable noncontrolling interests; and ● paid $483.6 million of distributions to our common stockholders. 48 Table of Contents Credit Facilities and Commercial Paper Program The Company has a $1.3 billion unsecured revolving credit facility (the “Revolving Credit Facility”) and a $350.0 million unsecured term loan (the “Term Loan”).
Property management expense covers costs directly related to consolidated property operations, inclusive of corporate management, regional supervision, accounting and other costs. 49 Table of Contents Management considers NOI a useful metric for investors as it is a more meaningful representation of a community’s continuing operating performance than net income as it is prior to corporate-level expense allocations, general and administrative costs, capital structure and depreciation and amortization.
Management considers NOI a useful metric for investors as it is a more meaningful representation of a community’s continuing operating performance than net income as it is prior to corporate-level expense allocations, general and administrative costs, capital structure and depreciation and amortization.
However, the majority of our apartment leases have initial terms of 12 months or less, which generally enables us to compensate for inflationary effects by increasing rents on our apartment homes.
However, the majority of our apartment leases have initial terms of 12 months or less, which in an inflationary environment, and absent other factors such as increased supply, generally enables us to compensate for inflationary effects by increasing rents on our apartment homes.
Aggregate net proceeds from such forward sales, after deducting related expenses, were $629.6 million. During the year ended December 31, 2022, the Company repurchased 1.2 million shares of its common stock at an average price of $41.14 per share for total consideration of approximately $49.0 million under its share repurchase program. Future Capital Needs Future development and redevelopment expenditures may be funded through unsecured or secured credit facilities, unsecured commercial paper, proceeds from the issuance of equity or debt securities, sales of properties, joint ventures, and, to a lesser extent, from cash flows provided by property operations.
The Company does not initially receive any proceeds from any sale of borrowed shares by the forward seller. During the year ended December 31, 2023, the Company repurchased 0.6 million shares of its common stock at an average price of $40.13 per share for total consideration of approximately $25.0 million under its share repurchase program. Future Capital Needs Future development and redevelopment expenditures may be funded through unsecured or secured credit facilities, unsecured commercial paper, proceeds from the issuance of equity or debt securities, sales of properties, joint ventures, and, to a lesser extent, from cash flows provided by property operations.
The increase in 2022 as compared to 2021 was primarily attributable to communities acquired in 2022 and 2021, partially offset by assets that became fully depreciated in 2022 and 2021.
The increase in 2023 as compared to 2022 was primarily due to communities acquired and completions of developments in 2023 and 2022, partially offset by communities sold in 2023 and assets that became fully depreciated in 2023 and 2022.
The remaining 10.3%, or $107.5 million, of our total NOI during the year ended December 31, 2022 was generated from our Non-Mature Communities/Other . NOI from Non-Mature Communities/Other increased by 136.7%, or $62.1 million, for the year ended December 31, 2022 as compared to the same period in 2021.
The remaining 6.9%, or $77.1 million, of our total NOI during the year ended December 31, 2023 was generated from our Non-Mature Communities/Other . NOI from Non-Mature Communities/Other increased by 25.3%, or $15.6 million, for the year ended December 31, 2023 as compared to the same period in 2022.
These amounts are determined by considering the impact of hypothetical interest rates on our borrowing cost. This analysis does not consider the effects of the adjusted level of overall economic activity that could exist in such an environment or actions we may take to further mitigate our exposure to the change.
This analysis does not consider the effects of the adjusted level of overall economic activity that could exist in such an environment or actions we may take to further mitigate our exposure to the change.
Consolidated Real Estate Under Development and Redevelopment At December 31, 2022, our development pipeline consisted of three wholly-owned communities located in Washington D.C., Addison, Texas and Tampa, Florida, totaling 715 homes, of which 161 have been completed, with a budget of $332.5 million, in which we have a gross carrying value of $190.1 million.
Consolidated Real Estate Under Development and Redevelopment At December 31, 2023, our development pipeline consisted of two wholly-owned communities located in Addison, Texas and Tampa, Florida, totaling 415 homes, of which 56 have been completed, with a budget of $187.5 million, in which we have a gross carrying value of $160.4 million.
The information presented below excludes eliminations necessary to arrive at the information on a consolidated basis (dollars in thousands): December 31, December 31, 2022 2021 Total real estate, net $ 2,353,509 $ 2,262,108 Cash and cash equivalents 9 21 Operating lease right-of-use assets 195,296 198,835 Other assets 67,186 96,553 Total assets $ 2,616,000 $ 2,557,517 Secured debt, net $ 187,537 $ 143,745 Notes payable to UDR (a) 1,162,308 972,283 Operating lease liabilities 190,495 193,892 Other liabilities 118,103 108,076 Total liabilities 1,658,443 1,417,996 Total capital $ 957,557 $ 1,139,521 Year Ended December 31, 2022 2021 2020 Total revenue $ 511,560 $ 440,631 $ 428,747 Property operating expenses (217,048) (189,543) (172,704) Real estate depreciation and amortization (155,451) (152,520) (143,005) Gain/(loss) on sale of real estate — — 57,960 Operating income/(loss) 139,061 98,568 170,998 Interest expense (a) (37,792) (33,098) (29,357) Other income/(loss) (3,589) 9,316 (5,543) Net income/(loss) $ 97,680 $ 74,786 $ 136,098 (a) All $1.2 billion and $972.3 million notes payable to UDR as of December 31, 2022 and 2021, respectively, and $35.7 million, $30.8 million and $26.5 million of interest expense on notes payable to UDR for the years ended December 31, 2022, 2021, and 2020, respectively, eliminate upon consolidation of UDR’s consolidated financial statements. Statements of Cash Flows The following discussion explains the changes in Net cash provided by/(used in) operating activities , Net cash provided by/(used in) investing activities , and Net cash provided by/(used in) financing activities that are presented in our Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 2021.
The information presented below excludes eliminations necessary to arrive at the information on a consolidated basis (dollars in thousands): December 31, December 31, 2023 2022 Total real estate, net $ 2,629,267 $ 2,353,509 Cash and cash equivalents 5 9 Operating lease right-of-use assets 191,673 195,296 Other assets 75,464 67,186 Total assets $ 2,896,409 $ 2,616,000 Secured debt, net $ 377,262 $ 187,537 Notes payable to UDR (a) 1,298,903 1,162,308 Operating lease liabilities 186,939 190,495 Other liabilities 133,595 118,103 Total liabilities 1,996,699 1,658,443 Total capital $ 899,710 $ 957,557 Year Ended December 31, 2023 2022 2021 Total revenue $ 561,441 $ 511,560 $ 440,631 Property operating expenses (243,842) (217,048) (189,543) Real estate depreciation and amortization (166,744) (155,451) (152,520) Operating income/(loss) 150,855 139,061 98,568 Interest expense (a) (55,729) (37,792) (33,098) Other income/(loss) 6,231 (3,589) 9,316 Net income/(loss) $ 101,357 $ 97,680 $ 74,786 (a) All $1.3 billion and $1.2 billion notes payable to UDR as of December 31, 2023 and 2022, respectively, and $47.2 million, $35.7 million and $30.8 million of interest expense on notes payable to UDR for the years ended December 31, 2023, 2022, and 2021, respectively, eliminate upon consolidation of UDR’s consolidated financial statements. Statements of Cash Flows The following discussion explains the changes in Net cash provided by/(used in) operating activities , Net cash provided by/(used in) investing activities , and Net cash provided by/(used in) financing activities that are presented in our Consolidated Statements of Cash Flows for the years ended December 31, 2023 and 2022.
Upon entering into the ATM sales agreement, the Company simultaneously terminated the sales agreement for its prior at-the-market equity offering program, which was entered into in July 2017. During the year ended December 31, 2022, the Company settled 4.4 million shares of common stock through its ATM program pursuant to the Company’s forward sales agreements described below.
Upon entering into the ATM sales agreement, the Company simultaneously terminated the sales agreement for its prior at-the-market equity offering program, which was entered into in July 2017. During the year ended December 31, 2023, the Company did not sell any shares of common stock through its ATM program.
(b) As of December 31, 2022, the Company was developing three wholly owned communities with a total of 715 apartment homes, of which 161 have been completed. (c) The retail component of a development community located in Washington D.C. met the criteria to be classified as held for disposition at December 31, 2022.
(b) As of December 31, 2023, the Company was developing two wholly owned communities with a total of 415 apartment homes, of which 56 have been completed. (c) The Company had one community located in Arlington, Virginia that met the criteria to be classified as held for disposition at December 31, 2023.
NOI for our Same-Store Community properties increased 13.5%, or $111.2 million, for the year ended December 31, 2022 compared to the same period in 2021. The increase in property NOI was attributable to an 11.1%, or $133.1 million, increase in property rental income, which was partially offset by a 5.7%, or $21.9 million, increase in operating expenses .
NOI for our Same-Store Community properties increased 6.0%, or $58.8 million, for the year ended December 31, 2023 compared to the same period in 2022. The increase in property NOI was attributable to a 5.6%, or $79.3 million, increase in property rental income, which was partially offset by a 4.7%, or $20.5 million, increase in operating expenses .
The Company increased its real estate assets owned by approximately $122.6 million and recorded $2.7 million of in-place lease intangibles. Dispositions In November 2022, the Company sold an operating community located in Orange County, California with a total of 90 apartment homes for gross proceeds of $41.5 million, resulting in a gain of approximately $25.5 million. In February 2021, the Company sold an operating community located in Anaheim, California, with a total of 386 apartment homes for gross proceeds of $156.0 million, resulting in a gain of approximately $50.8 million. In October 2021, the Company sold an operating community located in Anaheim, California, with a total of 265 apartment homes for a sales price of $126.0 million, resulting in a gain of approximately $85.2 million. We plan to continue to pursue our strategy of exiting markets where long-term growth prospects are limited and redeploying capital to primary locations in markets we believe will provide the best investment returns.
In November 2022, the Company sold an operating community located in Orange County, California with a total of 90 apartment homes for gross proceeds of $41.5 million, resulting in a gain of approximately $25.5 million. 46 Table of Contents We plan to continue to pursue our strategy of exiting markets where long-term growth prospects are limited and redeploying capital to primary locations in markets we believe will provide the best investment returns.
Our Non-Mature Communities/Other segment represents those communities that do not meet the criteria to be included in Same-Store Communities, including, but not limited to, recently acquired, developed and redeveloped communities, and the non-apartment components of mixed use properties.
A community is considered to have stabilized occupancy once it achieves 90% occupancy for at least three consecutive months. 42 Table of Contents Our Non-Mature Communities/Other segment represents those communities that do not meet the criteria to be included in Same-Store Communities, including, but not limited to, recently acquired, developed and redeveloped communities, and the non-apartment components of mixed use properties.
The following table outlines capital expenditures and repair and maintenance costs for all of our communities, excluding real estate under development, for the years ended December 31, 2022 and 2021 ( dollars in thousands except Per Home amounts ): Per Home Year Ended December 31, Year Ended December 31, 2022 2021 % Change 2022 2021 % Change Turnover capital expenditures $ 17,148 $ 15,407 11.3 % $ 320 $ 305 4.9 % Asset preservation expenditures 56,713 48,413 17.1 % 1,060 959 10.5 % Total recurring capital expenditures 73,861 63,820 15.7 % 1,380 1,264 9.2 % NOI enhancing improvements (a) 72,165 44,727 61.3 % 1,349 886 52.3 % Major renovations (b) 84,048 40,339 108.4 % 1,571 799 96.6 % Operations platform 3,917 4,371 (10.4) % 73 87 (16.1) % Total capital expenditures (c) $ 233,991 $ 153,257 52.7 % $ 4,373 $ 3,036 44.0 % Repair and maintenance expense $ 84,663 $ 71,147 19.0 % $ 1,582 $ 1,409 12.3 % Average home count (d) 53,514 50,488 6.0 % (a) NOI enhancing improvements are expenditures that result in increased income generation or decreased expense growth.
The following table outlines capital expenditures and repair and maintenance costs for all of our communities, excluding real estate under development, for the years ended December 31, 2023 and 2022 ( dollars in thousands except Per Home amounts ): Per Home Year Ended December 31, Year Ended December 31, 2023 2022 % Change 2023 2022 % Change Turnover capital expenditures $ 17,595 $ 17,148 2.6 % $ 323 $ 320 0.9 % Asset preservation expenditures 68,017 56,713 19.9 % 1,249 1,060 17.8 % Total recurring capital expenditures 85,612 73,861 15.9 % 1,572 1,380 13.9 % NOI enhancing improvements (a) 90,627 72,165 25.6 % 1,664 1,349 23.4 % Major renovations (b) 123,324 84,048 46.7 % 2,264 1,571 44.1 % Operations platform 4,144 3,917 5.8 % 76 73 4.1 % Total capital expenditures (c) $ 303,707 $ 233,991 29.8 % $ 5,576 $ 4,373 27.5 % Repair and maintenance expense $ 94,958 $ 84,663 12.2 % $ 1,743 $ 1,582 10.2 % Average home count (d) 54,476 53,514 1.8 % (a) NOI enhancing improvements are expenditures that result in increased income generation or decreased expense growth.
The Company has a working capital credit facility, which provides for a $75.0 million unsecured revolving credit facility (the “Working Capital Credit Facility”) with a scheduled maturity date of January 12, 2024. In September 2022, the Company amended its Working Capital Credit Facility to change the interest rate benchmark from LIBOR to SOFR.
The Company has a working capital credit facility, which provides for a $75.0 million unsecured revolving credit facility (the “Working Capital Credit Facility”) with a scheduled maturity date of January 12, 2025.
The increase in operating expenses was primarily driven by an 11.0%, or $7.3 million, increase in repair and maintenance expense due to the increased use of third party vendors and an increase in the number of homes that turned as well as the impact of inflation on those third party vendor costs, a 25.5%, or $5.1 million, increase in insurance expense due to increased claims, a 7.9%, or $4.0 million, increase in utilities, which was primarily due an increase in energy costs, and a 2.7%, or $4.4 million, increase in real estate taxes due to higher assessed valuations .
The increase in operating expenses was primarily driven by a 10.3%, or $8.3 million, increase in repair and maintenance expense due to an increase in the cost per home of those that were turned during the year, the impact of inflation on third party vendor costs, and weather-related events, a 10.6%, or $6.2 million, increase in utilities, which was primarily due an increase in energy costs, a 3.2%, or $5.7 million, increase in real estate taxes due to higher assessed valuations, and a 6.9%, or $2.0 million, increase in administrative and marketing expense, partially offset by a $2.5 million decrease in insurance expense primarily due to a decrease in the impact from claims.
See Note 14, Derivatives and Hedging Activities , in the Notes to the UDR Consolidated Financial Statements included in this Report for additional discussion of derivative instruments. 48 Table of Contents A presentation of cash flow metrics based on GAAP is as follows ( dollars in thousands ): Year Ended December 31, 2022 2021 Net cash provided by/(used in) operating activities $ 820,071 $ 663,960 Net cash provided by/(used in) investing activities (929,528) (1,272,253) Net cash provided by/(used in) financing activities 111,233 612,540 Results of Operations The following discussion explains the changes in results of operations that are presented in our Consolidated Statements of Operations for the years ended December 31, 2022 and 2021.
A presentation of cash flow metrics based on GAAP is as follows ( dollars in thousands ): Year Ended December 31, 2023 2022 Net cash provided by/(used in) operating activities $ 832,664 $ 820,071 Net cash provided by/(used in) investing activities (289,138) (929,528) Net cash provided by/(used in) financing activities (538,854) 111,233 Results of Operations The following discussion explains the changes in results of operations that are presented in our Consolidated Statements of Operations for the years ended December 31, 2023 and 2022.
In addition, we may earn fees for providing management services to the communities held by the unconsolidated joint ventures and partnerships. 46 Table of Contents The Company’s Investment in and advances to unconsolidated joint ventures and partnerships, net , are accounted for under the equity method of accounting.
The Company’s Investment in and advances to unconsolidated joint ventures and partnerships, net , are accounted for under the equity method of accounting.
The following table summarizes the operating performance of our total property NOI for each of the periods presented (dollars in thousands): Year Ended Year Ended December 31, (a) December 31, (b) 2022 2021 % Change 2021 2020 % Change Same-Store Communities: Same-Store rental income $ 1,337,003 $ 1,203,921 11.1 % $ 1,147,259 $ 1,130,760 1.5 % Same-Store operating expense (c) (404,150) (382,226) 5.7 % (356,761) (344,149) 3.7 % Same-Store NOI 932,853 821,695 13.5 % 790,498 786,611 0.5 % Non-Mature Communities/Other NOI: Stabilized, non-mature communities NOI (d) 88,767 33,789 162.7 % 62,906 24,645 155.2 % Acquired communities NOI — — — 4,156 — N/A Development communities NOI 2,306 (418) NM * (417) (127) NM * Non-residential/other NOI (e) 14,801 5,296 179.5 % 5,114 27,689 (81.5) % Sold and held for disposition communities NOI 1,665 6,763 (75.4) % 4,868 14,884 (67.3) % Total Non-Mature Communities/Other NOI 107,539 45,430 136.7 % 76,627 67,091 14.2 % Total property NOI $ 1,040,392 $ 867,125 20.0 % $ 867,125 $ 853,702 1.6 % * Not meaningful (a) Same-Store consists of 47,360 apartment homes.
The following table summarizes the operating performance of our total property NOI for each of the periods presented (dollars in thousands): Year Ended Year Ended December 31, (a) December 31, (b) 2023 2022 % Change 2022 2021 % Change Same-Store Communities: Same-Store rental income $ 1,490,837 $ 1,411,495 5.6 % $ 1,337,003 $ 1,203,921 11.1 % Same-Store operating expense (c) (453,144) (432,630) 4.7 % (404,150) (382,226) 5.7 % Same-Store NOI 1,037,693 978,865 6.0 % 932,853 821,695 13.5 % Non-Mature Communities/Other NOI: Stabilized, non-mature communities NOI (d) 34,726 17,651 96.7 % 88,767 33,789 162.7 % Development communities NOI 258 (1,387) NM * 2,306 (418) NM * Non-residential/other NOI (e) 18,287 14,801 23.6 % 14,801 5,296 179.5 % Sold and held for disposition communities NOI 23,806 30,462 (21.9) % 1,665 6,763 (75.4) % Total Non-Mature Communities/Other NOI 77,077 61,527 25.3 % 107,539 45,430 136.7 % Total property NOI $ 1,114,770 $ 1,040,392 7.1 % $ 1,040,392 $ 867,125 20.0 % * Not meaningful (a) Same-Store consists of 51,368 apartment homes.
Words such as “expects,” “anticipates,” “intends,” “plans,” “likely,” “will,” “believes,” “seeks,” “estimates,” and variations of such words and similar expressions are intended to identify such forward-looking statements.
Such forward-looking statements include, without limitation, statements concerning property acquisitions and dispositions, development activity and capital expenditures, capital raising activities, rent growth, occupancy and rental expense growth. Words such as “expects,” “anticipates,” “intends,” “plans,” “likely,” “will,” “believes,” “seeks,” “estimates,” and variations of such words and similar expressions are intended to identify such forward-looking statements.
The increase was primarily attributable to a $55.0 million increase in NOI from stabilized, non-mature communities, primarily due to communities acquired in 2022 and 2021, and a $9.5 million increase in non-residential/other primarily due to changes in straight-line rent as a result of decreased tenant rent concessions during 2021, partially offset by a $5.1 million decrease in sold and held for disposition communities. 51 Table of Contents Real estate depreciation and amortization For the years ended December 31, 2022 and 2021, the Company recognized real estate depreciation and amortization of $665.2 million and $606.6 million, respectively.
The increase was primarily attributable to a $17.1 million increase in NOI from stabilized, non-mature communities, primarily due to development communities completed in 2023 and 2022 and becoming stabilized, and a $3.5 million increase in non- 52 Table of Contents residential/other NOI due to changes in straight-line rent as a result of a decrease in tenant rent concessions during 2023, partially offset by a $6.7 million decrease in sold and held for disposition communities NOI due to the partial sale of four operating communities and the sale of one operating community in 2023, and one operating community held for disposition at December 31, 2023, as compared to the sale of one operating community in 2022.
Apartment Community Operations Our net income results are primarily from NOI generated from the operation of our apartment communities. The Company defines NOI, which is a non-GAAP financial measure, as rental income less direct property rental expenses. Rental income represents gross market rent less adjustments for concessions, vacancy loss and bad debt.
The Company defines NOI, which is a non-GAAP financial measure, as rental income less direct property rental expenses. Rental income represents gross market rent less adjustments for concessions, vacancy loss and bad debt. Rental expenses include real estate taxes, insurance, personnel, utilities, repairs and maintenance, administrative and marketing.
Weighted average physical occupancy remained the same at 97.0% and total monthly income per occupied home increased 11.1% to $2,425.
Weighted average physical occupancy decreased by 0.1% to 96.7% and total monthly income per occupied home increased 5.7% to $2,501.
We had $530.0 million in variable rate debt that is not subject to interest rate swap contracts as of December 31, 2022. If market interest rates for variable rate debt increased by 100 basis points, our interest expense would increase by $5.9 million based on the average balance outstanding during the year.
If market interest rates for variable rate debt increased by 100 basis points, our interest expense would increase by $5.0 million based on the average balance outstanding during the year. These amounts are determined by considering the impact of hypothetical interest rates on our borrowing cost.
For the year ended December 31, 2022: ● we made investments totaling $201.4 million in our unconsolidated joint ventures and partnerships, including contributions of $183.4 million to certain unconsolidated investments under our Developer Capital Program, each of which earns a preferred return; ● our proportionate share of the net income/(loss) of the joint ventures and partnerships was $4.9 million; and ● we received cash distributions of $103.8 million, of which $22.4 million were operating cash flows and $81.4 million were investing cash flows.
For the year ended December 31, 2023: ● we made cash investments totaling $71.4 million in our unconsolidated joint ventures and partnerships; ● our proportionate share of the net income/(loss) of the joint ventures and partnerships was $4.7 million, which included a $24.3 million loss due to the consolidation of one of our preferred equity investment joint venture (described below); and ● we received cash distributions of $30.3 million, of which $15.9 million were operating cash flows and $14.4 million were investing cash flows.
The Company has an unsecured commercial paper program. Under the terms of the program, the Company may issue unsecured commercial paper up to a maximum aggregate amount outstanding of $700.0 million. The notes are sold under customary terms in the United States commercial paper market and rank pari passu with all of the Company’s other unsecured indebtedness.
The notes are sold under customary terms in the United States commercial paper market and rank pari passu with all of the Company’s other unsecured indebtedness. The notes are fully and unconditionally guaranteed by the Operating Partnership.
The Company increased its real estate assets owned by approximately $28.2 million and recorded $0.8 million of in-place lease intangibles. In January 2021, the Company acquired a 300 apartment home operating community located in Franklin, Massachusetts, for approximately $77.4 million.
The Company increased its real estate assets owned by approximately $28.2 million and recorded $0.8 million of in-place lease intangibles. Dispositions In January 2023, the Company sold the retail component of a development community located in Washington D.C. for gross proceeds of approximately $14.4 million, resulting in a gain of less than $0.1 million.
Interest Rate Risk We are exposed to interest rate risk associated with variable rate notes payable and maturing debt that has to be refinanced. We do not hold financial instruments for trading or other speculative purposes, but rather issue these financial instruments to finance our portfolio of real estate assets and operations.
We do not hold financial instruments for trading or other speculative purposes, but rather issue these financial instruments to finance our portfolio of real estate assets and operations. Interest rate sensitivity is the relationship between changes in market interest rates and the fair value of market rate sensitive assets and liabilities.
As of December 31, 2022, we had $28.0 million of outstanding borrowings under the Working Capital Credit Facility, leaving $47.0 million of unused capacity. The bank revolving credit facilities and the term loan are subject to customary financial covenants and limitations, all of which we were in compliance with at December 31, 2022.
The bank revolving credit facilities and the term loan are subject to customary financial covenants and limitations, all of which we were in compliance with at December 31, 2023. The Company has an unsecured commercial paper program. Under the terms of the program, the Company may issue unsecured commercial paper up to a maximum aggregate amount outstanding of $700.0 million.
For the year ended December 31, 2022, total capital expenditures of $234.0 million or $4,373 per stabilized home, which in aggregate include recurring capital expenditures and major renovations, were spent across our portfolio, excluding development, as compared to $153.3 million or $3,036 per stabilized home for the prior year. 45 Table of Contents The increase in total capital expenditures was primarily due to: ● an increase of 108.4%, or $43.7 million, in major renovations, which includes major structural changes and/or architectural revisions to existing buildings; ● an increase of 61.3%, or $27.4 million, in NOI enhancing improvements, such as kitchen and bath remodels and upgrades to common areas; and ● an increase of 15.7%, or $10.0 million, in recurring capital expenditures, which include asset preservation and turnover related expenditures.
The increase in total capital expenditures was primarily due to: ● an increase of 46.7%, or $39.3 million, in major renovations, which includes major structural changes and/or architectural revisions to existing buildings; ● an increase of 25.6%, or $18.5 million, in NOI enhancing improvements, such as kitchen and bath remodels and upgrades to common areas; and ● an increase of 15.9%, or $11.8 million, in recurring capital expenditures, which includes asset preservation and turnover-related expenditures.
During 2023, we have approximately $1.2 million of secured debt maturing, inclusive of principal amortization, and $300.0 million of unsecured debt maturing, comprised solely of unsecured commercial paper.
During 2024, we have approximately $97.6 million of secured debt maturing, inclusive of principal amortization, and $423.7 million of unsecured debt maturing.
The Company increased its real estate assets owned by approximately $169.9 million, recorded $4.1 million of in-place lease intangibles, and recorded a $7.1 million debt premium in connection with the above-market debt assumed. In June 2021, the Company acquired a 468 apartment home operating community located in Germantown, Maryland, for approximately $121.9 million.
The Company increased its real estate assets owned by approximately $344.8 million, recorded $9.8 million of in-place lease intangibles, and recorded a $17.6 million debt discount in connection with the below-market debt assumed . In April 2022, the Company acquired a to-be-developed parcel of land located in Fort Lauderdale, Florida for approximately $16.0 million. In June 2022, the Company acquired a 433 apartment home operating community located in Danvers, Massachusetts for approximately $207.5 million.
The decrease in cash used in investing activities was primarily due to a decrease in acquisitions during 2022 and an increase in distributions received from unconsolidated joint ventures and partnerships, partially offset by a decrease in proceeds from the sale of real estate, an increase in investments in unconsolidated joint ventures and partnerships, an increase in spend for development and capital expenditures of real estate assets, and an increase from the net issuance of notes receivable during 2022 compared to the net repayment of notes receivable in 2021. 43 Table of Contents Acquisitions In April 2022, the Company acquired a to-be-developed parcel of land located in Fort Lauderdale, Florida for approximately $16.0 million. In June 2022, the Company acquired a 433 apartment home operating community located in Danvers, Massachusetts for approximately $207.5 million.
The decrease in cash used in investing activities was primarily due to a decrease in acquisitions, an increase in proceeds from sales of real estate, a decrease in spend for development of real estate assets, and a decrease in cash investments in unconsolidated joint ventures, partially offset by an increase in spend for capital expenditures and a decrease in distributions received from unconsolidated joint ventures and partnerships.
The following table summarizes our material cash requirements as of December 31, 2022 (dollars in thousands): Payments Due by Period Material Cash Requirements 2023 2024-2025 2026-2027 Thereafter Total Long-term debt obligations $ 301,242 $ 315,199 $ 1,005,604 $ 3,854,236 $ 5,476,281 Interest on debt obligations (a) 162,003 312,641 268,920 333,131 1,076,695 Letters of credit 2,617 — — — 2,617 Operating lease obligations: Ground leases (b) 12,442 24,884 24,884 417,895 480,105 $ 478,304 $ 652,724 $ 1,299,408 $ 4,605,262 $ 7,035,698 (a) Interest payments on variable rate debt instruments are based on each debt instrument’s respective year-end interest rate at December 31, 2022.
The following table summarizes our material cash requirements as of December 31, 2023 (dollars in thousands): Payments Due by Period Material Cash Requirements 2024 2025-2026 2027-2028 Thereafter Total Long-term debt obligations $ 521,297 $ 579,843 $ 1,123,449 $ 3,584,491 $ 5,809,080 Interest on debt obligations (a) 171,344 318,937 243,384 236,674 970,339 Letters of credit 2,235 76 — — 2,311 Operating lease obligations: Ground leases (b) 12,442 24,884 24,884 405,452 467,662 $ 707,318 $ 923,740 $ 1,391,717 $ 4,226,617 $ 7,249,392 (a) Interest payments on variable rate debt instruments are based on each debt instrument’s respective year-end interest rate at December 31, 2023.
Interest rate sensitivity is the relationship between changes in market interest rates and the fair value of market rate sensitive assets and liabilities. Our earnings are affected as changes in short-term interest rates impact our cost of variable rate debt and maturing fixed rate debt.
Our earnings are affected as changes in short-term interest rates impact our cost of variable rate debt and maturing fixed rate debt. We had $479.7 million in variable rate debt that is not subject to interest rate swap contracts as of December 31, 2023.
The notes are fully and unconditionally guaranteed by the Operating Partnership. As of December 31, 2022, we had issued $300.0 million of commercial paper, for one month terms, at a weighted average annualized rate of 4.7%, leaving $400.0 million of unused capacity.
As of December 31, 2023, we had issued $408.1 million of commercial paper, for one month terms, at a weighted average annualized rate of 5.7%, leaving $291.9 million of unused capacity. Interest Rate Risk We are exposed to interest rate risk associated with variable rate notes payable and maturing debt that has to be refinanced.
The decrease resulted primarily from the following items, all of which are discussed in further detail elsewhere within this Report: ● a gain of $25.5 million from the sale of one operating community located in Orange County, California , during the year ended December 31, 2022 as compared to gains of $136.1 million from the sale of two operating communities located in Anaheim, California , during the year ended December 31, 2021; ● an increase in depreciation expense of $58.6 million primarily due to communities acquired in 2022 and 2021, partially offset by assets that became fully depreciated in 2022 and 2021; ● a decrease in income from unconsolidated entities of $60.7 million primarily due to $(35.5) million of investment income/(loss) from RETV I during the year ended December 31, 2022 as compared to $50.8 million during the year ended December 31, 2021, which primarily related to unrealized gains/(losses) from one portfolio investment held by RETV I, SmartRent, partially offset by $10.6 million of net variable upside participation recorded on the sale of a DCP community in 2022 and an increase in income from our preferred equity investments ; and ● a decrease in interest income and other income/(expense), net of $22.0 million primarily due to a $(15.7) million unrealized loss due to the decrease in SmartRent’s public share price during the year ended December 31, 2022 as compared to a $6.6 million unrealized gain due to the increase in SmartRent’s public share price during the year ended December 31, 2021.
The increase resulted primarily from the following items, all of which are discussed in further detail elsewhere within this Report: ● gains on the sale of real estate of $351.2 million from the partial sale of four operating communities located in various markets and the sale of an operating community located in Hillsboro, Oregon, during the year ended December 31, 2023, as compared to a gain of $25.5 million from the sale of one operating community located in Orange County, California , during the year ended December 31, 2022; ● an increase in total property NOI of $74.4 million primarily due to higher revenue per occupied home and NOI from additional operating communities, partially offset by a decrease in weighted average physical occupancy and an increase in property operating expenses; and ● an increase in interest income and other income/(expense), net of $24.7 million primarily due to realized and unrealized gains/(losses) of $3.5 million from our direct investment in SmartRent during the year ended December 31, 2023, as compared to $(15.7) million during the year ended December 31, 2022, and $11.0 million of higher interest income from our notes receivables, partially offset by a $5.9 million gain from the sale of a technology investment in 2022.
Based on the net earnings reported for the year ended December 31, 2022 in our Consolidated Statements of Operations, we would have incurred federal and state GAAP income taxes if we had failed to qualify as a REIT. 38 Table of Contents Summary of Real Estate Portfolio by Geographic Market The following table summarizes our market information by major geographic markets as of and for the year ended December 31, 2022: December 31, 2022 Year Ended December 31, 2022 Percentage Total Monthly Net Number of Number of of Total Carrying Average Income per Operating Apartment Apartment Carrying Value (in Physical Occupied Income Same-Store Communities Communities Homes Value thousands) Occupancy Home (a) (in thousands) West Region Orange County, CA 9 4,595 9.3 % $ 1,439,802 96.9 % $ 2,844 $ 118,539 San Francisco, CA 11 2,779 5.9 % 914,296 96.0 % 3,345 76,249 Seattle, WA 14 2,726 6.2 % 968,150 97.5 % 2,709 63,538 Los Angeles, CA 4 1,225 3.0 % 472,430 96.6 % 3,031 31,437 Monterey Peninsula, CA 7 1,567 1.2 % 192,299 96.2 % 2,199 30,856 Other Southern California 3 821 1.5 % 220,987 97.2 % 2,700 19,366 Portland, OR 3 752 0.8 % 122,856 97.6 % 1,974 12,690 Mid-Atlantic Region Metropolitan D.C. 23 8,381 15.2 % 2,372,091 97.2 % 2,260 152,139 Baltimore, MD 5 1,597 2.3 % 350,542 96.6 % 1,824 22,451 Richmond, VA 4 1,359 1.0 % 160,265 97.5 % 1,709 20,336 Northeast Region Boston, MA 11 4,298 10.9 % 1,701,117 96.8 % 2,978 106,135 New York, NY 6 2,318 10.0 % 1,559,006 98.0 % 4,231 65,731 Philadelphia, PA 1 313 0.7 % 108,463 96.8 % 2,484 6,290 Southeast Region Tampa, FL 11 3,877 4.2 % 652,790 96.8 % 1,975 58,384 Orlando, FL 9 2,500 1.6 % 251,978 96.8 % 1,707 35,360 Nashville, TN 8 2,260 1.5 % 234,298 97.4 % 1,636 30,903 Other Florida 1 636 0.6 % 93,792 97.0 % 2,116 10,666 Southwest Region Dallas, TX 11 3,866 3.9 % 600,425 97.0 % 1,715 48,749 Austin, TX 4 1,272 1.2 % 181,477 97.7 % 1,824 16,469 Denver, CO 1 218 0.9 % 146,736 95.3 % 3,551 6,565 Total/Average Same-Store Communities 146 47,360 81.9 % 12,743,800 97.0 % $ 2,425 932,853 Non-Mature, Commercial Properties & Other 19 7,478 16.8 % 2,622,128 108,209 Total Real Estate Held for Investment 165 54,838 98.7 % 15,365,928 1,041,062 Real Estate Under Development (b) — 161 1.2 % 190,105 (670) Real Estate Held for Disposition (c) — — 0.1 % 14,039 — Total Real Estate Owned 165 54,999 100.0 % 15,570,072 $ 1,040,392 Total Accumulated Depreciation (5,762,501) Total Real Estate Owned, Net of Accumulated Depreciation $ 9,807,571 (a) Monthly Income per Occupied Home represents total monthly revenues divided by the average physical number of occupied apartment homes in our Same-Store portfolio.
Based on the net earnings reported for the year ended December 31, 2023 in our Consolidated Statements of Operations, we would have incurred federal and state GAAP income taxes if we had failed to qualify as a REIT. 41 Table of Contents Summary of Real Estate Portfolio by Geographic Market The following table summarizes our market information by major geographic markets as of and for the year ended December 31, 2023: December 31, 2023 Year Ended December 31, 2023 Percentage Total Monthly Net Number of Number of of Total Carrying Average Income per Operating Apartment Apartment Carrying Value (in Physical Occupied Income Same-Store Communities Communities Homes Value thousands) Occupancy Home (a) (in thousands) West Region Orange County, CA 8 4,305 8.6 % $ 1,370,945 96.4 % $ 3,013 $ 116,798 San Francisco, CA 11 2,780 5.8 % 926,601 96.5 % 3,490 79,700 Seattle, WA 14 2,702 6.9 % 1,101,692 97.2 % 2,817 65,697 Los Angeles, CA 4 1,225 3.0 % 482,945 96.2 % 3,122 31,952 Monterey Peninsula, CA 7 1,567 1.2 % 197,561 95.6 % 2,289 31,798 Other Southern California 3 821 1.4 % 224,733 96.8 % 2,883 20,542 Portland, OR 2 476 0.3 % 56,055 97.1 % 1,949 7,833 Mid-Atlantic Region Metropolitan D.C. 23 8,819 15.4 % 2,473,552 97.2 % 2,298 162,251 Baltimore, MD 7 2,221 3.5 % 562,075 95.7 % 1,898 32,610 Richmond, VA 4 1,359 1.0 % 166,013 96.9 % 1,827 21,518 Northeast Region Boston, MA 11 4,234 10.9 % 1,724,245 96.7 % 3,145 111,009 New York, NY 6 2,318 9.8 % 1,573,293 97.8 % 4,640 73,093 Philadelphia, PA 3 972 2.3 % 372,000 96.8 % 2,552 20,145 Southeast Region Tampa, FL 11 3,877 4.2 % 673,742 96.7 % 2,118 63,085 Orlando, FL 11 3,493 3.5 % 559,956 96.2 % 1,914 53,283 Nashville, TN 8 2,260 1.6 % 249,705 96.2 % 1,760 33,664 Other Florida 1 636 0.6 % 95,798 96.7 % 2,350 12,058 Southwest Region Dallas, TX 14 5,813 6.1 % 983,508 96.7 % 1,777 76,557 Austin, TX 4 1,272 1.2 % 193,911 96.3 % 1,924 17,585 Denver, CO 1 218 0.9 % 147,523 95.7 % 3,587 6,515 Total/Average Same-Store Communities 153 51,368 88.2 % 14,135,853 96.7 % $ 2,502 1,037,693 Non-Mature, Commercial Properties & Other 14 3,912 10.1 % 1,621,603 71,455 Total Real Estate Held for Investment 167 55,280 98.3 % 15,757,456 1,109,148 Real Estate Under Development (b) — 56 1.0 % 160,404 (387) Real Estate Held for Disposition (c) 1 214 0.7 % 105,999 6,009 Total Real Estate Owned 168 55,550 100.0 % 16,023,859 $ 1,114,770 Total Accumulated Depreciation (6,267,830) Total Real Estate Owned, Net of Accumulated Depreciation $ 9,756,029 (a) Monthly Income per Occupied Home represents total monthly revenues divided by the average physical number of occupied apartment homes in our Same-Store portfolio.
At December 31, 2022, the Company had no communities at which it was conducting substantial redevelopment activities . Unconsolidated Joint Ventures and Partnerships The Company recognizes income or losses from our investments in unconsolidated joint ventures and partnerships consisting of our proportionate share of the net income or losses of the joint ventures and partnerships.
Unconsolidated Joint Ventures and Partnerships The Company recognizes income or losses from our investments in unconsolidated joint ventures and partnerships consisting of our proportionate share of the net income or losses of the joint ventures and partnerships. In addition, we may earn fees for providing management services to the communities held by the unconsolidated joint ventures and partnerships.
The communities are estimated to be completed between the first quarter of 2023 and the second quarter of 2024. During 2022, we incurred $198.0 million for development costs, an increase of $20.0 million as compared to costs incurred in 2021 of $178.0 million.
The communities are estimated to be completed in the second quarter of 2024. During 2023, we incurred $159.3 million for development costs, a decrease of $38.7 million as compared to costs incurred in 2022 of $198.0 million. 47 Table of Contents At December 31, 2023, the Company had no communities at which it was conducting substantial redevelopment activities .
The decrease in 2022 as compared to 2021 was primarily attributable to $42.3 million of extinguishment cost from the prepayment of debt during the year ended December 31, 2021 as compared to none for the year ended December 31, 2022, partially offset by an increase in average interest rates during the year ended December 31, 2022 as compared to the year ended December 31, 2021 .
Interest expense For the years ended December 31, 2023 and 2022, the Company recognized interest expense of $180.9 million and $155.9 million, respectively. The increase in 2023 as compared to 2022 was primarily due to an increase in average interest rates and higher overall debt balances during the year ended December 31, 2023 as compared to 2022.
Interest expense For the years ended December 31, 2022 and 2021, the Company recognized interest expense of $155.9 million and $186.3 million, respectively.
Real estate depreciation and amortization For the years ended December 31, 2023 and 2022, the Company recognized real estate depreciation and amortization of $676.4 million and $665.2 million, respectively.
The increase in property rental income was primarily driven by a 9.2%, or $105.2 million, increase in rental rates, an $18.0 million decrease in rent concessions and a 9.4%, or $12.5 million, increase in reimbursement and ancillary and fee income .
The increase in property rental income was primarily driven by a 6.1%, or $80.9 million, increase in rental rates, and a 6.4%, or $9.7 million, increase in reimbursement and ancillary and fee income, partially offset by a $4.9 million increase in bad debt based on probability of collection and a $3.4 million impact from higher concessions.
Based on the Company’s current credit rating, the Working Capital Credit Facility has an interest rate equal to SOFR plus a margin of 87.5 basis points. The margin noted for the current interest rate includes a 10 basis point adjustment related to the SOFR transition. Depending on the Company’s credit rating, the margin ranges from 70 to 140 basis points.
In November 2023, the Company amended the Working Capital Credit Facility to extend the maturity date from January 12, 2024 to January 12, 2025, plus a one-year extension option. Based on the Company’s current credit rating, the Working Capital Credit Facility has an interest rate equal to Adjusted SOFR plus a margin of 77.5 basis points.