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
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, 2024, 2023, and 2022 ( dollars in thousands): Year Ended December 31, 2024 2023 2022 Net income/(loss) attributable to common stockholders $ 84,750 $ 439,505 $ 82,512 Real estate depreciation and amortization 676,068 676,419 665,228 Noncontrolling interests 6,292 30,135 5,655 Real estate depreciation and amortization on unconsolidated joint ventures 53,727 42,622 30,062 Impairment loss from unconsolidated joint ventures 8,083 — — Net (gain)/loss on consolidation — 24,257 — Net gain on the sale of depreciable real estate owned, net of tax (16,867) (349,993) (25,494) FFO attributable to common stockholders and unitholders, basic $ 812,053 $ 862,945 $ 757,963 Distributions to preferred stockholders — Series E (Convertible) 4,835 4,848 4,412 FFO attributable to common stockholders and unitholders, diluted $ 816,888 $ 867,793 $ 762,375 Income/(loss) per weighted average common share, diluted $ 0.26 $ 1.34 $ 0.26 FFO per weighted average common share and unit, basic $ 2.30 $ 2.46 $ 2.21 FFO per weighted average common share and unit, diluted $ 2.29 $ 2.45 $ 2.20 Weighted average number of common shares and OP/DownREIT Units outstanding — basic 353,283 351,175 343,149 Weighted average number of common shares, OP/DownREIT Units, and common stock equivalents outstanding — diluted 356,957 354,422 347,094 Impact of adjustments to FFO: Variable upside participation on preferred equity investment, net $ — $ (204) $ (10,622) Legal and other costs 13,315 2,869 1,493 Realized and unrealized (gain)/loss on real estate technology investments, net of tax (8,019) (3,051) 45,671 Severance costs 10,556 4,164 441 Provision for loan loss (a) 37,271 — — Casualty-related charges/(recoveries), net 15,179 3,138 9,733 Total impact of adjustments to FFO $ 68,302 $ 6,916 $ 46,716 FFOA attributable to common stockholders and unitholders, diluted $ 885,190 $ 874,709 $ 809,091 FFOA per weighted average common share and unit, diluted $ 2.48 $ 2.47 $ 2.33 Recurring capital expenditures, inclusive of unconsolidated joint ventures (105,116) (90,917) (77,710) AFFO attributable to common stockholders and unitholders, diluted $ 780,074 $ 783,792 $ 731,381 AFFO per weighted average common share and unit, diluted $ 2.19 $ 2.21 $ 2.11 (a) During the year ended December 31, 2024, the Company recorded a $37.3 million non-cash loan reserve related to one of its note receivable investments. 56 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, 2024, 2023, and 2022 (shares in thousands): Year Ended December 31, 2024 2023 2022 Weighted average number of common shares and OP/DownREIT Units outstanding — basic 353,283 351,175 343,149 Weighted average number of OP/DownREIT Units outstanding (23,993) (22,410) (21,478) Weighted average number of common shares outstanding — basic per the Consolidated Statements of Operations 329,290 328,765 321,671 Weighted average number of common shares, OP/DownREIT Units, and common stock equivalents outstanding — diluted 356,957 354,422 347,094 Weighted average number of OP/DownREIT Units outstanding (23,993) (22,410) (21,478) Weighted average number of Series E Cumulative Convertible Preferred shares outstanding (2,848) (2,908) (2,916) Weighted average number of common shares outstanding — diluted per the Consolidated Statements of Operations 330,116 329,104 322,700
Income/(Loss) from Unconsolidated Entities During the year ended December 31, 2023, the Company recognized income/(loss) from unconsolidated entities of $4.7 million, which was primarily due to net income from our operating joint ventures and preferred equity investments, partially offset by a $24.3 million loss on consolidation of one of our preferred equity investments .
During the year ended December 31, 2023, the Company recognized income/(loss) from unconsolidated entities of $4.7 million, which was primarily due to net income from our operating joint ventures and preferred equity investments, partially offset by a $24.3 million loss on consolidation of one of our preferred equity investments .
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.
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, 2024 and 2023, and for the years ended December 31, 2024, 2023, and 2022.
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.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 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, 2023.
UDR has concluded that it is the primary beneficiary of, and therefore consolidates, the Operating Partnership. The Operating Partnership is the subsidiary guarantor of certain of our registered debt securities, including the $300 million of medium-term notes due September 2026, $300 million of medium-term notes due July 2027, $300 million of medium-term notes due January 2028, $300 million of medium-term notes due January 2029, $600 million of medium-term notes due January 2030, $600 million of medium-term notes due August 2031, $400 million of medium-term notes due August 2032, $350 million of medium-term notes due March 2033, $300 million of medium-term notes due in June 2033 and $300 million of medium-term notes due November 2034. The Operating Partnership fully and unconditionally guarantees payment of any principal, premium and interest in full to the holders of the notes described above.
UDR has concluded that it is the primary beneficiary of, and therefore consolidates, the Operating Partnership. The Operating Partnership is the subsidiary guarantor of certain of our registered debt securities, including the $300 million of medium-term notes due September 2026, $300 million of medium-term notes due July 2027, $300 million of medium-term notes due January 2028, $300 million of medium-term notes due January 2029, $600 million of medium-term notes due January 2030, $600 million of medium-term notes due August 2031, $400 million of medium-term notes due August 2032, $350 million of medium-term notes due March 2033, $300 million of medium-term notes 44 Table of Contents due in June 2033, $300 million of medium-term notes due September 2034 and $300 million of medium-term notes due November 2034. The Operating Partnership fully and unconditionally guarantees payment of any principal, premium and interest in full to the holders of the notes described above.
The credit agreement for these facilities ( the “Credit Agreement”) allows the total commitments under the Revolving Credit Facility and the total borrowings under the Term Loan to be increased to an aggregate maximum amount of up to $2.5 billion, subject to certain conditions, including obtaining commitments from one or more lenders.
The credit agreement for these facilities (as amended, the “Credit Agreement”) allows the total commitments under the Revolving Credit Facility and the total borrowings under the Term Loan to be increased to an aggregate maximum amount of up to $2.5 billion, subject to certain conditions, including obtaining commitments from one or more lenders.
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.
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, 2024 the Company did not sell any shares of common stock through its ATM program.
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.
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, 2024, and 2023.
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.
Based on the Company’s current credit rating, the Revolving Credit Facility has an interest rate equal to Adjusted SOFR plus a margin of 77.5 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.
The gross proceeds were received ratably throughout the development of the community and are reflected as a reduction of capital expenditures. In June 2023, the Company contributed four wholly owned operating communities, totaling 1,328 apartment homes located in various markets, to a newly formed joint venture in exchange for a 51.0% interest in the venture.
The gross proceeds were received ratably throughout the development of the community and are reflected as a reduction of capital expenditures. 46 Table of Contents In June 2023, the Company contributed four wholly-owned operating communities, totaling 1,328 apartment homes located in various markets, to a newly formed joint venture in exchange for a 51.0% interest in the venture.
AFFO 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.
AFFO should not be considered as an alternative to net income/(loss) (determined in accordance with GAAP) as an indication of 55 Table of Contents 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.
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.
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 operations.
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.
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.
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.
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.
(d) Average number of homes is calculated based on the number of homes outstanding at the end of each month. We intend to continue to selectively add NOI enhancing improvements, which we believe will provide a return on investment in excess of our cost of capital.
(d) Average number of homes is calculated based on the number of homes outstanding at the end of each month. 47 Table of Contents We intend to continue to selectively add NOI enhancing improvements, which we believe will provide a return on investment in excess of our cost of capital.
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.
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.
In addition, we consider the cost of acquiring similar leases, the foregone rents associated with the lease-up period, and the carrying costs associated with the lease-up period. The fair value of in-place leases is recorded and amortized as amortization expense over the remaining average contractual lease period.
In addition, we consider the cost of acquiring similar leases, the foregone rents 40 Table of Contents associated with the lease-up period, and the carrying costs associated with the lease-up period. The fair value of in-place leases is recorded and amortized as amortization expense over the remaining average contractual lease period.
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, 2024, we had 14.0 million shares of common stock available for future issuance under the ATM program.
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.
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.
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.
If market interest rates for variable rate debt increased by 100 basis points, our interest expense would increase by $6.1 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.
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.
This section of this Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023 of UDR, Inc.
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.
During 2024, we incurred gross interest costs of $205.0 million, of which $9.3 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.
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.
As of December 31, 2024, we had no outstanding borrowings under the Revolving Credit Facility, leaving $1.3 billion of unused capacity (excluding $3.4 million of letters of credit at December 31, 2024), and $350.0 million of outstanding borrowings under the Term Loan.
Noncontrolling Interest For the years ended December 31, 2023 and 2022, the Company recognized net income attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership of $30.1 million and $5.6 million, respectively.
Noncontrolling Interest For the years ended December 31, 2024 and 2023, the Company recognized net income attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership of $6.2 million and $30.1 million, respectively.
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.
Inflation Inflation primarily impacts our results of operations as a result of wage pressures and increases in utilities and repair and maintenance costs.
Gain/(Loss) on Sale of Real Estate Owned During the year ended December 31, 2023, the Company recognized a gain 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, the Company recognized a gain 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.
For the year ended December 31, 2023, total capital expenditures of $303.7 million or $5,567 per stabilized home, which in aggregate include recurring capital expenditures and major renovations, were spent across our portfolio, excluding development, as compared to $234.0 million or $4,373 per stabilized home for the prior year.
For the year ended December 31, 2024, total capital expenditures of $246.5 million or $4,458 per stabilized home, which in aggregate include recurring capital expenditures and major renovations, were spent across our portfolio, excluding development, as compared to $303.7 million or $5,567 per stabilized home 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.
Net Income/(Loss) Attributable to Common Stockholders Net income/(loss) attributable to common stockholders was $84.8 million ($0.26 per diluted share) for the year ended December 31, 2024, as compared to $439.5 million ($1.34 per diluted share) for the prior year.
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.
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 $501.3 million in variable rate debt that is not subject to interest rate swap contracts as of December 31, 2024.
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.
The operating margin (property net operating income divided by property rental income) was 69.0% and 69.6% for the years ended December 31, 2024 and 2023, respectively.
(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.
(b) Excludes depreciation, amortization, and property management expenses. (c) 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.
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 decrease in cash used in investing activities was primarily due to a decrease in acquisitions, a decrease in spend for development of real estate assets, a decrease in spend for capital expenditures, an increase in distributions received from unconsolidated joint ventures and partnerships, a decrease in cash investments in unconsolidated joint ventures, and a decrease from the net issuance of notes receivable during the current year compared to the prior year, partially offset by a decrease in proceeds from sales of real estate.
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.
Amounts capitalized during the years ended December 31, 2024, 2023, and 2022 were $24.4 million, $23.2 million, and $31.3 million, respectively. 39 Table of Contents 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 increase in 2023 as compared to 2022 was primarily attributed to the noncontrolling interests’ share of the gains from the partial sale of four operating communities located in various markets and a gain form the sale of an operating community located in Hillsboro, Oregon during the year ended December 31, 2023, as compared to the noncontrolling interests’ share of a gain from the sale of an operating community in Orange County, California during the year ended December 31, 2022.
The decrease in 2024 as compared to 2023 was primarily attributed to the noncontrolling interests’ share of a gain from the sale of an operating community in Arlington, Virginia during the year ended December 31, 2024, as compared to the noncontrolling interests’ share of the gains from the partial sale of four operating communities located in various markets and a gain form the sale of an operating community located in Hillsboro, Oregon during the year ended December 31, 2023.
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.
As of December 31, 2024, we had issued $289.9 million of commercial paper, for one month terms, at a weighted average annualized rate of 4.7%, leaving $410.1 million of unused capacity. 49 Table of Contents 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 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 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, 2026. In December 2024, the Company extended the maturity date from January 12, 2025 to January 12, 2026.
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.
Operating Activities For the year ended December 31, 2024, our Net cash provided by/(used in) operating activities was $876.8 million compared to $832.7 million for 2023.
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.
A presentation of cash flow metrics based on GAAP is as follows ( dollars in thousands ): Year Ended December 31, 2024 2023 Net cash provided by/(used in) operating activities $ 876,848 $ 832,664 Net cash provided by/(used in) investing activities (276,351) (289,138) Net cash provided by/(used in) financing activities (599,936) (538,854) 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, 2024 and 2023.
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.
Interest income and other income/(expense) For the years ended December 31, 2024 and 2023, the Company recognized interest income and other income/(expense), net of $(12.3) million and $17.8 million, respectively.
Acquisitions In February 2023, the Company took title to a 136 apartment home operating community located in San Francisco, California, through a foreclosure proceeding. The community was previously owned by a consolidated joint venture of the Company.
(See Note 5, Joint Ventures and Partnerships for more information) . In February 2023, the Company took title to a 136 apartment home operating community located in San Francisco, California, through a foreclosure proceeding. The community was previously owned by a consolidated joint venture of the Company.
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 .
NOI for our Same-Store Community properties increased 1.5%, or $15.3 million, for the year ended December 31, 2024 compared to the same period in 2023. The increase in property NOI was attributable to a 2.3%, or $34.7 million, increase in property rental income, which was partially offset by a 4.3%, or $19.4 million, increase in operating expenses .
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.
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.
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.
The remaining 7.6%, or $86.4 million, of our total NOI during the year ended December 31, 2024 was generated from our Non-Mature Communities/Other . NOI from Non-Mature Communities/Other increased by 11.3%, or $8.8 million, for the year ended December 31, 2024 as compared to the same period in 2023.
Although the Company considers NOI a useful measure of operating performance, NOI should not be considered an alternative to net income or net cash flow from operating activities as determined in accordance with GAAP. NOI excludes several income and expense categories as detailed in the reconciliation of NOI to Net income/(loss) attributable to UDR, Inc. below.
Although the Company considers NOI a useful measure of operating performance, NOI should not be considered an alternative to net income or net cash flow from operating activities as determined in accordance with GAAP.
The following significant financing activities occurred during the year ended December 31, 2023: ● repurchased 0.6 million shares of common stock at an average price of $40.13 per share for approximately $25.0 million; ● received net proceeds of $108.1 million on our unsecured commercial paper program; ● repaid $23.4 million on our revolving bank debt; ● paid $35.6 million of distributions to redeemable noncontrolling interests; and ● paid $539.9 million of distributions to our common stockholders.
The following significant financing activities occurred during the year ended December 31, 2024: ● issued $300.0 million of 5.125% senior unsecured medium-term notes due September 2034, for net proceeds of $296.9 million; ● repaid $138.0 million of secured debt; ● repaid $15.6 million of unsecured debt; ● repaid $118.2 million, net on our unsecured commercial paper program; ● paid $42.8 million of distributions to redeemable noncontrolling interests; and ● paid $558.5 million of distributions to our common stockholders. 48 Table of Contents The following significant financing activities occurred during the year ended December 31, 2023: ● repurchased 0.6 million shares of common stock at an average price of $40.13 per share for approximately $25.0 million; ● received net proceeds of $108.1 million on our unsecured commercial paper program; ● repaid $23.4 million on our revolving bank debt; ● paid $35.6 million of distributions to redeemable noncontrolling interests; and ● paid $539.9 million of distributions to our common stockholders.
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 .
Further, the Credit Agreement includes sustainability adjustments pursuant to which the applicable margin for the Term Loan may be reduced by up to two basis points contingent upon the Company receiving green building certifications, which is reflected in the margin noted above.
Excluded from NOI is property management expense, which is calculated as 3.25% of property revenue, and land rent. Property management expense covers costs directly related to consolidated property operations, inclusive of corporate management, regional supervision, accounting and other costs.
Rental expenses include real estate taxes, insurance, personnel, utilities, repairs and maintenance, administrative and marketing. Excluded from NOI is property management expense, which is calculated as 3.25% of property revenue, and land rent. Property management expense covers costs directly related to consolidated property operations, inclusive of corporate management, regional supervision, accounting and other costs.
The Revolving Credit Facility has a scheduled maturity date of January 31, 2026, with two six-month extension options, subject to certain conditions. The Term Loan has a scheduled maturity date of January 31, 2027.
In August 2024, the Company amended the Revolving Credit Facility to extend the maturity date to August 31, 2028, with two six-month extension options. The Revolving Credit Facility was previously set to mature on January 31, 2026, with two six-month extension options, subject to certain conditions. The Term Loan has a scheduled maturity date of January 31, 2027.
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.
Our Same-Store Communities segment represents those communities acquired, developed, and stabilized prior to January 1, 2023 and held as of December 31, 2024.
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.
The information presented below excludes eliminations necessary to arrive at the information on a consolidated basis (dollars in thousands): December 31, December 31, 2024 2023 Total real estate, net $ 2,562,075 $ 2,629,267 Cash and cash equivalents — 5 Operating lease right-of-use assets 187,886 191,673 Other assets 47,907 75,464 Total assets $ 2,797,868 $ 2,896,409 Secured debt, net $ 377,724 $ 377,262 Notes payable to UDR (a) 1,429,849 1,298,903 Operating lease liabilities 183,215 186,939 Other liabilities 139,910 133,595 Total liabilities 2,130,698 1,996,699 Total capital $ 667,170 $ 899,710 Year Ended December 31, 2024 2023 2022 Total revenue $ 600,425 $ 561,441 $ 511,560 Property operating expenses (271,781) (243,842) (217,048) Real estate depreciation and amortization (187,821) (166,744) (155,451) Operating income/(loss) 140,823 150,855 139,061 Interest expense (a) (69,933) (55,729) (37,792) Other income/(loss) 6,595 6,231 (3,589) Net income/(loss) $ 77,485 $ 101,357 $ 97,680 45 Table of Contents (a) All $1.4 billion and $1.3 billion notes payable to UDR as of December 31, 2024 and 2023, respectively, and $53.6 million, $47.2 million and $35.7 million of interest expense on notes payable to UDR for the years ended December 31, 2024, 2023, and 2022, 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, 2024 and 2023.
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.
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, 2024 . 54 Table of Contents 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.
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.
The increase in 2024 as compared to 2023 was primarily due to higher overall debt balances during the year ended December 31, 2024, as compared the same period in 2023. General and administrative For the years ended December 31, 2024 and 2023, the Company recognized general and administrative expense of $84.3 million and $69.9 million, respectively.
Critical Accounting Policies and Estimates The preparation of financial statements in conformity with United States generally accepted accounting principles (“GAAP”) requires management to use judgment in the application of accounting policies, including making estimates and assumptions.
The Same-Store Community apartment home population for the year ended December 31, 2024, was 51,428. Critical Accounting Policies and Estimates The preparation of financial statements in conformity with United States generally accepted accounting principles (“GAAP”) requires management to use judgment in the application of accounting policies, including making estimates and assumptions.
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 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, 2024 and 2023 ( dollars in thousands except Per Home amounts ): Per Home Year Ended December 31, Year Ended December 31, 2024 2023 % Change 2024 2023 % Change Turnover capital expenditures $ 19,230 $ 17,595 9.3 % $ 348 $ 323 7.7 % Asset preservation expenditures 79,456 68,017 16.8 % 1,437 1,249 15.1 % Total recurring capital expenditures 98,686 85,612 15.3 % 1,785 1,572 13.5 % NOI enhancing improvements (a) 92,668 90,627 2.3 % 1,676 1,664 0.7 % Major renovations (b) 51,441 123,324 (58.3) % 930 2,264 (58.9) % Operations platform 3,715 4,144 (10.4) % 67 76 (11.8) % Total capital expenditures (c) $ 246,510 $ 303,707 (18.8) % $ 4,458 $ 5,576 (20.1) % Repair and maintenance expense $ 101,223 $ 94,958 6.6 % $ 1,830 $ 1,743 5.0 % Average home count (d) 55,301 54,476 1.5 % (a) NOI enhancing improvements are expenditures that result in increased income generation or decreased expense growth.
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.
During 2025, we have approximately $178.3 million of secured debt maturing, inclusive of principal amortization, and $289.9 million of unsecured debt maturing. We anticipate repaying the debt due in 2025 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.
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.
The increase was primarily attributable to a $24.2 million increase in NOI from stabilized, non-mature communities, primarily due to development communities completed becoming stabilized and communities acquired in 2023 being owned for the full year, and a $5.1 million increase in non-residential/other NOI primarily due to higher retail tenant rents, partially offset by a $22.8 million decrease in sold and held for disposition communities NOI due to the sale of an operating community and two operating communities being held for disposition during the year ended December 31, 2024 as compared to the sale of one operating community, one operating community held for disposition during the year ended December 31, 2023, and the partial sale of four operating communities in 2023.
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.
The increase in operating expenses was primarily driven by an 11.0%, or $6.7 million, increase in personnel costs primarily due to annual market increases and a refundable payroll tax credit related to the Employee Retention Credit program in 2023, a 5.1%, or $4.6 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 12.6%, or $3.8 million, increase in administration and marketing primarily due to the cost for providing property-wide Wi-Fi, and a 1.8%, or $3.3 million, increase in real estate taxes due to higher assessed valuations.
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.
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. Depending on the Company’s credit rating, the margin ranges from 70 to 140 basis points.
(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.
(d) Primarily non-residential revenue and expense. 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, 2024 2023 Net income/(loss) attributable to UDR, Inc. $ 89,585 $ 444,353 Joint venture management and other fees (8,317) (6,843) Property management 54,065 52,671 Other operating expenses 30,416 20,222 Real estate depreciation and amortization 676,068 676,419 General and administrative 84,305 69,929 Casualty-related charges/(recoveries), net 15,179 3,138 Other depreciation and amortization 19,405 15,419 (Gain)/loss on sale of real estate owned (16,867) (351,193) (Income)/loss from unconsolidated entities (20,235) (4,693) Interest expense 195,712 180,866 Interest income and other (income)/expense, net 12,336 (17,759) Tax provision/(benefit), net 879 2,106 Net income/(loss) attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership 6,246 30,104 Net income/(loss) attributable to noncontrolling interests 46 31 Total property NOI $ 1,138,823 $ 1,114,770 Same-Store Communities Our Same-Store Community properties (those acquired, developed, and stabilized prior to January 1, 2023 and held on December 31, 2024) consisted of 51,428 apartment homes and provided 92.4% of our total NOI for the year ended December 31, 2024.
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.
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.
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.
Our subsidiaries include the Operating Partnership and the DownREIT Partnership. 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.
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 .
Gain/(Loss) on Sale of Real Estate Owned During the year ended December 31, 2024, the Company recognized a gain of $16.9 million from the sale of one operating community located in Arlington, Virginia.
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.
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, 2024 and 2023 , other than the one preferred equity investment discussed above.
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.
This operating community was classified as held for disposition as of December 31, 2023. 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.
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 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 . Dispositions In February 2024, the Company sold an operating community located in Arlington, Virginia with a total of 214 apartment homes for gross proceeds of $100.0 million, resulting in a gain of approximately $16.9 million.
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.
For the year ended December 31, 2024: ● we made investments totaling $50.3 million in our unconsolidated joint ventures and partnerships; ● our proportionate share of the net income/(loss) of the joint ventures and partnerships was $20.2 million, which included an $8.1 million non-cash impairment loss on one of the Company’s preferred equity investments due to a decrease in the value of the operating community that is deemed to be other-than-temporary; and ● we received cash distributions of $102.4 million, of which $61.3 million were operating cash flows and $41.1 million were investing cash flows.
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.
The decrease in total capital expenditures was primarily due to: ● a decrease of 58.3%, or $71.9 million, in major renovations, which includes major structural changes and/or architectural revisions to existing buildings; This was partially offset by: ● an increase of 15.3%, or $13.1 million, in recurring capital expenditures, which includes asset preservation and turnover-related expenditures.
The increase in cash flow from operating activities was primarily due to an increase in net operating income (“NOI”), primarily driven by higher revenue per occupied home, and NOI from additional operating communities, partially offset by a decrease in operating distributions from our unconsolidated joint ventures and changes in operating assets and liabilities . 45 Table of Contents Investing Activities For the year ended December 31, 2023, Net cash provided by/(used in) investing activities was $(289.1) million compared to $(929.5) million for 2022.
The increase in cash flow from operating activities was primarily due to an increase in net operating income (“NOI”), primarily driven by higher revenue per occupied home, an increase in weighted average physical occupancy, NOI from additional operating communities, and an increase in operating distributions from our unconsolidated joint ventures, partially offset by higher borrowing costs .
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 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.
Liquidity and Capital Resources Liquidity is the ability to meet present and future financial obligations either through operating cash flows, sales of properties, borrowings under our credit agreements, and/or the issuance of debt and/or equity securities.
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. 42 Table of Contents Liquidity and Capital Resources Liquidity is the ability to meet present and future financial obligations either through operating cash flows, sales of properties, borrowings under our credit agreements, and/or the issuance of debt and/or equity securities.
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 .
Income/(Loss) from Unconsolidated Entities During the year ended December 31, 2024, the Company recognized income/(loss) from unconsolidated entities of $20.2 million, which was primarily due to net income from our operating joint ventures and preferred equity investments, partially offset by an $8.1 million non-cash impairment loss on one of the Company’s preferred equity investments .
Capital Expenditures We capitalize those expenditures that materially enhance the value of an existing asset or substantially extend the useful life of an existing asset. Expenditures necessary to maintain an existing property in ordinary operating condition are expensed as incurred.
Expenditures necessary to maintain an existing property in ordinary operating condition are expensed as incurred.
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.
Based on the net earnings reported for the year ended December 31, 2024 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, 2024: December 31, 2024 Year Ended December 31, 2024 Percentage Total Weighted 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 % $ 1,389,752 96.7 % $ 3,094 $ 121,009 San Francisco, CA 11 2,781 5.8 % 941,178 97.0 % 3,555 80,841 Seattle, WA 14 2,702 6.9 % 1,120,396 97.1 % 2,870 65,293 Monterey Peninsula, CA 7 1,567 1.3 % 203,748 96.1 % 2,408 33,530 Los Angeles, CA 4 1,225 3.0 % 490,674 96.1 % 3,227 32,667 Other Southern California 3 821 1.4 % 228,141 96.6 % 2,940 20,450 Portland, OR 2 476 0.4 % 57,633 97.0 % 1,992 7,944 Mid-Atlantic Region Metropolitan D.C. 23 8,819 15.5 % 2,510,001 97.2 % 2,389 168,092 Baltimore, MD 7 2,219 3.5 % 574,442 96.2 % 1,952 33,401 Richmond, VA 4 1,359 1.1 % 173,749 96.9 % 1,878 22,389 Northeast Region Boston, MA 12 4,667 12.1 % 1,969,347 96.6 % 3,228 124,169 New York, NY 4 1,945 8.5 % 1,376,237 97.6 % 4,983 61,798 Philadelphia, PA 3 972 2.3 % 375,227 96.7 % 2,549 19,552 Southeast Region Tampa, FL 11 3,877 4.3 % 693,272 96.6 % 2,143 63,340 Orlando, FL 11 3,493 3.5 % 574,688 96.6 % 1,918 53,451 Nashville, TN 8 2,261 1.7 % 270,404 96.6 % 1,753 33,127 Other Florida 1 636 0.6 % 96,996 97.2 % 2,382 12,298 Southwest Region Dallas, TX 14 5,813 6.2 % 1,002,564 96.5 % 1,775 75,522 Austin, TX 4 1,272 1.2 % 197,458 96.8 % 1,911 16,785 Denver, CO 1 218 0.9 % 148,877 96.7 % 3,646 6,730 Total/Average Same-Store Communities 152 51,428 88.8 % 14,394,784 96.8 % $ 2,554 1,052,388 Non-Mature, Commercial Properties & Other 15 3,895 9.9 % 1,600,010 74,201 Total Real Estate Held for Investment 167 55,323 98.7 % 15,994,794 1,126,589 Real Estate Held for Disposition (b) 2 373 1.3 % 218,569 12,234 Total Real Estate Owned 169 55,696 100.0 % 16,213,363 $ 1,138,823 Total Accumulated Depreciation (6,901,026) Total Real Estate Owned, Net of Accumulated Depreciation $ 9,312,337 (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.
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.
As of December 31, 2024, we had $9.4 million of outstanding borrowings under the Working Capital Credit Facility, leaving $65.6 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, 2024.
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.
The following table summarizes our material cash requirements as of December 31, 2024 (dollars in thousands): Payments Due by Period Material Cash Requirements 2025 2026-2027 2028-2029 Thereafter Total Long-term debt obligations $ 468,223 $ 1,022,972 $ 1,082,337 $ 3,268,526 $ 5,842,058 Interest on debt obligations (a) 179,089 315,748 230,097 216,919 941,853 Letters of credit 3,289 76 — — 3,365 Operating lease obligations: Ground leases (b) 12,442 24,884 24,884 393,010 455,220 $ 663,043 $ 1,363,680 $ 1,337,318 $ 3,878,455 $ 7,242,496 (a) Interest payments on variable rate debt instruments are based on each debt instrument’s respective year-end interest rate at December 31, 2024.
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.
At December 31, 2024, our consolidated real estate portfolio included 169 communities in 13 states plus the District of Columbia totaling 55,696 apartment homes. In addition, we have an ownership interest in 10,860 completed or to-be-completed apartment homes through unconsolidated joint ventures or partnerships, including 6,436 apartment homes owned by entities in which we hold preferred equity investments.
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.
Casualty-related charges/(recoveries), net For the years ended December 31, 2024 and 2023, the Company recognized casualty-related charges/(recoveries), net of $15.2 million and $3.1 million, respectively.
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.
This was partially offset by: ● an increase in total property NOI of $24.1 million primarily due to higher revenue per occupied home, an increase in weighted average physical occupancy, and NOI from additional operating communities, partially offset by an increase in property operating expenses and a decrease from communities sold during 2023 and 2024; ● a decrease in net income attributable to redeemable noncontrolling interests in the Operating Partnership and DownREIT Partnership of $23.9 million primarily attributed to the noncontrolling interests’ share of the gain 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 the sale of one operating community located in Arlington, Virginia in the same period of 2024; and ● an increase in income/(loss) from unconsolidated entities of $15.5 million primarily attributable to a $24.3 million loss on consolidation related to one of the Company’s preferred equity investments being consolidated during the year ended December 31, 2023, partially offset by an $8.1 million non-cash impairment loss on one of the Company’s preferred equity investments during the year ended December 31, 2024 .
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.
In August 2024, the Company amended the Term Loan to include a twelve-month extension option, subject to certain conditions. 43 Table of Contents 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.
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.
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. Capital Expenditures We capitalize those expenditures that materially enhance the value of an existing asset or substantially extend the useful life of an existing asset.