Biggest changeEffective interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Debt 12/31/2022 12/31/2023 2024 2025 2026 2027 2028 Thereafter Tax-exempt bonds Variable rate Avalon Acton 4.91 % Jul-2040 (3) $ 45,000 $ 45,000 $ — $ — $ — $ — $ — $ 45,000 Avalon Clinton North 5.56 % Nov-2038 (3)(5) 147,000 126,400 — — — 700 2,800 122,900 Avalon Clinton South 5.56 % Nov-2038 (3)(5) 121,500 104,500 — — — 600 2,300 101,600 Avalon Midtown West 5.51 % May-2029 (3) 82,700 76,600 6,800 7,300 8,100 8,800 9,600 36,000 Avalon San Bruno I 5.45 % Dec-2037 (3) 60,950 57,650 2,200 2,400 2,600 2,800 3,000 44,650 457,150 410,150 9,000 9,700 10,700 12,900 17,700 350,150 Conventional loans Fixed rate $250 million unsecured notes — % Mar-2023 (4) 250,000 — — — — — — — $350 million unsecured notes — % Dec-2023 (4) 350,000 — — — — — — — $300 million unsecured notes 3.66 % Nov-2024 300,000 300,000 300,000 — — — — — $525 million unsecured notes 3.55 % Jun-2025 525,000 525,000 — 525,000 — — — — $300 million unsecured notes 3.62 % Nov-2025 300,000 300,000 — 300,000 — — — — $475 million unsecured notes 3.35 % May-2026 475,000 475,000 — — 475,000 — — — $300 million unsecured notes 3.01 % Oct-2026 300,000 300,000 — — 300,000 — — — $350 million unsecured notes 3.95 % Oct-2046 350,000 350,000 — — — — — 350,000 $400 million unsecured notes 3.50 % May-2027 400,000 400,000 — — — 400,000 — — $300 million unsecured notes 4.09 % Jul-2047 300,000 300,000 — — — — — 300,000 $450 million unsecured notes 3.32 % Jan-2028 450,000 450,000 — — — — 450,000 — $300 million unsecured notes 3.97 % Apr-2048 300,000 300,000 — — — — — 300,000 $450 million unsecured notes 3.66 % Jun-2029 450,000 450,000 — — — — — 450,000 $700 million unsecured notes 2.69 % Mar-2030 700,000 700,000 — — — — — 700,000 $600 million unsecured notes 2.65 % Jan-2031 600,000 600,000 — — — — — 600,000 $700 million unsecured notes 2.16 % Jan-2032 700,000 700,000 — — — — — 700,000 $400 million unsecured notes 2.03 % Dec-2028 400,000 400,000 — — — — 400,000 — $350 million unsecured notes 4.38 % Feb-2033 350,000 350,000 — — — — — 350,000 $400 million unsecured notes 5.19 % Dec-2033 — 400,000 — — — — — 400,000 Avalon Walnut Creek 4.00 % Jul-2066 4,327 4,501 — — — — — 4,501 eaves Los Feliz 3.68 % Jun-2027 41,400 41,400 — — — 41,400 — — eaves Woodland Hills 3.67 % Jun-2027 111,500 111,500 — — — 111,500 — — Avalon Russett 3.77 % Jun-2027 32,200 32,200 — — — 32,200 — — Avalon San Bruno III 2.38 % Mar-2027 51,000 51,000 — — — 51,000 — — Avalon Cerritos 3.35 % Aug-2029 30,250 30,250 — — — — — 30,250 Avalon West Plano 5.97 % May-2029 — 63,041 593 1,065 1,111 1,159 1,202 57,911 7,770,677 7,633,892 300,593 826,065 776,111 637,259 851,202 4,242,662 Variable rate Term Loan - $150 million — % Feb-2024 (5) 150,000 — — — — — — — Total indebtedness - excluding Credit Facility and Commercial Paper $ 8,377,827 $ 8,044,042 $ 309,593 $ 835,765 $ 786,811 $ 650,159 $ 868,902 $ 4,592,812 _________________________________ (1) Rates are as of December 31, 2023 and include credit enhancement fees, facility fees, trustees’ fees, the impact of interest rate hedges, offering costs, mark to market amortization and other fees.
Biggest changeEffective interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Debt 12/31/2023 12/31/2024 2025 2026 2027 2028 2029 Thereafter Tax-exempt bonds Variable rate Avalon Acton 4.66 % Jul-2040 (3) $ 45,000 $ 45,000 $ — $ — $ — $ — $ — $ 45,000 Avalon Clinton North 5.31 % Nov-2038 (3) 126,400 126,400 — — 700 2,800 3,000 119,900 Avalon Clinton South 5.31 % Nov-2038 (3) 104,500 104,500 — — 600 2,300 2,400 99,200 Avalon Midtown West 5.28 % May-2029 (3) 76,600 69,800 8,100 8,100 8,900 9,800 34,900 — Avalon San Bruno I 5.20 % Dec-2037 (3) 57,650 55,250 2,200 2,600 2,700 2,900 3,100 41,750 410,150 400,950 10,300 10,700 12,900 17,800 43,400 305,850 Conventional loans Fixed rate $300 million unsecured notes — % Nov-2024 (4) 300,000 — — — — — — — $525 million unsecured notes 3.55 % Jun-2025 525,000 525,000 525,000 — — — — — $300 million unsecured notes 3.62 % Nov-2025 300,000 300,000 300,000 — — — — — $475 million unsecured notes 3.35 % May-2026 475,000 475,000 — 475,000 — — — — $300 million unsecured notes 3.01 % Oct-2026 300,000 300,000 — 300,000 — — — — $350 million unsecured notes 3.95 % Oct-2046 350,000 350,000 — — — — — 350,000 $400 million unsecured notes 3.50 % May-2027 400,000 400,000 — — 400,000 — — — $300 million unsecured notes 4.09 % Jul-2047 300,000 300,000 — — — — — 300,000 $450 million unsecured notes 3.32 % Jan-2028 450,000 450,000 — — — 450,000 — — $300 million unsecured notes 3.97 % Apr-2048 300,000 300,000 — — — — — 300,000 $450 million unsecured notes 3.66 % Jun-2029 450,000 450,000 — — — — 450,000 — $700 million unsecured notes 2.69 % Mar-2030 700,000 700,000 — — — — — 700,000 $600 million unsecured notes 2.65 % Jan-2031 600,000 600,000 — — — — — 600,000 $700 million unsecured notes 2.16 % Jan-2032 700,000 700,000 — — — — — 700,000 $400 million unsecured notes 2.03 % Dec-2028 400,000 400,000 — — — 400,000 — — $350 million unsecured notes 4.38 % Feb-2033 350,000 350,000 — — — — — 350,000 $400 million unsecured notes 5.19 % Dec-2033 400,000 400,000 — — — — — 400,000 $400 million unsecured notes 5.05 % Jun-2034 — 400,000 — — — — — 400,000 47 Table of Contents Effective interest rate (1) Principal maturity date Balance Outstanding (2) Scheduled Maturities Debt 12/31/2023 12/31/2024 2025 2026 2027 2028 2029 Thereafter Avalon Walnut Creek 4.00 % Jul-2066 4,501 4,681 — — — — — 4,681 eaves Los Feliz 3.68 % Jun-2027 41,400 41,400 — — 41,400 — — — eaves Woodland Hills 3.67 % Jun-2027 111,500 111,500 — — 111,500 — — — Avalon Russett 3.77 % Jun-2027 32,200 32,200 — — 32,200 — — — Avalon San Bruno III 2.38 % Mar-2027 51,000 51,000 — — 51,000 — — — Avalon Cerritos 3.34 % Aug-2029 30,250 30,250 — — — — 30,250 — Avalon West Plano 5.97 % May-2029 63,041 62,448 1,065 1,111 1,159 1,202 57,911 — 7,633,892 7,733,479 826,065 776,111 637,259 851,202 538,161 4,104,681 Total indebtedness - excluding Credit Facility and Commercial Paper $ 8,044,042 $ 8,134,429 $ 836,365 $ 786,811 $ 650,159 $ 869,002 $ 581,561 $ 4,410,531 _________________________________ (1) Rates are as of December 31, 2024 and include credit enhancement fees, facility fees, trustees' fees, the impact of interest rate hedges, offering costs, mark to market amortization and other fees.
In periods of increased acquisition pursuit activity, periods of economic downturn or when there is limited access to capital, these costs can be volatile and may vary significantly from year to year. In addition, the timing for potential recoveries will not always align with the timing for expensing an abandoned pursuit.
In periods of increased acquisition and pursuit activity, periods of economic downturn or when there is limited access to capital, these costs can be volatile and may vary significantly from year to year. In addition, the timing for potential recoveries will not always align with the timing for expensing an abandoned pursuit.
In evaluating our allocation of capital within our markets, we sell assets that do not meet our long-term investment criteria or when capital and real estate markets allow us to realize a portion of the value created over our ownership periods and redeploy the proceeds from those sales to develop and redevelop communities.
In evaluating our allocation of capital within our markets, we sell assets that do not meet our long-term investment criteria or when capital and real estate markets allow us to realize a portion of the value created over our ownership periods and redeploy the proceeds from those sales to develop, redevelop and acquire communities.
We cannot assure the future results or outcome of the matters described in these statements; rather, these statements merely reflect our current expectations of the approximate outcomes of the matters discussed. We do not undertake a duty to update these forward-looking statements, and therefore they may not represent our estimates and assumptions after the date of this report.
We cannot assure the future results or outcome of the matters described in these statements; rather, these statements merely reflect our current expectations of the outcomes of the matters discussed. We do not undertake a duty to update these forward-looking statements, and therefore they may not represent our estimates and assumptions after the date of this report.
Gross potential revenue is determined by valuing occupied homes at contract rates and vacant homes at market rents. Vacancy loss is determined by valuing vacant units at current market rents. Economic Occupancy considers that apartment homes of different sizes and locations within a community have different economic impacts on a community's gross revenue.
Gross potential revenue is determined by valuing occupied homes at contract rates and vacant homes at market rents. Vacancy loss is determined by valuing vacant units at market rents. Economic Occupancy considers that apartment homes of different sizes and locations within a community have different economic impacts on a community's gross revenue.
We define NOI as total property revenue less direct property operating expenses (including property taxes), and excluding corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, expensed transaction, development and other pursuit costs, net of recoveries, interest expense, net, loss on extinguishment of debt, net, general and administrative expense, income from unconsolidated investments, depreciation expense, income tax expense, casualty loss, gain on sale of communities, other real estate activity and net operating income from real estate assets sold or held for sale.
We define NOI as total property revenue less direct property operating expenses (including property taxes), and excluding corporate-level income (including management, development and other fees), property management and other indirect operating expenses, net of corporate income, expensed transaction, development and other pursuit costs, net of recoveries, interest expense, net, loss on extinguishment of debt, net, general and administrative expense, income from unconsolidated investments, depreciation expense, income tax expense (benefit), casualty and impairment loss, gain on sale of communities, other real estate activity and net operating income from real estate assets sold or held for sale.
Consistent with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts® (“Nareit”), we calculate Funds from Operations Attributable to Common Stockholders (“FFO”) as net income or loss attributable to common stockholders computed in accordance with GAAP, adjusted for: • gains or losses on sales of previously depreciated operating communities; • cumulative effect of a change in accounting principle; • impairment write-downs of depreciable real estate assets; • write-downs of investments in affiliates due to a decrease in the value of depreciable real estate assets held by those affiliates; • depreciation of real estate assets; and • similar adjustments for unconsolidated partnerships and joint ventures, including those from a change in control.
Consistent with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts® ("Nareit"), we calculate Funds from Operations Attributable to Common Stockholders ("FFO") as net income or loss attributable to common stockholders computed in accordance with GAAP, adjusted for: • gains or losses on sales of previously depreciated operating communities; • cumulative effect of a change in accounting principle; • impairment write-downs of depreciable real estate assets; • write-downs of investments in affiliates due to a decrease in the value of depreciable real estate assets held by those affiliates; • depreciation of real estate assets; and • similar adjustments for unconsolidated partnerships and joint ventures, including those from a change in control.
This MD&A should be read in conjunction with our Consolidated Financial Statements and the accompanying Notes to Consolidated Financial Statements included elsewhere in this report. This report, including the following MD&A, contains forward-looking statements regarding future events or trends that should be read in conjunction with the factors described under “Forward-Looking Statements” included in this report.
This MD&A should be read in conjunction with our Consolidated Financial Statements and the accompanying Notes to Consolidated Financial Statements included elsewhere in this report. This report, including the following MD&A, contains forward-looking statements regarding future events or trends that should be read in conjunction with the factors described under "Forward-Looking Statements" included in this report.
Stock Repurchase Program We have a stock repurchase program under which we may acquire shares of our common stock in open market or negotiated transactions up to an aggregate purchase price of $500,000,000 (the “Stock Repurchase Program”).
Stock Repurchase Program We have a stock repurchase program under which we may acquire shares of our common stock in open market or negotiated transactions up to an aggregate purchase price of $500,000,000 (the "Stock Repurchase Program").
NOI should also not be considered an alternative to net cash flow from operating activities, as determined by GAAP, as a measure of liquidity, nor is NOI indicative of cash available to fund cash needs. Residential NOI represents results attributable to our apartment rental operations, including parking and other ancillary residential revenue.
NOI should also not be considered an alternative to net cash flow from operating activities, as determined by GAAP, as a measure of liquidity, nor is NOI indicative of cash available to 38 Table of Contents fund cash needs. Residential NOI represents results attributable to our apartment rental operations, including parking and other ancillary residential revenue.
Increases in inflation can result in an increase in our operating costs both at our communities and at the corporate level. Substantially all of our apartment leases are for a term of one year or less. In an inflationary environment, this may allow us to realize increased rents upon renewal of existing leases or the beginning of new leases.
Increases in inflation can result in an increase in our operating costs both at our communities and at the corporate level. Most of our apartment leases are for a term of one year or less. In an inflationary environment, this may allow us to realize increased rents upon renewal of existing leases or the beginning of new leases.
Rental income and operating expenses incurred during the initial lease-up or post-redevelopment lease-up period are fully recognized in earnings as they accrue. 49 Table of Contents During the development and redevelopment efforts we capitalize all direct costs and indirect costs which have been incurred as a result of the development and redevelopment activities.
Rental income and operating expenses incurred during the initial lease-up or post-redevelopment lease-up period are fully recognized in earnings as they accrue. During the development and redevelopment efforts we capitalize all direct costs and indirect costs which have been incurred as a result of the development and redevelopment activities.
Although each of these categories is important to our business, we generally evaluate overall operating, industry and market trends based on the operating results of Same Store communities, for which a detailed discussion can be found in “Results of Operations” as part of our discussion of overall operating results.
Although each of these categories is important to our business, we generally evaluate overall operating, industry and market trends based on the operating results of Same Store communities, for which a detailed discussion can be found in "Results of Operations" as part of our discussion of overall operating results.
A discussion of our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 1, “Organization, Basis of Presentation and Significant Accounting Policies,” of our Consolidated Financial Statements. Cost Capitalization We capitalize costs during the development of assets.
A discussion of our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 1, "Organization, Basis of Presentation and Significant Accounting Policies," of our Consolidated Financial Statements. Cost Capitalization We capitalize costs during the development of assets.
Expensed transaction, development and other pursuit costs, net of recoveries primarily reflect costs incurred for write downs and abandonment of Development Rights, development pursuits not yet considered probable for development, as well as costs related to abandoned acquisition and disposition pursuits, offset by any recoveries of costs incurred.
Expensed transaction, development and other pursuit costs, net of recoveries includes costs incurred for write downs and abandonment of Development Rights and development pursuits not yet considered probable for development, as well as costs related to abandoned acquisition and disposition pursuits, offset by any recoveries of costs incurred.
We are not directly or indirectly (as borrower or guarantor) obligated in any material respect to pay principal or interest on the indebtedness of any unconsolidated entities in which we have an equity or other interest, other than as disclosed related to the AVA Arts District construction loan (see “Unconsolidated Investments” for further discussion of the construction loan).
We are not directly or indirectly (as borrower or guarantor) obligated in any material respect to pay principal or interest on the indebtedness of any unconsolidated entities in which we have an equity or other interest, other than as disclosed related to the AVA Arts District construction loan (see "Unconsolidated Operating Communities" for further discussion of the construction loan).
These provisions in our secured borrowings are generally consistent with other similar types of debt instruments issued during the same time period in which our borrowings were secured. 43 Table of Contents Continuous Equity Offering Program Under our continuous equity program (the “CEP”), we may sell (and/or enter into forward sale agreements for the sale of) up to $1,000,000,000 of our common stock from time to time.
These provisions in our borrowings are generally consistent with other similar types of debt instruments issued during the same time period in which our borrowings were issued. 45 Table of Contents Continuous Equity Offering Program Under our continuous equity program (the "CEP"), we may sell (and/or enter into forward sale agreements for the sale of) up to $1,000,000,000 of our common stock from time to time.
We expect to be able to meet our reasonably foreseeable liquidity needs, as they arise, through a combination of one or more of the following sources: existing cash on hand; operating cash flows; borrowings under our Credit Facility and Commercial Paper Program; secured debt; the issuance of corporate securities (which could include unsecured debt, preferred equity and/or common equity); the sale of apartment communities; or through the formation of joint ventures.
We expect to be able to meet our reasonably foreseeable liquidity needs, as they arise, through a combination of one or more of the following sources: existing cash on hand; operating cash flows; the settlement of the outstanding equity forwards; borrowings under our Credit Facility and Commercial Paper Program; the issuance of corporate securities (which could include unsecured debt, preferred equity and/or additional common equity after considering the outstanding equity forwards); the sale of apartment communities; secured debt; or through the formation of joint ventures.
The interest rate that would be applicable to borrowings under the Credit Facility is 6.13% at January 31, 2024 and is composed of (i) the Secured Overnight Financing Rate ("SOFR"), applicable to the period of borrowing for a particular draw of funds from the facility (e.g., one month to maturity, three months to maturity, etc.), plus (ii) the current borrowing spread to SOFR of 0.805% per annum, which consists of a 0.10% SOFR adjustment plus 0.705% per annum, assuming a daily SOFR borrowing rate.
The interest rate that would be applicable to borrowings under the Credit Facility is 5.19% at January 31, 2025 and is composed of (i) the Secured Overnight Financing Rate ("SOFR"), applicable to the period of borrowing for a particular draw of funds from the facility (e.g., one month to maturity, three months to maturity, etc.), plus (ii) the current borrowing spread to SOFR of 0.805% per annum, which consists of a 0.10% SOFR adjustment plus 0.705% per annum, assuming a daily SOFR borrowing rate.
Indirect project costs, which include personnel and office and administrative costs that are clearly associated with our development and redevelopment efforts, are also capitalized. Capitalized indirect costs associated with our development and redevelopment activities are comprised primarily of compensation related costs for associates dedicated to our development and redevelopment efforts and total $50,996,000 and $50,039,000 for 2023 and 2022, respectively.
Indirect project costs, which include personnel and office and administrative costs that are clearly associated with our development and redevelopment efforts, are also capitalized. Capitalized indirect costs associated with our development and redevelopment activities are comprised primarily of compensation related costs for associates dedicated to our development and redevelopment efforts and total $50,343,000 and $50,996,000 for 2024 and 2023, respectively.
Actual results or developments could differ materially from those projected in such statements as a result of the factors described under “Forward-Looking Statements” as well as the risk factors described in Part I, Item 1A. “Risk Factors” of this report. Capitalized terms used without definition have the meanings provided elsewhere in this Form 10-K.
Actual results or developments could differ materially from those projected in such statements as a result of the factors described under "Forward-Looking Statements" as well as the risk factors described in Part I, Item 1A. "Risk Factors" of this report. Capitalized terms used without definition have the meanings provided elsewhere in this Form 10-K.
The amount of gain realized in a given period depends on many factors, including the number of communities sold, the size and carrying value of the communities sold and the market conditions in the local area.
The amount of gain realized in a given period depends on many factors, including the number of communities sold, the size and carrying value of the communities sold, expected operating performance of the communities and the market conditions in the local area.
We expense costs related to abandoned pursuits, which include the abandonment of Development Rights and costs related to development pursuits not yet considered probable for development, as well as costs incurred in pursuing the acquisition or disposition of assets for which such acquisition and disposition activity did not occur, of which we expensed $33,479,000, $16,565,000 and $2,192,000 of these costs during the years ended December 31, 2023, 2022 and 2021, respectively.
We expense costs related to abandoned pursuits, which include the abandonment of Development Rights and costs related to development pursuits not yet considered probable for development, as well as costs incurred in pursuing the acquisition or disposition of assets for which such acquisition and disposition activity did not occur, of which we expensed $18,341,000, $33,479,000 and $16,565,000 of these costs during the years ended December 31, 2024, 2023 and 2022, respectively.
We calculate Core FFO as FFO, adjusted for: • joint venture gains (if not adjusted through FFO), non-core costs and promoted interests from partnerships; • casualty and impairment losses or gains, net on non-depreciable real estate or other investments; • gains or losses from early extinguishment of consolidated borrowings; • expensed transaction, development and other pursuit costs, net of recoveries; • third-party business interruption insurance proceeds and the related lost NOI that is covered by the expected third party business interruption insurance proceeds; • property and casualty insurance proceeds and legal settlements and costs; • gains or losses on sales of assets not subject to depreciation and other investment gains or losses; • advocacy contributions, representing payments to promote our business interests; • hedge ineffectiveness or gains or losses from derivatives not designated as hedges for accounting purposes; • changes to expected credit losses associated with the lending commitments under the SIP; • severance related costs; • executive transition compensation costs; • net for-sale condominium activity, including gains, marketing, operating and administrative costs and imputed carry cost; and • income taxes.
We calculate Core FFO as FFO, adjusted for: • joint venture gains (if not adjusted through FFO), non-core costs and promoted interests from partnerships; • casualty and impairment losses or gains, net on non-depreciable real estate or other investments; • gains or losses from early extinguishment of consolidated borrowings; • expensed transaction, development and other pursuit costs, net of recoveries; • legal recoveries, settlement proceeds, and certain legal costs; • property and casualty insurance proceeds; • gains or losses on sales of assets not subject to depreciation and other investment gains or losses; • advocacy contributions, representing payments to promote our business interests; • hedge ineffectiveness or gains or losses from derivatives not designated as hedges for accounting purposes; • changes to expected credit losses associated with the lending commitments under the SIP; • severance related costs; • executive transition compensation costs; • net for-sale condominium activity, including gains, marketing, operating and administrative costs and imputed carry cost; and • income taxes.
We were in compliance with these covenants at December 31, 2023. In addition, some of our secured borrowings include yield maintenance, defeasance, or prepayment penalty provisions, which would result in us incurring an additional charge in the event of a full or partial prepayment of outstanding principal before the scheduled maturity.
We were in compliance with these covenants at December 31, 2024. In addition, some of our secured and unsecured borrowings include yield maintenance, defeasance, or prepayment penalty provisions, which could result in us incurring an additional charge in the event of a full or partial prepayment of outstanding principal before the scheduled maturity.
In 2024, we expect to continue to meet our liquidity needs from one or more of a variety of internal and external sources, which may include (i) real estate dispositions, (ii) cash balances on hand as well as cash generated from our operating activities, (iii) borrowing capacity under the Credit Facility, (iv) borrowings under the Commercial Paper Program and (v) secured and unsecured debt financings.
In 2025, we expect to continue to meet our liquidity needs from one or more of a variety of internal and external sources, which may include (i) settlement of our outstanding equity forward contracts, (ii) real estate dispositions, (iii) cash balances on hand as well as cash generated from our operating activities, (iv) borrowing capacity under the Credit Facility, (v) borrowings under the Commercial Paper Program and (vi) secured and unsecured debt financings.
Some of the factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, but are not limited to, the following: 48 Table of Contents • we may fail to secure development opportunities due to an inability to reach agreements with third parties to obtain land at attractive prices or to obtain desired zoning and other local approvals; • we may abandon or defer development opportunities for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses; • construction costs of a community may exceed our original estimates; • we may not complete construction and lease-up of communities under development or redevelopment on schedule, resulting in increased interest costs and construction costs and a decrease in our expected rental revenues; • occupancy rates and market rents may be adversely affected by competition and local economic and market conditions which are beyond our control; • financing may not be available on favorable terms or at all, and our cash flows from operations and access to cost-effective capital may be insufficient for the development of our pipeline, which could limit our pursuit of opportunities; • the impact of new landlord-tenant laws and rent regulations may be greater than we expect; • an outbreak of disease or other public health event may affect the multifamily industry and general economy, including from measures taken by businesses and the government and the preferences of consumers and businesses for living and working arrangements both during and after such an event; • our cash flows may be insufficient to meet required payments of principal and interest, and we may be unable to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness; • we may be unsuccessful in our management of joint ventures and the REIT vehicles that are used with certain joint ventures; • laws and regulations implementing rent control or rent stabilization, or otherwise limiting our ability to increase rents, charge fees or evict tenants, may impact our revenue or increase our costs; • our expectations, estimates and assumptions as of the date of this filing regarding legal proceedings are subject to change; • the possibility that we may choose to pay dividends in our stock instead of cash, which may result in stockholders having to pay taxes with respect to such dividends in excess of the cash received, if any; and • investments made under the SIP in either mezzanine debt or preferred equity of third-party multifamily development may not be repaid as expected or the development may not be completed on schedule, which could require us to engage in litigation, foreclosure actions, and/or first party project completion to recover our investment, which may not be recovered in full or at all in such event.
Some of the factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, but are not limited to, the following: • we may fail to secure development opportunities due to an inability to reach agreements with third parties to obtain land at attractive prices or to obtain desired zoning and other local approvals; • we may abandon or defer development opportunities for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses; • construction costs of a community may exceed original estimates; • we may not complete construction and lease-up of communities under development or redevelopment on schedule, resulting in increased interest costs and construction costs and a decrease in expected rental revenues; • occupancy rates and market rents may be adversely affected by competition and local economic and market conditions which are beyond our control; • our cash flows from operations and access to cost-effective capital may be insufficient for the development of our pipeline, which could limit our pursuit of opportunities; • an outbreak of disease or other public health event may affect the multifamily industry and general economy; • our cash flows may be insufficient to meet required payments of principal and interest, and we may be unable to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness; • we may be unsuccessful in our management of joint ventures and the REIT vehicles that are used with certain joint ventures; 51 Table of Contents • we may experience a casualty loss, natural disaster or severe weather event, including those caused by climate change; • new or existing laws and regulations implementing rent control or rent stabilization, or otherwise limiting our ability to increase rents, charge fees or evict tenants, may impact our revenue or increase our costs; • our expectations, estimates and assumptions as of the date of this filing regarding legal proceedings are subject to change; • the possibility that we may choose to pay dividends in our stock instead of cash, which may result in stockholders having to pay taxes with respect to such dividends in excess of the cash received, if any; and • investments made under the SIP may not be repaid as expected or the development may not be completed on schedule, which could require us to engage in litigation, foreclosure actions, and/or first party project completion to recover our investment, which may not be recovered in full or at all in such event.
The following table details the increase in Same Store Residential rental revenue by component for the year ended December 31, 2023, compared to the prior year: For the year ended December 31, 2023 Residential rental revenue Lease rates 5.4 % Concessions and other discounts 0.4 % Economic Occupancy (0.3) % Other rental revenue 0.9 % Uncollectible lease revenue (excluding rent relief) 1.2 % Rent relief (1.3) % Total Residential rental revenue 6.3 % The increase for Same Store Residential rental revenue for the year ended December 31, 2023, as compared to the prior year was not significantly impacted by uncollectible lease revenue, inclusive of amounts received from government rent relief programs.
The following table details the increase in Same Store Residential revenue by component for the year ended December 31, 2024, compared to the prior year: For the year ended December 31, 2024 Residential revenue Lease rates 2.2 % Economic Occupancy (0.1) % Other rental revenue 0.9 % Uncollectible lease revenue (excluding rent relief) 0.5 % Rent relief (0.1) % Total Residential revenue 3.4 % The increase for Same Store Residential revenue for the year ended December 31, 2024, as compared to the prior year was impacted by uncollectible lease revenue, inclusive of amounts received from government rent relief programs.
We cannot predict the occurrence of future events that may cause an impairment assessment to be performed, or the likelihood of any future impairment charges, if any. You should also review Item 1A. “Risk Factors” in this Form 10-K. 50 Table of Contents
We cannot predict the occurrence of future events that may cause an impairment assessment to be performed, or the likelihood of any future impairment charges, if any. You should also review Item 1A. "Risk Factors" in this Form 10-K. 53 Table of Contents
Results of Operations Our year-over-year operating performance is primarily affected by both overall and individual geographic market conditions and apartment fundamentals and is reflected in changes in Same Store NOI; NOI derived from acquisitions, development completions and development under construction and in lease-up; loss of NOI related to disposed communities; and capital market and financing activity.
Results of Operations Our results of operations are driven by our operating platform and are primarily affected by both overall and individual geographic market conditions and apartment fundamentals and are reflected in changes in Same Store NOI; NOI derived from acquisitions, development completions and development under construction and in lease-up; loss of NOI related to disposed communities; and capital market and financing activity.
We use concessions periodically as a means to increase leasing velocity, providing our new and existing residents an upfront incentive to enter into a new lease, or extend an existing lease. During 2023, concessions granted for our Same Store communities increased over the prior year by $5,341,000 to $17,040,000.
We use concessions periodically as a means to increase leasing velocity, providing our new and existing residents an upfront incentive to enter into a new lease, or extend an existing lease. During 2024, concessions granted for our Same Store communities increased over the prior year by $562,000 to $17,288,000.
This refinancing may be accomplished by uncollateralized private or public debt offerings, equity issuances, additional debt financing that is secured by mortgages on individual communities or groups of communities or borrowings under our Credit Facility or Commercial Paper Program.
This refinancing may be accomplished by uncollateralized private or public debt offerings, equity issuances, including through the settlement of the outstanding equity forwards, additional debt financing that is secured by mortgages on individual communities or groups of communities or borrowings under our Credit Facility or Commercial Paper Program.
Same Store Residential property taxes increased $13,071,000, or 4.9%, in 2023 compared to the prior year, primarily due to increased assessments across the portfolio, successful appeals in the prior year and the expiration of property tax incentive programs primarily at certain of our properties in New York City.
Same Store Residential property taxes increased $13,885,000, or 4.9%, in 2024 compared to the prior year, primarily due to increased assessments across the portfolio, a higher level of successful appeals in the prior year and the expiration of property tax incentive programs primarily at certain of our properties in New York City.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management's Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help provide an understanding of our business, financial condition and results of operations.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is intended to help provide an understanding of our business, financial condition and results of operations.
The Commercial Paper Program is backstopped by our commitment to maintain available borrowing capacity under the Credit Facility in an amount equal to actual borrowings under the Commercial Paper Program. As of January 31, 2024, we had $20,000,000 outstanding under the Commercial Paper Program at a weighted average contractual interest rate of 5.45%.
The Commercial Paper Program is backstopped by our commitment to maintain available borrowing capacity under the Credit Facility in an amount equal to actual borrowings under the Commercial Paper Program. As of January 31, 2025, we had $170,000,000 outstanding under the Commercial Paper Program at a weighted average contractual interest rate of 4.55%.
Interest Rate Swap Agreements The following derivative activity occurred during the year ended December 31, 2023: • In connection with the issuance of our $400,000,000 unsecured notes in December 2023 maturing in 2033, we terminated $250,000,000 of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability on the issuance of unsecured notes, receiving payments of $8,331,000 which will be recognized over the life of the unsecured notes as a reduction in the effective interest rate.
Interest Rate Swap Agreements The following derivative activity occurred during the year ended December 31, 2024: • In connection with the issuance of our $400,000,000 unsecured notes in May 2024 maturing in 2034, we terminated $250,000,000 of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability on the issuance of unsecured notes, receiving $16,839,000 which will be recognized over the life of the unsecured notes as a reduction in the effective interest rate.
The first determination under the sustainability-linked pricing component occurred in July 2023, resulting in reductions of approximately 0.02% to the interest rate margin and 0.005% to the commitment fee due to our achievement of sustainability targets.
The annual determination under the sustainability-linked pricing component occurred in July 2024, maintaining reductions of approximately 0.02% to the interest rate margin and 0.005% to the commitment fee due to our achievement of sustainability targets.
Property taxes increased $17,834,000, or 6.2%, in 2023 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities and increases for our Same Store Residential portfolio, partially offset by decreased property taxes from dispositions.
Property taxes increased $20,817,000, or 6.8%, in 2024 compared to the prior year, primarily due to increases for our Same Store Residential portfolio and the addition of newly developed and acquired apartment communities, partially offset by decreased property taxes from dispositions.
We frequently review our liquidity needs, especially in periods with volatile market conditions, as well as the adequacy of cash flows from operations and other expected liquidity sources to meet these needs. We had cash, cash equivalents and restricted cash of $530,960,000 at December 31, 2023, a decrease of $203,285,000 from $734,245,000 at December 31, 2022.
We frequently review our liquidity needs, especially in periods with volatile market conditions, as well as the adequacy of cash flows from operations and other expected liquidity sources to meet these needs. We had cash, cash equivalents and restricted cash of $267,076,000 at December 31, 2024, a decrease of $263,884,000 from $530,960,000 at December 31, 2023.
(2) Amounts are for our recognition of our promoted interest in the U.S. Fund. (3) Amounts are the expected credit losses associated with our lending commitments primarily under our SIP. The timing and amount of actual losses that will be incurred, if any, is to be determined.
(2) Amount is for recognition of our promoted interest in the U.S. Fund. (3) Reflects changes to expected credit losses associated with our lending commitments primarily under the SIP. The timing and amount of actual losses that will be incurred, if any, is to be determined at the maturity of each respective lending agreement.
Adjusting to remove the impact of rent relief, uncollectible lease revenue as a percentage of Same Store Residential rental revenue decreased to 2.4% in the year ended December 31, 2023 from 3.7% in the year ended December 31, 2022.
Adjusting to remove the impact of rent relief, uncollectible lease revenue as a percentage of Same Store Residential revenue decreased to 1.8% in the year ended December 31, 2024 from 2.4% in the year ended December 31, 2023.
As of December 31, 2023, we have $73,892,000 of remaining equity commitments to contribute to these investment management funds, with the timing and amount for these commitments to be fulfilled dependent on if, and when, investment opportunities are identified by the respective funds.
As of December 31, 2024, we have invested $58,122,000 and have $62,494,000 of remaining equity commitments to contribute to these investment management funds, with the timing and amount for these commitments to be fulfilled dependent on if, and when, investment opportunities are identified by the respective funds.
While we guarantee the construction loan on behalf of the venture, any amounts payable under the guarantee are obligations of the venture partners in proportion to ownership interest. • We invested $10,748,000 in various property technology and environmentally focused companies directly and indirectly through investment management funds during the year ended December 31, 2023.
While we guarantee 30% of the venture's construction loan, any amounts payable under the guarantee are obligations of the venture partners in proportion to their ownership interest. • We invested $11,196,000 in various property technology and environmentally focused companies directly and indirectly through investment management funds during the year ended December 31, 2024.
We amortize concessions on a straight-line basis over the life of the respective leases (generally one year), reducing the income recognized over the lease term. For the year ended December 31, 2023, amortized concessions decreased by $7,219,000 contributing to the increase in revenue as compared to the prior year.
We amortize concessions on a straight-line basis over the life of the respective leases (generally one year), reducing the income recognized over the lease term. For the year ended December 31, 2024, amortized concessions increased by $927,000, partially offsetting the increase in revenue as compared to the prior year.
(2) Balances outstanding represent total amounts due at maturity, and exclude deferred financing costs and debt discount for the unsecured notes of $43,848 and $47,695 as of December 31, 2023 and 2022, respectively, deferred financing costs and debt discount associated 45 Table of Contents with secured notes of $18,372 and $14,087 as of December 31, 2023 and 2022, respectively, as reflected on our Consolidated Balance Sheets included elsewhere in this report.
(2) Balances outstanding represent total amounts due at maturity, and exclude deferred financing costs and debt discount for the unsecured notes of $41,216 and $43,848 as of December 31, 2024 and 2023, respectively, deferred financing costs and debt discount associated with secured notes of $15,964 and $18,372 as of December 31, 2024 and 2023, respectively, as reflected on our Consolidated Balance Sheets included elsewhere in this report.
In addition to consolidated debt, we have scheduled contractual obligations associated with (i) ground leases for land underlying current operating or development communities and commercial and parking facilities and (ii) office leases for our corporate headquarters and regional offices of $15,333,000 for 2024, $15,633,000 for 2025 and $348,404,000 thereafter.
In addition to consolidated debt, we have scheduled contractual obligations associated with (i) ground leases for land underlying current operating or development communities and commercial and parking facilities and (ii) office leases for our corporate headquarters and regional offices of $16,433,000 for 2025, $16,843,000 for 2026 and $486,656,000 thereafter.
See also Part I, Item 1A, “Risk Factors.” Discussion of our operating results for 2022 and comparison to 2021 can be found in Item 7. “Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K filed with the SEC on February 24, 2023.
See also Part I, Item 1A, "Risk Factors." Discussion of our operating results for 2023 and comparison to 2022 can be found in Part II, Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Form 10-K filed with the SEC on February 23, 2024.
Management, development and other fees increased $1,389,000, or 21.9%, in 2023, compared to the prior year, primarily due to fees for third-party back-office, financial administrative support services in the current year, partially offset by reduced third-party development fees. 38 Table of Contents Direct property operating expenses, excluding property taxes, increased $42,376,000, or 8.3%, in 2023 compared to the prior year, primarily due to the addition of newly developed apartment communities as well as increased Residential operating expenses at our Same Store communities as discussed below.
Management, development and other fees decreased $641,000, or 8.3%, in 2024, compared to the prior year, primarily due to reduced third-party development fees, partially offset by an increase in fees for third-party back-office, financial administrative support services in the current year. 40 Table of Contents Direct property operating expenses, excluding property taxes, increased $36,818,000, or 6.8%, in 2024 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities as well as increased Residential operating expenses at our Same Store communities as discussed below, partially offset by dispositions.
The weighted average monthly rental revenue per occupied apartment home increased to $2,955 for 2023 compared to $2,784 in 2022.
The weighted average monthly revenue per occupied apartment home increased to $3,081 for 2024 compared to $2,955 in 2023.
Rental and other income increased $173,074,000, or 6.7%, in 2023 compared to the prior year primarily due to the increased rental revenue from our Same Store communities, discussed below. Consolidated Communities —The weighted average number of occupied apartment homes for consolidated communities increased to 77,667 apartment homes for 2023, compared to 77,319 homes for 2022.
Rental and other income increased $146,489,000, or 5.3%, in 2024 compared to the prior year primarily due to the increased revenue from our Same Store communities, discussed below. Consolidated Communities —The weighted average number of occupied apartment homes for consolidated communities increased to 79,240 apartment homes for 2024, compared to 77,667 homes for 2023.
The expiration of property tax incentive programs represents $6,810,000 or 52% of the 4.9% increase in property taxes for the year ended December 31, 2023.
The expiration of property tax incentive programs represents $5,364,000 or 39% of the 4.9% increase in property taxes for the year ended December 31, 2024.
Depreciation expense increased $1,987,000, or 0.2%, in 2023 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities, partially offset by dispositions.
Depreciation expense increased $29,888,000, or 3.7%, in 2024 compared to the prior year, primarily due to the addition of newly developed and acquired apartment communities, partially offset by dispositions.
Same Store NOI attributable to our apartment rental operations, including parking and other ancillary residential revenue (“Residential”), for the year ended December 31, 2023 was $1,732,422,000, an increase of $100,738,000, or 6.2%, over the prior year.
Same Store NOI attributable to our apartment rental operations, including parking and other ancillary residential revenue ("Residential"), for the year ended December 31, 2024 was $1,828,266,000, an increase of $48,643,000, or 2.7%, over the prior year.
Due to the subjectivity in determining whether a pursuit will result in the development of an apartment community, and therefore should be capitalized, the accounting for pursuit costs is a critical accounting estimate. As of December 31, 2023, capitalized pursuit costs associated with Development Rights totaled $53,122,000.
Due to the subjectivity in determining whether a pursuit will result in the development of an apartment community, and therefore should be capitalized, the accounting for pursuit costs is a critical accounting estimate.
A presentation of GAAP based cash flow metrics is as follows (unaudited, dollars in thousands): For the year ended December 31, 2023 2022 Net cash provided by operating activities $ 1,560,029 $ 1,421,932 Net cash used in investing activities $ (928,955) $ (560,419) Net cash used in financing activities $ (834,359) $ (671,056) • Net cash provided by operating activities increased primarily due to increases in NOI. • Net cash used in investing activities was primarily due to (i) investment of $901,847,000 in the development and redevelopment of communities, (ii) acquisition of three wholly-owned communities for $215,889,000 and (iii) capital expenditures of $197,274,000 for our wholly-owned communities and non-real estate assets.
A presentation of GAAP based cash flow metrics is as follows (dollars in thousands): For the year ended December 31, 2024 2023 Net cash provided by operating activities $ 1,607,878 $ 1,560,029 Net cash used in investing activities $ (996,864) $ (928,955) Net cash used in financing activities $ (874,898) $ (834,359) • Net cash provided by operating activities increased primarily due to increases in NOI. • Net cash used in investing activities was primarily due to (i) the investment of $951,101,000 in the development and redevelopment of communities, (ii) acquisition of six wholly-owned communities for $464,419,000 and (iii) capital expenditures of $198,026,000 for our wholly-owned communities and non-real estate assets.
Our Current Communities are further classified as Same Store communities, Other Stabilized communities, Redevelopment communities and Unconsolidated communities. Same Store communities are consolidated communities that were owned and had stabilized occupancy as of the beginning of the prior year, allowing for a meaningful comparison of operating results between years.
Same Store communities are consolidated communities that were owned and had stabilized occupancy as of the beginning of the prior year, allowing for a meaningful comparison of operating results between years. Other Stabilized communities are generally all other completed consolidated communities that have stabilized occupancy at the beginning of the current year or were acquired during the year.
The availability on the Credit Facility as of January 31, 2024 is as follows (dollars in thousands): January 31, 2024 Credit Facility commitment $2,250,000 Credit Facility outstanding — Commercial paper outstanding (20,000) Letters of credit outstanding (1) (1,914) Total Credit Facility available $ 2,228,086 _____________________________________ (1) In addition, we had $58,616 outstanding in additional letters of credit unrelated to the Credit Facility as of January 31, 2024.
The availability on the Credit Facility as of January 31, 2025 is as follows (dollars in thousands): January 31, 2025 Credit Facility commitment $2,250,000 Credit Facility outstanding — Commercial paper outstanding (170,000) Letters of credit outstanding (1) (964) Total Credit Facility available $ 2,079,036 _____________________________________ (1) In addition, we had $47,592 outstanding in additional letters of credit unrelated to the Credit Facility as of January 31, 2025.
These statements include, among other things, statements regarding our intent, belief or expectations with respect to: • our potential development, redevelopment, acquisition or disposition of communities; • the timing and cost of completion of apartment communities under construction, reconstruction, development or redevelopment; • the timing of lease-up, occupancy and stabilization of apartment communities; • the pursuit of land on which we are considering future development; • the anticipated operating performance of our communities; • cost, yield, revenue, NOI and earnings estimates; • the impact of landlord-tenant laws and rent regulations; • our expansion into new regions; • our declaration or payment of dividends; • our joint venture activities; • our policies regarding investments, indebtedness, acquisitions, dispositions, financings and other matters; • our qualification as a REIT under the Code; • the real estate markets in Metro New York/New Jersey, Northern and Southern California, Denver, Colorado, Southeast Florida, Dallas and Austin, Texas and Charlotte and Raleigh-Durham, North Carolina, and markets in selected states in the Mid-Atlantic, New England and Pacific Northwest regions of the United States and in general; • the availability of debt and equity financing; • interest rates; • general economic conditions, including the potential impacts from current economic conditions, including rising interest rates and general price inflation; • trends affecting our financial condition or results of operations; • regulatory changes that may affect us; and • the impact of legal proceedings.
These statements, among other things, address the Company's intent, belief or expectations with respect to: • development, redevelopment, acquisition or disposition of communities; • the timing and cost of completion of communities under development or redevelopment; • the timing of lease-up, occupancy and stabilization of communities; • the pursuit of land for future development; • the anticipated operating performance of our communities; • cost, yield, revenue, NOI and earnings estimates; • the impact of landlord-tenant laws and rent regulations, including rent caps; • our expansion into new regions; • our declaration or payment of dividends; • our joint venture activities; • our policies regarding investments, indebtedness, acquisitions, dispositions, financings and other matters; • our qualification as a REIT under the Code; • the real estate markets in regions where we operate and in general; • the availability of debt and equity financing; • interest rates; • inflation, tariffs and other economic conditions, and their potential impacts; • trends affecting our financial condition or results of operations; • regulatory changes that may affect us; and • the impact of legal proceedings.
(3) Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement. (4) During 2023, we repaid this borrowing at its scheduled maturity date. (5) During 2023, we repaid some or all amounts outstanding of this borrowing in advance of its scheduled maturity date.
(3) Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement. (4) During 2024, we repaid this borrowing at par at its scheduled maturity date.
The remaining net unamortized balance of Same Store residential concessions as of December 31, 2023 and 2022 was $8,480,000 and $6,229,000, respectively.
The remaining net unamortized balance of Same Store residential concessions as of December 31, 2024 and 2023 was $2,358,000 and $187,000, respectively.
Same Store uncollectible lease revenue decreased for the year ended December 31, 2023 by $4,172,000, resulting in a 0.1% decrease in Same Store Residential rental revenue. However, uncollectible lease revenue was impacted by a decrease in government rent relief of $31,766,000 for the year ended December 31, 2023 from the prior year.
Same Store uncollectible lease revenue decreased for the year ended December 31, 2024 as compared to the prior year by $10,582,000, resulting in a 0.4% increase in Same Store Residential revenue. Uncollectible lease revenue was impacted by a decrease in government rent relief of $3,967,000 for the year ended December 31, 2024 from the prior year.
See the discussion under “Liquidity and Capital Resources.” Communities Overview As of December 31, 2023 we owned or held a direct or indirect ownership interest in 299 apartment communities containing 90,669 apartment homes in 12 states and the District of Columbia, of which 18 communities were under development.
See the discussion under "Liquidity and Capital Resources." 36 Table of Contents Communities Overview As of December 31, 2024, we owned or held a direct or indirect ownership interest in 306 communities containing 93,518 homes in 12 states and the District of Columbia, of which 17 communities were under development.
Actual sales will depend on a variety of factors to be determined, including market conditions, the trading price of our common stock and our determinations of the appropriate funding sources. We engaged sales agents for the CEP who receive compensation of up to 1.5% of the gross sales price for shares sold.
Actual sales will depend on a variety of factors to be determined, including market conditions, the trading price of our common stock and our determinations of the appropriate funding sources.
These amounts were partially offset by (i) the settlement of the Equity Forward for $491,912,000 and (ii) proceeds from the issuance of unsecured notes in the amount of $399,756,000. 42 Table of Contents Variable Rate Unsecured Credit Facility The $2,250,000,000 Credit Facility matures in September 2026.
These amounts were partially offset by the proceeds from the issuance of unsecured notes in the amount of $398,788,000. 44 Table of Contents Variable Rate Unsecured Credit Facility The $2,250,000,000 Credit Facility matures in September 2026.
In the event that financing cannot be obtained, we may abandon Development Rights, write off associated pre-development costs that were capitalized and/or forego reconstruction activity. In such instances, we will not realize the increased revenues and earnings that we expected from such Development Rights or reconstruction activity and significant losses could be incurred.
In the event that financing cannot be obtained, we may abandon Development Rights, write off associated pre-development costs that were capitalized and/or forego reconstruction activity.
During 2023, we raised approximately $1,363,299,000 of gross capital through the sale of wholly-owned real estate, the issuance of unsecured notes and the settlement of the outstanding forward contracts entered into in April 2022 (the "Equity Forward"). We believe that our current capital structure will continue to provide financial flexibility to access capital on attractive terms.
During 2024, excluding the equity capital raised through forward sales of our common shares not yet settled, we raised approximately $1,130,366,000 of gross capital through the sale of wholly-owned real estate and the issuance of unsecured notes. We believe that our current capital structure will continue to provide financial flexibility to access capital on attractive terms.
These amounts were partially offset by net proceeds from the disposition of four operating communities and the sale of for-sale residential condominiums of $467,096,000. • Net cash used in financing activities was primarily due to (i) payment of cash dividends in the amount of $922,657,000, (ii) the repayment of the $600,000,000 fixed rate unsecured notes and (iii) the repayment of the $150,000,000 Term Loan.
These amounts were partially offset by net proceeds from the disposition of eight wholly-owned communities. • Net cash used in financing activities was primarily due to (i) payment of cash dividends in the amount of $961,914,000, and (ii) the repayment of the $300,000,000 fixed rate unsecured notes.
The following is a reconciliation of net income attributable to common stockholders to FFO attributable to common stockholders and to Core FFO attributable to common stockholders for the years ended December 31, 2023 and 2022 (dollars in thousands, except per share amounts). 40 Table of Contents For the year ended December 31, 2023 2022 Net income attributable to common stockholders $ 928,825 $ 1,136,775 Depreciation - real estate assets, including joint venture adjustments 811,717 810,611 Distributions to noncontrolling interests 25 48 Gain on sale of unconsolidated entities holding previously depreciated real estate — (38,144) Gain on sale of previously depreciated real estate (287,424) (555,558) Casualty loss on real estate 9,118 — FFO attributable to common stockholders $ 1,462,261 $ 1,353,732 Adjusting items: Unconsolidated entity gains, net (1) (4,161) (8,355) Joint venture promote (2) (1,519) (4,690) Structured Investment Program loan reserve (3) 1,186 1,632 Loss on extinguishment of consolidated debt 150 1,646 Hedge accounting activity 566 (229) Advocacy contributions 1,625 634 Executive transition compensation costs 1,244 1,631 Severance related costs 2,625 1,097 Expensed transaction, development and other pursuit costs, net of recoveries (4) 30,583 13,288 Other real estate activity (174) (5,127) For-sale condominium imputed carry cost (5) 602 2,306 Legal settlements and costs (6) 457 (2,212) Income tax expense (7) 10,153 14,646 Core FFO attributable to common stockholders $ 1,505,598 $ 1,369,999 Weighted average common shares outstanding - diluted 141,643,788 139,975,087 Earnings per common share - diluted $ 6.56 $ 8.12 FFO per common share - diluted $ 10.32 $ 9.67 Core FFO per common share - diluted $ 10.63 $ 9.79 _________________________________ (1) Amounts consist primarily of net unrealized gains on technology investments.
For the year ended December 31, 2024 2023 Net income attributable to common stockholders $ 1,081,994 $ 928,825 Depreciation - real estate assets, including joint venture adjustments 843,224 811,717 Distributions to noncontrolling interests — 25 Gain on sale of previously depreciated real estate (363,300) (287,424) Casualty loss and impairment on real estate 2,935 9,118 FFO attributable to common stockholders $ 1,564,853 $ 1,462,261 Adjusting items: Unconsolidated entity gains, net (1) (33,137) (4,161) Joint venture promote (2) — (1,519) Structured Investment Program loan reserve (3) (1,057) 1,186 Loss on extinguishment of consolidated debt — 150 Hedge accounting activity 61 566 Advocacy contributions 19,156 1,625 Executive transition compensation costs 304 1,244 Severance related costs 1,787 2,625 Expensed transaction, development and other pursuit costs, net of recoveries (4) 13,649 30,583 Other real estate activity (753) (174) For-sale condominium imputed carry cost (5) 84 602 Legal settlements and costs (6) 3,002 457 Income tax expense (7) 445 10,153 Core FFO attributable to common stockholders $ 1,568,394 $ 1,505,598 Weighted average common shares outstanding - diluted 142,458,604 141,643,788 Earnings per common share - diluted $ 7.60 $ 6.56 FFO per common share - diluted $ 10.98 $ 10.32 Core FFO per common share - diluted $ 11.01 $ 10.63 _________________________________ (1) Amounts consist primarily of net unrealized gains on technology investments.
FFO and Core FFO do not represent net income in accordance with GAAP, and therefore should not be considered an alternative to net income, which remains the primary measure, as an indication of our performance. In addition, FFO and Core FFO as calculated by other REITs may not be comparable to our calculations of FFO and Core FFO.
FFO and Core FFO do not represent (i) net income in accordance with GAAP, and therefore should not be considered an alternative to net income, which remains the primary measure, as an indication of our performance, or (ii) cash generated from operating activities in accordance with GAAP, and therefore should not be considered an alternative to net cash flows from operating activities, as determined by GAAP, as a measure of liquidity.
Abandoned Pursuit Costs & Asset Impairment We evaluate our direct and indirect investments in real estate and other long-lived assets for impairment when potential indicators of impairment exist.
As of December 31, 2024, capitalized pursuit costs associated with Development Rights totaled $43,675,000. 52 Table of Contents Abandoned Pursuit Costs & Asset Impairment We evaluate our direct and indirect investments in real estate and other long-lived assets for impairment when potential indicators of impairment exist.
The increase was due to an increase in Same Store Residential rental revenue of $149,495,000, or 6.3%, partially offset by an increase in Same Store Residential property operating expenses of $48,752,000, or 6.6%, over 2022.
The increase was due to an increase in Same Store Residential revenue of $87,854,000, or 3.4%, partially offset by an increase in Same Store Residential property operating expenses of $39,211,000, or 5.0%, over 2023.
Executive Overview 2023 Financial Highlights Net income attributable to common stockholders for the year ended December 31, 2023 was $928,825,000, a decrease of $207,950,000, or 18.3%, from the prior year. The decrease was primarily attributable to decreases in real estate sales and related gains, partially offset by an increase in NOI from communities over the prior year.
Executive Overview 2024 Financial Highlights Net income attributable to common stockholders for the year ended December 31, 2024 was $1,081,994,000, an increase of $153,169,000, or 16.5%, from the prior year. The increase was primarily attributable to increases in NOI from communities over the prior year, increases in real estate sales and related gains, and increases in income from unconsolidated investments.
Unconsolidated communities are communities in which we have an indirect ownership interest through our investment interest in an unconsolidated joint venture. A more detailed description of our reportable segments and other related operating information can be found in Note 8, “Segment Reporting,” of our Consolidated Financial Statements.
A more detailed description of our reportable segments and other related operating information can be found in Note 8, "Segment Reporting," of our Consolidated Financial Statements.
Although we believe we will have the capacity to meet our currently anticipated liquidity needs, we cannot assure you that capital from additional debt financing or debt or equity offerings will be available or, if available, that they will be on terms we consider satisfactory. 44 Table of Contents The following table details our consolidated debt obligations, including the effective interest rate and contractual maturity dates, and principal payments for periodic amortization and maturities for the next five years, excluding our Credit Facility and Commercial Paper Program and amounts outstanding related to communities classified as held for sale, for debt outstanding at December 31, 2023 and 2022 (dollars in thousands).
The following table details our consolidated debt obligations, including the effective interest rate and contractual maturity dates, and principal payments for periodic amortization and maturities for the next five years, excluding our Credit Facility and Commercial Paper Program and amounts outstanding related to communities classified as held for sale at December 31, 2024 and 2023 (dollars in thousands).