Skip to content
PalanorPalanor

Palanor Data/MAA

Earnings release · 8-K exhibit

Mid-America Apartment Communities · Earnings release

MAA · Real Estate

Filed 2025-07-30 · CY2025 Q3 · Company’s FY2025 Q2 · 6,625 words

Read the original on sec.gov ↗

EX-99.12maa-ex99_1.htmEX-99.1 EX-99.1

TABLE OF CONTENTS

Earnings Release

3

Financial Highlights

6

Consolidated Statements of Operations/Share and Unit Data

7

Consolidated Balance Sheets

8

Reconciliation of Non-GAAP Financial Measures

9

Non-GAAP Financial Measures

12

Other Key Definitions

13

Portfolio Statistics

S-1

Components of Net Operating Income/Components of Same Store Portfolio Property Operating Expenses

S-3

Multifamily Same Store Portfolio NOI Contribution Percentage

S-4

Multifamily Same Store Portfolio Comparisons

S-5

Multifamily Development Pipeline/Multifamily Lease-up Communities/Multifamily Interior Redevelopment, WiFi Retrofit and Property Repositioning Activity

S-8

Acquisition Activity/Disposition Activity/Debt and Debt Covenants as of June 30, 2025

S-9

2025 Guidance/Reconciliation of Earnings per Diluted Common Share to Core FFO and Core AFFO per Diluted Share for Full Year 2025 Guidance

S-11

Credit Ratings/Common Stock/Investor Relations Data

S-12

2

EARNINGS RELEASE

MAA REPORTS SECOND QUARTER 2025 RESULTS

GERMANTOWN, TN, July 30, 2025/PRNewswire/ -- Mid-America Apartment Communities, Inc., or MAA (NYSE: MAA), today announced operating results for the three months ended June 30, 2025.

Three months ended June 30,

Six months ended June 30,

2025

2024

2025

2024

Earnings per common share - diluted (1)

$

0.92

$

0.86

$

2.46

$

2.09

Funds from operations (FFO) per Share - diluted (1)

$

2.19

$

2.06

$

4.39

$

4.47

Core FFO per Share - diluted (1)

$

2.15

$

2.22

$

4.35

$

4.44

(1)

A reconciliation of Net income available for MAA common shareholders to FFO and Core FFO is found later in this release.

Brad Hill, President and Chief Executive Officer, said, “Second quarter Core FFO results exceeded our expectations. Despite increased macroeconomic uncertainty, we are encouraged by the record demand for rental housing that persists in our markets, leading to second quarter blended lease performance 40 bps higher than last year. Our uniquely diversified portfolio, backed by a strong operating and resident service platform, delivered record resident retention and robust renewal pricing, resulting in strong occupancy and a 100 bps sequential improvement in Same Store blended pricing. As we move further from the peak level of supply reached in 2024, the strengthening demand/supply dynamic coupled with our growing development pipeline, which is nearing $1 billion, should support robust revenue and earnings performance and enhance long-term value creation.”

•

During the second quarter of 2025, MAA's Same Store effective blended lease rate growth was 0.5%. On a sequential basis, the 100 basis point improvement in Same Store effective blended lease rate growth was driven by a 150 basis point improvement in new lease pricing and a 20 basis point improvement in renewal pricing from the first quarter of 2025.

•

As of June 30, 2025, resident turnover in the Same Store Portfolio remained historically low at 41.0% with a record low level of move-outs associated with buying single family-homes of 11.0%.

•

During the second quarter of 2025, MAA began construction on a 336-unit multifamily apartment community located in Charleston, South Carolina. As of June 30, 2025, MAA had eight communities under development with total expected costs of $942.5 million. MAA also had four recently completed development communities and two recently acquired communities in lease-up with a total cost to date of $573.9 million.

Same Store Operating Results

Same Store results for the three and six months ended June 30, 2025 as compared to the same period in the prior year are summarized below:

Three months ended June 30, 2025 vs. 2024

Six months ended June 30, 2025 vs. 2024

Revenues(1)

Expenses

NOI(2)

Average Effective Rent per Unit

Revenues(1)

Expenses

NOI(2)

Average Effective Rent per Unit

Same Store Operating Growth

-0.3%

3.8%

-2.6%

-0.5%

-0.1%

2.5%

-1.6%

-0.5%

(1)

Includes 2.4% increase in other property revenues.

(2)

A reconciliation of Net income available for MAA common shareholders to NOI, including Same Store NOI, is found later in this release.

Same Store operating statistics for the three and six months ended June 30, 2025 are summarized below:

Three months ended June 30, 2025

Six months ended June 30, 2025

As of June 30, 2025

Average Effective Rent per Unit

Average Physical Occupancy

Average Effective Rent per Unit

Average Physical Occupancy

Resident Turnover

Same Store Operating Statistics

$

1,690

95.4%

$

1,690

95.5%

41.0%

Same Store net effective lease pricing statistics for the three and six months ended June 30, 2025 are summarized below:

Same Store Net Effective Lease Pricing Statistics

Three Months Ended

June 30, 2025

Six Months Ended

June 30, 2025

Effective Blended Lease Rate Growth

0.5%

0.2%

Effective New Lease Rate Growth

-4.8%

-5.4%

Effective Renewal Lease Rate Growth

4.7%

4.6%

3

Development and Lease-up Activity

A summary of MAA’s development communities under construction as of the end of the second quarter of 2025 is set forth below (dollars in thousands):

Units as of

Development Costs as of

Expected Project

Total

June 30, 2025

June 30, 2025

Completions By Year

Development

Expected

Costs

Expected

Projects (1)

Total

Delivered

Leased

Total

to Date

Remaining

2025

2026

2027

2028

8

2,648

549

248

$

942,500

$

616,296

$

326,204

2

4

1

1

(1)

Two of the development projects are currently leasing.

In June 2025, MAA closed on the acquisition of a land parcel located in Charleston, South Carolina through our pre-purchase development program and began construction on a 336-unit multifamily apartment community.

During the second quarter of 2025, MAA funded approximately $92 million of costs for current and planned development projects, including predevelopment activities.

A summary of the total units, physical occupancy and cost of MAA’s lease-up communities as of the end of the second quarter of 2025 is set forth below (dollars in thousands):

Total

As of June 30, 2025

Lease-Up

Total

Physical

Costs

Projects (1)

Units

Occupancy

to Date

6

2,101

80.7

%

$

573,896

(1)

Three of the lease-up projects are expected to stabilize in the third quarter of 2025, two in the fourth quarter of 2025 and one in the second quarter of 2026.

During the second quarter of 2025, MAA completed the lease-up of MAA Boggy Creek, located in Orlando, Florida.

Balance Sheet and Financing Activities

As of June 30, 2025, MAA had $1.0 billion of combined cash and available capacity under MAALP’s unsecured revolving credit facility. MAALP is a reference to MAA’s operating partnership, Mid-America Apartments, L.P.

Dividends and distributions paid on shares of common stock and noncontrolling interests during the second quarter of 2025 were $181.8 million, as compared to $176.3 million for the same period in the prior year.

Balance sheet highlights as of June 30, 2025 are summarized below (dollars in billions):

Total debt to adjusted total assets (1)

Net Debt/Adjusted EBITDAre (2)

Total debt outstanding

Average effective interest rate

Fixed rate debt as a % of total debt

Total debt average years to maturity

28.9%

4.0x

$

5.0

3.8%

93.8%

6.7

(1)

As defined in the covenants for the bonds issued by MAALP.

(2)

Adjusted EBITDAre is calculated for the trailing twelve month period ended June 30, 2025. A reconciliation of Unsecured notes payable, net and Secured notes payable, net to Net Debt and a reconciliation of Net income to Adjusted EBITDAre are found later in this release.

126th Consecutive Quarterly Common Dividend Declared

MAA declared its 126th consecutive quarterly common dividend, which will be paid on July 31, 2025 to holders of record on July 15, 2025. The current annual dividend rate is $6.06 per common share. The timing and amount of future dividends will depend on actual cash flows from operations, MAA’s financial condition, capital requirements, the annual distribution requirements under the REIT provisions of the Internal Revenue Code of 1986 and other factors as MAA’s Board of Directors deems relevant. MAA’s Board of Directors may modify the dividend policy from time to time.

2025 Earnings and Same Store Guidance

MAA is updating its prior 2025 guidance for Earnings per diluted common share, Core FFO per diluted Share, Core AFFO per diluted Share and Same Store performance. MAA expects to provide updates to its 2025 Earnings per diluted common share, Core FFO per diluted Share and Core AFFO per diluted Share guidance on a quarterly basis.

FFO, Core FFO and Core AFFO are non-GAAP financial measures. Acquisition and disposition activity materially affects depreciation and capital gains or losses, which combined, generally represent the majority of the difference between Net income available for common shareholders and FFO. As discussed in the definitions of non-GAAP financial measures found later in this release, MAA’s definition of FFO is in accordance with the National Association of Real Estate Investment Trusts’, or NAREIT’s, definition, and Core FFO represents FFO as adjusted for items that are not considered part of MAA’s core business operations. MAA believes that Core FFO is helpful in understanding operating performance in that Core FFO excludes not only depreciation expense of real estate assets and certain other non-routine items, but it also excludes certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance.

4

2025 Guidance

Previous Range

Previous Midpoint

Revised Range

Revised Midpoint

Earnings:

Full Year 2025

Full Year 2025

Full Year 2025

Full Year 2025

G1Earnings per common share - diluted

$5.51 to $5.83

$5.67

$5.25 to $5.49

$5.37

G2Core FFO per Share - diluted

$8.61 to $8.93

$8.77

$8.65 to $8.89

$8.77

G3Core AFFO per Share - diluted

$7.63 to $7.95

$7.79

$7.67 to $7.91

$7.79

MAA Same Store Portfolio:

G4Property revenue growth

-0.35% to 1.15%

0.40%

-0.20% to 0.40%

0.10%

G5Property operating expense growth

2.45% to 3.95%

3.20%

1.75% to 2.75%

2.25%

G6NOI growth

-2.15% to -0.15%

-1.15%

-1.90% to -0.40%

-1.15%

G7MAA expects Core FFO for the third quarter of 2025 to be in the range of $2.08 to $2.24 per diluted Share, or $2.16 per diluted Share at the midpoint. The projected difference from Core FFO per diluted Share for the second quarter of 2025 to the midpoint of MAA's guidance for the third quarter of 2025 is summarized below:

Core FFO per diluted Share

Q2 2025 per diluted Share reported results

$

2.15

Same Store NOI

0.02

Development, Lease-up and Other Non-Same Store NOI

0.01

Total overhead

(0.01

)

Interest expense and Other non-operating income (expense)

(0.01

)

Q3 2025 per diluted Share guidance midpoint

$

2.16

MAA does not forecast Earnings per diluted common share on a quarterly basis as MAA generally cannot predict the timing of forecasted acquisition and disposition activity within a particular quarter (rather than during the course of the full year). Additional details and guidance items are provided in the Supplemental Data to this release.

Supplemental Material and Conference Call

Supplemental Data to this release can be found on the “For Investors” page of the MAA website at www.maac.com. MAA will host a conference call to further discuss second quarter results on July 31, 2025, at 9:00 AM Central Time. The conference call-in number is (800) 715-9871. You may also join the live webcast of the conference call by accessing the “For Investors” page of the MAA website at www.maac.com. MAA’s filings with the Securities and Exchange Commission (SEC) are filed under the registrant names of Mid-America Apartment Communities, Inc. and Mid-America Apartments, L.P.

About MAA

MAA, an S&P 500 company, is a real estate investment trust (REIT) focused on delivering full-cycle and superior investment performance for shareholders through the ownership, management, acquisition, development and redevelopment of quality apartment communities primarily in the Southeast, Southwest and Mid-Atlantic regions of the United States. As of June 30, 2025, MAA had ownership interest in 104,347 apartment units, including communities currently in development, across 16 states and the District of Columbia. For further details, please visit the MAA website at www.maac.com or contact Investor Relations at investor.relations@maac.com, or via mail at MAA, 6815 Poplar Ave., Suite 500, Germantown, TN 38138, Attn: Investor Relations.

Forward-Looking Statements

This release (as well as the Supplemental Data to this release) contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements do not discuss historical fact, but instead are statements related to expectations, projections, intentions, assumptions and beliefs regarding the future. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “forecasts,” “projects,” “assumes,” “will,” “may,” “could,” “should,” “budget,” “target,” “outlook,” “proforma,” “opportunity,” “guidance” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements include, but are not limited to, statements regarding quarterly and full year 2025 guidance (including earnings guidance, Same Store Portfolio guidance and other related projections and assumptions), development costs for our development communities, timelines for occupancy, completion and stabilization of our development communities, and timelines for stabilization of our lease-up communities.

Such forward-looking statements involve known and unknown risks, uncertainties and other factors, as described below, which may cause our actual results, performance, achievements or outcomes to be materially different from the future results, performance, achievements or outcomes expressed or implied by such forward-looking statements. In light of the significant uncertainties inherent in these forward-looking statements, the inclusion of such statements should not be regarded as a representation by us or any other person that the results, performance, achievements or outcomes described in such statements will be achieved.

The following factors, among others, could cause our actual results, performance, achievements or outcomes to differ materially from those expressed or implied in the forward-looking statements: adverse effects on occupancy levels and rental revenues due to unfavorable market and economic conditions; adverse changes in real estate markets, including changes in supply and/or demand for multifamily housing or increased competition from alternative housing options; failure of development communities to be completed within budget and on a timely basis, if at all, to lease-up as anticipated or to achieve anticipated results; unexpected capital needs; material changes in operating costs, including real estate taxes, utilities and insurance costs, due to inflation and other factors; losses due to uninsured risks, deductibles and self-insured retentions, or losses from catastrophes in excess of coverage limits; ability to obtain financing at favorable rates, if at all, or refinance existing debt as it matures; level and volatility of interest or capitalization rates or capital market conditions; changes in the legal requirements we are subject to, or the imposition of new legal requirements, that adversely affect our operations; extreme weather and natural disasters; disease outbreaks and other public health events and measures that are taken by federal, state, and local governmental authorities in response to such outbreaks and events; legal proceedings or class action lawsuits; and other risks identified in our annual report on Form 10-K for the year ended December 31, 2024, our quarterly reports on Form 10-Q and other reports we file with the SEC from time to time.

5

Except as required by law, we undertake no obligation to publicly update or revise forward-looking statements contained in this release to reflect events, circumstances or changes in expectations after the date of this release.

FINANCIAL HIGHLIGHTS

Dollars in thousands, except per share data

Three months ended June 30,

Six months ended June 30,

2025

2024

2025

2024

Rental and other property revenues

$

549,902

$

546,435

$

1,099,197

$

1,090,057

Net income available for MAA common shareholders

$

107,205

$

101,031

$

287,956

$

243,858

Total NOI (1)

$

335,248

$

340,639

$

683,190

$

686,459

Earnings per common share: (2)

Basic

$

0.92

$

0.86

$

2.46

$

2.09

Diluted

$

0.92

$

0.86

$

2.46

$

2.09

Funds from operations per Share - diluted: (2)

FFO (1)

$

2.19

$

2.06

$

4.39

$

4.47

Core FFO (1)

$

2.15

$

2.22

$

4.35

$

4.44

Core AFFO (1)

$

1.85

$

1.92

$

3.89

$

3.98

Dividends declared per common share

$

1.5150

$

1.4700

$

3.0300

$

2.9400

Dividends/Core FFO (diluted) payout ratio

70.5

%

66.2

%

69.7

%

66.2

%

Dividends/Core AFFO (diluted) payout ratio

81.9

%

76.6

%

77.9

%

73.9

%

Consolidated interest expense

$

45,111

$

41,265

$

90,272

$

81,626

Debt discount and debt issuance cost amortization

(1,624

)

(1,213

)

(3,241

)

(3,055

)

Capitalized interest

5,048

3,724

10,153

7,140

Total interest incurred

$

48,535

$

43,776

$

97,184

$

85,711

(1)

The following reconciliations are found later in this release: (i) Net income available for MAA common shareholders to NOI; and (ii) Net income available for MAA common shareholders to FFO, Core FFO and Core AFFO.

(2)

See the “Share and Unit Data” section for additional information.

Dollars in thousands, except share price

June 30, 2025

December 31, 2024

Gross Assets (1)

$

17,466,996

$

17,170,171

Gross Real Estate Assets (1)

$

17,228,793

$

16,924,002

Total debt

$

5,048,143

$

4,980,957

Common shares and units outstanding

120,021,067

119,958,973

Share price

$

148.01

$

154.57

Book equity value

$

6,090,400

$

6,147,664

Market equity value

$

17,764,318

$

18,542,058

Net Debt/Adjusted EBITDAre (2)

4.0x

4.0x

(1)

Reconciliations of Total assets to Gross Assets and Real estate assets, net, to Gross Real Estate Assets are found later in this release.

(2)

Adjusted EBITDAre is calculated for the trailing twelve month period for each date presented. The following reconciliations are found later in this release: (i) Unsecured notes payable, net and Secured notes payable, net to Net Debt; and (ii) Net income to EBITDA, EBITDAre and Adjusted EBITDAre.

6

CONSOLIDATED STATEMENTS OF OPERATIONS

Dollars in thousands, except per share data (Unaudited)

Three months ended June 30,

Six months ended June 30,

2025

2024

2025

2024

Revenues:

Rental and other property revenues

$

549,902

$

546,435

$

1,099,197

$

1,090,057

Expenses:

Operating expenses, excluding real estate taxes and insurance

132,465

126,213

257,420

244,412

Real estate taxes and insurance

82,189

79,583

158,587

159,186

Depreciation and amortization

153,521

145,022

305,871

288,042

Total property operating expenses

368,175

350,818

721,878

691,640

Property management expenses

17,511

17,201

38,089

37,196

General and administrative expenses

12,813

12,671

28,432

29,716

Interest expense

45,111

41,265

90,272

81,626

Loss (gain) on sale of depreciable real estate assets

69

23

(71,842

)

25

Other non-operating (income) expense

(4,722

)

19,244

(5,556

)

(4,282

)

Income before income tax expense

110,945

105,213

297,924

254,136

Income tax expense

(600

)

(1,020

)

(1,638

)

(2,815

)

Income from continuing operations before real estate joint venture activity

110,345

104,193

296,286

251,321

Income from real estate joint venture

530

469

995

951

Net income

110,875

104,662

297,281

252,272

Net income attributable to noncontrolling interests

2,748

2,709

7,481

6,570

Net income available for shareholders

108,127

101,953

289,800

245,702

Dividends to MAA Series I preferred shareholders

922

922

1,844

1,844

Net income available for MAA common shareholders

$

107,205

$

101,031

$

287,956

$

243,858

Earnings per common share - basic:

Net income available for common shareholders

$

0.92

$

0.86

$

2.46

$

2.09

Earnings per common share - diluted:

Net income available for common shareholders

$

0.92

$

0.86

$

2.46

$

2.09

SHARE AND UNIT DATA

Shares and units in thousands

Three months ended June 30,

Six months ended June 30,

2025

2024

2025

2024

Net Income Shares (1)

Weighted average common shares - basic

116,976

116,783

116,908

116,727

Effect of dilutive securities

187

—

241

—

Weighted average common shares - diluted

117,163

116,783

117,149

116,727

Funds From Operations Shares And Units

Weighted average common shares and units - basic

119,950

119,888

119,932

119,848

Weighted average common shares and units - diluted

120,015

119,944

119,995

119,901

Period End Shares And Units

Common shares at June 30,

117,071

116,858

117,071

116,858

Operating Partnership units at June 30,

2,950

3,094

2,950

3,094

Total common shares and units at June 30,

120,021

119,952

120,021

119,952

(1)

For additional information on the calculation of diluted common shares and earnings per common share, please refer to the Notes to the Condensed Consolidated Financial Statements in MAA’s Quarterly Report on Form 10-Q for the three months ended June 30, 2025, expected to be filed with the SEC on or about July 31, 2025.

7

CONSOLIDATED BALANCE SHEETS

Dollars in thousands (Unaudited)

June 30, 2025

December 31, 2024

Assets

Real estate assets:

Land

$

2,105,602

$

2,096,912

Buildings and improvements and other

14,468,733

14,160,799

Development and capital improvements in progress

484,955

470,282

17,059,290

16,727,993

Less: Accumulated depreciation

(5,631,399

)

(5,327,584

)

11,427,891

11,400,409

Undeveloped land

73,359

73,359

Investment in real estate joint venture

41,662

41,650

Real estate assets, net

11,542,912

11,515,418

Cash and cash equivalents

54,482

43,018

Restricted cash

13,634

13,743

Other assets

224,569

232,426

Assets held for sale

—

7,764

Total assets

$

11,835,597

$

11,812,369

Liabilities and equity

Liabilities:

Unsecured notes payable, net

$

4,687,813

$

4,620,690

Secured notes payable, net

360,330

360,267

Accrued expenses and other liabilities

697,054

683,748

Total liabilities

5,745,197

5,664,705

Redeemable common stock

21,135

22,230

Shareholders’ equity:

Preferred stock

9

9

Common stock

1,168

1,166

Additional paid-in capital

7,431,627

7,417,453

Accumulated distributions in excess of net income

(1,535,340

)

(1,469,557

)

Accumulated other comprehensive loss

(6,110

)

(6,940

)

Total MAA shareholders’ equity

5,891,354

5,942,131

Noncontrolling interests - Operating Partnership units

147,439

155,409

Total shareholders’ equity

6,038,793

6,097,540

Noncontrolling interests - consolidated real estate entities

30,472

27,894

Total equity

6,069,265

6,125,434

Total liabilities and equity

$

11,835,597

$

11,812,369

8

RECONCILIATION OF NET INCOME AVAILABLE FOR MAA COMMON SHAREHOLDERS TO FFO, CORE FFO, CORE AFFO AND FAD

Amounts in thousands, except per share and unit data

Three months ended June 30,

Six months ended June 30,

2025

2024

2025

2024

Net income available for MAA common shareholders

$

107,205

$

101,031

$

287,956

$

243,858

Depreciation and amortization of real estate assets

152,149

143,623

303,140

285,214

Loss (gain) on sale of depreciable real estate assets

69

23

(71,842

)

25

MAA’s share of depreciation and amortization of real estate assets of real estate joint venture

167

154

331

309

Net income attributable to noncontrolling interests

2,748

2,709

7,481

6,570

FFO attributable to common shareholders and unitholders

262,338

247,540

527,066

535,976

(Gain) loss on embedded derivative in preferred shares (1)

(1,693

)

9,286

(1,283

)

(3,806

)

Loss (gain) on investments, net of tax (1)(2)

317

685

(337

)

(3,405

)

Casualty related (recoveries) charges, net (1)

(3,346

)

1,135

(3,568

)

(3,950

)

Legal costs, settlements and (recoveries), net (1)(3)

—

8,000

—

8,000

Core FFO attributable to common shareholders and unitholders

257,616

266,646

521,878

532,815

Recurring capital expenditures

(35,343

)

(36,341

)

(55,449

)

(55,275

)

Core AFFO attributable to common shareholders and unitholders

222,273

230,305

466,429

477,540

Redevelopment capital expenditures

(15,435

)

(11,624

)

(32,844

)

(20,998

)

Revenue enhancing capital expenditures

(20,104

)

(25,629

)

(35,292

)

(38,642

)

Commercial capital expenditures

(2,755

)

(1,867

)

(6,729

)

(3,070

)

Other capital expenditures (4)

(12,048

)

(12,912

)

(27,489

)

(22,115

)

FAD attributable to common shareholders and unitholders

$

171,931

$

178,273

$

364,075

$

392,715

Dividends and distributions paid

$

181,814

$

176,304

$

363,581

$

352,495

Weighted average common shares - diluted

117,163

116,783

117,149

116,727

FFO weighted average common shares and units - diluted

120,015

119,944

119,995

119,901

Earnings per common share - diluted:

Net income available for MAA common shareholders

$

0.92

$

0.86

$

2.46

$

2.09

FFO per Share - diluted

$

2.19

$

2.06

$

4.39

$

4.47

Core FFO per Share - diluted

$

2.15

$

2.22

$

4.35

$

4.44

Core AFFO per Share - diluted

$

1.85

$

1.92

$

3.89

$

3.98

(1)

Included in Other non-operating (income) expense in the Consolidated Statements of Operations.

(2)

For the three months ended June 30, 2025 and 2024, loss on investments is presented net of tax benefit of $0.1 million and $0.2 million, respectively. For the six months ended June 30, 2025 and 2024, gain on investments is presented net of tax expense of $0.1 million and $0.9 million, respectively.

(3)

During the three and six months ended June 30, 2024, in accordance with its accounting policies, MAA recognized $8.0 million of accrued legal defense costs that are expected to be incurred through July 2027.

(4)

For the three and six months ended June 30, 2024, $0.9 million of reconstruction-related capital expenditures relating to storm costs that have been reimbursed through insurance coverage are excluded from other capital expenditures.

9

RECONCILIATION OF NET INCOME AVAILABLE FOR MAA COMMON SHAREHOLDERS TO NET OPERATING INCOME

Dollars in thousands

Three Months Ended

Six Months Ended

June 30,

2025

March 31,

2025

June 30,

2024

June 30,

2025

June 30,

2024

Net income available for MAA common shareholders

$

107,205

$

180,751

$

101,031

$

287,956

$

243,858

Depreciation and amortization

153,521

152,350

145,022

305,871

288,042

Property management expenses

17,511

20,578

17,201

38,089

37,196

General and administrative expenses

12,813

15,619

12,671

28,432

29,716

Interest expense

45,111

45,161

41,265

90,272

81,626

Loss (gain) on sale of depreciable real estate assets

69

(71,911

)

23

(71,842

)

25

Other non-operating (income) expense

(4,722

)

(834

)

19,244

(5,556

)

(4,282

)

Income tax expense

600

1,038

1,020

1,638

2,815

Income from real estate joint venture

(530

)

(465

)

(469

)

(995

)

(951

)

Net income attributable to noncontrolling interests

2,748

4,733

2,709

7,481

6,570

Dividends to MAA Series I preferred shareholders

922

922

922

1,844

1,844

Total NOI

$

335,248

$

347,942

$

340,639

$

683,190

$

686,459

Same Store NOI

$

319,612

$

332,795

$

328,310

$

652,407

$

662,954

Non-Same Store and Other NOI

15,636

15,147

12,329

30,783

23,505

Total NOI

$

335,248

$

347,942

$

340,639

$

683,190

$

686,459

RECONCILIATION OF NET INCOME TO EBITDA, EBITDAre AND ADJUSTED EBITDAre

Dollars in thousands

Three Months Ended

Twelve Months Ended

June 30, 2025

June 30, 2024

June 30, 2025

December 31, 2024

Net income

$

110,875

$

104,662

$

586,585

$

541,576

Depreciation and amortization

153,521

145,022

603,445

585,616

Interest expense

45,111

41,265

177,190

168,544

Income tax expense

600

1,020

4,063

5,240

EBITDA

310,107

291,969

1,371,283

1,300,976

Loss (gain) on sale of depreciable real estate assets

69

23

(126,870

)

(55,003

)

Gain on consolidation of third-party development (1)

—

—

(11,239

)

(11,239

)

Adjustments to reflect MAA’s share of EBITDAre of unconsolidated affiliates

351

339

1,384

1,363

EBITDAre

310,527

292,331

1,234,558

1,236,097

(Gain) loss on embedded derivative in preferred shares (1)

(1,693

)

9,286

21,274

18,751

Loss (gain) on investments (1)

397

859

(3,908

)

(7,809

)

Casualty related (recoveries) charges, net (1)

(3,346

)

1,135

(8,944

)

(9,326

)

Legal costs, settlements and (recoveries), net (1)(2)

—

8,000

1,437

9,437

Adjusted EBITDAre

$

305,885

$

311,611

$

1,244,417

$

1,247,150

(1)

Included in Other non-operating (income) expense in the Consolidated Statements of Operations.

(2)

During the three months ended June 30, 2024 and twelve months ended December 31, 2024, in accordance with its accounting policies, MAA recognized $8.0 million of accrued legal defense costs that are expected to be incurred through July 2027.

RECONCILIATION OF UNSECURED NOTES PAYABLE, NET AND SECURED NOTES PAYABLE, NET TO NET DEBT

Dollars in thousands

June 30, 2025

December 31, 2024

Unsecured notes payable, net

$

4,687,813

$

4,620,690

Secured notes payable, net

360,330

360,267

Total debt

5,048,143

4,980,957

Cash and cash equivalents

(54,482

)

(43,018

)

Net Debt

$

4,993,661

$

4,937,939

10

RECONCILIATION OF TOTAL ASSETS TO GROSS ASSETS

Dollars in thousands

June 30, 2025

December 31, 2024

Total assets

$

11,835,597

$

11,812,369

Accumulated depreciation

5,631,399

5,327,584

Accumulated depreciation for Assets held for sale (1)

—

30,218

Gross Assets

$

17,466,996

$

17,170,171

(1)

Included in Assets held for sale in the Consolidated Balance Sheets.

RECONCILIATION OF REAL ESTATE ASSETS, NET TO GROSS REAL ESTATE ASSETS

Dollars in thousands

June 30, 2025

December 31, 2024

Real estate assets, net

$

11,542,912

$

11,515,418

Accumulated depreciation

5,631,399

5,327,584

Assets held for sale, net

—

7,764

Accumulated depreciation for Assets held for sale (1)

—

30,218

Cash and cash equivalents

54,482

43,018

Gross Real Estate Assets

$

17,228,793

$

16,924,002

(1)

Included in Assets held for sale in the Consolidated Balance Sheets.

11

NON-GAAP FINANCIAL MEASURES

Adjusted EBITDAre

For purposes of calculations in this release, Adjusted Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate, or Adjusted EBITDAre, represents EBITDAre further adjusted for items that are not considered part of MAA’s core operations such as adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares, gain or loss on sale of non-depreciable assets, gain or loss on investments, casualty related charges (recoveries), net, gain or loss on debt extinguishment and legal costs, settlements and (recoveries), net. As an owner and operator of real estate, MAA considers Adjusted EBITDAre to be an important measure of performance from core operations because Adjusted EBITDAre excludes various income and expense items that are not indicative of operating performance.

MAA’s computation of Adjusted EBITDAre may differ from the methodology utilized by other companies to calculate Adjusted EBITDAre. Adjusted EBITDAre should not be considered as an alternative to Net income as an indicator of operating performance.

Core Adjusted Funds from Operations (Core AFFO)

Core AFFO is composed of Core FFO less recurring capital expenditures. Because net income attributable to noncontrolling interests is added back, Core AFFO, when used in this release, represents Core AFFO attributable to common shareholders and unitholders. Core AFFO should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. As an owner and operator of real estate, MAA considers Core AFFO to be an important measure of performance from operations because Core AFFO measures the ability to control revenues, expenses and recurring capital expenditures.

Core Funds from Operations (Core FFO)

Core FFO represents FFO as adjusted for items that are not considered part of MAA’s core business operations such as adjustments related to the fair value of the embedded derivative in the MAA Series I preferred shares; gain or loss on sale of non-depreciable assets; gain or loss on investments, net of tax; casualty related charges (recoveries), net; gain or loss on debt extinguishment; legal costs, settlements and (recoveries), net, and mark-to-market debt adjustments. Because net income attributable to noncontrolling interests is added back, Core FFO, when used in this release, represents Core FFO attributable to common shareholders and unitholders. While MAA's definition of Core FFO may be similar to others in the industry, MAA’s methodology for calculating Core FFO may differ from that utilized by other REITs and, accordingly, may not be comparable to such other REITs.

Core FFO should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. MAA believes that Core FFO is helpful in understanding its core operating performance between periods in that it removes certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance.

EBITDA

For purposes of calculations in this release, Earnings Before Interest, Income Taxes, Depreciation and Amortization, or EBITDA, is composed of net income plus depreciation and amortization, interest expense, and income taxes. As an owner and operator of real estate, MAA considers EBITDA to be an important measure of performance from core operations because EBITDA excludes various expense items that are not indicative of operating performance. EBITDA should not be considered as an alternative to Net income as an indicator of operating performance.

EBITDAre

For purposes of calculations in this release, Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate, or EBITDAre, is composed of EBITDA further adjusted for the gain or loss on sale of depreciable assets, gain on consolidation of third-party development and adjustments to reflect MAA’s share of EBITDAre of an unconsolidated affiliate. As an owner and operator of real estate, MAA considers EBITDAre to be an important measure of performance from core operations because EBITDAre excludes various expense items that are not indicative of operating performance. While MAA’s definition of EBITDAre is in accordance with NAREIT’s definition, it may differ from the methodology utilized by other companies to calculate EBITDAre. EBITDAre should not be considered as an alternative to Net income as an indicator of operating performance.

Funds Available for Distribution (FAD)

FAD is composed of Core FFO less total capital expenditures, excluding development spending, property acquisitions, capital expenditures relating to significant casualty losses that management expects to be reimbursed by insurance proceeds and corporate related capital expenditures. Because net income attributable to noncontrolling interests is added back, FAD, when used in this release, represents FAD attributable to common shareholders and unitholders. FAD should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. As an owner and operator of real estate, MAA considers FAD to be an important measure of performance from core operations because FAD measures the ability to control revenues, expenses and capital expenditures.

Funds From Operations (FFO)

FFO represents net income available for MAA common shareholders (calculated in accordance with GAAP) excluding gain or loss on disposition of operating properties, asset impairment and gain on consolidation of third-party development, plus depreciation and amortization of real estate assets, net income attributable to noncontrolling interests and adjustments for joint ventures. Because net income attributable to noncontrolling interests is added back, FFO, when used in this release, represents FFO attributable to common shareholders and unitholders. While MAA’s definition of FFO is in accordance with NAREIT’s definition, it may differ from the methodology for calculating FFO utilized by other companies and, accordingly, may not be comparable to such other companies.

FFO should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. MAA believes that FFO is helpful in understanding operating performance in that FFO excludes depreciation and amortization of real estate assets. MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Gross Assets

Gross Assets represents Total assets plus Accumulated depreciation and Accumulated depreciation for Assets held for sale. MAA believes that Gross Assets can be used as a helpful tool in evaluating its balance sheet positions. MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Gross Real Estate Assets

Gross Real Estate Assets represents Real estate assets, net plus Accumulated depreciation, Assets held for sale, net, Accumulated depreciation for Assets held for sale, Cash and cash equivalents and 1031(b) exchange proceeds included in Restricted cash. MAA believes that Gross Real Estate Assets can be used as a helpful tool in evaluating its balance sheet positions. MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Net Debt

Net Debt represents Unsecured notes payable,net and Secured notes payable,net less Cash and cash equivalents and 1031(b) exchange proceeds included in Restricted cash. MAA believes Net Debt is a helpful tool in evaluating its debt position.

12

NON-GAAP FINANCIAL MEASURES (Continued)

Net Operating Income (NOI)

Net Operating Income represents Rental and other property revenues less Total property operating expenses, excluding depreciation and amortization, for all properties held during the period, regardless of their status as held for sale. NOI should not be considered as an alternative to Net income available for MAA common shareholders. MAA believes NOI is a helpful tool in evaluating operating performance because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

Non-Same Store and Other NOI

Non-Same Store and Other NOI represents Rental and other property revenues less Total property operating expenses, excluding depreciation and amortization, for all properties classified within the Non-Same Store and Other Portfolio during the period. Non-Same Store and Other NOI includes storm-related expenses related to severe weather events, including hurricanes and winter storms. Non-Same Store and Other NOI should not be considered as an alternative to Net income available for MAA common shareholders. MAA believes Non-Same Store and Other NOI is a helpful tool in evaluating operating performance because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

Same Store NOI

Same Store NOI represents Rental and other property revenues less Total property operating expenses, excluding depreciation and amortization, for all properties classified within the Same Store Portfolio during the period. Same Store NOI excludes storm-related expenses related to severe weather events, including hurricanes and winter storms. Same Store NOI should not be considered as an alternative to Net income available for MAA common shareholders. MAA believes Same Store NOI is a helpful tool in evaluating operating performance because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

OTHER KEY DEFINITIONS

Average Effective Rent per Unit

Average Effective Rent per Unit represents the average of gross rent amounts after the effect of leasing concessions for occupied units plus prevalent market rates asked for unoccupied units, divided by the total number of units. Leasing concessions represent discounts to the current market rate. MAA believes average effective rent is a helpful measurement in evaluating average pricing. It does not represent actual rental revenue collected per unit.

Average Physical Occupancy

Average Physical Occupancy represents the average of the daily physical occupancy for an applicable period.

Development Communities

Communities remain identified as development until certificates of occupancy are obtained for all units under development. Once all units are delivered and available for occupancy, the community moves into the Lease-up Communities portfolio.

Effective Blended Lease Rate Growth

Effective Blended Lease Rate Growth represents the combined weighted average of Effective New Lease Rate Growth and Effective Renewal Lease Rate Growth from our Same Store Portfolio for the applicable period.

Effective New Lease Rate Growth

Effective New Lease Rate Growth represents the growth in gross rent amounts after the effect of leasing concessions for new leases from our Same Store Portfolio that were effective during the applicable period as compared to the prior lease.

Effective Renewal Lease Rate Growth

Effective Renewal Lease Rate Growth represents the growth in gross rent amounts after the effect of leasing concessions for renewal leases from our Same Store Portfolio that were effective during the applicable period as compared to the prior lease.

Lease-up Communities

New acquisitions acquired during lease-up and newly developed communities remain in the Lease-up Communities portfolio until stabilized. Communities are considered stabilized when achieving 90% average physical occupancy for 90 days.

Non-Same Store and Other Portfolio

Non-Same Store and Other Portfolio includes recently acquired communities, communities in development or lease-up, communities that have been disposed of or identified for disposition, communities that have experienced a significant casualty loss, stabilized communities that do not meet the requirements defined by the Same Store Portfolio, retail properties and commercial properties.

Resident Turnover

Resident turnover represents resident move outs excluding transfers within the Same Store Portfolio as a percentage of expiring leases on a trailing twelve month basis as of the end of the reported quarter.

Same Store Portfolio (or Same Store)

MAA reviews its Same Store Portfolio at the beginning of each calendar year, or as significant transactions or events warrant. Communities are generally added into the Same Store Portfolio if they were owned and stabilized at the beginning of the previous year. Communities are considered stabilized when achieving 90% average physical occupancy for 90 days. Communities that have been approved by MAA’s Board of Directors for disposition are excluded from the Same Store Portfolio. Communities that have experienced a significant casualty loss are also excluded from the Same Store Portfolio.

CONTACT: Investor Relations of MAA, 866-576-9689 (toll free), investor.relations@maac.com

13

Mentions · how they’re counted

CategoryUnderlinedWord counterModel’s count
AI

AI, artificial intelligence, generative AI, machine learning, large language model, LLM

0——
Layoffs

layoffs, RIF, headcount reduction, workforce optimization, restructuring

0——
Recession

recession, downturn, contraction, slowdown

0——
Tariffs

tariff, trade war, trade barriers, trade restrictions, trade policy

0——
Buybacks

share repurchase, buyback program

0——

Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.

Source: SEC EDGAR · public domain · Highlights by Palanor