img247829430_0.jpg

 


img247829430_2.jpg
img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

Table of Contents

 

Financial Results:

Earnings Release

 

1 - 5

Vivmark Residential At-A-Glance

 

6

Consolidated Statements of Operations

 

7

Consolidated Statements of Funds From Operations and Core Funds From Operations

 

8

Consolidated Balance Sheets

 

9

 

Portfolio:

Portfolio Summary

 

10

 

Merged Same Store Residential Results:

Merged Same Store Residential Financial Information and Blended Rate

 

11

Merged Same Store Residential Results and Statistics by Region

 

12 - 14

Merged Same Store Residential Operating Expenses

 

15

 

Capital Structure:

Capital Structure

 

16

 

Debt Information:

Debt Summary and Debt Maturity Schedule

 

18

 

Development:

Development Communities

 

19

 

Partially Owned:

Partially Owned Communities

 

20

 

Structured Investment Program:

Structured Investment Program

 

21

 

Reconciliations & Definitions:

Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms

 

22 - 28

 

Corporate Headquarters:

 

Two North Riverside Plaza

4040 Wilson Blvd., Suite 1000

Chicago, IL 60606

Arlington, Virginia 22203

(312) 474-1300

(703) 329-6300

 


In
formation included in this supplemental package is unaudited.

 

 

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

NEWS RELEASE - FOR IMMEDIATE RELEASE

November 4, 2026

 

Vivmark Residential Reports Third Quarter 2026 Results and Provides Fourth Quarter and Full Year 2026 Guidance

 

Arlington, VA / Chicago, IL – November 4, 2026 - Vivmark Residential (NYSE: VMRK) ("Vivmark" or the "Company") today reported results for the three and nine months ended September 30, 2026 as detailed below.

Commenting on the Company's performance, Benjamin W. Schall, President and CEO of the Company, said, “In our first quarter as Vivmark, we delivered operating results ahead of plan and are increasing our expectations for synergies and upfront value creation. In addition to these strong financial results, we are advancing our priorities of using our scale and capabilities to deliver more responsive service, better digital tools and greater convenience for our residents. As we look ahead to 2027, our strong operating momentum and outsized contributions from development communities completing and in lease up set the table for superior earnings growth. My huge thank you to our Vivmark team members for maintaining our discipline, executing at a high level, and advancing on our integration priorities. You are displaying the power of Vivmark.”

 

Merger Completion and Updates

On August 17, 2026 (the “Merger Date”), Equity Residential (“EQR”) and AvalonBay Communities, Inc. (“AVB”) completed their merger of equals (the “Merger”), forming Vivmark Residential. The Merger was accounted for as a reverse acquisition. EQR was the legal acquirer and AVB was the accounting acquirer. As a result:

•
Historical financial statements. The Company’s financial statements continue those of AVB. Results for all periods before the Merger Date, including prior-period comparatives, are AVB’s alone.
•
Results of operations. Results for the three and nine months ended September 30, 2026 reflect AVB alone before the Merger Date and the combined Company after it.
•
Balance sheet. AVB’s assets and liabilities remain at their historical carrying amounts. EQR’s assets acquired and liabilities assumed were recorded at fair value as of the Merger Date.
•
Legal and capital structure. The Company’s legal and capital structure, and outstanding equity securities are a continuation of EQR’s. Each AVB common share was exchanged for 2.793 Vivmark common shares (the “Exchange Ratio”).
•
Development and transaction activity. Activity for the three and nine months ended September 30, 2026 reflect AVB alone before the Merger Date and the combined Company after it.

Since the Merger Date, the Company has made progress on several key aspects of the Merger, including:

•
Operating synergies. The Company has increased its expected annual net run-rate operating synergies by $10 million to $135 million, driven by increased portfolio NOI opportunities. The Company expects to reach the full run-rate by March 2028, 18 months after the Merger Date.
•
Merger-related costs. The Company now expects total Merger-related costs of approximately $725 million, $25 million below its initial estimate of $750 million. The initial estimate included transaction costs only, whereas the updated estimate includes both transaction and integration costs. See Attachment 2 for additional information on the impact of the Merger-related costs.
•
Credit rating. On August 18, 2026, following completion of the Merger, S&P Global Ratings raised the Company’s long-term issuer credit rating to ‘A’ with a stable outlook from ‘A-’ for both AVB and EQR.

 

 

Table of Contents

 

1

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Per share amounts and weighted average shares for periods before the Merger Date have been retroactively adjusted to reflect the Exchange Ratio. The operational and financial metrics disclosed in this earnings release and supplemental schedules represent a combination of those previously disclosed by AVB and EQR. The operational metrics generally reflect those previously presented by EQR and the financial metrics for development generally reflect those previously presented by AVB.

 

Q3 and YTD 2026 Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

 

 

2026 (1)

 

 

2025

 

 

$ Change

 

 

% Change

 

 

 

Earnings Per Share ("EPS")

 

$

(1.27

)

 

$

0.96

 

 

$

(2.23

)

 

 

(232.3

%)

 

 

Funds from Operations ("FFO") per share

 

$

0.08

 

 

$

1.08

 

 

$

(1.00

)

 

 

(92.6

%)

 

 

Core FFO ("CFFO") per share

 

$

1.03

 

 

$

0.98

 

 

$

0.05

 

 

 

5.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

 

 

2026 (1)

 

 

2025

 

 

$ Change

 

 

% Change

 

 

 

Earnings Per Share ("EPS")

 

$

(0.57

)

 

$

2.23

 

 

$

(2.80

)

 

 

(125.6

%)

 

 

Funds from Operations ("FFO") per share

 

$

1.77

 

 

$

3.08

 

 

$

(1.31

)

 

 

(42.5

%)

 

 

Core FFO ("CFFO") per share

 

$

3.06

 

 

$

3.01

 

 

$

0.05

 

 

 

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
EPS and FFO per share for the three months ended September 30, 2026 includes $0.92 per share of Merger-related costs that are excluded from CFFO per share. See Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms for further information about CFFO adjustments.

 

Commenting on the Company's operating performance, Michael Manelis, COO of the Company, said, "We are pleased with the performance of our combined portfolio in the third quarter, with strong physical occupancy and improving pricing momentum across much of the portfolio. Our teams have maintained an intense focus on operating fundamentals throughout the integration, and that discipline is reflected in our results. These strong fundamentals position us well for growth in 2027 and beyond as we use our scale and operating expertise to improve the resident experience and create a lasting competitive advantage with significant opportunities to drive sustainable NOI growth.”

 

Merged Same Store Residential Operating Statistics

Following the Merger, the Company's Same Store Portfolio includes communities that were owned and had Stabilized Operations as of the beginning of the prior year. Because the EQR communities have been owned by the Company only since the Merger Date, they are not included in the Company's Same Store Portfolio. The EQR communities will not be eligible to enter the Company's Same Store Portfolio until January 1, 2028. To provide relevant operating metrics for the quarter and year-to-date results, and an understanding of the operating performance and growth potential of the combined company, stabilized EQR communities that would otherwise have met the Company's Same Store criteria are presented on a merged basis, as if owned by the Company during all periods presented. The Merged Same Store Portfolio presentation below represents the Company's Same Store Portfolio and the EQR Adjusted Same Store Portfolio as a single portfolio. See Attachment 13, "Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms," for more details.

 

 

Table of Contents

 

2

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Operating results for the Merged Same Store Portfolio of 157,377 apartment homes are presented below:

 

 

 

Q3 2026 vs. Q3 2025

 

YTD 2026 vs. YTD 2025

Physical Occupancy

 

95.8% vs. 95.9%

 

95.9% vs. 96.0%

Turnover

 

12.7% vs. 13.2%

 

31.8% vs. 32.8%

 

 

 

 

 

Revenues

 

2.4%

 

2.1%

Expenses

 

3.6%

 

3.7%

NOI

 

1.7%

 

1.3%

 

 

 

Q3 2026

 

Q2 2026

 

Q1 2026

Physical Occupancy

 

95.8%

 

95.9%

 

96.0%

New Lease Change

 

0.4%

 

1.1%

 

(3.4%)

Renewal Rate Achieved

 

5.3%

 

4.9%

 

4.0%

Blended Rate

 

3.1%

 

3.2%

 

0.5%

 

Development Activity

As of quarter-end, the Company's development activity, including communities under construction and those completed this quarter, represented a Total Capital Cost of $3.8 billion and a weighted average Projected NOI as a percentage of Total Capital Cost of 6.2%.

 

During the quarter and year-to-date, the Company reported the following development activity, which reflects AVB alone before the Merger Date and the combined Company after it:

 

 

 

Q3 2026

 

 

YTD 2026

 

Development Completions:

 

 

 

 

 

 

Wholly-Owned Communities

 

 

 

 

 

 

Communities

 

 

2

 

 

 

4

 

Total apartment homes

 

 

761

 

 

 

1,516

 

Total Capital Cost

 

$291 million

 

 

$539 million

 

 

 

 

 

 

 

 

Partially Owned Communities – Unconsolidated

 

 

 

 

 

 

Communities

 

 

1

 

 

 

1

 

Total apartment homes

 

 

270

 

 

 

270

 

Total Capital Cost

 

$122 million

 

 

$122 million

 

 

 

 

 

 

 

 

Development Starts:

 

 

 

 

 

 

Wholly-Owned Communities

 

 

 

 

 

 

Communities

 

 

1

 

 

 

6

 

Total apartment homes

 

 

281

 

 

 

1,528

 

Total Capital Cost

 

$98 million

 

 

$571 million

 

 

Transaction Activity

During the quarter and year-to-date, the Company completed the following transactions, which reflects AVB alone before the Merger Date and the combined Company after it:

 

 

 

Q3 2026

 

 

YTD 2026

 

Dispositions:

 

 

 

 

 

 

Wholly-owned communities

 

 

2

 

 

 

5

 

Total apartment homes

 

 

467

 

 

 

1,351

 

Sales price

 

$208 million

 

 

$549 million

 

GAAP gain

 

$108 million

 

 

$288 million

 

Economic Gain

 

$51 million

 

 

$87 million

 

 

 

Table of Contents

 

3

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Capital Markets & Balance Sheet:

As of quarter-end, the Company had:

 

Unsecured Revolving Credit Facility commitment

 

$5.0 billion

 

Commercial paper balance outstanding

 

(1.0) billion

 

Available liquidity

 

$4.0 billion

 

 

 

 

 

Total outstanding shares and units

 

 

787,476,763

 

Distributions declared per Common Share and Unit outstanding

 

$0.7025

 

During the quarter, the Company completed the following activity:

 

 

Total
Principal Amount

 

Weighted Average
Contractual Rate

 

Debt Repayments:

 

 

 

 

 

Unsecured notes (at par) (1)

 

$92.0 million

 

 

7.57

%

Fixed-rate secured mortgages

 

$185.1 million

 

 

3.61

%

(1)
Subsequent to quarter-end, the Company repaid $300.0 million principal amount of its 2.90% coupon unsecured notes and $500.0 million principal amount of its 2.85% coupon unsecured notes, each at par upon maturity.

 

 

 

Shares

 

Net Proceeds

Equity Issuances:

 

 

 

 

Settlement of forward equity contracts (1)

 

2.57 million

 

$202.0 million

(1)
As previously disclosed, in July 2026 AVB settled all remaining outstanding forward equity contracts entered into during 2024. The 2.57 million shares presented have been adjusted by the Exchange Ratio.

In addition, in August 2026, prior to completing the Merger, EQR issued $600.0 million aggregate principal amount of 4.95% coupon notes due October 1, 2031, and $400.0 million aggregate principal amount of 5.45% coupon notes due October 1, 2036, in a public offering.

Fourth Quarter 2026 and Full Year 2026 Guidance

The Company has established the following guidance for fourth quarter 2026 EPS, FFO per share and Core FFO per share, and full year 2026 Merged Same Store operating performance:

 

 

 

Q4 2026

 

 

Low

 

Midpoint

 

High

 

 

 

 

 

 

 

Projected EPS

 

$(0.95)

 

$(0.93)

 

$(0.91)

Projected FFO per share

 

$0.92

 

$0.94

 

$0.96

Projected Core FFO per share

 

$1.01

 

$1.03

 

$1.05

 

 

 

 

 

 

 

 

 

Full Year 2026

 

 

Low

 

Midpoint

 

High

Revenue change

 

2.0%

 

2.2%

 

2.4%

Expense change

 

4.1%

 

4.4% (1)

 

4.7%

NOI change

 

0.8%

 

1.1%

 

1.4%

 

(1)
Reflects anticipated increases in Merger-related property tax assessments attributable to AVB California communities. The Company expects this increase to result in approximately $16 million of additional operating expenses in Full Year 2026, with an estimated annual impact of $50 million beginning in 2027. Excluding the impact of this increase, the midpoint of the expense change guidance for Full Year 2026 would be 3.6%.

 

About Vivmark Residential

Vivmark Residential (NYSE: VMRK), a S&P 500 company, sets the mark for what home can be, and our vision is to be the most trusted and best-performing rental housing company in America, one that only gets better as it grows. Our people, scale and capabilities create a self-reinforcing performance cycle that is designed to deliver structurally higher growth.

 

Table of Contents

 

4

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

With more than 185,000 apartment homes across premier U.S. markets and $4.4 billion of Development Underway, Vivmark is redefining what rental housing can be. For more details, please visit www.VivmarkResidential.com.

 

Forward-Looking Statements, Definitions and Non-GAAP Reconciliations

See Attachment 13 for information about forward-looking statements and definitions and reconciliations of non-GAAP financial measures and other terms. For the reasons described in the referenced forward-looking statements, the Company's historical results may not be indicative of future results.

 

The Company will hold a conference call on November 5, 2026 at 1:00 PM ET to discuss and answer questions about these results. Please visit the Investor section of the Company’s website at www.VivmarkResidential.com for the webcast link.

 

 

 

Table of Contents

 

5

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

img247829430_3.gif

 

Table of Contents

 

6

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 1

Consolidated Statements of Operations

(Amounts in thousands except per share data) (Unaudited)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

1,193,530

 

 

$

764,926

 

 

$

2,737,962

 

 

$

2,267,665

 

Management, development and other fees

 

 

1,954

 

 

 

1,870

 

 

 

5,568

 

 

 

5,204

 

Total revenues

 

 

1,195,484

 

 

 

766,796

 

 

 

2,743,530

 

 

 

2,272,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Property operating, excluding property taxes

 

 

245,277

 

 

 

164,342

 

 

 

559,223

 

 

 

464,748

 

Property taxes

 

 

147,492

 

 

 

89,749

 

 

 

327,715

 

 

 

257,611

 

Property management

 

 

56,273

 

 

 

39,062

 

 

 

136,471

 

 

 

116,653

 

General and administrative

 

 

118,308

 

 

 

22,052

 

 

 

167,521

 

 

 

64,828

 

Expensed development and pursuit costs

 

 

5,017

 

 

 

1,392

 

 

 

16,042

 

 

 

8,629

 

Transaction costs

 

 

464,321

 

 

 

—

 

 

 

476,688

 

 

 

—

 

Depreciation

 

 

897,976

 

 

 

230,371

 

 

 

1,364,056

 

 

 

679,989

 

Interest expense

 

 

123,791

 

 

 

68,172

 

 

 

268,652

 

 

 

197,933

 

Casualty and impairment loss

 

 

2,374

 

 

 

—

 

 

 

6,993

 

 

 

858

 

Total expenses

 

 

2,060,829

 

 

 

615,140

 

 

 

3,323,361

 

 

 

1,791,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sale of communities

 

 

108,304

 

 

 

180,155

 

 

 

287,877

 

 

 

336,081

 

Income (loss) from unconsolidated real estate
   investments

 

 

(5,811

)

 

 

137

 

 

 

(6,286

)

 

 

552

 

Non-operating gains (losses)

 

 

3,593

 

 

 

42,454

 

 

 

5,516

 

 

 

43,849

 

Other income (expense), net

 

 

11,446

 

 

 

9,594

 

 

 

29,933

 

 

 

27,740

 

Income (loss) before income taxes

 

 

(747,813

)

 

 

383,996

 

 

 

(262,791

)

 

 

889,842

 

Tax benefit (expense)

 

 

672

 

 

 

166

 

 

 

832

 

 

 

772

 

Net income (loss)

 

 

(747,141

)

 

 

384,162

 

 

 

(261,959

)

 

 

890,614

 

Net (income) loss attributable to noncontrolling
   interests:

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership and DownREIT Units

 

 

11,027

 

 

 

(2,856

)

 

 

7,294

 

 

 

(4,046

)

Partially Owned Communities

 

 

966

 

 

 

—

 

 

 

966

 

 

 

—

 

Net income (loss) attributable to controlling interests

 

 

(735,148

)

 

 

381,306

 

 

 

(253,699

)

 

 

886,568

 

Preferred distributions

 

 

(355

)

 

 

—

 

 

 

(355

)

 

 

—

 

Net income (loss) available to Common Shares

 

$

(735,503

)

 

$

381,306

 

 

$

(254,054

)

 

$

886,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to Common Shares

 

$

(1.27

)

 

$

0.96

 

 

$

(0.57

)

 

$

2.23

 

Weighted average Common Shares outstanding

 

 

585,438

 

 

 

397,934

 

 

 

457,324

 

 

 

398,032

 

 

 

 

Table of Contents

 

7

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 2

Consolidated Statements of Funds From Operations and Core Funds From Operations

(Amounts in thousands except per share and Unit data) (Unaudited)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net income (loss)

 

$

(747,141

)

 

$

384,162

 

 

$

(261,959

)

 

$

890,614

 

Net (income) loss attributable to Noncontrolling
   Interests – Partially Owned Communities

 

966

 

 

 

—

 

 

 

966

 

 

 

—

 

Preferred distributions

 

 

(355

)

 

 

—

 

 

 

(355

)

 

 

—

 

Net income (loss) available to Common Shares and Units

 

(746,530

)

 

 

384,162

 

 

 

(261,348

)

 

 

890,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation

 

 

898,675

 

 

 

227,962

 

 

 

1,359,596

 

 

 

674,853

 

Net (gain) loss on sale of real estate

 

 

(108,304

)

 

 

(180,155

)

 

 

(287,877

)

 

 

(336,081

)

Casualty loss on real estate

 

 

2,374

 

 

 

—

 

 

 

6,993

 

 

 

858

 

FFO available to Common Shares and Units

 

 

46,215

 

 

 

431,969

 

 

 

817,364

 

 

 

1,230,244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated investment activity

 

 

530

 

 

 

—

 

 

 

1,777

 

 

 

—

 

Loan reserve adjustment

 

 

(202

)

 

 

236

 

 

 

(365

)

 

 

6

 

Hedge accounting activity

 

 

159

 

 

 

2

 

 

 

171

 

 

 

24

 

Advocacy contributions

 

 

—

 

 

 

150

 

 

 

2,659

 

 

 

237

 

Severance

 

 

40

 

 

 

751

 

 

 

1,227

 

 

 

953

 

Expensed development and pursuit costs

 

 

4,075

 

 

 

503

 

 

 

13,374

 

 

 

5,798

 

Merger-related costs (1)

 

 

544,040

 

 

 

—

 

 

 

556,407

 

 

 

—

 

(Gain) loss on extinguishment of debt

 

 

2,028

 

 

 

—

 

 

 

2,028

 

 

 

—

 

Merger accounting interest expense adjustment (2)

 

 

8,344

 

 

 

—

 

 

 

8,344

 

 

 

—

 

Non-operating (gains) losses

 

 

(3,587

)

 

 

(42,477

)

 

 

(5,489

)

 

 

(43,759

)

Legal settlements and costs

 

 

7,409

 

 

 

3,252

 

 

 

16,500

 

 

 

8,828

 

Tax benefit (expense)

 

 

(809

)

 

 

(193

)

 

 

(1,033

)

 

 

(840

)

Core FFO available to Common Shares and Units

 

$

608,242

 

 

$

394,193

 

 

$

1,412,964

 

 

$

1,201,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO available to Common Shares and Units

 

$

46,215

 

 

$

431,969

 

 

$

817,364

 

 

$

1,230,244

 

FFO per share and Unit – diluted

 

$

0.08

 

 

$

1.08

 

 

$

1.77

 

 

$

3.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO available to Common Shares and Units

 

$

608,242

 

 

$

394,193

 

 

$

1,412,964

 

 

$

1,201,491

 

Core FFO per share and Unit – diluted

 

$

1.03

 

 

$

0.98

 

 

$

3.06

 

 

$

3.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average Common Shares and Units
   outstanding – diluted

 

589,531

 

 

 

400,894

 

 

 

461,058

 

 

 

399,692

 

 

(1)
Merger-related costs include transaction and integration costs, as well as Merger-related compensation costs. Merger-related compensation costs were $80 million for the three and nine months ended September 30, 2026 and are recognized in general and administrative expenses on the Company's Consolidated Statements of Operations.
(2)
Merger accounting interest expense adjustment (i) excludes the non-cash amortization of the fair value discount recorded on legacy EQR debt with the Merger and (ii) reduces Core FFO by the amortization of legacy EQR original issue discounts that were eliminated in purchase accounting.

 

Table of Contents

 

8

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 3

Consolidated Balance Sheets

(Amounts in thousands except for share amounts) (Unaudited)

 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

ASSETS

 

 

 

 

 

 

Operating real estate

 

$

61,109,854

 

 

$

27,709,945

 

Less accumulated depreciation

 

 

(9,898,933

)

 

 

(8,686,084

)

Operating real estate, net

 

 

51,210,921

 

 

 

19,023,861

 

Construction in progress ("CIP"), including land

 

 

1,689,500

 

 

 

1,458,795

 

Land held for development

 

 

133,943

 

 

 

123,751

 

Real estate assets held for sale, net

 

 

166,642

 

 

 

150,262

 

Total real estate, net

 

 

53,201,006

 

 

 

20,756,669

 

 

 

 

 

 

 

 

Unconsolidated real estate investments and advances

 

 

448,162

 

 

 

123,173

 

Cash and cash equivalents

 

 

111,876

 

 

 

187,234

 

Restricted cash

 

 

275,828

 

 

 

165,849

 

Deferred development costs

 

 

74,161

 

 

 

73,237

 

Right of use lease assets

 

 

690,130

 

 

 

147,537

 

Notes receivable

 

 

310,208

 

 

 

259,051

 

Prepaid expenses and other assets

 

 

867,925

 

 

 

479,387

 

Total assets

 

$

55,979,296

 

 

$

22,192,137

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Unsecured debt, net

 

$

13,941,316

 

 

$

7,879,380

 

Line of credit and commercial paper, net

 

 

1,021,255

 

 

 

739,608

 

Mortgage notes payable, net

 

 

2,039,437

 

 

 

709,564

 

Distributions payable

 

 

552,975

 

 

 

250,548

 

Lease liabilities

 

 

415,652

 

 

 

165,200

 

Accounts payable and accrued expenses

 

 

1,198,928

 

 

 

480,120

 

Other liabilities

 

 

221,723

 

 

 

133,400

 

Total liabilities

 

 

19,391,286

 

 

 

10,357,820

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests – Operating Partnership

 

 

169,781

 

 

 

—

 

Equity:

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

Preferred Shares of beneficial interest, $0.01 par value;
   100,000,000 shares authorized; 343,100 shares issued and
   outstanding as of September 30, 2026 and 0 shares issued
   and outstanding as of December 31, 2025

 

 

17,155

 

 

 

—

 

Common Shares of beneficial interest, $0.01 par value;
   2,000,000,000 shares authorized; 773,374,666 shares issued
   and outstanding as of September 30, 2026 and 391,245,275
   shares issued and outstanding as of December 31, 2025

 

 

7,734

 

 

 

3,912

 

Additional paid-in-capital

 

 

36,739,697

 

 

 

11,209,785

 

Retained earnings (loss)

 

 

(1,038,322

)

 

 

371,157

 

Accumulated other comprehensive income (loss)

 

 

57,580

 

 

 

26,486

 

Total shareholders’ equity

 

 

35,783,844

 

 

 

11,611,340

 

Noncontrolling interests:

 

 

 

 

 

 

Operating Partnership and DownREIT Units

 

 

533,158

 

 

 

222,977

 

Partially Owned Communities

 

 

101,227

 

 

 

—

 

Total noncontrolling interests

 

 

634,385

 

 

 

222,977

 

Total equity

 

 

36,418,229

 

 

 

11,834,317

 

Total liabilities and equity

 

$

55,979,296

 

 

$

22,192,137

 

 

 

Table of Contents

 

9

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 4

Portfolio Summary

As of September 30, 2026

 

Regions

 

Communities

 

Apartment Homes

Boston, MA

 

69

 

18,103

Metro NY/NJ

 

89

 

26,007

Mid-Atlantic

 

85

 

29,048

North Carolina

 

15

 

4,167

Atlanta, GA

 

24

 

6,940

Southeast FL

 

13

 

4,154

Texas

 

33

 

10,599

Denver, CO

 

28

 

7,944

Seattle, WA

 

60

 

14,412

Northern California

 

81

 

24,667

Southern California

 

139

 

39,171

Total

 

636

 

185,212

 

 

 

 

Communities

 

Apartment Homes

   Operating Communities

 

575

 

166,327

   Development Communities

 

35

 

11,740

Wholly Owned Communities

 

610

 

178,067

 

 

 

 

 

   Operating Communities

 

13

 

3,096

Partially Owned Communities – Consolidated

 

13

 

3,096

 

 

 

 

 

   Operating Communities

 

13

 

4,049

Partially Owned Communities – Unconsolidated

 

13

 

4,049

 

 

 

 

 

Total

 

636

 

185,212

 

Note: Development Communities are included in the Portfolio Summary upon the start of construction.

 

 

 

Table of Contents

 

10

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 5

Merged Same Store Residential Financial Information by Quarter

157,377 Merged Same Store Apartment Homes | ($ in thousands)

 

 

 

Q3 2026

 

 

Q2 2026

 

 

Q1 2026

 

 

Q4 2025

 

 

Q3 2025

 

Revenues

 

$

1,473,916

 

 

$

1,460,333

 

 

$

1,443,526

 

 

$

1,438,657

 

 

$

1,440,041

 

Expenses

 

 

497,374

 

 

 

474,552

 

 

 

482,127

 

 

 

464,242

 

 

 

480,025

 

NOI

 

$

976,542

 

 

$

985,781

 

 

$

961,399

 

 

$

974,415

 

 

$

960,016

 

 

 

Merged Same Store Residential Blended Rate by Region

157,377 Merged Same Store Apartment Homes

 

Regions

 

Q3 2026

 

 

Q2 2026

 

 

Q1 2026

 

 

Q4 2025

 

 

Q3 2025

 

Boston, MA

 

 

2.3

%

 

 

3.5

%

 

 

(1.0

%)

 

 

(1.5

%)

 

 

2.1

%

Metro NY/NJ

 

 

4.4

%

 

 

5.2

%

 

 

1.8

%

 

 

0.8

%

 

 

2.1

%

Mid-Atlantic

 

 

0.4

%

 

 

1.1

%

 

 

(2.9

%)

 

 

(2.2

%)

 

 

1.5

%

North Carolina

 

 

1.9

%

 

 

0.5

%

 

 

(1.5

%)

 

 

(4.4

%)

 

 

(4.2

%)

Atlanta, GA

 

 

1.8

%

 

 

2.6

%

 

 

(3.9

%)

 

 

(4.3

%)

 

 

(2.2

%)

Southeast FL

 

 

1.1

%

 

 

(1.1

%)

 

 

0.3

%

 

 

0.2

%

 

 

0.9

%

Texas

 

 

0.2

%

 

 

0.4

%

 

 

(4.8

%)

 

 

(5.7

%)

 

 

(3.5

%)

Denver, CO

 

 

(2.7

%)

 

 

(1.1

%)

 

 

(8.1

%)

 

 

(9.3

%)

 

 

(5.3

%)

Seattle, WA

 

 

0.8

%

 

 

0.9

%

 

 

(1.0

%)

 

 

(2.0

%)

 

 

(0.5

%)

Northern California

 

 

10.2

%

 

 

8.8

%

 

 

5.8

%

 

 

3.0

%

 

 

4.9

%

Southern California

 

 

1.4

%

 

 

1.2

%

 

 

0.7

%

 

 

(0.4

%)

 

 

1.0

%

Total

 

 

3.1

%

 

 

3.2

%

 

 

0.5

%

 

 

(0.6

%)

 

 

1.6

%

 

 

Other Community Merged NOI

($ in thousands)

 

In addition to the Merged SS NOI presented above, the following table presents Merged NOI for Q3 2026 from the Company’s residential communities not included in the Merged Same Store Portfolio and from its commercial operations, providing a complete view of NOI for the combined portfolio, excluding communities disposed or classified as held-for-sale.

 

 

 

Q3 2026

 

Merged Other Stabilized & Non-Residential NOI

 

$

55,106

 

Merged Development/Redevelopment NOI

 

 

17,754

 

Total Other Community Merged NOI

 

$

72,860

 

 

 

 

 

 

Table of Contents

 

11

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 6 (a)

Merged Same Store Residential Financial and Operational Information by Region

Q3 2026 vs. Q3 2025

($ in thousands)

 

 

 

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

Regions

 

Apt.
Homes

 

 

Q3 2026 Physical Occupancy

 

 

Q3 2026

 

 

Q3 2025

 

 

%
Change

 

 

Q3 2026

 

 

Q3 2025

 

 

%
Change

 

 

Q3 2026

 

 

Q3 2025

 

 

%
Change

 

Boston, MA

 

 

16,606

 

 

 

95.8

%

 

$

181,558

 

 

$

178,412

 

 

 

1.8

%

 

$

61,268

 

 

$

57,854

 

 

 

5.9

%

 

$

120,290

 

 

$

120,558

 

 

 

(0.2

%)

Metro NY/NJ

 

 

21,030

 

 

 

96.3

%

 

 

272,351

 

 

 

263,810

 

 

 

3.2

%

 

 

100,613

 

 

 

99,103

 

 

 

1.5

%

 

 

171,738

 

 

 

164,707

 

 

 

4.3

%

Mid-Atlantic

 

 

26,208

 

 

 

95.0

%

 

 

209,855

 

 

 

208,588

 

 

 

0.6

%

 

 

73,916

 

 

 

70,849

 

 

 

4.3

%

 

 

135,939

 

 

 

137,739

 

 

 

(1.3

%)

North Carolina

 

 

1,225

 

 

 

93.0

%

 

 

6,871

 

 

 

6,955

 

 

 

(1.2

%)

 

 

2,894

 

 

 

2,732

 

 

 

5.9

%

 

 

3,977

 

 

 

4,223

 

 

 

(5.8

%)

Atlanta, GA

 

 

4,126

 

 

 

95.8

%

 

 

23,997

 

 

 

23,652

 

 

 

1.5

%

 

 

8,475

 

 

 

8,137

 

 

 

4.2

%

 

 

15,522

 

 

 

15,515

 

 

 

0.0

%

Southeast FL

 

 

3,091

 

 

 

95.8

%

 

 

27,731

 

 

 

27,276

 

 

 

1.7

%

 

 

10,571

 

 

 

9,705

 

 

 

8.9

%

 

 

17,160

 

 

 

17,571

 

 

 

(2.3

%)

Texas

 

 

5,519

 

 

 

95.4

%

 

 

29,728

 

 

 

29,816

 

 

 

(0.3

%)

 

 

13,152

 

 

 

12,992

 

 

 

1.2

%

 

 

16,576

 

 

 

16,824

 

 

 

(1.5

%)

Denver, CO

 

 

6,164

 

 

 

95.2

%

 

 

37,873

 

 

 

40,370

 

 

 

(6.2

%)

 

 

13,837

 

 

 

13,782

 

 

 

0.4

%

 

 

24,036

 

 

 

26,588

 

 

 

(9.6

%)

Seattle, WA

 

 

13,674

 

 

 

95.6

%

 

 

115,657

 

 

 

114,742

 

 

 

0.8

%

 

 

36,363

 

 

 

34,309

 

 

 

6.0

%

 

 

79,294

 

 

 

80,433

 

 

 

(1.4

%)

Northern California

 

 

22,438

 

 

 

97.0

%

 

 

237,571

 

 

 

220,470

 

 

 

7.8

%

 

 

69,401

 

 

 

69,200

 

 

 

0.3

%

 

 

168,170

 

 

 

151,270

 

 

 

11.2

%

Southern California

 

 

37,296

 

 

 

95.5

%

 

 

330,724

 

 

 

325,950

 

 

 

1.5

%

 

 

106,884

 

 

 

101,362

 

 

 

5.4

%

 

 

223,840

 

 

 

224,588

 

 

 

(0.3

%)

Total

 

 

157,377

 

 

 

95.8

%

 

$

1,473,916

 

 

$

1,440,041

 

 

 

2.4

%

 

$

497,374

 

 

$

480,025

 

 

 

3.6

%

 

$

976,542

 

 

$

960,016

 

 

 

1.7

%

 

 

Table of Contents

 

12

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 6 (b)

Merged Same Store Residential Financial and Operational Information by Region

Q3 2026 vs. Q2 2026

($ in thousands)

 

 

 

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

Regions

 

Apt.
Homes

 

 

Q3 2026 Physical Occupancy

 

 

Q3 2026

 

 

Q2 2026

 

 

%
Change

 

 

Q3 2026

 

 

Q2 2026

 

 

%
Change

 

 

Q3 2026

 

 

Q2 2026

 

 

%
Change

 

Boston, MA

 

 

16,606

 

 

 

95.8

%

 

$

181,558

 

 

$

179,649

 

 

 

1.1

%

 

$

61,268

 

 

$

57,523

 

 

 

6.5

%

 

$

120,290

 

 

$

122,126

 

 

 

(1.5

%)

Metro NY/NJ

 

 

21,030

 

 

 

96.3

%

 

 

272,351

 

 

 

268,956

 

 

 

1.3

%

 

 

100,613

 

 

 

100,644

 

 

 

(0.0

%)

 

 

171,738

 

 

 

168,312

 

 

 

2.0

%

Mid-Atlantic

 

 

26,208

 

 

 

95.0

%

 

 

209,855

 

 

 

208,961

 

 

 

0.4

%

 

 

73,916

 

 

 

68,837

 

 

 

7.4

%

 

 

135,939

 

 

 

140,124

 

 

 

(3.0

%)

North Carolina

 

 

1,225

 

 

 

93.0

%

 

 

6,871

 

 

 

6,745

 

 

 

1.9

%

 

 

2,894

 

 

 

2,881

 

 

 

0.5

%

 

 

3,977

 

 

 

3,864

 

 

 

2.9

%

Atlanta, GA

 

 

4,126

 

 

 

95.8

%

 

 

23,997

 

 

 

23,751

 

 

 

1.0

%

 

 

8,475

 

 

 

8,496

 

 

 

(0.2

%)

 

 

15,522

 

 

 

15,255

 

 

 

1.8

%

Southeast FL

 

 

3,091

 

 

 

95.8

%

 

 

27,731

 

 

 

27,572

 

 

 

0.6

%

 

 

10,571

 

 

 

10,498

 

 

 

0.7

%

 

 

17,160

 

 

 

17,074

 

 

 

0.5

%

Texas

 

 

5,519

 

 

 

95.4

%

 

 

29,728

 

 

 

29,668

 

 

 

0.2

%

 

 

13,152

 

 

 

12,832

 

 

 

2.5

%

 

 

16,576

 

 

 

16,836

 

 

 

(1.5

%)

Denver, CO

 

 

6,164

 

 

 

95.2

%

 

 

37,873

 

 

 

38,679

 

 

 

(2.1

%)

 

 

13,837

 

 

 

13,172

 

 

 

5.0

%

 

 

24,036

 

 

 

25,507

 

 

 

(5.8

%)

Seattle, WA

 

 

13,674

 

 

 

95.6

%

 

 

115,657

 

 

 

114,646

 

 

 

0.9

%

 

 

36,363

 

 

 

35,503

 

 

 

2.4

%

 

 

79,294

 

 

 

79,143

 

 

 

0.2

%

Northern California

 

 

22,438

 

 

 

97.0

%

 

 

237,571

 

 

 

232,192

 

 

 

2.3

%

 

 

69,401

 

 

 

63,554

 

 

 

9.2

%

 

 

168,170

 

 

 

168,638

 

 

 

(0.3

%)

Southern California

 

 

37,296

 

 

 

95.5

%

 

 

330,724

 

 

 

329,514

 

 

 

0.4

%

 

 

106,884

 

 

 

100,612

 

 

 

6.2

%

 

 

223,840

 

 

 

228,902

 

 

 

(2.2

%)

Total

 

 

157,377

 

 

 

95.8

%

 

$

1,473,916

 

 

$

1,460,333

 

 

 

0.9

%

 

$

497,374

 

 

$

474,552

 

 

 

4.8

%

 

$

976,542

 

 

$

985,781

 

 

 

(0.9

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table of Contents

 

13

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 6 (c)

Merged Same Store Residential Financial and Operational Information by Region

YTD 2026 vs. YTD 2025

($ in thousands)

 

 

 

 

 

 

 

 

Revenues

 

 

Expenses

 

 

NOI

 

Regions

 

Apt.
Homes

 

 

YTD 2026 Physical Occupancy

 

 

YTD 2026

 

 

YTD 2025

 

 

%
Change

 

 

YTD 2026

 

 

YTD 2025

 

 

%
Change

 

 

YTD 2026

 

 

YTD 2025

 

 

%
Change

 

Boston, MA

 

 

16,606

 

 

 

95.6

%

 

$

537,646

 

 

$

530,721

 

 

 

1.3

%

 

$

178,393

 

 

$

169,128

 

 

 

5.5

%

 

$

359,253

 

 

$

361,593

 

 

 

(0.6

%)

Metro NY/NJ

 

 

21,030

 

 

 

96.6

%

 

 

807,096

 

 

 

782,643

 

 

 

3.1

%

 

 

303,153

 

 

 

289,835

 

 

 

4.6

%

 

 

503,943

 

 

 

492,808

 

 

 

2.3

%

Mid-Atlantic

 

 

26,208

 

 

 

95.3

%

 

 

626,938

 

 

 

621,086

 

 

 

0.9

%

 

 

213,230

 

 

 

200,937

 

 

 

6.1

%

 

 

413,708

 

 

 

420,149

 

 

 

(1.5

%)

North Carolina

 

 

1,225

 

 

 

92.3

%

 

 

20,410

 

 

 

20,833

 

 

 

(2.0

%)

 

 

8,558

 

 

 

8,050

 

 

 

6.3

%

 

 

11,852

 

 

 

12,783

 

 

 

(7.3

%)

Atlanta, GA

 

 

4,126

 

 

 

95.9

%

 

 

71,220

 

 

 

71,401

 

 

 

(0.3

%)

 

 

25,532

 

 

 

24,519

 

 

 

4.1

%

 

 

45,688

 

 

 

46,882

 

 

 

(2.5

%)

Southeast FL

 

 

3,091

 

 

 

96.1

%

 

 

82,967

 

 

 

82,059

 

 

 

1.1

%

 

 

30,852

 

 

 

28,593

 

 

 

7.9

%

 

 

52,115

 

 

 

53,466

 

 

 

(2.5

%)

Texas

 

 

5,519

 

 

 

95.5

%

 

 

88,844

 

 

 

89,141

 

 

 

(0.3

%)

 

 

38,055

 

 

 

40,039

 

 

 

(5.0

%)

 

 

50,789

 

 

 

49,102

 

 

 

3.4

%

Denver, CO

 

 

6,164

 

 

 

95.7

%

 

 

115,073

 

 

 

122,141

 

 

 

(5.8

%)

 

 

39,883

 

 

 

40,911

 

 

 

(2.5

%)

 

 

75,190

 

 

 

81,230

 

 

 

(7.4

%)

Seattle, WA

 

 

13,674

 

 

 

95.7

%

 

 

343,927

 

 

 

341,593

 

 

 

0.7

%

 

 

106,631

 

 

 

101,014

 

 

 

5.6

%

 

 

237,296

 

 

 

240,579

 

 

 

(1.4

%)

Northern California

 

 

22,438

 

 

 

97.1

%

 

 

696,947

 

 

 

654,876

 

 

 

6.4

%

 

 

201,561

 

 

 

202,294

 

 

 

(0.4

%)

 

 

495,386

 

 

 

452,582

 

 

 

9.5

%

Southern California

 

 

37,296

 

 

 

95.7

%

 

 

986,707

 

 

 

972,425

 

 

 

1.5

%

 

 

308,205

 

 

 

297,111

 

 

 

3.7

%

 

 

678,502

 

 

 

675,314

 

 

 

0.5

%

Total

 

 

157,377

 

 

 

95.9

%

 

$

4,377,775

 

 

$

4,288,919

 

 

 

2.1

%

 

$

1,454,053

 

 

$

1,402,431

 

 

 

3.7

%

 

$

2,923,722

 

 

$

2,886,488

 

 

 

1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table of Contents

 

14

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 7

Merged Same Store Residential Operating Expenses

Q3 2026 vs. Q3 2025

157,377 Merged Same Store Apartment Homes | ($ in thousands)

 

 

 

Q3 2026

 

 

Q3 2025

 

 

$
Change

 

 

%
Change

 

 

% of
Q3 2026
Operating
Expenses

 

Property taxes

 

$

177,114

 

 

$

172,107

 

 

$

5,007

 

 

 

2.9

%

 

 

35.6

%

Payroll

 

 

82,915

 

 

 

79,537

 

 

 

3,378

 

 

 

4.2

%

 

 

16.7

%

Repairs and maintenance

 

 

80,963

 

 

 

78,993

 

 

 

1,970

 

 

 

2.5

%

 

 

16.3

%

Utilities

 

 

94,243

 

 

 

87,973

 

 

 

6,270

 

 

 

7.1

%

 

 

18.9

%

Office operations

 

 

34,847

 

 

 

34,272

 

 

 

575

 

 

 

1.7

%

 

 

7.0

%

Insurance

 

 

19,754

 

 

 

20,094

 

 

 

(340

)

 

 

(1.7

%)

 

 

4.0

%

Marketing

 

 

7,538

 

 

 

7,049

 

 

 

489

 

 

 

6.9

%

 

 

1.5

%

Total Operating Expenses

 

$

497,374

 

 

$

480,025

 

 

$

17,349

 

 

 

3.6

%

 

 

100.0

%

 

 

Merged Same Store Residential Operating Expenses

YTD 2026 vs. YTD 2025

157,377 Merged Same Store Apartment Homes | ($ in thousands)

 

 

 

YTD 2026

 

 

YTD 2025

 

 

$
Change

 

 

%
Change

 

 

% of
YTD 2026
Operating
Expenses

 

Property taxes (1)

 

$

524,053

 

 

$

508,484

 

 

$

15,569

 

 

 

3.1

%

 

 

36.0

%

Payroll

 

 

244,987

 

 

 

239,239

 

 

 

5,748

 

 

 

2.4

%

 

 

16.9

%

Repairs and maintenance

 

 

219,270

 

 

 

214,686

 

 

 

4,584

 

 

 

2.1

%

 

 

15.1

%

Utilities (2)

 

 

276,374

 

 

 

253,490

 

 

 

22,884

 

 

 

9.0

%

 

 

19.0

%

Office operations

 

 

108,749

 

 

 

107,641

 

 

 

1,108

 

 

 

1.0

%

 

 

7.5

%

Insurance

 

 

60,284

 

 

 

59,369

 

 

 

915

 

 

 

1.5

%

 

 

4.1

%

Marketing

 

 

20,336

 

 

 

19,522

 

 

 

814

 

 

 

4.2

%

 

 

1.4

%

Total Operating Expenses

 

$

1,454,053

 

 

$

1,402,431

 

 

$

51,622

 

 

 

3.7

%

 

 

100.0

%

 

(1)
Property taxes – Increase primarily driven by Merger-related property tax assessments attributable to AVB California communities.
(2)
Utilities – Increase primarily driven by higher bulk telecommunication costs (which is more than offset by a corresponding increase in Merged Same Store Revenues), electricity, water and sewer, and trash and recycling costs.

 

Table of Contents

 

15

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 8

Capital Structure as of September 30, 2026

(Amounts in thousands except for share/unit and per share amounts)

 

Secured Debt

 

 

 

 

 

 

 

$

2,039,437

 

 

 

12.0

%

 

 

 

Unsecured Debt

 

 

 

 

 

 

 

 

14,962,571

 

 

 

88.0

%

 

 

 

Total debt

 

 

 

 

 

 

 

 

17,002,008

 

 

 

100.0

%

 

 

26.2

%

Common Shares (includes Restricted Shares)

 

 

774,755,233

 

 

 

98.4

%

 

 

 

 

 

 

 

 

 

Units (includes DownREIT Units, OP Units and Restricted Units)

 

 

12,721,530

 

 

 

1.6

%

 

 

 

 

 

 

 

 

 

Total Shares and Units

 

 

787,476,763

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

Common Share Price at September 30, 2026

 

$

60.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market value of Shares and Units

 

 

 

 

 

 

 

 

47,847,088

 

 

 

100.0

%

 

 

 

Perpetual Preferred Equity (1)

 

 

 

 

 

 

 

 

17,155

 

 

 

0.0

%

 

 

 

Total Equity

 

 

 

 

 

 

 

 

47,864,243

 

 

 

100.0

%

 

 

73.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

 

 

 

 

 

 

$

64,866,251

 

 

 

 

 

 

100.0

%

 

(1)
As of September 30, 2026, 343,100 shares of the Company's 8.29% Series K perpetual preferred equity were outstanding, with an aggregate liquidation value of $17.2 million and annual dividends of approximately $1.4 million ($4.145 per share). The Series K preferred shares are callable beginning December 10, 2026.

 

 

 

 

Table of Contents

 

16

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

Table of Contents

 

17

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 9

Debt Summary as of September 30, 2026

($ in thousands)

 

 

 

Debt
Balances

 

 

% of Total

 

 

Weighted Average
Effective Rates

 

 

Weighted
Average
Maturities
(years)

 

Secured

 

$

2,039,437

 

 

 

12.0

%

 

 

4.30

%

 

 

6.1

 

Unsecured

 

 

14,962,571

 

 

 

88.0

%

 

 

4.29

%

 

 

6.1

 

Total debt

 

$

17,002,008

 

 

 

100.0

%

 

 

4.29

%

 

 

6.1

 

Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

$

1,475,957

 

 

 

8.7

%

 

 

3.92

%

 

 

4.6

 

Unsecured – Public

 

 

13,391,316

 

 

 

78.9

%

 

 

4.30

%

 

 

6.7

 

Unsecured – Term Loan

 

 

550,000

 

 

 

3.2

%

 

 

4.44

%

 

 

2.5

 

Fixed Rate Debt

 

$

15,417,273

 

 

 

90.8

%

 

 

4.27

%

 

 

6.3

 

Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Tax Exempt

 

$

563,480

 

 

 

3.3

%

 

 

5.34

%

 

 

10.4

 

Unsecured – Revolving Credit Facilities

 

 

—

 

 

 

—

 

 

 

—

 

 

 

3.8

 

Unsecured – Commercial Paper Program

 

 

1,021,255

 

 

 

5.9

%

 

 

4.04

%

 

 

—

 

Floating Rate Debt

 

$

1,584,735

 

 

 

9.2

%

 

 

4.58

%

 

 

3.7

 

Total debt

 

$

17,002,008

 

 

 

100.0

%

 

 

4.29

%

 

 

6.1

 

 

 

Commercial Paper Program

 

Weighted average maturity
   as of September 30, 2026

 

15 days

Weighted average amount outstanding
   for September YTD 2026

 

$805.2 million

 

 

Capitalized Interest

 

Q3

 

 

YTD

 

2026

 

 

2025

 

 

2026

 

 

2025

 

$

17,919

 

 

$

13,724

 

 

$

48,406

 

 

$

36,107

 

 

 

Debt Maturity Schedule as of September 30, 2026

($ in thousands)

 

Year

 

Fixed
Rate

 

 

Floating
Rate

 

 

Total

 

 

% of Total

 

 

Weighted
Average
Contractual
Rate on
Fixed Rate
Debt

 

 

Weighted
Average
Contractual
Rate on
Total Debt

 

2026

 

$

800,284

 

 

$

1,028,000

 

(1)

$

1,828,284

 

 

 

10.4

%

 

 

2.87

%

 

 

3.53

%

2027

 

 

852,159

 

 

 

19,500

 

 

 

871,659

 

 

 

5.0

%

 

 

3.25

%

 

 

3.26

%

2028

 

 

1,751,202

 

 

 

21,700

 

 

 

1,772,902

 

 

 

10.1

%

 

 

3.21

%

 

 

3.22

%

2029

 

 

1,976,282

 

 

 

47,800

 

 

 

2,024,082

 

 

 

11.5

%

 

 

3.63

%

 

 

3.64

%

2030

 

 

2,248,462

 

 

 

14,100

 

 

 

2,262,562

 

 

 

12.9

%

 

 

2.78

%

 

 

2.79

%

2031

 

 

1,728,500

 

 

 

41,200

 

 

 

1,769,700

 

 

 

10.1

%

 

 

3.16

%

 

 

3.18

%

2032

 

 

1,200,000

 

 

 

30,100

 

 

 

1,230,100

 

 

 

7.0

%

 

 

3.26

%

 

 

3.27

%

2033

 

 

1,300,000

 

 

 

5,000

 

 

 

1,305,000

 

 

 

7.4

%

 

 

5.19

%

 

 

5.18

%

2034

 

 

1,000,000

 

 

 

10,900

 

 

 

1,010,900

 

 

 

5.8

%

 

 

4.93

%

 

 

4.92

%

2035

 

 

400,000

 

 

 

38,575

 

 

 

438,575

 

 

 

2.5

%

 

 

5.00

%

 

 

4.91

%

2036+

 

 

2,705,913

 

 

 

339,135

 

 

 

3,045,048

 

 

 

17.3

%

 

 

4.45

%

 

 

4.39

%

Total principal

 

$

15,962,802

 

 

$

1,596,010

 

 

$

17,558,812

 

 

 

100.0

%

 

 

3.71

%

 

 

3.74

%

Deferred Financing Costs and
Unamortized Discount (2)

 

 

(545,529

)

 

 

(11,275

)

 

 

(556,804

)

 

 

 

 

 

 

 

 

 

Total debt

 

$

15,417,273

 

 

$

1,584,735

 

 

$

17,002,008

 

 

 

 

 

 

 

 

 

 

 

(1)
Includes $1.0 billion in principal outstanding on the Company's Commercial Paper Program.
(2)
In connection with the Merger, the Company recorded an approximate $516 million fair value discount on existing EQR debt.

 

Table of Contents

 

18

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 10

Development Communities as of September 30, 2026

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual/Projected Schedule

 

 

Development Communities

 

Location

 

No. of
Apt.
Homes

 

 

Total
Capital
Cost

 

 

Average Monthly Revenue per Home

 

 

Start
Date

 

Initial
Occupancy

 

Complete

 

Stabilized

 

%
Complete

 

% Leased / Occupied

Communities Under Construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avalon West Windsor (1)

 

West Windsor, NJ

 

 

535

 

 

$

209,588

 

 

$

3,150

 

 

Q2 2022

 

Q3 2025

 

Q4 2026

 

Q3 2027

 

77%

 

60% / 56%

Avalon Pleasanton

 

Pleasanton, CA

 

 

362

 

 

 

218,299

 

 

 

3,790

 

 

Q2 2024

 

Q3 2025

 

Q3 2027

 

Q4 2027

 

23%

 

22% / 22%

Avalon at Becker Farm

 

Roseland, NJ

 

 

533

 

 

 

186,483

 

 

 

3,215

 

 

Q2 2024

 

Q4 2025

 

Q4 2026

 

Q2 2027

 

82%

 

70% / 65%

Avalon Tech Ridge I

 

Austin, TX

 

 

544

 

 

 

152,589

 

 

 

2,130

 

 

Q3 2024

 

Q1 2026

 

Q2 2027

 

Q3 2027

 

51%

 

48% / 42%

Avalon Carmel (2)

 

Charlotte, NC

 

 

360

 

 

 

118,016

 

 

 

2,125

 

 

Q3 2024

 

Q2 2026

 

Q4 2026

 

Q3 2027

 

84%

 

41% / 30%

Avalon Plano (2)

 

Plano, TX

 

 

155

 

 

 

57,507

 

 

 

2,950

 

 

Q3 2024

 

Q4 2026

 

Q4 2027

 

Q2 2028

 

—

 

- / -

Avalon Oakridge I

 

Durham, NC

 

 

459

 

 

 

148,971

 

 

 

2,325

 

 

Q3 2024

 

Q1 2027

 

Q1 2028

 

Q3 2028

 

—

 

- / -

AVA Brewer's Hill

 

Baltimore, MD

 

 

418

 

 

 

132,422

 

 

 

2,650

 

 

Q4 2024

 

Q4 2026

 

Q4 2027

 

Q2 2028

 

—

 

1% / -

Kanso Hillcrest

 

San Diego, CA

 

 

182

 

 

 

84,860

 

 

 

3,245

 

 

Q4 2024

 

Q1 2027

 

Q2 2027

 

Q4 2027

 

—

 

- / -

Avalon Parker

 

Parker, CO

 

 

312

 

 

 

123,232

 

 

 

2,670

 

 

Q1 2025

 

Q3 2026

 

Q2 2027

 

Q4 2027

 

17%

 

11% / 5%

Avalon North Palm Beach (1)

 

Lake Park, FL

 

 

279

 

 

 

117,981

 

 

 

3,290

 

 

Q1 2025

 

Q1 2027

 

Q3 2027

 

Q1 2028

 

—

 

- / -

Avalon Brier Creek

 

Durham, NC

 

 

400

 

 

 

126,087

 

 

 

2,365

 

 

Q2 2025

 

Q3 2026

 

Q3 2027

 

Q1 2028

 

7%

 

6% / 1%

Avalon Kendall (2)

 

Kendall, FL

 

 

224

 

 

 

82,938

 

 

 

2,935

 

 

Q2 2025

 

Q1 2027

 

Q2 2027

 

Q1 2028

 

—

 

- / -

Avalon Mission Valley (1)

 

San Diego, CA

 

 

621

 

 

 

302,318

 

 

 

3,690

 

 

Q3 2025

 

Q1 2028

 

Q1 2029

 

Q3 2029

 

—

 

- / -

Avalon Southpoint (2)

 

Durham, NC

 

 

394

 

 

 

131,720

 

 

 

2,595

 

 

Q3 2025

 

Q1 2027

 

Q2 2028

 

Q3 2028

 

—

 

- / -

Avalon Northwest Hills

 

Austin, TX

 

 

252

 

 

 

89,968

 

 

 

2,725

 

 

Q4 2025

 

Q1 2028

 

Q3 2028

 

Q1 2029

 

—

 

- / -

Kanso Parsippany

 

Parsippany, NJ

 

 

280

 

 

 

104,157

 

 

 

2,830

 

 

Q4 2025

 

Q2 2027

 

Q4 2027

 

Q2 2028

 

—

 

- / -

Avalon Billerica

 

Billerica, MA

 

 

200

 

 

 

71,572

 

 

 

2,945

 

 

Q4 2025

 

Q2 2027

 

Q4 2027

 

Q2 2028

 

—

 

- / -

Avalon Townhome Collection Arundel Mills (2)

Hanover, MD

 

 

90

 

 

 

45,058

 

 

 

3,870

 

 

Q4 2025

 

Q4 2026

 

Q4 2026

 

Q4 2027

 

—

 

1% / -

Avalon San Ramon

 

San Ramon, CA

 

 

456

 

 

 

250,467

 

 

 

4,080

 

 

Q4 2025

 

Q2 2028

 

Q2 2029

 

Q3 2029

 

—

 

- / -

Avalon Somerville Station II

 

Somerville, NJ

 

 

171

 

 

 

64,991

 

 

 

3,035

 

 

Q1 2026

 

Q3 2027

 

Q4 2027

 

Q3 2028

 

—

 

- / -

Avalon Saddle River

 

Saddle River, NJ

 

 

275

 

 

 

123,157

 

 

 

3,710

 

 

Q1 2026

 

Q4 2027

 

Q3 2028

 

Q4 2028

 

—

 

- / -

Loxley (2)

 

Canton, GA

 

 

240

 

 

 

59,612

 

 

 

1,885

 

 

Q1 2026

 

Q3 2027

 

Q1 2028

 

Q1 2029

 

—

 

- / -

Wilder at Windward (1) (2)

 

Alpharetta, GA

 

 

280

 

 

 

112,149

 

 

 

2,700

 

 

Q1 2026

 

Q3 2027

 

Q2 2028

 

Q1 2029

 

—

 

- / -

Kanso Plymouth

 

Plymouth, MA

 

 

300

 

 

 

95,207

 

 

 

2,735

 

 

Q2 2026

 

Q3 2027

 

Q3 2028

 

Q4 2028

 

—

 

- / -

Avalon Townhome Collection Central Park (2)

 

Denver, CO

 

 

146

 

 

 

68,437

 

 

 

3,460

 

 

Q2 2026

 

Q2 2027

 

Q4 2027

 

Q3 2028

 

—

 

- / -

Avalon Dulles Innovation

 

Herndon, VA

 

 

355

 

 

 

120,217

 

 

 

2,585

 

 

Q2 2026

 

Q1 2028

 

Q3 2028

 

Q1 2029

 

—

 

- / -

Avalon Downtown Cary

 

Cary, NC

 

 

281

 

 

 

98,421

 

 

 

2,550

 

 

Q3 2026

 

Q2 2028

 

Q4 2028

 

Q3 2029

 

—

 

- / -

Total / Weighted Average Under Construction

 

 

9,104

 

 

 

3,496,424

 

 

 

2,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Communities Completed this Quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avalon Wayne

 

Wayne, NJ

 

 

473

 

 

 

169,635

 

 

 

3,315

 

 

Q4 2023

 

Q2 2025

 

Q3 2026

 

Q1 2027

 

100%

 

84% / 82%

Avalon Quincy Adams

 

Quincy, MA

 

 

288

 

 

 

121,685

 

 

 

3,260

 

 

Q2 2024

 

Q1 2026

 

Q3 2026

 

Q1 2027

 

100%

 

81% / 73%

Total / Weighted Average Communities Completed this Quarter

 

 

761

 

 

 

291,320

 

 

 

3,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Under Construction and
   Completed this Quarter

 

 

9,865

 

 

$

3,787,744

 

 

$

2,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Weighted Average Projected NOI as a % of Total Capital Cost

 

 

 

6.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Developments containing at least 10,000 square feet of commercial space include Avalon West Windsor (18,600 square feet), Avalon North Palm Beach (10,300 square feet), Avalon Mission Valley (31,200 square feet) and Wilder at Windward (10,500 square feet).
(2)
Represents communities being constructed by third-party multifamily developers, which the Company will own and operate.

 

 

Asset Cost Basis (1)

 

 

 

Total Capital Cost

 

Development Underway

 

$

4,415,424

 

Disbursed to date

 

 

(2,882,298

)

Remaining to invest

 

$

1,533,125

 

 

(1)
Includes the communities presented and four additional communities with 1,553 apartment homes representing $628 million in Total Capital Cost which have completed construction but not yet achieved Stabilized Operations for the full quarter.

 

 

 

YTD 2026 NOI and Capitalized Interest

 

 

 

NOI

 

 

Capitalized
Interest (1)

 

Communities Under Construction

 

$

5,860

 

 

$

37,114

 

Communities Completed this Quarter

 

 

4,290

 

 

 

3,390

 

Total

 

$

10,150

 

 

$

40,504

 

 

(1)
The $40.5 million represents capitalized interest attributable to the communities listed above and is included in the Company's total capitalized interest of $48.4 million, as presented in Attachment 9.

 

 

Table of Contents

 

19

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 11

Partially Owned Operating Communities as of September 30, 2026

(Amounts in thousands except for project/community and apartment homes amounts)

 

 

 

 

 

 

 

 

 

 

 

NOI

 

 

Debt

 

 

 

Weighted Average Ownership

 

Total
Communities

 

 

Total
Apartment
Homes

 

 

Q3 2026

 

 

YTD 2026

 

 

Total Debt

 

 

Weighted Average
Effective Rates

 

Consolidated Communities

 

86.6%

 

 

13

 

 

 

3,096

 

 

$

10,243

 

 

$

10,243

 

 

$

26,274

 

 

 

5.84

%

Unconsolidated Communities

 

69.0%

 

 

13

 

 

 

4,049

 

 

 

20,335

 

 

 

53,755

 

 

 

920,002

 

 

 

5.74

%

Total partially owned communities

 

 

 

 

26

 

 

 

7,145

 

 

$

30,578

 

 

$

63,998

 

 

$

946,276

 

 

 

5.74

%

 

Note: Partially owned consolidated and unconsolidated amounts are presented at 100% of the community. This schedule only includes those communities that are partially owned at September 30, 2026.

 

 

 

Table of Contents

 

20

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

Attachment 12

Structured Investment Program ("SIP") as of September 30, 2026

(Amounts in thousands except for number of commitments and maturity)

 

Year of Commitment

 

Number of Commitments (1)

 

 

Commitments

 

 

Weighted Average
Quarter of Final Maturity (2)

 

2022

 

 

2

 

 

$

79,575

 

 

Q4 2027

 

2023

 

 

4

 

 

 

99,210

 

 

Q3 2028

 

2024

 

 

—

 

 

 

—

 

 

 

—

 

2025

 

 

2

 

 

 

48,000

 

 

Q4 2029

 

2026

 

 

1

 

 

 

15,000

 

 

Q2 2031

 

Total

 

 

9

 

 

$

241,785

 

 

Q4 2028

 

 

(1)
Consists of investments with a weighted average return of 11.8% based on total commitments. The Company has fully funded these commitments as of September 30, 2026.
(2)
Includes the impact of contractual extension options which typically allow the borrower to extend the maturity of their loan by up to two years from the initial maturity.

 

The Company recognized interest income from the SIP portfolio of $8.6 million and $23.7 million for the three and nine months ended September 30, 2026, respectively, included in Other income (expense), net on the Consolidated Statements of Operations.

 

Subsequent to quarter-end, the Company received full repayment of $71.9 million, inclusive of principal and accrued interest, on one SIP commitment.

 

Table of Contents

 

21

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

Attachment 13

Additional Reconciliations and Definitions of Non-GAAP Financial Measures and Other Terms

($ in thousands except where otherwise indicated, per share and per apartment home data)

(All per share data is diluted)

 

The operational and financial metrics disclosed in this earnings release and supplemental schedules represent a combination of those previously disclosed by AVB and EQR. The operational metrics generally reflect those previously presented by EQR and the financial metrics for development generally consist of those previously provided by AVB.

This Earnings Release and Supplemental Financial Information includes certain non-GAAP financial measures and other terms that management believes are helpful in understanding our business. The definitions and calculations of these non-GAAP financial measures and other terms may differ from the definitions and methodologies used by other real estate investment trusts (“REIT”) and, accordingly, may not be comparable. These non-GAAP financial measures should not be considered as an alternative to net earnings or any other measurement of performance computed in accordance with accounting principles generally accepted in the United States (“GAAP”) or as an alternative to cash flows from operating, investing or financing activities. Furthermore, these non-GAAP financial measures are not intended to be a measure of cash flow or liquidity.

 

Average Monthly Revenue per Home – As calculated for certain Development communities under construction and in lease-up, reflects management’s projected stabilized rents net of estimated stabilized concessions, including estimated stabilized other revenue and excluding projected Non-Residential revenue.

 

Bad Debt, Net – Amount of previously recognized revenue that the Company estimates it will not collect.

 

Blended Rate – The weighted average of New Lease Change and Renewal Rate Achieved.

 

Debt Balances:

Commercial Paper Program – The Company may borrow up to a maximum of $2.5 billion under its Commercial Paper Program subject to market conditions.

 

Revolving Credit Facilities – The Company may borrow up to a maximum of $5 billion under two separate unsecured Revolving Credit Facilities. One of the Company’s $2.5 billion Revolving Credit Facilities matures April 3, 2030, and the other matures December 3, 2030. The interest rate on advances under both facilities will generally be SOFR plus a spread (currently 0.70%), or based on bids received from the lending group, and an annual facility fee (currently 0.10%). Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating. In addition, the Company limits its utilization of the facilities in order to maintain liquidity to support its $2.5 billion Commercial Paper Program along with certain other obligations. The following table presents the available liquidity on the Company’s total unsecured Revolving Credit Facilities:

 

 

 

September 30, 2026

 

Unsecured Revolving Credit Facilities commitment

 

$

5,000,000

 

Commercial Paper Program balance outstanding

 

 

(1,022,900

)

Unsecured Revolving Credit Facilities balance outstanding

 

 

—

 

Other restricted amounts

 

 

(4,328

)

Available liquidity

 

$

3,972,772

 

 

Term Loan Facility – As of September 30, 2026, the Company had $550 million outstanding under its senior unsecured term loan facility, the full amount available under the facility. The facility matures on April 3, 2029 and bears interest at SOFR plus a spread, which is based on the credit ratings of the Company’s long-term unsecured debt and was 0.800% as of September 30, 2026. The Company has entered into interest rate swaps that effectively fix the interest rate on the full $550 million facility.

 

Debt Covenant Compliance – Our unsecured debt includes certain financial and operating covenants including, among other things, maintenance of certain financial ratios. These provisions are contained in the indentures applicable to each note payable and the credit agreements for our Revolving Credit Facilities. The Company was in compliance with its unsecured debt covenants for all periods presented.

 

Development – Is composed of communities that are either currently under construction or for which construction has completed, but were not stabilized as of January 1 of the current year. These communities may be partially or fully complete and operating.

 

Development Underway – Development Underway refers to the Company’s wholly-owned communities under construction as of September 30, 2026 and Development completions that have not yet achieved Stabilized Operations.

 

Table of Contents

 

22

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

 

Disposition Yield – The Projected NOI that the Company expects to give up over the 12 months following the sale of a community to a third party, divided by the sum of (i) the gross sales price and (ii) any significant capital expenditures the Company expects to avoid over the same 12 months. The weighted average Disposition Yield for communities sold during the period is calculated by weighting each community’s Disposition Yield by its relative gross sales price.

 

Earnings Per Share ("EPS") – Net income per share calculated in accordance with GAAP. Expected EPS is calculated on a basis consistent with actual EPS. Due to the uncertain timing and extent of community dispositions and the resulting gains/losses on sales, actual EPS could differ materially from expected EPS.

 

EBITDA for Real Estate and Core EBITDA for Real Estate:

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (“EBITDAre”) – The National Association of Real Estate Investment Trusts (“Nareit”) defines EBITDAre (September 2017 White Paper) as net income (computed in accordance with GAAP) before interest expense, income taxes, depreciation and amortization expense, and further adjusted for gains and losses from sales of depreciated operating communities, impairment write-downs of depreciated operating communities, impairment write-downs of investments in unconsolidated entities caused by a decrease in value of depreciated operating communities within the joint venture and adjustments to reflect the Company’s share of EBITDAre of investments in unconsolidated entities.

 

The Company believes that EBITDAre is useful to investors, creditors and rating agencies as a supplemental measure of the Company’s ability to incur and service debt because it is a recognized measure of performance by the real estate industry, and by excluding gains or losses related to sales or impairment of depreciated operating communities, EBITDAre can help compare the Company’s credit strength between periods or as compared to different companies.

 

Core Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (“Core EBITDAre”) – Represents net income (computed in accordance with GAAP) before interest expense, income taxes, depreciation and amortization expense, and further adjusted for non-comparable items. Core EBITDAre, total debt to Core EBITDAre and net debt to Core EBITDAre are important metrics in evaluating the credit strength of the Company and its ability to service its debt obligations. The Company believes that Core EBITDAre, total debt to Core EBITDAre, and net debt to Core EBITDAre are useful to investors, creditors and rating agencies because they allow investors to compare the Company’s credit strength to prior reporting periods and to other companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Company’s actual credit quality.

 

Economic Gain (Loss) – Economic Gain (Loss) is calculated as the net gain (loss) on sales of real estate communities in accordance with GAAP, excluding accumulated depreciation. The Company generally considers Economic Gain (Loss) to be an appropriate supplemental measure to net gain (loss) on sales of real estate communities in accordance with GAAP because it is one indication of the gross value created by the Company's acquisition, development, renovation, management and ultimate sale of a community and because it helps investors to understand the relationship between the cash proceeds from a sale and the cash invested in the sold community.

 

FFO and Core FFO:

Funds From Operations (“FFO”) – is defined by The National Association of Real Estate Investment Trusts (“Nareit” - December 2018 White Paper) as net income (computed in accordance with GAAP), excluding gains or losses from sales and impairment write-downs of depreciable real estate and land when connected to the main business of a REIT, impairment write-downs of investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and depreciation and amortization related to real estate. Adjustments for partially owned consolidated and unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis. Expected FFO per share is calculated on a basis consistent with actual FFO per share and is considered an appropriate supplemental measure of expected operating performance when compared to expected EPS.

 

The Company believes that FFO and FFO available to Common Shares and Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses from sales and impairment write-downs of depreciable real estate and excluding depreciation related to real estate (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help compare the operating performance of a company’s real estate between periods or as compared to different companies.

 

Table of Contents

 

23

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

 

Core Funds From Operations ("Core FFO" or "CFFO") – Core FFO is the Company's FFO as adjusted for non-core items outlined in the table below.

Expected Core FFO per share is calculated on a basis consistent with actual Core FFO per share and is considered an appropriate supplemental measure of expected operating performance when compared to expected EPS.

The Company believes that Core FFO and Core FFO available to Common Shares and Units are helpful to investors as supplemental measures of the operating performance of a real estate company because they allow investors to compare the Company's operating performance to its performance in prior reporting periods and to the operating performance of other real estate companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Company's actual operating results.

FFO, FFO available to Common Shares and Units, Core FFO and Core FFO available to Common Shares and Units do not represent net income, net income available to Common Shares or net cash flows from operating activities in accordance with GAAP. Therefore, FFO, FFO available to Common Shares and Units, Core FFO and Core FFO available to Common Shares and Units should not be exclusively considered as alternatives to net income, net income available to Common Shares or net cash flows from operating activities as determined by GAAP or as a measure of liquidity. The Company's calculation of FFO, FFO available to Common Shares and Units, Core FFO and Core FFO available to Common Shares and Units may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies.

FFO available to Common Shares and Units and Core FFO available to Common Shares and Units are calculated on a basis consistent with net income available to Common Shares and reflect adjustments to net income for preferred distributions and premiums on redemption of preferred shares in accordance with GAAP.

 

The following table presents reconciliations of EPS to FFO per share and Core FFO per share:

 

 

 

Actual

 

 

Actual

 

 

Actual

 

 

Actual

 

 

Expected

 

 

Expected

 

 

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

 

Q4 2026

 

 

2026

 

 

 

Per Share

 

 

Per Share

 

 

Per Share

 

 

Per Share

 

 

Per Share

 

 

Per Share

 

EPS – Diluted

 

$

(1.27

)

 

$

0.96

 

 

$

(0.57

)

 

$

2.23

 

 

$(0.95) to $(0.91)

 

 

$(1.85) to $(1.81)

 

Depreciation expense

 

 

1.52

 

 

 

0.57

 

 

 

2.95

 

 

 

1.69

 

 

 

1.99

 

 

 

5.40

 

Net (gain) loss on sale

 

 

(0.18

)

 

 

(0.45

)

 

 

(0.62

)

 

 

(0.84

)

 

 

(0.12

)

 

 

(0.71

)

Casualty loss on real estate

 

 

0.01

 

 

 

—

 

 

 

0.01

 

 

 

—

 

 

 

—

 

 

 

0.01

 

FFO per share – Diluted

 

 

0.08

 

 

 

1.08

 

 

 

1.77

 

 

 

3.08

 

 

0.92 to 0.96

 

 

2.85 to 2.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expensed development and
   pursuit costs

 

 

0.01

 

 

 

—

 

 

 

0.03

 

 

 

0.02

 

 

 

—

 

 

 

0.03

 

Merger-related costs

 

 

0.92

 

 

 

—

 

 

 

1.21

 

 

 

—

 

 

 

0.06

 

 

 

1.11

 

Merger accounting interest expense
   adjustment

 

 

0.02

 

 

 

—

 

 

 

0.02

 

 

 

—

 

 

 

0.02

 

 

 

0.04

 

Non-operating (gains) losses

 

 

(0.01

)

 

 

(0.11

)

 

 

(0.01

)

 

 

(0.11

)

 

 

0.01

 

 

 

—

 

Legal settlements and costs

 

 

0.01

 

 

 

0.01

 

 

 

0.04

 

 

 

0.02

 

 

 

0.01

 

 

 

0.05

 

Core FFO per share – Diluted

 

$

1.03

 

 

$

0.98

 

 

$

3.06

 

 

$

3.01

 

 

$1.01 to $1.05

 

 

$4.08 to $4.12

 

 

(1)
Core FFO per share also includes the following adjustments, which are presented in Attachment 2 and are not shown separately above: unconsolidated investment activity, loan reserve adjustment, hedge accounting activity, advocacy contributions, severance, (gain) loss on extinguishment of debt and tax benefit (expense). In the aggregate, these adjustments were less than $0.01 per share for each period presented, except for the nine months ended September 30, 2026, when they were approximately $0.01 per share. Per share amounts may not sum due to rounding.

 

Leasing Concessions – Reflects upfront discounts on both new move-in and renewal leases on a straight-line basis.


Market Cap Rate
– is defined by the Company as Projected NOI of a single community, less an estimate of typical capital expenditure allowance per apartment home, divided by the gross sales price for the community. The Market Cap Rate, which may be determined in a different manner by others, is a measure frequently used in the real estate industry when determining the appropriate purchase price for a community or estimating the value for a community. Buyers may assign different Market Cap Rates to different communities when determining the appropriate value because they (i) may project different rates of change in operating expenses and capital expenditure estimates and (ii) may project different rates of change in future rental revenue due to different estimates for changes in rent and occupancy levels. The weighted average Market Cap Rate is weighted based on the gross sales price of each community.

 

Table of Contents

 

24

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

 

Net Operating Income ("NOI") – NOI is the Company’s primary financial measure for evaluating each of its apartment homes. NOI is defined as rental income less direct property operating expenses (including real estate taxes and insurance). The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company's apartment communities. NOI does not include an allocation of property management expenses either in the current or comparable periods. Rental income for all leases and operating expense for ground leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.

 

The following tables present reconciliations of net income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store/other results and further allocated between Residential same store and Non-Residential same store results:

 

 

 

Q3 2026

 

 

Q2 2026

 

 

Q1 2026

 

 

Q4 2025

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

Net (loss) income

 

$

(747,141

)

 

$

156,892

 

 

$

328,290

 

 

$

165,983

 

 

$

384,162

 

 

$

(261,959

)

 

$

890,614

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management, development and other
   fee revenue

 

 

(1,954

)

 

 

(1,782

)

 

 

(1,832

)

 

 

(1,838

)

 

 

(1,870

)

 

 

(5,568

)

 

 

(5,204

)

Property management expense

 

 

56,273

 

 

 

40,265

 

 

 

39,933

 

 

 

37,939

 

 

 

39,062

 

 

 

136,471

 

 

 

116,653

 

General and administrative expense

 

 

118,308

 

 

 

27,138

 

 

 

22,075

 

 

 

21,880

 

 

 

22,052

 

 

 

167,521

 

 

 

64,828

 

Expensed development and pursuit
   costs

 

 

5,017

 

 

 

7,609

 

 

 

3,416

 

 

 

2,217

 

 

 

1,392

 

 

 

16,042

 

 

 

8,629

 

Transaction costs

 

 

464,321

 

 

 

12,367

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

476,688

 

 

 

—

 

Depreciation

 

 

897,976

 

 

 

232,975

 

 

 

233,105

 

 

 

233,387

 

 

 

230,371

 

 

 

1,364,056

 

 

 

679,989

 

Interest expense

 

 

123,791

 

 

 

71,826

 

 

 

73,035

 

 

 

71,043

 

 

 

68,172

 

 

 

268,652

 

 

 

197,933

 

Casualty and impairment loss

 

 

2,374

 

 

 

—

 

 

 

4,619

 

 

 

418

 

 

 

—

 

 

 

6,993

 

 

 

858

 

(Gain) loss on sale of communities

 

(108,304

)

 

 

338

 

 

 

(179,911

)

 

 

368

 

 

 

(180,155

)

 

 

(287,877

)

 

 

(336,081

)

(Income) loss from unconsolidated real
   estate investments

 

 

5,811

 

 

 

268

 

 

 

207

 

 

 

88

 

 

 

(137

)

 

 

6,286

 

 

 

(552

)

Non-operating (gains) losses

 

(3,593

)

 

 

(8,147

)

 

 

6,224

 

 

 

484

 

 

 

(42,454

)

 

 

(5,516

)

 

 

(43,849

)

Other (income) expense, net

 

(11,446

)

 

 

(9,459

)

 

 

(9,028

)

 

 

(9,530

)

 

 

(9,594

)

 

 

(29,933

)

 

 

(27,740

)

Tax (benefit) expense

 

 

(672

)

 

 

104

 

 

 

(264

)

 

 

(247

)

 

 

(166

)

 

 

(832

)

 

 

(772

)

Total NOI

 

$

800,761

 

 

$

530,394

 

 

$

519,869

 

 

$

522,192

 

 

$

510,835

 

 

$

1,851,024

 

 

$

1,545,306

 

 

Revenues:

 

Q3 2026

 

 

Q2 2026

 

 

Q1 2026

 

 

Q4 2025

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

Merged residential same store

 

$

1,473,916

 

 

$

1,460,333

 

 

$

1,443,526

 

 

$

1,438,657

 

 

$

1,440,041

 

 

$

4,377,775

 

 

$

4,288,919

 

Merged non-residential same store

 

 

21,218

 

 

 

19,829

 

 

 

22,218

 

 

 

21,263

 

 

 

21,784

 

 

 

63,265

 

 

 

64,748

 

Merged total same store

 

 

1,495,134

 

 

 

1,480,162

 

 

 

1,465,744

 

 

 

1,459,920

 

 

 

1,461,825

 

 

 

4,441,040

 

 

 

4,353,667

 

Non-same store/other (1)

 

 

(301,604

)

 

 

(704,176

)

 

 

(697,298

)

 

 

(693,902

)

 

 

(696,899

)

 

 

(1,703,078

)

 

 

(2,086,002

)

Total revenues

 

 

1,193,530

 

 

 

775,986

 

 

 

768,446

 

 

 

766,018

 

 

 

764,926

 

 

 

2,737,962

 

 

 

2,267,665

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merged residential same store

 

 

497,374

 

 

 

474,552

 

 

 

482,127

 

 

 

464,242

 

 

 

480,025

 

 

 

1,454,053

 

 

 

1,402,431

 

Merged non-residential same store

 

 

6,355

 

 

 

6,325

 

 

 

6,714

 

 

 

6,157

 

 

 

6,114

 

 

 

19,394

 

 

 

17,849

 

Merged total same store

 

 

503,729

 

 

 

480,877

 

 

 

488,841

 

 

 

470,399

 

 

 

486,139

 

 

 

1,473,447

 

 

 

1,420,280

 

Non-same store/other (1)

 

 

(110,960

)

 

 

(235,285

)

 

 

(240,264

)

 

 

(226,573

)

 

 

(232,048

)

 

 

(586,509

)

 

 

(697,921

)

Total operating expenses

 

 

392,769

 

 

 

245,592

 

 

 

248,577

 

 

 

243,826

 

 

 

254,091

 

 

 

886,938

 

 

 

722,359

 

NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merged residential same store

 

 

976,542

 

 

 

985,781

 

 

 

961,399

 

 

 

974,415

 

 

 

960,016

 

 

 

2,923,722

 

 

 

2,886,488

 

Merged non-residential same store

 

 

14,863

 

 

 

13,504

 

 

 

15,504

 

 

 

15,106

 

 

 

15,670

 

 

 

43,871

 

 

 

46,899

 

Merged total same store

 

 

991,405

 

 

 

999,285

 

 

 

976,903

 

 

 

989,521

 

 

 

975,686

 

 

 

2,967,593

 

 

 

2,933,387

 

Non-same store/other (1)

 

 

(190,644

)

 

 

(468,891

)

 

 

(457,034

)

 

 

(467,329

)

 

 

(464,851

)

 

 

(1,116,569

)

 

 

(1,388,081

)

Total NOI

 

$

800,761

 

 

$

530,394

 

 

$

519,869

 

 

$

522,192

 

 

$

510,835

 

 

$

1,851,024

 

 

$

1,545,306

 

 

 

Table of Contents

 

25

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

(1)
Includes NOI from non-same store communities offset by NOI from the legacy EQR communities for periods before the Merger. That NOI is included in the Merged Same Store Portfolio’s operating results but is not part of the Company’s reported results, which include legacy EQR only from the Merger date.

 

New Lease Change – The net effective change in rent (inclusive of Leasing Concessions) for a lease with a new or transferring resident compared to the rent for the prior lease of the identical apartment unit, regardless of lease term.

 

Non-Residential – Represents results attributable to the non-apartment components of the Company's mixed-use communities and other commercial operations.

 

Other Community Merged NOI – Other Community Merged NOI is the NOI of the Company’s communities and commercial operations that are not included in the Merged Same Store Portfolio. It excludes communities disposed of or classified as held for sale as of period-end. Other Community Merged NOI includes legacy EQR communities not included in the Merged Same Store Portfolio if they were owned by the Company during the full period presented.

For the portion of the period before the Merger, Other Community Merged NOI includes the operating results of the legacy EQR communities, which results are not included in the Company’s consolidated financial statements for that period. They are derived from legacy EQR’s historical accounting records and are unaudited. As a result, Other Community Merged NOI for those periods does not indicate the results the combined company would have achieved had the Merger occurred at the beginning of the period.

The Company believes Other Community Merged NOI is useful to investors because, together with Merged Same Store NOI, it shows the community-level operating results of the combined company’s entire portfolio for the period, excluding corporate-level expenses and other items not related to community operations. The Company’s computation may differ from the methodology other companies use and therefore may not be comparable.

Percentage of Residents Renewing – Leases renewed expressed as a percentage of total renewal offers extended during the reporting period.

 

Physical Occupancy – represents the weighted average occupied apartment units for the reporting period divided by the weighted average of total apartment units available for rent for the reporting period.

 

Projected NOI - as used within this release for certain Development communities and in calculating the Market Cap Rate, represents management’s estimate, as of the date of this release (or as of the date of the buyer’s valuation in the case of dispositions), of projected stabilized rental revenue minus projected stabilized operating expenses. For Development communities, Projected NOI is calculated based on the first twelve months of Stabilized Operations following the completion of construction. In calculating the Market Cap Rate, Projected NOI for dispositions is calculated for the first twelve months following the date of the buyer’s valuation (assuming no repositioning). Projected stabilized rental revenue represents management’s estimate of projected gross potential minus projected stabilized physical vacancy and adjusted for projected stabilized concessions plus projected stabilized other rental revenue. Projected stabilized operating expenses do not include interest, income taxes (if any), depreciation or amortization, or any allocation of corporate-level property management overhead or general and administrative costs. For Development communities, projected stabilized operating expenses also do not include property management fee expense. For Market Cap Rate, projected stabilized operating expenses include a management fee of 2.5% and an estimate of typical market costs for insurance, payroll and other operating expenses for which the Company may have proprietary advantages not available to a typical buyer. Projected gross potential for Development communities and dispositions is generally based on leased rents for occupied homes and management’s best estimate of rental levels for homes which are currently unleased. The weighted average Projected NOI as a percentage of Total Capital Cost is weighted based on the Total Capital Cost of each community.

 

Redevelopment – Is composed of consolidated communities where substantial redevelopment is in progress or is probable to begin during the current year. Redevelopment is considered substantial when (i) capital invested during the reconstruction effort is expected to exceed the lesser of $5,000,000 or 10% of the community’s pre-redevelopment basis and (ii) Physical Occupancy is below or is expected to be below 90% during or as a result of the redevelopment activity.

 

Renewal Rate Achieved – The net effective change in rent (inclusive of Leasing Concessions) for a new lease on an apartment unit where the lease has been renewed as compared to the rent for the prior lease of the identical apartment unit, regardless of lease term.

 

Residential – Represents results attributable to the Company's apartment rental operations, including parking and other ancillary revenue.

 

Same Store:

 

Table of Contents

 

26

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

Company's Same Store Portfolio – Represents consolidated communities that were owned and had Stabilized Operations, as defined below, as of the beginning of the respective prior year period, are not conducting or are not probable to conduct substantial redevelopment activities and are not held for sale or probable for disposition within the current year. Excludes communities included in the EQR Adjusted Same Store Portfolio.

 

EQR Adjusted Same Store Portfolio – Represents the EQR communities that would have been included in the Company's Same Store Portfolio had the communities instead been owned by the Company since January 1, 2025. Operating results for periods prior to the Merger Date are derived from the accounting records of EQR. Because these communities have been owned by the Company only since the Merger Date, they are not included in the Company's Same Store Portfolio. See the Company's Same Store Portfolio for more information regarding inclusion. These communities have been identified in certain tables to provide Merged Same Store results as if the communities had been owned by the Company in prior periods. These communities will be eligible to enter the Vivmark Same Store Portfolio on January 1, 2028.

 

Merged Same Store Portfolio – Merged Same Store Portfolio represents the Company's Same Store Portfolio and the EQR Adjusted Same Store Portfolio considered as a single portfolio, as if the EQR Adjusted Same Store Portfolio was owned by the Company during all periods presented. See EQR Adjusted Same Store Portfolio for more details. The Company presents the Merged Same Store Portfolio to provide an understanding of the operating performance and growth potential of the combined company.

 

Merged Same Store Residential Revenue, Operating Expenses and NOI – Merged Same Store Residential revenue and operating expenses represent the residential revenue and community-level operating expenses of all communities in the Merged Same Store Portfolio for each period presented. Merged Same Store NOI is Merged Same Store Residential revenue less Merged Same Store operating expenses. It excludes depreciation and amortization, corporate-level property management expenses and other indirect operating expenses. Merged Same Store Residential revenue reflects concessions granted prior to the Merger on legacy EQR leases, amortized over the balance of the remaining lease term. The impact of concessions, which were eliminated in purchase accounting, is being included to provide comparability in results across periods.

For periods before the Merger, these measures include the operating results of the communities in the legacy EQR Adjusted Same Store Portfolio. Those results are not included in the Company’s consolidated financial statements for those periods. They are derived from legacy EQR’s historical accounting records and are unaudited. As a result, Merged Same Store results for those periods are not indicative of the results the combined company would have achieved had the Merger occurred at the beginning of the earliest period presented.

Merged Same Store NOI is a non-GAAP financial measure. It should not be considered an alternative to net income, as determined in accordance with GAAP, as an indicator of financial performance. The Company believes Merged Same Store NOI is useful to investors in evaluating the operating performance of the combined company’s communities. It presents community-level results on a comparable basis across periods, excluding corporate-level expenses and other items not related to community operations. The Company’s computation of Merged Same Store NOI may differ from the methodology other companies use and therefore may not be comparable. A reconciliation of Merged Same Store NOI to net income is presented in the definition of NOI.

Same Store Operating Expenses:

Insurance – Includes property and liability insurance premiums, deductibles and other insurance-related costs, net of applicable recoveries.

 

Marketing – Includes advertising and promotional costs, resident acquisition and retention programs, referral and broker fees, call center services, signage and other leasing-related marketing costs.

 

Office Operations – Includes general and administrative costs associated with operating the Company’s apartment communities, including technology, professional services, office and occupancy costs and other administrative expenses.

 

Payroll – Includes salaries, bonuses, payroll taxes, employee benefits and other payroll-related costs for on-site personnel, including community managers, leasing consultants and maintenance staff.

 

Property Taxes – Includes real estate and personal property taxes and related tax service and abatement costs associated with the Company’s apartment communities.

 

Repairs and Maintenance – Includes costs associated with maintaining apartment communities, including grounds, unit turnover, cleaning, painting, building systems, equipment, safety and other routine maintenance and repair costs.

 

 

Table of Contents

 

27

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

Utilities – Represents gross utility expenses, including electricity, gas, water and sewer, telecommunications and other utility-related costs, prior to resident utility recoveries. Recoveries are reflected in rental income.

 

Stabilized Operations – Operations of a community that occur after the earlier of (i) attainment of 90% Physical Occupancy or (ii) the one-year anniversary of completion of Development or Redevelopment.

 

Structured Investment Program ("SIP") – The Company’s investments platform that provides mezzanine loans or preferred equity to third party multifamily developers.

 

Total Capital Cost – Total Capital Cost includes all capitalized costs projected to be or actually incurred to develop the respective Development or Redevelopment community, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees and a contingency estimate, offset by proceeds from the sale of any associated land or improvements, all as determined in accordance with GAAP. Total Capital Cost also includes costs incurred related to first generation commercial tenants, such as tenant improvements and leasing commissions. For Redevelopment communities, Total Capital Cost excludes costs incurred prior to the start of redevelopment when indicated. With respect to communities where development or redevelopment was completed in a prior period or the current period, Total Capital Cost reflects the actual cost incurred, plus any contingency estimate made by management. Total Capital Cost for communities identified as having joint venture ownership, either during construction or upon construction completion, represents the total projected joint venture contribution amount. For joint ventures not in construction, Total Capital Cost is equal to gross real estate cost.

 

Total Market Capitalization – The aggregate of the market value of the Company’s outstanding common shares, including restricted shares, the market value of the Company’s DownREIT units, operating partnership units outstanding, including restricted units (based on the market value of the Company’s common shares) and the outstanding GAAP balance of total debt. The Company believes this is a useful measure of a real estate operating company’s long-term liquidity and balance sheet strength, because it shows an approximate relationship between a company’s total debt and the current total market value of its assets based on the current price at which the Company’s common shares trade. However, because this measure changes with fluctuations in the Company’s share price, which occur regularly, this measure may change even when the Company’s earnings, interest and debt levels remain stable.

 

Turnover – Total Residential move-outs (including inter-community and intra-community transfers) divided by total Residential apartment units. Retention rate is the opposite of Turnover.

 

Units:

DownREIT Units – Units representing limited partnership interests in the "DownREIT" partnership that acquired the Dallas/Fort Worth portfolio of six communities in April 2025. Each DownREIT Unit is entitled to receive quarterly distributions at the same rate as quarterly dividends on a Company common share. Each holder of a DownREIT Unit has the right to initiate a transaction in which each DownREIT Unit may be redeemed for a cash amount related to the then-current trading price of one Company common share or, at the Company’s election, one Company common share.

Operating Partnership Units ("OP Units") – The equity positions of various individuals and entities that contributed their communities to the Company in exchange for OP Units are collectively referred to as the "Noncontrolling Interests – Operating Partnership". Subject to certain restrictions, the Noncontrolling Interests – Operating Partnership may exchange their OP Units for Common Shares on a one-for-one basis.

Weighted Average Contractual Rate – The contractual interest rate of each debt instrument, weighted by its principal balance as of period-end. For variable rate debt, the contractual rate is the rate in effect as of period-end.

Weighted Average Effective Rates – The effective interest rate of each debt instrument for the period, weighted by its average principal balance during the period. The effective interest rate is annualized interest expense divided by average principal balance. Interest expense includes the amortization of premiums, discounts and debt issuance costs, and the impact of hedging activity.

 

Table of Contents

 

28

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

Forward-Looking Statements

In addition to historical information, this press release and accompanying supplemental information contain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. These statements, among other things, are based on current expectations, estimates and projections about the industry and markets in which Vivmark Residential (“Vivmark,” “we,” “us” or “our”) (f/k/a Equity Residential) operates, as well as beliefs and assumptions of Vivmark. Words such as “anticipate,” “become,” “believe,” “could,” “estimate,” “expect,” “forecast,” “intend,” “may,” “outlook,” “plan,” “potential,” “possible,” “predict,” “project,” “target,” “seek,” “shall,” “should,” “will,” or “would,” including variations of such words and similar expressions, are intended to identify forward-looking statements. All statements that address operating performance, events or developments that Vivmark expects or anticipates will occur in the future are forward-looking statements, including statements relating to the anticipated synergies, cost savings and other benefits of the Merger (as defined below), integration plans, projected dividends, development net operating income, accretion and value creation, multifamily market conditions, development, redevelopment, acquisition or disposition activity, general conditions in the geographic areas where Vivmark operates and Vivmark’s debt, capital structure and financial position. Such forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties, assumptions and other factors that are difficult to predict and may cause the actual results to differ materially from future results expressed or implied by such forward-looking statements.

Important factors, risks and uncertainties that could cause actual results to differ materially from such plans, estimates or expectations include but are not limited to: the inability to realize the anticipated benefits of the Merger (the “Merger”) between AvalonBay Communities, Inc. (“AvalonBay”) and Equity Residential (which Merger formed Vivmark), including as a result of an integration of the two businesses that is unsuccessful or that is more difficult, time-consuming or costly than expected; unknown or inestimable liabilities that arise as a result of the Merger; potential litigation relating to the Merger that could be instituted against Vivmark or its trustees or officers, including resulting expense and the effects of any outcomes related thereto; the risk that disruptions related to post-Merger integration and other efforts, and resulting diversion of the attention of Vivmark management from ongoing business operations, will harm Vivmark’s business; potential business uncertainty, including changes to existing business relationships with tenants, employees, joint venture partners and third parties, following the Merger that could affect Vivmark’s financial performance; increased costs of labor and construction material; maintenance of real estate investment trust status, tax structuring and changes in income tax laws and rates; potential failure 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; abandonment or deferment of development opportunities for a number of reasons, including changes in local market conditions, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses; increases in Vivmark’s borrowing costs as a result of changes in interest rates, rising inflation and other factors; construction costs of a community may exceed original estimates; inability to 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 being adversely affected by competition and local economic and market conditions which are beyond our control; geopolitical conditions and instability, and international trade disputes, including any related tariffs, which may lead to rising inflation, adverse impacts to supply chains, and disruption of, or lack of access to, the capital markets, as well as potential volatility in Vivmark’s share price; our cash flows from operations and access to cost-effective capital potentially being 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 potentially being insufficient to meet required payments of principal and interest, and inability to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness; lack of success in our management of joint ventures and the REIT vehicles that are used with certain joint ventures; casualty loss, natural disaster or severe weather event, including those caused by climate change; an increase in the level of new multifamily communities construction and development, which may cause heightened competition for tenants and increased pressure on our rental rates; new or existing laws and regulations that adversely impact the markets in which we operate or our business, including those relating to rent control or rent stabilization, or that otherwise limit our ability to increase rents, charge non-rent fees or evict tenants, which may impact our revenue or increase our costs; risks related to our reliance on information technology systems, data and artificial intelligence or other automated tools, including cybersecurity incidents and other privacy or data security events, evolving regulation of the collection and use of resident data and of automated or algorithmic tools, and the failure of such systems or tools to perform as intended; our expectations, estimates and assumptions as of the date of this presentation regarding legal proceedings changing, including as a result of the Merger; and investments made under our structured investment program 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; a downgrade in our credit ratings that could increase our borrowing costs and adversely affect our liquidity and ability to access the capital markets, including the commercial paper market; and those risks and uncertainties set forth in Equity Residential’s and AvalonBay’s respective Annual Reports on Form 10-K for the year ended December 31, 2025 under the headings “Forward-Looking Statements” and “Risk Factors,” as such risk factors were amended, supplemented or superseded from time to time by subsequent reports filed by Equity Residential and AvalonBay, respectively, including those risks described under “Risk Factors” in the definitive joint proxy

 

Table of Contents

 

29

 


img247829430_1.jpg

Third Quarter 2026 Supplemental Operating and Financial Data

 

 

 

 

statement/prospectus of Equity Residential and AvalonBay, dated July 13, 2026, and which may be further amended, supplemented or superseded from time to time by Vivmark’s subsequent filings with the Securities and Exchange Commission (the “SEC”), in each case which are available via the SEC’s website at www.sec.gov.

These factors should not be construed as exhaustive and should be read in conjunction with the other forward-looking statements. Forward-looking statements relate only to events as of the date on which the statements are made. Vivmark does not undertake any obligation to publicly update or revise any forward-looking statement except as required by law, whether as a result of new information, future developments or otherwise. Vivmark cautions not to place undue reliance on any of Vivmark’s forward-looking statements. Furthermore, new risks and uncertainties arise from time to time, and it is impossible for us to predict those events or how they may affect Vivmark.

 

 

Table of Contents

 

30