Elme Communities
For the period ended Dec 31, 2024. Filed Feb 14, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 14, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 16. FORM 10-K SUMMARY
We have chosen not to include a Form 10-K Summary.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: February 14, 2025
By:/s/ Paul T. McDermott
Paul T. McDermott
President and Chief Executive Officer
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
| Signature | Title | Date |
|---|---|---|
| /s/ Paul T. McDermott | Chairman and Chief Executive Officer | February 14, 2025 |
| Paul T. McDermott | ||
| /s/ Benjamin S. Butcher* | Lead Independent Trustee | February 14, 2025 |
| Benjamin S. Butcher | ||
| /s/ Jennifer S. Banner* | Trustee | February 14, 2025 |
| Jennifer S. Banner | ||
| /s/ Susan Carras* | Trustee | February 14, 2025 |
| Susan Carras | ||
| /s/ Ellen M. Goitia* | Trustee | February 14, 2025 |
| Ellen M. Goitia | ||
| /s/ Thomas H. Nolan, Jr.* | Trustee | February 14, 2025 |
| Thomas H. Nolan, Jr. | ||
| /s/ Anthony L. Winns* | Trustee | February 14, 2025 |
| Anthony L. Winns | ||
| /s/ Steven M. Freishtat | Executive Vice President and | February 14, 2025 |
| Steven M. Freishtat | Chief Financial Officer | |
| (Principal Financial Officer) | ||
| /s/ W. Drew Hammond | Senior Vice President, Chief Administrative Officer and Treasurer | February 14, 2025 |
| W. Drew Hammond | (Principal Accounting Officer) | |
- By:/s/ W. Drew Hammond through power of attorney
W. Drew Hammond
MANAGEMENT’S REPORT ON
INTERNAL CONTROL OVER FINANCIAL REPORTING
Management of Elme Communities is responsible for establishing and maintaining adequate internal control over financial reporting and for the assessment of the effectiveness of internal controls over financial reporting. Elme Communities’ internal control system over financial reporting is a process designed under the supervision of Elme Communities’ principal executive and principal financial officers to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the consolidated financial statements in accordance with U.S. generally accepted accounting principles.
All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions.
In connection with the preparation of Elme Communities’ annual consolidated financial statements, management has undertaken an assessment of the effectiveness of Elme Communities’ internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control-Integrated Framework issued in 2013 by the Committee of Sponsoring Organizations of the Treadway Commission (the 2013 COSO Framework). Management’s assessment included an evaluation of the design of Elme Communities’ internal control over financial reporting and testing of the operational effectiveness of those controls.
Based on this assessment, management has concluded that as of December 31, 2024, Elme Communities’ internal control over financial reporting was effective at a reasonable assurance level regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles.
Ernst & Young LLP, the independent registered public accounting firm that audited Elme Communities’ consolidated financial statements included in this report, has issued an unqualified opinion on the effectiveness of Elme Communities’ internal control over financial reporting, a copy of which appears on page 82 of this annual report.
To the Shareholders and the Board of Trustees of Elme Communities
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Elme Communities and Subsidiaries (the Company) as of December 31, 2024 and 2023, the related consolidated statements of operations, comprehensive income (loss), equity and cash flows for each of the three years in the period ended December 31, 2024, and the related notes and financial statement schedules listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated February 14, 2025 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
| Impairment of income producing property | |
|---|---|
| Description of the Matter | At December 31, 2024, the Company’s income producing property, net of accumulated depreciation, totaled $1.8 billion. As discussed in Note 2 of the financial statements, the Company reviews long-lived assets for impairment. Real estate is evaluated for recoverability based on estimated cash flows if there are indicators of potential impairment. The Company did not identify any assets that were impaired as of December 31, 2024. Auditing management’s assessment of impairment is challenging due to the high degree of auditor judgment necessary in evaluating management’s identification of indicators of potential impairment and the related uncertainty around the Company’s estimated cash flows used in the impairment assessment. Estimated future cash flows are based on assumptions, that are forward looking and could be affected by future economic and market conditions, including capitalization rates, the projected annual cash flows associated with each property, and the estimated holding period for individual properties. |
| How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Company’s process for assessing impairment of income producing properties. For example, we tested controls over management’s review of qualitative and quantitative indicators of impairment and properties’ expected future cash flows used in the recoverability evaluation, if applicable, and we tested management’s review of the significant assumptions used in their impairment assessment.Our testing of the Company’s impairment assessment included, among other procedures, evaluating the significant assumptions and testing the completeness and accuracy of the underlying data used by the Company to develop its estimated future cash flows for individual income producing properties. We held discussions with management about the current status of potential transactions and about management’s judgments to understand the probability of future events that could affect the holding period and other cash flow assumptions for the properties. We also compared the significant assumptions to current industry, market and economic trends and to the historical results of the properties. |
|---|
/s/Ernst & Young LLP
We have served as the Company’s auditor since 2002.
Tysons, Virginia
February 14, 2025
To the Shareholders and the Board of Trustees of Elme Communities
Opinion on Internal Control Over Financial Reporting
We have audited Elme Communities and Subsidiaries’ internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control— Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), (the COSO criteria). In our opinion, Elme Communities and Subsidiaries (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2024, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the 2024 consolidated financial statements of the Company `and our report dated February 14, 2025 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP
Tysons, Virginia
February 14, 2025
(IN THOUSANDS, EXCEPT PER SHARE DATA)
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Assets | ||
| Land | $383,808 | $384,097 |
| Income producing property | 1,999,525 | 1,960,020 |
| 2,383,333 | 2,344,117 | |
| Accumulated depreciation and amortization | (618,299) | (528,024) |
| Net income producing property | 1,765,034 | 1,816,093 |
| Properties under development or held for future development | 30,980 | 30,980 |
| Total real estate held for investment, net | 1,796,014 | 1,847,073 |
| Cash and cash equivalents | 6,144 | 5,984 |
| Restricted cash | 2,465 | 2,554 |
| Rents and other receivables | 12,511 | 17,642 |
| Prepaid expenses and other assets | 28,628 | 26,775 |
| Total assets | $1,845,762 | $1,900,028 |
| Liabilities | ||
| Notes payable, net | $522,953 | $522,345 |
| Line of credit | 176,000 | 157,000 |
| Accounts payable and other liabilities | 36,293 | 38,997 |
| Dividend payable | 15,898 | 15,863 |
| Advance rents | 6,257 | 5,248 |
| Tenant security deposits | 6,283 | 6,225 |
| Total liabilities | 763,684 | 745,678 |
| Equity | ||
| Shareholders’ equity | ||
| Preferred shares; $0.01 par value; 10,000 shares authorized; no shares issued or outstanding | — | — |
| Shares of beneficial interest, $0.01 par value; 150,000 shares authorized: 88,029 and 87,867 shares issued and outstanding, as of December 31, 2024 and 2023, respectively | 880 | 879 |
| Additional paid in capital | 1,740,078 | 1,735,530 |
| Distributions in excess of net income | (646,095) | (569,391) |
| Accumulated other comprehensive loss | (13,066) | (12,958) |
| Total shareholders’ equity | 1,081,797 | 1,154,060 |
| Noncontrolling interests in subsidiaries | 281 | 290 |
| Total equity | 1,082,078 | 1,154,350 |
| Total liabilities and equity | $1,845,762 | $1,900,028 |
(IN THOUSANDS, EXCEPT PER SHARE DATA)
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Revenue | |||
| Real estate rental revenue | $241,935 | $227,911 | $209,380 |
| Expenses | |||
| Property operating and maintenance | 56,282 | 50,985 | 47,384 |
| Real estate taxes and insurance | 32,419 | 28,845 | 26,617 |
| Property management | 8,861 | 8,108 | 7,436 |
| General and administrative | 24,969 | 25,887 | 28,258 |
| Transformation costs | — | 6,339 | 9,686 |
| Depreciation and amortization | 95,935 | 88,950 | 91,722 |
| Real estate impairment | — | 41,860 | — |
| 218,466 | 250,974 | 211,103 | |
| Real estate operating income (loss) | 23,469 | (23,063) | (1,723) |
| Other income (expense) | |||
| Interest expense | (37,835) | (30,429) | (24,940) |
| Loss on extinguishment of debt, net | (147) | (54) | (4,917) |
| Other income | 1,410 | 569 | 712 |
| (36,572) | (29,914) | (29,145) | |
| Net loss | $(13,103) | $(52,977) | $(30,868) |
| Basic net loss per share | $(0.15) | $(0.61) | $(0.36) |
| Diluted net loss per share | $(0.15) | $(0.61) | $(0.36) |
| Weighted average shares outstanding – basic | 87,920 | 87,735 | 87,388 |
| Weighted average shares outstanding – diluted | 87,920 | 87,735 | 87,388 |
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Net loss | $(13,103) | $(52,977) | $(30,868) |
| Other comprehensive loss: | |||
| Unrealized (loss) gain on interest rate derivatives | (2,147) | (764) | 2,819 |
| Reclassification of unrealized loss on interest rate derivatives to earnings | 2,039 | 2,039 | 2,039 |
| Comprehensive loss | $(13,211) | $(51,702) | $(26,010) |
CONSOLIDATED STATEMENTS OF EQUITY
| Shares | Shares ofBeneficialInterest atPar Value | AdditionalPaid inCapital | Distributions in Excessof Net Income | AccumulatedOtherComprehensiveIncome (Loss) | TotalShareholders’Equity | Non- controllingInterests inSubsidiary | TotalEquity | |
|---|---|---|---|---|---|---|---|---|
| Balance, December 31, 2021 | 86,261 | $863 | $1,697,477 | $(362,494) | $(19,091) | $1,316,755 | $307 | $1,317,062 |
| Net loss | — | — | — | (30,868) | — | (30,868) | — | (30,868) |
| Unrealized gain on interest rate hedges | — | — | — | — | 2,819 | 2,819 | — | 2,819 |
| Amortization of swap settlements | — | — | — | — | 2,039 | 2,039 | — | 2,039 |
| Distributions to noncontrolling interests | — | — | — | — | — | — | (9) | (9) |
| Dividends ($0.68 per common share) | — | — | — | (59,646) | — | (59,646) | — | (59,646) |
| Equity offerings, net of issuance costs | 1,032 | 10 | 26,839 | — | — | 26,849 | — | 26,849 |
| Shares issued under Dividend Reinvestment Program | 47 | — | 1,030 | — | — | 1,030 | — | 1,030 |
| Share grants, net of forfeitures and tax withholdings | 194 | 2 | 4,508 | — | — | 4,510 | — | 4,510 |
| Balance, December 31, 2022 | 87,534 | 875 | 1,729,854 | (453,008) | (14,233) | 1,263,488 | 298 | 1,263,786 |
| Net loss | — | — | — | (52,977) | — | (52,977) | — | (52,977) |
| Unrealized loss on interest rate hedges | — | — | — | — | (764) | (764) | — | (764) |
| Amortization of swap settlements | — | — | — | — | 2,039 | 2,039 | — | 2,039 |
| Distributions to noncontrolling interests | — | — | — | — | — | — | (8) | (8) |
| Dividends ($0.72 per common share) | — | — | — | (63,406) | — | (63,406) | — | (63,406) |
| Shares issued under Dividend Reinvestment Program | 28 | — | 497 | — | — | 497 | — | 497 |
| Share grants, net of forfeitures and tax withholdings | 305 | 4 | 5,179 | — | — | 5,183 | — | 5,183 |
| Balance, December 31, 2023 | 87,867 | 879 | 1,735,530 | (569,391) | (12,958) | 1,154,060 | 290 | 1,154,350 |
| Net loss | — | — | — | (13,103) | — | (13,103) | — | (13,103) |
| Unrealized loss on interest rate hedges | — | — | — | — | (2,147) | (2,147) | — | (2,147) |
| Amortization of swap settlements | — | — | — | — | 2,039 | 2,039 | — | 2,039 |
| Distributions to noncontrolling interests | — | — | — | — | — | — | (9) | (9) |
| Dividends ($0.72 per common share) | — | — | — | (63,601) | — | (63,601) | — | (63,601) |
| Share grants, net of forfeitures and tax withholdings | 162 | 1 | 4,548 | — | — | 4,549 | — | 4,549 |
| Balance, December 31, 2024 | 88,029 | $880 | $1,740,078 | $(646,095) | $(13,066) | $1,081,797 | $281 | $1,082,078 |
| ELME COMMUNITIES AND SUBSIDIARIES | |||
|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||
| (IN THOUSANDS) | |||
| Year Ended December 31, | |||
| 2024 | 2023 | 2022 | |
| Cash flows from operating activities | |||
| Net loss | $(13,103) | $(52,977) | $(30,868) |
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||
| Depreciation and amortization | 95,935 | 88,950 | 91,722 |
| Credit losses on lease related receivables | 5,164 | 4,833 | 2,483 |
| Real estate impairment | — | 41,860 | — |
| Share-based compensation expense | 5,218 | 5,538 | 7,988 |
| Amortization of debt premiums, discounts and related financing costs | 4,421 | 4,218 | 4,052 |
| Loss on extinguishment of debt, net | 147 | 54 | 4,917 |
| Gain on land easements | (1,410) | — | — |
| Changes in other assets | (6,894) | (11,294) | (1,602) |
| Changes in other liabilities | 5,765 | 3,487 | (5,481) |
| Net cash provided by operating activities | 95,243 | 84,669 | 73,211 |
| Cash flows from investing activities | |||
| Real estate acquisitions, net | — | (107,595) | (204,433) |
| Capital improvements to real estate | (47,390) | (38,218) | (36,513) |
| Development in progress | — | — | (698) |
| Non-real estate capital improvements | (212) | (408) | (1,743) |
| Insurance proceeds | — | — | 2,224 |
| Payments received for land easements | 3,862 | — | — |
| Net cash used in investing activities | (43,740) | (146,221) | (241,163) |
| Cash flows from financing activities | |||
| Line of credit borrowings, net | 19,000 | 102,000 | 55,000 |
| Dividends paid | (63,636) | (64,335) | (59,363) |
| Principal payments – mortgage notes payable | — | — | (76,598) |
| Repayments of unsecured term loan debt | — | (100,000) | — |
| Proceeds from term loan | — | 125,000 | — |
| Payment of financing costs | (5,676) | (844) | (39) |
| Distributions to noncontrolling interests | (9) | (8) | (9) |
| Proceeds from dividend reinvestment program | — | 497 | 1,030 |
| Net proceeds from equity issuances | — | — | 26,849 |
| Payment of tax withholdings for restricted share awards | (1,111) | (2,072) | (3,286) |
| Net cash (used in) provided by financing activities | (51,432) | 60,238 | (56,416) |
| Net increase (decrease) in cash, cash equivalents and restricted cash | 71 | (1,314) | (224,368) |
| Cash, cash equivalents and restricted cash at beginning of year | 8,538 | 9,852 | 234,220 |
| Cash, cash equivalents and restricted cash at end of year | $8,609 | $8,538 | $9,852 |
| Supplemental disclosure of cash flow information: | |||
| Cash paid for interest, net of capitalized interest expense | $32,220 | $23,502 | $20,842 |
| Change in accrued capital improvements and development costs | (7,864) | 9,556 | 609 |
| Dividend payable | 15,898 | 15,863 | 14,934 |
| ELME COMMUNITIES AND SUBSIDIARIES | |||
|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||
| (IN THOUSANDS) | |||
| Year Ended December 31, | |||
| 2024 | 2023 | 2022 | |
| Reconciliation of cash, cash equivalents and restricted cash: | |||
| Cash and cash equivalents | $6,144 | $5,984 | $8,389 |
| Restricted cash | 2,465 | 2,554 | 1,463 |
| Cash, cash equivalents and restricted cash | $8,609 | $8,538 | $9,852 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 2024, 2023 AND 2022
NOTE 1: NATURE OF BUSINESS
Elme Communities, a Maryland real estate investment trust, formerly known as Washington Real Estate Investment Trust, is a self-administered equity real estate investment trust, successor to a trust organized in 1960. Our business primarily consists of the ownership and operation of apartment communities in the greater Washington, DC metro and Sunbelt regions.
U.S. Federal Income Taxes
We believe that we qualify as a REIT under Sections 856-860 of the Internal Revenue Code of 1986, as amended (the “Code”), and intend to continue to qualify as such. To maintain our status as a REIT, we are, among other things, required to distribute 90% of our REIT taxable income (which is generally our ordinary taxable income, with certain modifications), excluding any net capital gains and any deductions for dividends paid to our shareholders on an annual basis. When selling a property, we generally have the option of (a) reinvesting the sales proceeds of property sold in a way that allows us to defer recognition of some or all taxable gain realized on the sale, (b) distributing gains to the shareholders with no tax to us or (c) treating net long-term capital gains as having been distributed to our shareholders, paying the tax on the gain deemed distributed and allocating the tax paid as a credit to our shareholders. We soldno properties in 2024, 2023 or 2022.
Generally, and subject to our ongoing qualification as a REIT, no provisions for income taxes are necessary except for taxes on undistributed taxable income and taxes on the income generated by our taxable REIT subsidiaries (“TRSs”). Our TRSs are subject to corporate federal and state income tax on their taxable income at regular statutory rates. As of December 31, 2024, 2023 and 2022 our TRSs had a deferred tax asset of $1.4 million that was fully reserved.
Beginning in 2018, ordinary taxable income per share is equal to the Section 199A dividend that was created by the Tax Cuts and Jobs Act. The following is a breakdown of the taxable percentage of our dividends for the three years ended December 31, 2024 (unaudited):
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Ordinary income/Section 199A dividends | 11% | 33% | 20% |
| Return of capital | 79% | 67% | 80% |
| Qualified dividends | —% | —% | —% |
| Unrecaptured Section 1250 gain | —% | —% | —% |
| Capital gain | 10% | —% | —% |
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND BASIS OF PRESENTATION
Recent Accounting Pronouncements
In November 2023, the FASB issued Accounting Standards Update (“ASU”) 2023-07, “Segment Reporting - Improvements to Reportable Segments Disclosures”, which enhances disclosures of significant segment expenses and other segment items regularly provided to the chief operating decision maker (“CODM”). The new standard is effective in fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. We adopted the new standard on our consolidated financial statements and related disclosures for the year ended December 31, 2024.
In November 2024, the Financial Accounting Standards Board issued ASU 2024-03, Disaggregation of Income Statement Expenses (“DISE”), which will require additional disclosure of the nature of expenses included in the income statement in response to longstanding requests from investors for more information about an entity’s expenses. The new standard requires disclosures about specific types of expenses included in the expense captions presented on the face of the income statement as well as disclosures about selling expenses. The new standard will be effective for public companies for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. The requirements will be applied prospectively with the option for retrospective application. Early adoption is permitted. The Company is currently evaluating the impact of this accounting standard update on our consolidated financial statements.
Principles of Consolidation and Basis of Presentation
The accompanying audited consolidated financial statements include the consolidated accounts of Elme Communities and our subsidiaries and entities in which Elme Communities has a controlling financial interest. All intercompany balances and transactions have been eliminated in consolidation.
Certain immaterial amounts in prior periods have been reclassified to conform with the current period presentation. The primary changes to the consolidated statements of operations are reclassifications between property operating and maintenance expense and real estate taxes and insurance expense.
We have prepared the accompanying audited consolidated financial statements pursuant to the rules and regulations of the Securities and Exchange Commission.
Use of Estimates in the Financial Statements
The preparation of financial statements in conformity with Generally Accepted Accounting Principles ("GAAP") requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Revenue Recognition
We primarily lease residential properties under operating leases with terms of generallyone year or less. Rental revenues are recognized in accordance with ASC Topic 842, Leases, using a method that represents straight-line basis over the term of the leases. In circumstances where a lease concession is provided to the resident, primarily in lease-up, we recognize a reduction of rental revenues on a straight-line basis.
We also generate other property-related revenue associated with the leasing of apartment homes, including parking income, move-in charges, pet rent and other miscellaneous revenue. Similar to rental income, such revenues are recorded when due from residents and recognized monthly as they are earned.
We recognize cost reimbursement income at our residential properties from pass-through expenses on an accrual basis over the periods in which the expenses were incurred. Pass-through expenses are primarily comprised of utility costs which are reimbursed by residents in accordance with specific allowable costs per resident lease agreements.
We recognize gains on sales of real estate when we have executed a contract for sale of the asset, transferred controlling financial interest in the asset to the buyer and determined that it is probable that we will collect substantially all of the consideration for the asset. Our real estate sale transactions typically meet these criteria at closing.
Rents and Other Receivables
Lease related receivables, which include contractual amounts accrued and unpaid from residents and accrued straight-line rents receivable, are reduced for credit losses. Such amounts are recognized as a reduction to real estate rental revenues. We evaluate the collectability of lease receivables on a lease-by-lease basis. We recognize the credit loss on lease related receivables when, in the opinion of management, collection of substantially all lease payments is not probable. When collectability is determined not probable, any lease income recognized subsequent to recognizing the credit loss is limited to the lesser of the lease income reflected on a straight-line basis or cash collected.
Debt Issuance Costs
We amortize external debt issuance costs using the effective interest rate method or the straight-line method, which approximates the effective interest rate method over the estimated life of the related debt. We record debt issuance costs related to notes, net of amortization, on our consolidated balance sheets as an offset to their related debt. We record debt issuance costs related to revolving lines of credit on our consolidated balance sheets with Prepaid expenses and other assets, regardless of whether a balance on the line of credit is outstanding. We record the amortization of all debt issuance costs as interest expense.
Real Estate and Depreciation
We depreciate buildings on a straight-line basis over an estimated useful life of 26 to 40 years. We capitalize all capital improvements associated with replacements, improvements or major repairs to real property that extend its useful life and depreciate them using the straight-line method over their estimated useful lives ranging from 3 to 40 years. We also capitalize costs incurred in connection with our development projects, including interest incurred on borrowing obligations and other internal costs during periods in which qualifying expenditures have been made and activities necessary to get the development projects ready for their intended use are in progress. Capitalization of these costs begins when the activities and related expenditures commence and ceases when the project is substantially complete and ready for its intended use, at which time the project is placed into service and depreciation commences.
Real estate depreciation expense was $89.7 million, $82.7 million and $77.2 million during the years ended December 31, 2024, 2023 and 2022, respectively.
We charge maintenance and repair costs that do not extend an asset’s useful life to expense as incurred.
Interest expense and interest capitalized to real estate assets related to development and major renovation activities for the three years ended December 31, 2024 were as follows (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Total interest incurred | $37,835 | $30,429 | $25,223 |
| Capitalized interest | — | — | (283) |
| Interest expense, net of capitalized interest | $37,835 | $30,429 | $24,940 |
We recognize impairment losses on long-lived assets used in operations, development assets or land held for future development if indicators of impairment are present and the net undiscounted cash flows estimated to be generated by those assets are less than the assets' carrying amount. Estimates of undiscounted cash flows are based on forward-looking assumptions, including annual and residual cash flows and our estimated holding period for each property. Such assumptions involve a high degree of judgment and could be affected by future economic and market conditions. When determining if a property has indicators of impairment, we evaluate the property's occupancy, our expected holding period for the property, strategic decisions regarding the property's future operations or development and other market factors. If such carrying amount is in excess of the estimated undiscounted cash flows from the operation and disposal of the property, we would recognize an impairment loss equivalent to an amount required to adjust the carrying amount to its estimated fair value, calculated in accordance with current GAAP fair value provisions. Assets held for sale are recorded at the lower of cost or fair value less costs to sell.
Asset Acquisitions
The properties we acquire typically are not businesses as defined by ASC 805 (“Topic 805”) - Clarifying the Definition of a Business. Per this definition, a set of transferred assets and activities is not a business when substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets. We therefore account for such acquisitions as asset acquisitions. Acquisition costs are capitalized and identifiable assets (including physical assets and in-place leases), liabilities assumed and any noncontrolling interests are measured by allocating the cost of the acquisition on a relative fair value basis.
We determine the fair values of acquired buildings on an “as-if-vacant” basis considering a variety of factors, including the replacement cost of the property, estimated rental and absorption rates, estimated future cash flows and valuation assumptions consistent with current market conditions. We determine the fair value of land acquired based on comparisons to similar properties that have been recently marketed for sale or sold.
The fair value of in-place leases are based upon our evaluation of the specific characteristics of the leases. Factors considered in the fair value analysis include the estimated cost to replace the leases, including foregone rent and expense reimbursements during the hypothetical expected lease-up periods (referred to as “absorption cost”), consideration of current market conditions and costs to execute similar leases. We classify leasing absorption costs as other assets and amortize absorption costs as amortization expense on a straight-line basis over the remaining life of the underlying leases.
Software Developed for Internal Use
The costs of software developed for internal use that qualify for capitalization are included with Prepaid expenses and other assets on our consolidated balance sheets. These capitalized costs include external direct costs utilized in developing or obtaining the applications and expenses for employees who are directly associated with the development of the applications. Capitalization of such costs begins when the preliminary project stage is complete and continues until the project is substantially complete and is ready for its intended purpose. Completed projects are amortized on a straight-line basis over their estimated useful lives.
Held for Sale and Discontinued Operations
We classify properties as held for sale when they meet the necessary criteria, which include: (a) senior management commits to a plan to sell the assets; (b) the assets are available for immediate sale in their present condition subject only to terms that are usual and customary for sales of such assets; (c) an active program to locate a buyer and other actions required to complete the plan to sell the assets has been initiated; (d) the sale of the assets is probable and transfer of the assets is expected to qualify for recognition as a completed sale within one year; (e) the assets are being actively marketed for sale at a price that is reasonable in relation to its current fair value; and (f) actions required to complete the plan indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn. Depreciation on these properties is discontinued at the time they are classified as held for sale, but operating revenues, operating expenses and interest expense continue to be recognized until the date of sale.
Revenues and expenses of properties that are either sold or classified as held for sale are presented as discontinued operations for all periods presented in the consolidated statements of operations if the dispositions represent a strategic shift that has (or will have) a major effect on our operations and financial results. Interest on debt that can be identified as specifically attributed to these properties is included in discontinued operations. If the dispositions do not represent a strategic shift that has (or will have) a major effect on our operations and financial results, then the revenues and expenses of the properties that are classified as sold or held for sale are presented as continuing operations in the consolidated statements of operations for all periods presented.
Segments
We evaluate performance based upon net operating income from the combined properties in each segment. Our reportable operating segment is a consolidation of similar properties. GAAP requires that segment disclosures present the measure(s) used by the chief operating decision maker for purposes of assessing segments’ performance. Net operating income is a key measurement of our segment profit and loss and real estate expenses are a key significant expense. Net operating income is defined as segment real estate rental revenue less segment real estate expenses.
Cash, Cash Equivalents and Restricted Cash
Cash and cash equivalents include cash and commercial paper with original maturities of 90 days or less. We maintain cash deposits with financial institutions that at times exceed applicable insurance limits. We reduce this risk by maintaining such deposits with high quality financial institutions that management believes are credit-worthy.
Restricted cash includes funds escrowed for tenant security deposits.
Transformation Costs
Transformation costs include costs related to the strategic shift away from the commercial sector to residential sector, including the allocation of internal costs, consulting, advisory and termination benefits.
Earnings Per Common Share
We determine “Basic earnings per share” using the two-class method as our unvested restricted share awards and units have non-forfeitable rights to dividends and are therefore considered participating securities. We compute basic earnings per share by dividing net income less the allocation of undistributed earnings to unvested restricted share awards and units by the weighted-average number of common shares outstanding for the period.
We also determine “Diluted earnings per share” under the two-class method with respect to the unvested restricted share awards. We further evaluate any other potentially dilutive securities at the end of the period and adjust the basic earnings per share calculation for the impact of those securities that are dilutive. Our dilutive earnings per share calculation includes the dilutive impact of operating partnership units under the if-converted method and our share-based awards with performance conditions prior to the grant date and all market condition awards under the contingently issuable method.
Share-Based Compensation
We currently maintain equity based compensation plans for trustees, officers and employees.
We recognize compensation expense for service-based share awards ratably over the period from the service inception date through the vesting period based on the fair market value of the shares on the date of grant. We account for forfeitures as they occur. If an award's service inception date precedes the grant date, we initially measure compensation expense for awards with performance conditions at fair value at the service inception date based on probability of payout, and we remeasure compensation expense at subsequent reporting dates until all of the award’s key terms and conditions are known and the grant date is established. We amortize awards with performance conditions using the graded expense method. We measure compensation expense for awards with market conditions based on the grant date fair value, as determined using a Monte Carlo simulation, and we amortize the expense ratably over the requisite service period, regardless of whether the market conditions are achieved and the awards ultimately vest. Compensation expense for the trustee grants, which fully vest immediately, is fully recognized upon issuance based upon the fair market value of the shares on the date of grant.
Accounting for Uncertainty in Income Taxes
We can recognize a tax benefit only if it is “more likely than not” that a particular tax position will be sustained upon examination or audit. To the extent that the “more likely than not” standard has been satisfied, the benefit associated with a tax position is measured as the largest amount that is greater than 50% likely of being recognized upon settlement. As of December 31, 2024 and 2023, we did not have any unrecognized tax benefits. We do not believe that there will be any material changes to our uncertain tax positions over the next twelve months.
We are subject to federal income tax as well as income tax of the states of Maryland, Virginia and Georgia, and the District of Columbia. However, as a REIT, we generally are not subject to income tax on our taxable income to the extent it is distributed as dividends to our shareholders.
Tax returns filed for 2021 through 2023 tax years are subject to examination by taxing authorities. We classify interest and penalties related to uncertain tax positions, if any, in our financial statements as a component of general and administrative expenses.
Derivatives
We borrow funds at a combination of fixed and variable rates. Borrowings under our revolving credit facility and term loans bear interest at variable rates. Our interest rate risk management objectives are to minimize interest rate fluctuation on long-term indebtedness and limit the impact of interest rate changes on earnings and cash flows. To achieve these objectives, from time to time, we may enter into interest rate hedge contracts such as collars, swaps, caps and treasury lock agreements in order to mitigate our interest rate risk with respect to various debt instruments. We generally do not hold or issue these derivative contracts for trading or speculative purposes. The interest rate swaps we enter into are recorded at fair value on a recurring basis. We assess the effectiveness of our cash flow hedges both at inception and on an ongoing basis. The effective portion of changes in fair value of the interest rate swaps associated with our cash flow hedges is recorded in Accumulated other comprehensive income (loss). Our cash flow hedges become ineffective if critical terms of the hedging instrument and the debt instrument, such as notional amounts, settlement dates, reset dates, calculation period and SOFR do not perfectly match. In addition, we evaluate the default risk of the counterparty by monitoring its creditworthiness. When ineffectiveness of a cash flow hedge exists, the ineffective portion of changes in fair value of the interest rate swaps associated with our cash flow hedges is recognized in earnings in the period affected.
NOTE 3: REAL ESTATE
As of December 31, 2024 and 2023, our real estate investment portfolio classified as income producing property that is held and used, at cost, consists of properties valued as follows (in thousands):
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Residential | $2,289,044 | $2,249,833 |
| Other (1) | 94,289 | 94,284 |
| $2,383,333 | $2,344,117 | |
(1)Consists of Watergate 600
Our results of operations are dependent on the overall economic health of our markets and residents which are affected by external economic factors, such as inflation, consumer confidence and unemployment rates, as well as changing residents and consumer requirements.
As of December 31, 2024, one property, Riverside Apartments, accounted for more than approximately 10% of total assets and more than approximately 10% of real estate rental revenue.
From time to time, we have properties under development/redevelopment and held for current or future development. The cost of our real estate portfolio under development or held for future development as of each of December 31, 2024 and 2023 was $31.0 million.
As of December 31, 2024, we have invested $30.4 million, including the cost of acquired land, in a residential development adjacent to Riverside Apartments. In 2022, we paused development activities at the aforementioned property and ceased associated capitalization of interest on spending and real estate taxes, though we still consider the future completion of this development to be probable. We also continue to capitalize qualifying costs on several other projects with minor development activity necessary to ready each project for its intended use.
Acquisitions
There wereno acquisitions during 2024. Properties acquired during the two years ended December 31, 2023 were as follows:
| Acquisition Date · Property · Type · # of Homes (unaudited) · Ending Occupancy · ContractPurchase Price(in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| September 29, 2023 | Elme Druid Hills | Residential | 500 | 96.0% | $108,000 | ||
| 500 | $108,000 | ||||||
| February 1, 2022 | Elme Sandy Springs | Residential | 389 | 90.7% | $105,586 | ||
| May 5, 2022 | Elme Marietta | Residential | 420 | 90.2% | 107,900 | ||
| May 5, 2022 | Elme Cumberland | Residential | 270 | 95.9% | 69,750 | ||
| 1,079 | $283,236 | ||||||
The results of operations from acquired operating properties are included in the consolidated statements of operations as of their acquisition dates.
The revenue and earnings of our acquisitions during their year of acquisition for the two years ended December 31, 2023 are as follows (in thousands):
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Real estate rental revenue | $2,549 | $14,937 |
| Net loss | (1,511) | (11,126) |
As discussed in note 2, we record the acquired physical assets (land and building) and in-place leases (absorption costs) and any other assumed liabilities by allocating the total cost of the acquisitions on a relative fair value basis.
We recorded the total cost of the above acquisitions as follows (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Land | $25,249 | $50,547 |
| Building | 79,281 | 220,825 |
| Absorption costs | 3,660 | 7,300 |
| Aggregate discount on assumed mortgages | — | 5,042 |
| Total acquisition cost | 108,190 | 283,714 |
| Outstanding balance on assumed mortgages | — | (76,554) |
| Total carrying amounts recorded | $108,190 | $207,160 |
The difference in the total acquisition cost of $108.2 million for the 2023 acquisition and the cash paid for the 2023 acquisition per the consolidated statements of cash flows of $107.6 million is due to net credits received at settlement totaling $0.6 million.
The difference in the total cost of the 2022 acquisitions of $283.7 million for the 2022 acquisitions and the cash paid for the acquisitions per the consolidated statements of cash flows of $204.4 million is due to the assumption oftwo mortgage notes secured by Elme Marietta and Elme Cumberland for an aggregate outstanding balance of $76.6 million and credits received at settlement totaling $2.8 million. In September 2022, we extinguished the liabilities associated with thetwo mortgage notes though defeasance arrangements.
Fair Value of In-place Leases
Balances, net of accumulated depreciation or amortization, as appropriate, of the components of the fair value of in-place leases at December 31, 2024 and 2023 were as follows (in thousands):
| December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Gross Carrying Value | Accumulated Amortization | Net | Gross Carrying Value | Accumulated Amortization | Net | |
| Tenant origination costs | $2,230 | $804 | $1,426 | $2,262 | $281 | $1,981 |
| Leasing commissions/absorption costs | 67,345 | 63,809 | 3,536 | 67,504 | 60,887 | 6,617 |
| Net lease intangible liabilities | 13,055 | 11,208 | 1,847 | 13,055 | 10,499 | 2,556 |
Amortization of these combined components during the three years ended December 31, 2024, was as follows (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Depreciation and amortization expense | $3,894 | $4,530 | $12,604 |
| Real estate rental revenue increase, net | (766) | (806) | (944) |
| $3,128 | $3,724 | $11,660 | |
Amortization of these combined components over the next five years is projected to be as follows (in thousands):
| Depreciation and amortization expense · Real estate rental revenue, net increase · Total | |||
|---|---|---|---|
| 2025 | $2,020 | $(709) | $1,311 |
| 2026 | 1,922 | (662) | 1,260 |
| 2027 | 1,020 | (476) | 544 |
| 2028 | — | — | — |
| 2029 | — | — | — |
Properties Sold and Held for Sale
We intend to hold our properties for investment with a view to long-term appreciation, to engage in the business of acquiring, developing and owning our properties, and to make occasional sales of the properties that no longer meet our long-term strategy or return objectives and where market conditions for sale are favorable. The proceeds from the sales may be reinvested into other properties, used to fund development operations or to support other corporate needs or distributed to our shareholders. Depreciation on these properties is discontinued when classified as held for sale, but operating revenues, other operating expenses and interest continue to be recognized through the date of sale.
We soldno properties in 2024, 2023 or 2022.
Real Estate Impairment
No properties, including assets held for development, had any recognized impairment charges during 2024. Should external or internal circumstances change requiring the need to shorten holding periods or adjust future estimated cash flows from our properties, we could be required to record additional impairment charges in the future.
During 2023, we recognized an impairment charge of $41.9 million on Watergate 600 in order to reduce its carrying value to its estimated fair value, which declined due to changes in market conditions in the Washington, DC metro region office market. The estimated fair value is inherently subjective because there are few observable market transactions for similar office properties. This fair valuation fell into Level 3 in the fair value hierarchy due to its reliance on significant unobservable inputs (see note 9). In accordance with ASC 820, we estimated the fair value using a discounted cash flow model which required certain significant assumptions, including a discounted cash flow term of 5 years, an average economic occupancy of 80.5%, and a terminal capitalization rate of 7.5%.
NOTE 4: LEASE ACCOUNTING
Leasing as a Lessee
For leases where we are the lessee, primarily in our corporate office operating lease, we recognize a right-of-use asset and a lease liability in accordance with ASC Topic 842. The right-of-use asset and associated liability is equal to the present value of the minimum lease payments, applying our incremental borrowing rate. Our borrowing rate is computed based on observable borrowing rates taking into consideration our credit quality and adjusting to a secured borrowing rate for similar assets and term. Our right-of-use asset and lease liability are recorded within Prepaid expenses and other assets and Accounts payable and other liabilities on our consolidated balance sheets, respectively.
Lease expense for the operating lease is recognized on a straight-line basis over the expected lease term and is included in “General and administrative expense.”
Leasing as a Lessor
Future Minimum Rental Income
As of December 31, 2024, non-cancelable commercial operating leases provide for future minimum rental income as follows (in thousands):
| 2025 | $15,677 |
| 2026 | 15,223 |
| 2027 | 13,290 |
| 2028 | 6,088 |
| 2029 | 6,005 |
| Thereafter | 36,160 |
| $92,443 |
Apartment leases are not included as the terms are generally forone year or less. Rental income under most of these commercial leases increase in future years based on agreed-upon percentages or in some instances, changes in the Consumer Price Index.
NOTE 5: MORTGAGE NOTE PAYABLE
In May 2022, we assumed a $42.8 million mortgage note in connection with the acquisition of Elme Marietta. This mortgage note bore interest at 3.36% per annum. The effective interest rate on this mortgage note was 4.50% based on quotes obtained for similar loans. We recorded the mortgage note at its estimated fair value of $40.0 million. Principal and interest were payable monthly until May 1, 2030, at which time all unpaid principal and interest would have been payable in full.
In May 2022, we assumed a $33.7 million mortgage note in connection with the acquisition of Elme Cumberland. This mortgage note bore interest at 2.93% per annum. The effective interest rate on this mortgage note was 4.00% based on quotes obtained for similar loans. We recorded the mortgage note at its estimated fair value of $31.5 million. Principal and interest were payable monthly until May 1, 2030, at which time all unpaid principal and interest would have been payable in full.
In September 2022, we extinguished the liabilities associated with both of the mortgage notes through defeasance arrangements, recognizing aggregate losses on extinguishment of debt of $4.9 million.
NOTE 6: UNSECURED LINES OF CREDIT PAYABLE
During 2023, we prepaid the remaining $100.0 million portion of an existing $250.0 million unsecured term loan (the “2018 Term Loan”) and executed an amendment to the Revolving Credit Facility to convert the benchmark interest rate from LIBOR to an adjusted SOFR, with no change in the applicable interest rate margins. The Revolving Credit Facility bore interest at a rate of daily SOFR plus 0.10% plus a margin ranging from 0.70% to 1.40%. In addition, the Revolving Credit Facility required the payment of a facility fee ranging from 0.10% to 0.30% (in each case, depending on Elme Communities’ credit rating) on the $700.0 million committed revolving loan capacity, without regard to usage.
During 2024, we entered into a third amended and restated credit agreement (the “Amended Credit Agreement”) which provides for aggregate revolving loan commitments of $500.0 million (the “Amended and Restated Revolving Credit Facility”) with an accordion feature that allows us to increase the aggregate revolving loan commitments or add term loans of up to $1.0 billion, subject to the lenders’ agreement to provide additional revolving commitments or term loans. The Amended and Restated Revolving Credit Facility has afour-year term ending in July 2028, withtwo six-month extension options. Borrowings under the Amended and Restated Revolving Credit Facility will bear interest, at our option, at a rate of either (a)(i) daily SOFR plus 0.10% (the “Adjusted Daily Simple SOFR”) or (ii) term SOFR plus 0.10%, plus, in each case, a margin ranging from 0.70% to 1.40% (depending on our credit rating) or (b) the base rate plus a margin ranging from 0.00% to 0.40% (based upon our credit rating). The base rate is the highest of the administrative agent’s prime rate, the federal funds rate plus 0.50% and Adjusted Daily Simple SOFR plus 1.0%. In addition, the Amended Credit Agreement requires the payment of a facility fee equal to 0.10% to 0.30% (depending on our credit rating) on the $500.0 million committed capacity in respect of the Amended and Restated Revolving Credit Facility, without regard to usage. The initial interest rate is based on Adjusted Daily Simple SOFR plus a margin of 0.85% and the initial facility fee equals 0.20%. As of December 31, 2024, the interest rate on the Amended and Restated Revolving Credit Facility is based on an adjusted daily SOFR (inclusive of the 0.10% credit spread adjustment) plus 0.85% applicable margin, the daily SOFR is 4.49% and the facility fee is 0.20%.
The amount of the Amended and Restated Revolving Credit Facility unused and available at December 31, 2024 was as follows (in thousands):
| Committed capacity | $500,000 |
|---|---|
| Borrowings outstanding | (176,000) |
| Unused and available | $324,000 |
We executed borrowings and repayments on the Revolving Credit Facility and Amended and Restated Revolving Credit Facility during 2024 as follows (in thousands):
| Balance, December 31, 2023 | $157,000 |
|---|---|
| Borrowings | 158,000 |
| Repayments | (139,000) |
| Balance, December 31, 2024 | $176,000 |
All outstanding advances for the Amended and Restated Revolving Credit Facility are due and payable upon maturity in July 2028, unless extended pursuant to one or both of thetwo six-month extension options. Interest only payments are due and payable generally on a monthly basis.
For the three years ended December 31, 2024, we recognized interest expense (excluding facility fees) and facility fees as follows (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Interest expense (excluding facility fees) | $10,509 | $4,419 | $912 |
| Facility fees | 1,229 | 1,454 | 1,454 |
The Amended and Restated Revolving Credit Facility contains and the prior unsecured credit facility that it replaced contained certain financial and non-financial covenants, all of which we have met as of December 31, 2024 and 2023. Included in these covenants are limits on our total indebtedness, secured and unsecured indebtedness and required debt service payments.
Information related to revolving credit facilities for the three years ended December 31, 2024 as follows (in thousands, except percentage amounts):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Total revolving credit facilities at December 31 | $500,000 | $700,000 | $700,000 |
| Borrowings outstanding at December 31 | 176,000 | 157,000 | 55,000 |
| Weighted average daily borrowings during the year | 169,344 | 70,578 | 21,636 |
| Maximum daily borrowings during the year | 187,000 | 164,000 | 67,000 |
| Weighted average interest rate during the year | 6.10% | 6.17% | 4.22% |
| Weighted average interest rate on borrowings outstanding at December 31 | 5.26% | 6.26% | 5.20% |
The covenants under our Amended Credit Agreement require us to insure our properties against loss or damage in amounts customarily maintained by similar businesses or as they may be required by applicable law. The covenants for the notes require us to keep all of our insurable properties insured against loss or damage at least equal to their then full insurable value. We have an insurance policy that has no terrorism exclusion, except for non-certified nuclear, chemical and biological acts of terrorism. Our financial condition and results of operations are subject to the risks associated with acts of terrorism and the potential for uninsured losses as the result of any such acts. Effective November 26, 2002, under this existing coverage, any losses caused by certified acts of terrorism would be partially reimbursed by the United States under a formula established by federal law. Under this formula, the United States pays 85% of covered terrorism losses exceeding the statutorily established deductible paid by the insurance provider, and insurers pay 10% until aggregate insured losses from all insurers reach $100 billion in a calendar year. If the aggregate amount of insured losses under this program exceeds $100 billion during the applicable period for all insured and insurers combined, then each insurance provider will not be liable for payment of any amount which exceeds the aggregate amount of $100 billion. On December 20, 2019, The Terrorism Risk Insurance Program Reauthorization Act of 2019 was signed into law, extending the program through December 31, 2027.
NOTE 7: NOTES PAYABLE
Our unsecured notes and term loans outstanding as of December 31, 2024 and 2023 are as follows (in thousands):
| Effective · December 31, · Payoff Date/ | |||||||
|---|---|---|---|---|---|---|---|
| Coupon/Stated Rate · Rate (1) · 2024 · 2023 · Maturity Date (2) | |||||||
| 2023 Term Loan | 1 Month SOFR + 95 basis points | 4.73% | $125,000 | $125,000 | 1/10/2026 | ||
| 30-Year Unsecured Notes | 7.25% | 7.36% | 50,000 | 50,000 | 2/25/2028 | ||
| Green Bonds | 3.44% | 4.09% | 350,000 | 350,000 | 12/29/2030 | ||
| Total principal | 525,000 | 525,000 | |||||
| Premiums and discounts, net | (71) | (94) | |||||
| Deferred issuance costs, net | (1,976) | (2,561) | |||||
| Total | $522,953 | $522,345 | |||||
(1)For fixed rate notes, the effective rate represents the yield on issuance date, including the effects of discounts on the notes. For variable rate notes, the effective rate represents the rate as fixed by interest rate derivatives (see note 8).
(2) No principal amounts are due prior to maturity. In the fourth quarter of 2024, we exercisedone oftwo one-year extension options on the 2023 Term Loan to extend the maturity of the loan to January 10, 2026.
During 2023, we executed a $125.0 million unsecured term loan (“2023 Term Loan”) with an interest rate of SOFR (subject to a credit spread adjustment of 10 basis points) plus a margin of 95 basis points (subject to adjustment depending on Elme Communities’ credit rating). The 2023 Term Loan had atwo-year term ending in January 2025, withtwo one year extension options. We used the proceeds to prepay the remaining $100.0 million portion of the 2018 Term Loan in full and a portion of our borrowings under our Revolving Credit Facility.
During 2024, we entered into a first amendment of the 2023 Term Loan (the “Term Loan Amendment”). The Term Loan Amendment implements various covenant and technical amendments to make the 2023 Term Loan consistent with corresponding provisions in the Amended Credit Agreement. The Term Loan Amendment does not change the maturity or any of the pricing terms of the term loan outstanding under the 2023 Term Loan.
In the fourth quarter of 2024, we exercisedone oftwo one-year extension options on the 2023 Term Loan to extend the maturity of the loan to January 10, 2026.
On September 29, 2020, we entered into a note purchase agreement to issue $350.0 million aggregate principal amount of 3.44% senior unsecured 10-year notes payable (the “Green Bonds”). The effective interest rate under the Green Bonds, including amortization of the associated interest rate swaps (see note 8), is 4.09%. The closing and full funding of the Green Bonds occurred on December 17, 2020. We incurred $2.6 million of debt issuance costs associated with the Green Bonds which are reported on our consolidated balance sheets as an offset to their related debt. The Green Bonds are senior unsecured obligations of Elme Communities and rank equal in right to payment with all other senior unsecured indebtedness of Elme Communities.
The proceeds of the sale of the Green Bonds were used to finance or refinance recently completed and future green building and energy efficiency, sustainable water and wastewater management and renewable energy projects.
The note purchase agreement contains customary financial covenants, including a maximum total leverage ratio, a maximum secured leverage ratio, a minimum fixed charge coverage ratio, and a maximum unencumbered leverage ratio. The note purchase agreement also contains restrictive covenants that, among other things, restrict the ability of Elme Communities and its subsidiaries to enter into transactions with affiliates, consolidate or merge or transfer or lease all or substantially all of its assets, create liens, make dividends and distributions if an event of default exists, or substantially change the general nature of our business. Such financial and restrictive covenants are substantially similar to the corresponding covenants contained in our Amended Credit Agreement.
The note purchase agreement also contains customary events of default, including payment defaults, cross defaults with certain other indebtedness, breaches of certain covenants and bankruptcy events. In the case of an event of default, we will generally be prohibited from paying any dividends, subject to certain exceptions including payment of dividends necessary to maintain REIT status, and the Purchasers may, among other remedies, accelerate the payment of all obligations. In the event of a change in control of Elme Communities, we must offer to prepay the Green Bonds at par.
The required principal payments on the unsecured notes and term loans as of December 31, 2024 are as follows (in thousands):
| 2025 | $— |
| 2026 | 125,000 |
| 2027 | — |
| 2028 | 50,000 |
| 2029 | — |
| Thereafter | 350,000 |
| $525,000 |
Interest on these notes is payable semi-annually, except for the term loan, for which interest is payable monthly. These notes contain certain financial and non-financial covenants, all of which we have met as of December 31, 2024. Included in these covenants is the requirement to maintain a minimum level of unencumbered assets, as well as limits on our total indebtedness, secured indebtedness and required debt service payments.
NOTE 8: DERIVATIVE INSTRUMENTS
During the first quarter of 2023, we entered intotwo interest rate swap arrangements with an aggregate notional amount of $125.0 million that effectively fixed the interest at 4.73% for the 2023 Term Loan beginning on July 21, 2023 through the 2023 Term Loan’s initial maturity date of January 10, 2025.
During the second quarter of 2024, we entered intotwo forward interest rate swap arrangements for the 2023 Term Loan with an aggregate notional amount of $150.0 million beginning on January 10, 2025 through January 10, 2026. These forward interest rate swap arrangements effectively fix a portion of our variable rate debt based on an adjusted daily SOFR at 4.72% (subject to applicable interest rate margins).
The interest rate swap arrangement is recorded at fair value in accordance with GAAP, based on discounted cash flow methodologies and observable inputs. We record the effective portion of changes in fair value of the cash flow hedge in Other comprehensive income (loss). We assess the effectiveness of a cash flow hedge both at inception and on an ongoing basis. If a cash flow hedge is no longer expected to be effective, hedge accounting is discontinued. Hedge ineffectiveness of our cash flow hedges is recorded in earnings.
The fair values of the interest rate swap as of December 31, 2024 and 2023, were as follows (in thousands):
| AggregateNotionalAmount · Effective Date · Fair Value | |||||||
|---|---|---|---|---|---|---|---|
| Derivative Assets (Liabilities) | |||||||
| December 31, | |||||||
| Derivative Instrument · Maturity Date · 2024 · 2023 | |||||||
| Interest rate swap | $75,000 | July 21, 2023 | January 10, 2025 | $14 | $740 | ||
| Interest rate swap | 50,000 | July 21, 2023 | January 10, 2025 | 9 | 494 | ||
| Interest rate swap | 100,000 | January 10, 2025 | January 10, 2026 | (624) | — | ||
| Interest rate swap | 50,000 | January 10, 2025 | January 10, 2026 | (312) | — | ||
| $(913) | $1,234 | ||||||
We record interest rate swaps on our consolidated balance sheets with prepaid expenses and other assets when in a net asset position, and with accounts payable and other liabilities when in a net liability position. The current interest rate swaps have been effective since inception. The gains or losses on the effective swaps are recognized in other comprehensive income, as follows (in thousands):
| Year Ending December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Unrealized (loss) gain on interest rate hedges | $(2,147) | $(764) | $2,819 |
Amounts reported in Accumulated other comprehensive loss related to effective cash flow hedges will be reclassified to interest expense as interest payments are made on our variable-rate debt. During the next twelve months, we estimate that an additional
$0.9 million related to ourfour outstanding interest rate swap arrangements will be reclassified as a decrease to interest expense.
The losses reclassified from Accumulated other comprehensive income into interest expense for the three years ended December 31, 2024, were as follows (in thousands):
| Year Ending December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Loss reclassified from accumulated other comprehensive income (loss) into interest expense | $2,039 | $2,039 | $2,039 |
During the next twelve months, we estimate that an additional $2.0 million related to the previously settled interest rate swap arrangements will be reclassified as an increase to interest expense.
We have agreements with each of our derivative counterparties that contain a provision whereby we could be declared in default on our derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to our default on the indebtedness. As of December 31, 2024, the fair value of derivative assets, including accrued interest, was $23,000 and the fair value of the derivative liabilities, including accrued interest, was $0.9 million. As of December 31, 2024, we have not posted any collateral related to these agreements.
Derivative instruments expose us to credit risk in the event of non-performance by the counterparty under the terms of the interest rate hedge agreement. We believe that we minimize our credit risk on these transactions by dealing with major, creditworthy financial institutions. We monitor the credit ratings of counterparties and our exposure to any single entity, thus minimizing our credit risk concentration.
NOTE 9: FAIR VALUE DISCLOSURES
Assets and Liabilities Measured at Fair Value
For assets and liabilities measured at fair value on a recurring basis, quantitative disclosures about the fair value measurements are required to be disclosed separately for each major category of assets and liabilities, as follows:
Level 1: Quoted prices in active markets for identical assets
Level 2: Significant other observable inputs
Level 3: Significant unobservable inputs
The only assets or liabilities we had at December 31, 2024 and 2023 that are recorded at fair value on a recurring basis are the assets held in the Supplemental Executive Retirement Plan ("SERP"), which primarily consists of investments in mutual funds, and the interest rate swaps (see note 8).
We base the valuations related to the SERP on quoted prices in active markets and accordingly these valuations fall into Level 1 in the fair value hierarchy.
The valuation of the interest rate swaps is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each interest rate swap. This analysis reflects the contractual terms of the interest rate swaps, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments (or receipts) and the discounted expected variable cash receipts (or payments). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. To comply with the provisions of ASC 820, we incorporate credit valuation adjustments in the fair value measurements to appropriately reflect both our own nonperformance risk and the respective counterparty’s nonperformance risk. These credit valuation adjustments were concluded to not be significant inputs for the fair value calculations for the periods presented. In adjusting the fair value of our derivative contracts for the effect of nonperformance risk, we have considered the impact of netting and any applicable credit enhancements, such as the posting of collateral, thresholds, mutual puts and guarantees. The valuation of interest rate swaps falls into Level 2 in the fair value hierarchy.
The fair values of these assets and liabilities at December 31, 2024 and 2023 were as follows (in thousands):
| December 31, 2024 · December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs(Level 3) | Fair Value | Quoted Prices in Active Markets for Identical Assets(Level 1) | Significant Other Observable Inputs(Level 2) | Significant Unobservable Inputs(Level 3) | |
| Assets: | ||||||||
| SERP | $2,648 | $2,648 | $— | $— | $1,984 | $1,984 | $— | $— |
| Interest rate swaps | 23 | — | 23 | — | 1,234 | — | 1,234 | — |
| Liabilities: | ||||||||
| Interest rate swaps | (936) | — | (936) | — | — | — | — | — |
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain assets not measured at fair value on an ongoing basis but subject to fair value adjustments only in certain circumstances, such as when there is evidence of impairment, are measured at fair value on a nonrecurring basis. The Company didnot have any assets or liabilities measured at fair value on a nonrecurring basis in 2024. In the third quarter of 2023, we measured the fair value of Watergate 600 using Level 3 inputs as there was evidence of impairment (see note 3).
Financial Assets and Liabilities Not Measured at Fair Value
The following disclosures of estimated fair value were determined by management using available market information and established valuation methodologies, including discounted cash flow models. Many of these estimates involve significant judgment. The estimated fair value disclosed may not necessarily be indicative of the amounts we could realize on disposition of the financial instruments. The use of different market assumptions or estimation methodologies could have an effect on the estimated fair value amounts. In addition, fair value estimates are made at a point in time and thus, estimates of fair value subsequent to December 31, 2024 may differ significantly from the amounts presented.
Below is a summary of significant methodologies used in estimating fair values and a schedule of fair values at December 31, 2024.
Cash and Cash Equivalents and Restricted Cash
Cash and cash equivalents and restricted cash include cash and commercial paper with original maturities of less than 90 days, which are valued at the carrying value, which approximates fair value due to the short maturity of these instruments (Level 1 inputs).
Debt
Mortgage notes payable consist of instruments in which certain of our real estate assets are used for collateral. We estimate the fair value of the mortgage notes payable by discounting the contractual cash flows at a rate equal to the relevant treasury rates (with respect to the timing of each cash flow) plus credit spreads estimated through independent comparisons to real estate assets or loans with similar characteristics. Line of credit payable consist of bank facilities which we use for various purposes including working capital, acquisition funding and capital improvements. The line of credit advances and term loans with floating interest rates are priced at a specified rate plus a spread. We estimate the market value based on a comparison of the spreads of the advances to market given the adjustable base rate. We estimate the fair value of the notes payable by discounting the contractual cash flows at a rate equal to the relevant treasury rates (with respect to the timing of each cash flow) plus credit spreads derived using the relevant securities’ market prices. We classify these fair value measurements as Level 3 as we use significant unobservable inputs and management judgment due to the absence of quoted market prices.
As of December 31, 2024 and 2023, the carrying values and estimated fair values of our financial instruments were as follows (in thousands):
| December 31, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| CarryingValue | Fair Value | CarryingValue | Fair Value | |
| Cash and cash equivalents | $6,144 | $6,144 | $5,984 | $5,984 |
| Restricted cash | 2,465 | 2,465 | 2,554 | 2,554 |
| Line of credit payable | 176,000 | 176,000 | 157,000 | 157,000 |
| Notes payable | 522,953 | 472,412 | 522,345 | 466,668 |
NOTE 10: SHARE-BASED COMPENSATION
Elme Communities maintains short-term (“STIP”) and long-term (“LTIP”) incentive plans that allow for share-based awards to officers (“Officer STIP” and “Officer LTIP”) and non-officer employees. Share-based awards are provided to officers and non-officer employees, as well as trustees, under the Elme Communities 2016 Omnibus Incentive Plan, as amended and restated effective May 30, 2024 (the “Omnibus Incentive Plan”). An amendment and restatement of the Omnibus Incentive Plan was approved by our board of trustees (the “Board”) in April 2024 and approved by our shareholders in May 2024 to, among other changes, increase the number of shares available to be issued by 2,900,000, from 2,400,000 shares to 5,300,000 shares (including shares issued pursuant to awards made under the Omnibus Incentive Plan prior to its amendment). The Omnibus Incentive Plan, as amended, allows for awards in the form of restricted shares, restricted share units, options and other awards up to an aggregate of 5,300,000 shares over theten-year period in which the plan is in effect. Restricted share units are converted into shares of our stock upon full vesting through the issuance of new shares. There wereno options issued or outstanding as of December 31, 2024 and 2023.
Officer STIP
Under the Officer STIP all named executive officers will have the opportunity to receive an annual cash bonus based on the achievement of certain performance measures that will be established for each performance period. Each year, the Compensation Committee will establish the threshold, target and high performance goals for each performance measure, as well as the weighting attributable to each such performance measure, with the aggregate weighting for all such performance measures to total 100%. Such performance measures will consist of one or more financial performance measures and, if determined by the Compensation Committee, individual performance measures.
Upon or following completion of a performance period, the degree of achievement of each performance measure will be determined by the Compensation Committee. The degree of achievement of any individual financial performance measures will be determined by the Compensation Committee in its discretion with respect to the Chief Executive Officer, and by the Chief Executive Officer or other immediate supervisor in his or her discretion with respect to all other participants (subject to final approval by the Compensation Committee), and the Compensation Committee will evaluate the degree of achievement of the individual performance measures on a scale of below 1 (below threshold), 1 (threshold), 2 (target) or 3 (high) or any fractional number between 1 and 3.
Each participant’s total award under the Officer STIP with respect to a performance period will be stated as a percentage of the participant’s annual base salary determined as of the first day of that performance period, which percentage will depend upon the participant’s position and the degree of achievement of threshold, target, and high performance goals for the performance period. The percentages for the performance period beginning January 1, 2024 are as set forth in the table below:
| Threshold | Target | High | |
|---|---|---|---|
| President and Chief Executive Officer | 63% | 125% | 188% |
| Chief Operating Officer | 47% | 93% | 158% |
| Chief Financial Officer | 41% | 75% | 133% |
| Chief Information Officer | 35% | 65% | 115% |
| Chief Administrative Officer | 30% | 60% | 105% |
If a Change in Control (as defined in the Officer STIP) occurs during a performance period while the participant is employed, the participant will receive a prorated award under the Officer STIP calculated based on the actual levels of achievement of the prorated performance goals as of the date of the Change in Control.
Bonuses payable under the short-term incentive plans for non-executive officers and staff are payable 100% in cash.
Officer LTIP
Under the Officer LTIP all named executive officers will have the opportunity to receive awards based on (i) the achievement of performance measures, which will be established for each performance period, and (ii) continued employment with the Company. The aggregate weighting for the performance measures and the time-based measures, as determined by the Compensation Committee, will total 100%. The performance measures will consist of one or more shareholder return measures and one or more strategic measures. The awards earned under the Officer LTIP, if any, are payable in our common shares of beneficial interest. Each participant’s total award under the Officer LTIP with respect to a performance period will be stated as a percentage of the participant’s annual base salary determined as of the beginning of that performance period. The percentages for the performance period beginning January 1, 2024 are as set forth in the table below:
| Threshold | Target | High | |
|---|---|---|---|
| President and Chief Executive Officer | 198% | 275% | 440% |
| Chief Operating Officer | 133% | 190% | 280% |
| Chief Financial Officer | 95% | 135% | 196% |
| Chief Information Officer | 100% | 143% | 207% |
| Chief Administrative Officer | 70% | 100% | 145% |
Any time-based awards under the Officer LTIP will be subject to athree-year vesting schedule, with any award vesting in one-third increments on December 15 of each year of the applicable performance period if the participant remains employed by the Company on each of such dates. The Officer LTIP provides that following a performance period,100% of any performance-based award will vest immediately upon grant.
Each year, the Compensation Committee will establish the threshold, target and high performance goals for each performance measure. Upon or following completion of a performance period, the degree of achievement of each performance measure will be determined by the Compensation Committee in its discretion.
If a Change in Control (as defined in the Officer LTIP) occurs during a performance period while the participant is employed, the Officer LTIP provides that all time-based awards which are unvested will become vested, and the participant will receive a pro-rated portion of the shareholder return measure-based awards and the strategic measure-based awards will be calculated at target.
We use a binomial model which employs the Monte Carlo method as of the grant date to determine the fair value of the Officer LTIP awards. Forthree-year performance periods commencing on or after January 1, 2024, the market performance condition is based on total shareholder return relative to the FTSE Nareit Residential Index (60% weighting) and a defined population of peer companies (40% weighting). Forthree-year performance period commencing on January 1, 2023, the market performance condition is based on total shareholder return relative to the FTSE Nareit Residential Index (60% weighting) and a defined population of peer companies (40% weighting). Forthree-year performance period commencing on January 1, 2022, the market condition performance measurement is based on total shareholder return relative to a defined population of peer companies (100% weighting). The model evaluates the awards for changing total shareholder return over the term of the vesting, relative to the peer companies and relative to the FTSE indexes, and uses random simulations that are based on past stock characteristics as well as dividend growth and other factors for Elme Communities and each of the peer companies.
The assumptions used to value the TSR portion of the officer LTIP awards were as follows:
| 2024 Awards | 2023 Awards | 2022 Awards | |
|---|---|---|---|
| Expected volatility (1) | 25.5% | 32.3% | 35.2% |
| Risk-free interest rate (2) | 4.7% | 4.2% | 1.7% |
| Expected term (3) | 3 years | 3 years | 3 years |
| Share price at grant date | $15.31 | $19.04 | $24.54 |
(1) Expected volatility based upon historical volatility of our daily closing share price.
(2) Risk-free interest rate based on U.S. treasury constant maturity bonds on the measurement date with a maturity equal to the market condition performance period.
(3) Expected term based on the market condition performance period.
The calculated grant date fair value as a percentage of base salary for the officers for thethree-year performance period that commenced in 2024 ranged from approximately 51% to 155% for the 60% of the LTIP based on TSR relative to the FTSE Nareit Residential Index and from approximately 64% to 195% for the 40% of the LTIP based on TSR relative to a defined population of peer companies.
The calculated grant date fair value as a percentage of base salary for the officers for thethree-year performance period that commenced in 2023 ranged from approximately 27% to 137% for the 60% of the LTIP based on TSR relative to the FTSE Nareit Residential Index and from approximately 32% to 159% for the 40% of the LTIP based on TSR relative to a defined population of peer companies.
The calculated grant date fair value as a percentage of base salary for the officers for thethree-year performance period that commenced in 2022 ranged from approximately 32% to 248% for the 100% of the LTIP based on TSR relative to a defined population of peer companies.
During 2022, our chief executive officer was granted a one-time equity award of 100,000 restricted shares. None of the restricted shares vest until the earlier of the fifth anniversary of the grant date or when our chief executive officer become retirement-eligible, at which time 100% of the restricted shares will vest, subject to Mr. McDermott's continued employment with Elme Communities until such vesting date.
Our non-executive officers and other employees earn restricted share unit awards under a long-term incentive plan for non-executive officers and staff based upon various percentages of their salaries and annual performance calculations. The restricted share unit awards vest ratably over three years beginning on the December 15 following the grant date based upon continued employment. We recognize compensation expense for these awards according to a graded vesting schedule over thethree-year requisite service period.
Restricted share awards made to retirement-eligible employees fully vest on the grant date. Employees are considered retirement-eligible when they are both over the age of 55 and have been employed by Elme Communities for at least 20 years, or over the age of 65. We fully recognize compensation expense for such awards as of the grant date.
Trustee Awards
We award share-based compensation to our trustees in the form of restricted shares which vest immediately. The value of share-based compensation for each trustee was $100,000 for each of the three years ended December 31, 2024. While a trustee serves on the board, until a trustee owns an aggregate number of common shares the value of which must equal at least five times the annual cash retainer at the time of their election to the board, the common shares received by trustees as compensation are restricted in transfer.
Total Compensation Expense
Total compensation expense recognized in the consolidated financial statements for each of the three years ended December 31, 2024 for all share-based awards was $5.2 million, $5.5 million and $8.0 million, respectively, net of capitalized share-based compensation expense of $0.1 million, $0.1 million and $0.2 million, respectively.
Restricted Share Awards with Performance and Service Conditions
The activity for the three years ended December 31, 2024 related to our restricted share awards, excluding those subject to market conditions and inclusive of trustee awards, was as follows:
| Shares | Weighted Average Grant Fair Value | |
|---|---|---|
| Unvested at December 31, 2021 | 259,695 | $29.16 |
| Granted | 408,606 | 22.33 |
| Vested during year | (408,118) | 27.13 |
| Forfeited | (17,814) | 25.31 |
| Unvested at December 31, 2022 | 242,369 | 21.35 |
| Granted | 410,928 | 18.40 |
| Vested during year | (367,109) | 19.79 |
| Forfeited | (28,453) | 20.85 |
| Unvested at December 31, 2023 | 257,735 | 18.89 |
| Granted | 280,008 | 14.61 |
| Vested during year | (237,433) | 17.13 |
| Forfeited | (19,823) | 14.86 |
| Unvested at December 31, 2024 | 280,487 | 16.27 |
The total fair value of share grants vested for each of the three years ended December 31, 2024 was $4.1 million, $7.3 million and $11.1 million, respectively.
As of December 31, 2024, the total compensation cost related to non-vested share awards not yet recognized was $3.5 million, which we expect to recognize over a weighted average period of 20 months.
Unrestricted Shares with Market Conditions
Share-based awards with market conditions under the LTIP were awarded in 2024, 2023 and 2022 with fair market values, as determined using a Monte Carlo simulation, as follows (in thousands):
| 2024 Awards (1) | 2023 Awards (1) | 2022 Awards (1) | |
|---|---|---|---|
| Relative Peer TSR | $1,101 | $831 | $1,480 |
| Absolute/Index TSR (2) | 1,313 | 1,048 | N/A |
The unamortized value of these awards with market conditions as of December 31, 2024 was as follows (in thousands):
| 2024 Awards (1) | 2023 Awards (1) | 2022 Awards (1) | |
|---|---|---|---|
| Relative Peer TSR | $853 | $294 | $— |
| Absolute/Index TSR (2) | 1,016 | 376 | N/A |
(1)The 2024, 2023 and 2022 Awards were granted under the Officer LTIP, whereby all of the shares vest immediately at the end of the 3-year performance period.
(2) The performance conditions for the 2024 and 2023 awards were evaluated based on 60% on TSR relative to the FTSE Nareit Residential Index and 40% based on TSR relative to a defined populations of peer companies. The performance conditions for the 2022 awards were evaluated based on 100% on TSR relative to a defined population of peer companies.
NOTE 11: OTHER BENEFIT PLANS
We have a Retirement Savings Plan (the “401(k) Plan”), which permits all eligible employees to defer a portion of their compensation in accordance with the Code. Under the 401(k) Plan, we may make discretionary contributions on behalf of eligible employees. For each of the three years ended December 31, 2024, we made contributions to the 401(k) plan of $0.7 million, $0.6 million and $0.3 million, respectively.
We have adopted non-qualified deferred compensation plans for the officers and members of the Board. The plans allow for a deferral of a percentage of annual cash compensation and trustee fees. The plans are unfunded, and payments are to be made out of the general assets of Elme Communities. The deferred compensation liability was $0.1 million at each of December 31, 2024 and 2023.
In November 2005, the Board approved the establishment of a SERP for the benefit of officers. This is a defined contribution plan under which, upon a participant's termination of employment from Elme Communities for any reason other than discharge for cause, the participant will be entitled to receive a benefit equal to the participant's accrued benefit times the participant's vested interest. We account for this plan in accordance with ASC 710-10 and ASC 320-10, whereby the investments are reported at fair value, and unrealized holding gains and losses are included in earnings. At December 31, 2024 and 2023, the accrued benefit liability was $2.6 million and $2.0 million, respectively. For each of the three years ended December 31, 2024, we recognized current service cost of $0.3 million, $0.3 million and $0.2 million, respectively.
NOTE 12: EARNINGS PER COMMON SHARE
We determine “Basic earnings per share” using the two-class method as our unvested restricted share awards and units have non-forfeitable rights to dividends and are therefore considered participating securities. We compute basic earnings per share by dividing net income less the allocation of undistributed earnings to unvested restricted share awards and units by the weighted-average number of common shares outstanding for the period.
We also determine “Diluted earnings per share” as the more dilutive of the two-class method or the treasury stock method with respect to the unvested restricted share awards. We further evaluate any other potentially dilutive securities at the end of the period and adjust the basic earnings per share calculation for the impact of those securities that are dilutive. Our dilutive earnings per share calculation includes the dilutive impact of operating partnership units under the if-converted method and our share-based awards with performance conditions prior to the grant date and all market condition awards under the contingently issuable method.
The computation of basic and diluted earnings per share for the three years ended December 31, 2024 was as follows (in thousands, except per share data):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Numerator: | |||
| Net loss | $(13,103) | $(52,977) | $(30,868) |
| Allocation of earnings to unvested restricted share awards | (287) | (255) | (232) |
| Adjusted net loss | $(13,390) | $(53,232) | $(31,100) |
| Denominator: | |||
| Weighted average shares outstanding – basic and diluted | 87,920 | 87,735 | 87,388 |
| Basic net loss per common share | $(0.15) | $(0.61) | $(0.36) |
| Diluted net loss per common share | $(0.15) | $(0.61) | $(0.36) |
| Dividends declared per common share | $0.72 | $0.72 | $0.68 |
NOTE 13: COMMITMENTS AND CONTINGENCIES
Development Commitments
At December 31, 2024, we had no committed contracts outstanding with third parties in connection with our development and redevelopment projects.
Litigation
We are involved from time to time in various legal proceedings, lawsuits, examinations by various tax authorities and claims that have arisen in the ordinary course of business. Management believes that the resolution of any such current matters will not have a material adverse effect on our financial condition or results of operations.
NOTE 14: SEGMENT INFORMATION
We operate in a single reportable segment which includes the ownership, development, redevelopment and acquisition of apartment communities. Within the Residential segment, we do not distinguish or group our consolidated operations based on size (only one community, Riverside Apartments, comprises more than 10% of consolidated revenues), type (all assets in the segment are residential) or geography (all butsix communities are within the Washington, DC metro region). Further, our apartment communities have similar long-term economic characteristics and provide similar products and services to our residents.
We haveone office property, Watergate 600, which does not meet the quantitative or qualitative criteria for a reportable segment and has been classified within “Other”, along with business activities that are not part of an operating segment, on our segment disclosure tables.
Our CODM, the Chief Executive Officer, reviews financial information presented on a consolidated basis for purposes of assessing the performance and allocating resources to the operating segment. The CODM uses net operating income (“NOI”), defined as real estate rental revenue less real estate expenses (the significant segment expense), as the key basis of measurement for the reported segment profit or loss.
Real estate rental revenue as a percentage of the total for the Residential reportable segment and Other for the three years ended December 31, 2024 was as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Residential | 92% | 92% | 91% |
| Other | 8% | 8% | 9% |
The percentage of income producing real estate assets classified as held and used, at cost, for the Residential reportable segment and Other as of December 31, 2024 and 2023 was as follows:
| 2024 | 2023 | |
|---|---|---|
| Residential | 96% | 96% |
| Other | 4% | 4% |
The following tables present revenues, net operating income, capital expenditures and total assets for the three years ended December 31, 2024 from the Residential reportable segment and Other, and reconciles the consolidated net operating income to net loss as reported (in thousands):
| Twelve Months Ended December 31, 2024 | ||||
|---|---|---|---|---|
| Residential · Other · Consolidated | ||||
| Real estate rental revenue | $223,638 | $18,297 | $241,935 | |
| Real estate expenses | 83,066 | 5,635 | 88,701 | |
| Net operating income | $140,572 | $12,662 | $153,234 | |
| Property management expenses | (8,861) | |||
| General and administrative expenses | (24,969) | |||
| Depreciation and amortization | (95,935) | |||
| Interest expense | (37,835) | |||
| Loss on extinguishment of debt | (147) | |||
| Other income | 1,410 | |||
| Net loss | $(13,103) | |||
| Capital expenditures | $47,054 | $548 | $47,602 | |
| Total assets | $1,719,087 | $126,675 | $1,845,762 | |
| Twelve Months Ended December 31, 2023 | ||||
|---|---|---|---|---|
| Residential · Other · Consolidated | ||||
| Real estate rental revenue | $209,311 | 18,600 | $227,911 | |
| Real estate expenses | 74,535 | 5,295 | 79,830 | |
| Net operating income | $134,776 | $13,305 | $148,081 | |
| Property management expenses | (8,108) | |||
| General and administrative expenses | (25,887) | |||
| Transformation costs | (6,339) | |||
| Depreciation and amortization | (88,950) | |||
| Interest expense | (30,429) | |||
| Loss on extinguishment of debt | (54) | |||
| Other income | 569 | |||
| Real estate impairment | (41,860) | |||
| Net loss | $(52,977) | |||
| Capital expenditures | $37,782 | $844 | $38,626 | |
| Total assets | $1,768,426 | $131,602 | $1,900,028 | |
| Twelve Months Ended December 31, 2022 | ||||||
|---|---|---|---|---|---|---|
| Residential · Other · Consolidated | ||||||
| Real estate rental revenue | $190,500 | $18,880 | $209,380 | |||
| Real estate expenses | 68,735 | 5,266 | 74,001 | |||
| Net operating income | $121,765 | $13,614 | $135,379 | |||
| Property management expenses | (7,436) | |||||
| General and administrative expenses | (28,258) | |||||
| Transformation costs | (9,686) | |||||
| Depreciation and amortization | (91,722) | |||||
| Interest expense | (24,940) | |||||
| Loss on extinguishment of debt | (4,917) | |||||
| Other income | 712 | |||||
| Net loss | $(30,868) | |||||
| Capital expenditures | $35,081 | $3,175 | $38,256 | |||
| Total assets | $1,691,176 | $181,430 | $1,872,606 | |||
NOTE 15: SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
Unaudited financial data by quarter in each of the years ended December 31, 2024 and 2023 were as follows (in thousands, except for per share data):
| Quarter(1) | ||||
|---|---|---|---|---|
| First | Second | Third | Fourth | |
| Real estate rental revenue | $59,513 | $60,103 | $61,055 | $61,264 |
| Net loss | $(3,647) | $(3,471) | $(2,970) | $(3,015) |
| Net loss per share | ||||
| Basic | $(0.04) | $(0.04) | $(0.03) | $(0.03) |
| Diluted | $(0.04) | $(0.04) | $(0.03) | $(0.03) |
| Real estate rental revenue | $55,809 | $56,599 | $56,651 | $58,852 |
| Net loss | $(3,643) | $(2,611) | $(43,618) | $(3,105) |
| Net loss per share | ||||
| Basic | $(0.04) | $(0.03) | $(0.50) | $(0.04) |
| Diluted | $(0.04) | $(0.03) | $(0.50) | $(0.04) |
(1)With regard to per share calculations, the sum of the quarterly results may not equal full year results due to rounding.
NOTE 16: SHAREHOLDERS' EQUITY
On October 26, 2023, the Board authorized and approved a share repurchase program of up to $50.0 million of the Company’s common shares of beneficial interest over a period oftwo years, subject to any applicable limitations or restrictions set forth in our existing credit facility and other debt agreements. The share repurchase program is scheduled to expire on October 25, 2025, unless extended by the Board.
On February 20, 2024, we entered into an equity distribution agreement (the “Equity Distribution Agreement”) with Wells Fargo Securities, LLC, BNY Mellon Capital Markets, LLC, Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, KeyBanc Capital Markets Inc., TD Securities (USA) LLC and Truist Securities, Inc. as agents and forward sellers, as applicable, (collectively, the “Agents” or “Forward Sellers”, as applicable), and Wells Fargo Bank, National Association, The Bank of New York Mellon, Citibank, N.A., Goldman Sachs & Co. LLC, KeyBanc Capital Markets Inc., The Toronto-Dominion Bank and Truist Bank as forward purchasers pursuant to which up to an aggregate gross sales price of $350.0 million of Elme Communities’ common shares of beneficial interest, $0.01 par value per share, may be offered and sold from time to time through the Agents, acting as the Company’s sales agents or, if applicable, the Forward Sellers, or directly to the Agents as principals for their own accounts. In connection with entry into the Equity Distribution Agreement, we terminated our prior at-the-market offering program. At the time of such termination, approximately $340.0 million remained unsold under such prior program.
We didnot issue common shares under the Equity Distribution Agreement or any prior equity distribution agreements in 2024 or 2023. Our issuances and net proceeds on the prior equity distribution agreement in 2022, were as follows (in thousands, except per share data):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Issuance of common shares | — | — | 1,032 |
| Weighted average price per share | $— | $— | $26.27 |
| Net proceeds | $— | $— | $26,849 |
We have a dividend reinvestment program, whereby shareholders may use their dividends and optional cash payments to purchase common shares. The common shares sold under this program may either be common shares issued by us or common shares purchased in the open market. Net proceeds under this program are used for general corporate purposes.
We didnot issue common shares under the dividend reinvestment program during 2024. Our issuances and net proceeds on the dividend reinvestment program for 2023 and 2022 were as follows (in thousands; except per share data):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Issuance of common shares | — | 28 | 47 |
| Weighted average price per share | $— | $17.64 | $22.40 |
| Net proceeds | $— | $497 | $1,030 |
NOTE 17: DEFERRED COSTS
As of December 31, 2024 and 2023, deferred leasing costs and deferred leasing incentives were included in prepaid expenses and other assets as follows (in thousands):
| December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Gross CarryingValue | AccumulatedAmortization | Net | Gross CarryingValue | AccumulatedAmortization | Net | |
| Deferred leasing costs | $9,256 | $5,902 | $3,354 | $9,048 | $5,537 | $3,511 |
Amortization, including write-offs, of deferred leasing costs and deferred leasing incentives for the three years ended December 31, 2024 were as follows (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Deferred leasing costs amortization | $539 | $351 | $406 |
SCHEDULE II
VALUATION AND QUALIFYING ACCOUNTS
FOR THE YEARS ENDED DECEMBER 31, 2024, 2023 AND 2022
| Balance at Beginning of Year · Additions Charged to Expenses · Net Recoveries · Balance at End of Year | ||||
|---|---|---|---|---|
| Valuation allowance for deferred tax assets | ||||
| 2024 | $1,399 | $— | $— | $1,399 |
| 2023 | $1,399 | $— | $— | $1,399 |
| 2022 | $1,392 | $7 | $— | $1,399 |
SCHEDULE III
| Initial Cost (a) · Net Improvements (Retirement) since Acquisition · Gross Amounts at Which Carried at December 31, 2024 · Accumulated Depreciation at December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Properties · Location · Land · Buildings and Improvements · Land · Buildings and Improvements · Total (c) · Year of Construction · Date of Acquisition · Depreciation Life (d) | |||||||||||
| Residential Properties | |||||||||||
| 3801 Connecticut Avenue | Washington, DC | $420,000 | $2,678,000 | $23,809,000 | $420,000 | $26,487,000 | $26,907,000 | $19,246,000 | 1951 | Jan 1963 | 30 years |
| Roosevelt Towers | Virginia | 336,000 | 1,996,000 | 15,779,000 | 336,000 | 17,775,000 | 18,111,000 | 14,539,000 | 1964 | May 1965 | 40 years |
| Park Adams | Virginia | 287,000 | 1,654,000 | 18,458,000 | 287,000 | 20,112,000 | 20,399,000 | 14,327,000 | 1959 | Jan 1969 | 35 years |
| The Ashby at McLean (f) | Virginia | 4,356,000 | 17,102,000 | 36,436,000 | 4,356,000 | 53,538,000 | 57,894,000 | 39,538,000 | 1982 | Aug 1996 | 30 years |
| Bethesda Hill Apartments | Maryland | 3,900,000 | 13,412,000 | 18,668,000 | 3,900,000 | 32,080,000 | 35,980,000 | 26,066,000 | 1986 | Nov 1997 | 30 years |
| Bennett Park | Virginia | 2,861,000 | 917,000 | 83,946,000 | 4,774,000 | 82,950,000 | 87,724,000 | 55,126,000 | 2007 | Feb 2001 | 28 years |
| The Clayborne | Virginia | 269,000 | — | 32,363,000 | 699,000 | 31,933,000 | 32,632,000 | 21,766,000 | 2008 | Jun 2003 | 26 years |
| Kenmore Apartments | Washington, DC | 28,222,000 | 33,955,000 | 23,147,000 | 28,222,000 | 57,102,000 | 85,324,000 | 29,074,000 | 1948 | Sep 2008 | 30 years |
| The Maxwell | Virginia | 12,787,000 | — | 39,354,000 | 12,850,000 | 39,291,000 | 52,141,000 | 18,715,000 | 2014 | Jun 2011 | 30 years |
| Yale West | Washington, DC | 14,684,000 | 62,069,000 | 2,705,000 | 14,684,000 | 64,774,000 | 79,458,000 | 24,738,000 | 2011 | Feb 2014 | 30 years |
| The Paramount (f) | Virginia | 8,568,000 | 38,716,000 | 4,722,000 | 8,568,000 | 43,438,000 | 52,006,000 | 19,137,000 | 1984 | Oct 2013 | 30 years |
| The Wellington | Virginia | 30,548,000 | 116,563,000 | 28,346,000 | 30,259,000 | 145,198,000 | 175,457,000 | 50,239,000 | 1960 | Jul 2015 | 30 years |
| Trove | Virginia | 15,000,000 | — | 119,069,000 | 15,000,000 | 119,069,000 | 134,069,000 | 30,163,000 | 2020 | Jul 2015 | 30 years |
| Riverside Apartments | Virginia | 38,924,000 | 184,854,000 | 58,959,000 | 38,864,000 | 243,873,000 | 282,737,000 | 82,380,000 | 1971 | May 2016 | 30 years |
| Riverside Apartments land parcel (e) | Virginia | 15,968,000 | — | 14,419,000 | — | 30,387,000 | 30,387,000 | — | n/a | May 2016 | n/a |
| Elme Alexandria | Virginia | 23,942,000 | 93,672,000 | 23,148,000 | 23,942,000 | 116,820,000 | 140,762,000 | 25,204,000 | 1990 | Jun 2019 | 30 years |
| Elme Manassas | Virginia | 13,586,000 | 68,802,000 | 10,600,000 | 13,586,000 | 79,402,000 | 92,988,000 | 17,884,000 | 1986 | Jun 2019 | 30 years |
| Elme Dulles | Virginia | 12,476,000 | 66,852,000 | 11,927,000 | 12,476,000 | 78,779,000 | 91,255,000 | 17,734,000 | 2000 | Jun 2019 | 30 years |
| Elme Leesburg | Virginia | 4,113,000 | 21,286,000 | 2,532,000 | 4,113,000 | 23,818,000 | 27,931,000 | 6,003,000 | 1986 | Jun 2019 | 30 years |
| Elme Herndon | Virginia | 11,225,000 | 51,534,000 | 9,729,000 | 11,225,000 | 61,263,000 | 72,488,000 | 14,077,000 | 1991 | Jun 2019 | 30 years |
| Elme Germantown | Maryland | 7,609,000 | 34,431,000 | 5,149,000 | 7,609,000 | 39,580,000 | 47,189,000 | 9,334,000 | 1990 | Jun 2019 | 30 years |
| Elme Watkins Mill | Maryland | 7,151,000 | 30,851,000 | 3,066,000 | 7,151,000 | 33,917,000 | 41,068,000 | 8,446,000 | 1975 | Jun 2019 | 30 years |
| Cascade at Landmark | Virginia | 12,289,000 | 56,235,000 | 6,355,000 | 12,289,000 | 62,590,000 | 74,879,000 | 13,472,000 | 1988 | Jul 2019 | 30 years |
| Elme Conyers | Georgia | 4,798,000 | 42,122,000 | 4,861,000 | 4,798,000 | 46,983,000 | 51,781,000 | 7,181,000 | 1999 | Aug 2021 | 30 years |
| Elme Eagles Landing | Georgia | 16,117,000 | 86,460,000 | 8,227,000 | 16,117,000 | 94,687,000 | 110,804,000 | 13,486,000 | 2000 | Nov 2021 | 30 years |
| Elme Sandy Springs | Georgia | 17,423,000 | 85,817,000 | 8,900,000 | 17,423,000 | 94,717,000 | 112,140,000 | 11,966,000 | 1972 | Feb 2022 | 30 years |
| Elme Marietta | Georgia | 19,019,000 | 83,319,000 | 3,314,000 | 19,019,000 | 86,633,000 | 105,652,000 | 9,965,000 | 1975 | May 2022 | 30 years |
| Elme Cumberland | Georgia | 14,106,000 | 51,689,000 | 5,624,000 | 14,106,000 | 57,313,000 | 71,419,000 | 6,997,000 | 1982 | May 2022 | 30 years |
| Elme Druid Hills | Georgia | 25,249,000 | 79,281,000 | 3,912,000 | 25,249,000 | 83,193,000 | 108,442,000 | 5,572,000 | 1987 | Sep 2023 | 30 years |
| $366,233,000 | $1,326,267,000 | $627,524,000 | $352,322,000 | $1,967,702,000 | $2,320,024,000 | $612,375,000 | |||||
| Office Building | |||||||||||
| Watergate 600 (b) | Washington, DC | $45,981,000 | $78,325,000 | $(30,017,000) | $31,486,000 | $62,803,000 | $94,289,000 | $5,924,000 | 1972 | Apr 2017 | 30 years |
| Total | $412,214,000 | $1,404,592,000 | $597,507,000 | $383,808,000 | $2,030,505,000 | $2,414,313,000 | $618,299,000 |
|---|
a) The purchase cost of real estate investments has been divided between land and buildings and improvements on the basis of management’s determination of the fair values.
b) During 2023, we recognized an impairment charge of $41.9 million on Watergate 600 in order to reduce its carrying value to its estimated fair value, which declined due to changes in market conditions in the Washington, DC metro region office market.
c) At December 31, 2024, total land, buildings and improvements are carried at $1.5 billion for federal income tax purposes.
d) The useful life shown is for the main structure. Buildings and improvements are depreciated over various useful lives ranging from 3 to 40 years.
e) As of December 31, 2024, Elme Communities hadone residential property under development, the Riverside Apartments land parcel. The value not yet placed into service at December 31, 2024 was $30.4 million.
f) As of December 31, 2024, Elme Communities had investments in various development, redevelopment and renovation projects, including The Ashby at McLean and The Paramount. The total value of these projects, which has not yet been placed in service, is $0.6 million at December 31, 2024.
SUMMARY OF REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION
The following is a reconciliation of real estate assets and accumulated depreciation for the three years ended December 31, 2024 (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Real estate assets | |||
| Balance, beginning of period | $2,375,097 | $2,299,712 | $1,990,810 |
| Additions: | |||
| Property acquisitions (1) | — | 104,530 | 271,373 |
| Improvements (1) | 39,216 | 48,075 | 37,539 |
| Deductions: | |||
| Impairment write-down | — | (77,220) | — |
| Write-off of disposed assets | — | — | (10) |
| Balance, end of period | $2,414,313 | $2,375,097 | $2,299,712 |
| Accumulated depreciation | |||
| Balance, beginning of period | $528,024 | $479,846 | $401,926 |
| Additions: | |||
| Depreciation | 90,275 | 83,538 | 78,267 |
| Deductions: | |||
| Impairment write-down | — | (35,360) | — |
| Write-off of disposed assets | — | — | (347) |
| Balance, end of period | $618,299 | $528,024 | $479,846 |
(1) Includes non-cash accruals for capital items.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.