Industrial Logistics Properties Trust
For the period ended Dec 31, 2024. Filed Feb 19, 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 19, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements F-
Note 1. Organization
Industrial Logistics Properties Trust, or, collectively with its consolidated subsidiaries, we, us or our, is a real estate investment trust, or REIT, organized under Maryland law on September 15, 2017.
As of December 31, 2024, our portfolio was comprised of 411 properties containing approximately 59,890,000 rentable square feet located in 39 states, including 226 buildings, leasable land parcels and easements containing approximately 16,729,000 rentable square feet that were primarily industrial lands located on the island of Oahu, Hawaii, or our Hawaii Properties, and 185 properties containing approximately 43,161,000 rentable square feet that were industrial and logistics properties located in 38 other states, or our Mainland Properties, which included 94 properties in 27 states totaling approximately 20,978,000 rentable square feet, owned by Mountain Industrial REIT LLC, or Mountain JV, or our consolidated joint venture, in which we own a 61% equity interest. As of December 31, 2024, we also owned a 22% equity interest in The Industrial Fund REIT LLC, or the unconsolidated joint venture.
Note 2. Summary of Significant Accounting Policies
Basis of Presentation. These consolidated financial statements include the accounts of us and our subsidiaries. All intercompany transactions and balances with or among our consolidated subsidiaries have been eliminated.
Consolidation. We consolidate entities in which we have a controlling financial interest. In determining whether we have a controlling financial interest in a partially owned entity and the requirement to consolidate the accounts of that entity, we consider whether the entity is a variable interest entity, or VIE, in which we are the primary beneficiary or whether the entity is a voting interest entity in which we have a majority of the voting interests of the entity. We are deemed to be the primary beneficiary of a VIE when we have the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and the obligation to absorb losses or receive benefits that could potentially be significant to the VIE. We generally do not control an entity if the approval of all of the partners/members is contractually required with respect to decisions that most significantly impact the performance of the entity. This includes decisions regarding operating and capital budgets and the placement of new or additional financing secured by the assets of the venture, among others.
On February 25, 2022, we acquired Monmouth Real Estate Investment Corporation, or MNR, pursuant to the merger of MNR with and into one of our wholly owned subsidiaries, or the Merger, as further described below. In connection with the Merger, we entered into a joint venture arrangement, or our consolidated joint venture, for 95 of the acquired MNR properties, includingtwo then committed, but not yet then completed, property acquisitions, located in the mainland United States, in which we retained a 61% equity interest. We have a controlling financial interest in our consolidated joint venture and as result, account for it on a consolidated basis.
Use of Estimates. Preparation of these financial statements in conformity with U.S. generally accepted accounting principles, or GAAP, requires us to make estimates and assumptions that may affect the amounts reported in these consolidated financial statements and related notes.
Real Estate Properties. We record properties at cost. Our real estate investments in lands are not depreciated. We calculate depreciation on other real estate investments on a straight line basis over estimated useful lives of up to 40 years. We allocate the purchase prices of our properties to land, building and improvements based on determinations of the fair values of these assets assuming the properties are vacant. We determine the fair value of each property using methods similar to those used by independent appraisers, which may involve estimated cash flows that are based on a number of factors, including capitalization rates and discount rates, among others. In some circumstances, we engage independent real estate appraisal firms to provide market information and evaluations which are relevant to our purchase price allocations and determinations of depreciable useful lives; however, we are ultimately responsible for the purchase price allocations and determinations of useful lives.
We allocate a portion of the purchase price to acquired in-place leases and tenant relationships based upon market estimates of the costs to lease up the property. In determining these allocations, we estimate costs during the expected lease up periods, including carrying costs such as real estate taxes, insurance and other operating income and expenses and costs, and costs including leasing commissions, legal and other related expenses and costs to execute similar leases in current market conditions at the time a property was acquired by us. We allocate this aggregate value, which we refer to as lease origination value, between acquired in-place lease values and tenant relationships based on our evaluation of the specific characteristics of each tenant’s lease. However, we have not separated the value of tenant relationships from the value of acquired in-place leases because such value and related amortization expense is immaterial to our consolidated financial statements. If the value of tenant relationships becomes material in the future, we may separately allocate those amounts and amortize the allocated amount over the estimated life of the relationships. We allocate a portion of the purchase price to above market and below market leases based on the present value (using a discount rate which reflects the risks associated with acquired in-place leases at the time each property was acquired by us) of the difference, if any, between (i) the contractual amounts to be paid pursuant to the acquired in-place leases and (ii) our estimates of fair market lease rates for the corresponding leases, measured over a period equal to the terms of the respective leases. The terms of below market leases that include bargain renewal options, if any, are further adjusted if we determine renewal to be probable.
We amortize lease origination value (included in acquired real estate leases, net in our consolidated balance sheets) over the terms of the associated leases. Such amortization, which is included in depreciation and amortization expense, totaled $42,278, $51,065 and $53,113 during the years ended December 31, 2024, 2023 and 2022, respectively. We amortize capitalized above market lease values (included in acquired real estate leases, net in our consolidated balance sheets) and below market lease values (presented as assumed real estate lease obligations, net in our consolidated balance sheets) as a reduction or increase, respectively, to rental income over the terms of the associated leases. Such amortization resulted in increases in rental income of $1,547, $1,130 and $4,544 during the years ended December 31, 2024, 2023 and 2022, respectively. If a lease is terminated prior to its stated expiration, we fully amortize the unamortized amounts relating to that lease at that time.
As of December 31, 2024 and 2023, our acquired real estate leases, net and assumed real estate lease obligations, net were as follows:
| As of December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Acquired real estate leases: | ||
| Capitalized above market lease values | $25,553 | $27,484 |
| Less: accumulated amortization | (14,746) | (14,628) |
| Capitalized above market lease values, net | 10,807 | 12,856 |
| Lease origination value | 314,671 | 355,718 |
| Less: accumulated amortization | (126,285) | (125,053) |
| Lease origination value, net | 188,386 | 230,665 |
| Acquired real estate leases, net | $199,193 | $243,521 |
| Assumed real estate lease obligations: | ||
| Capitalized below market lease values | $34,670 | $37,580 |
| Less: accumulated amortization | (19,733) | (19,046) |
| Assumed real estate lease obligations, net | $14,937 | $18,534 |
As of December 31, 2024, the weighted average amortization periods for capitalized above market lease values, lease origination value and capitalized below market lease values were 9.4 years,7.3 years and 6.1 years, respectively.
Expected future amortization related to our acquired real estate leases, net and assumed real estate obligations, net, deferred leasing costs, net and debt issuance costs, net as of December 31, 2024 are shown below:
| Acquired Real Estate · Deferred · Debt | |||
|---|---|---|---|
| Leases and Assumed · Leasing · Issuance | |||
| Obligations · Costs · Costs | |||
| 2025 | $32,996 | $3,617 | $1,375 |
| 2026 | 30,479 | 3,436 | 1,262 |
| 2027 | 27,150 | 3,243 | 1,262 |
| 2028 | 21,455 | 2,828 | 1,262 |
| 2029 | 18,089 | 2,357 | 779 |
| Thereafter | 54,087 | 8,210 | 1,352 |
| $184,256 | $23,691 | $7,292 | |
Deferred Leasing Costs. Deferred leasing costs include capitalized brokerage costs and inducements associated with our entering leases. We amortize deferred leasing costs, which are included in depreciation and amortization expense, and inducements, which are included as a reduction to rental income, each on a straight line basis over the terms of the respective leases. Legal costs associated with the execution of our leases are expensed as incurred and included in general and administrative expenses in our consolidated statements of comprehensive income (loss). As of December 31, 2024 and 2023, we had deferred leasing costs, net of accumulated amortization of $23,691 and $20,647, respectively. Deferred leasing costs, net are included in other assets, net in our consolidated balance sheets.
Debt Issuance Costs. Debt issuance costs include capitalized issuance costs related to borrowings, which are amortized to interest expense over the terms of the respective loans. Debt issuance costs, net of accumulated amortization, for our mortgage notes payable are presented as a direct deduction from the associated debt liability in our consolidated balance sheets. As of December 31, 2024 and 2023, we had debt issuance costs, net of accumulated amortization, of $7,292 and $20,003, respectively, for certain of our mortgage notes payable.
Impairments. We regularly evaluate whether events or changes in circumstances have occurred that could indicate an impairment in the value of long lived assets. Impairment indicators may include declining tenant occupancy, lack of progress leasing vacant space, tenant bankruptcies, low long-term prospects for improvement in property performance, cash flow or liquidity, our decision to dispose of an asset before the end of its estimated useful life and legislative, market or industry changes that could permanently reduce the value of a property. If there is an indication that the carrying value of an asset is not recoverable, we estimate the projected undiscounted cash flows to determine if an impairment loss should be recognized. The future net undiscounted cash flows are subjective and are based in part on assumptions regarding hold periods, market rents and terminal capitalization rates. If the carrying value exceeds the projected undiscounted cash flows, we determine the amount of any impairment loss by comparing the historical carrying value to the estimated fair value. We estimate fair value through an evaluation of recent financial performance and projected discounted cash flows using standard industry valuation techniques. In addition to consideration of impairment upon the events or changes in circumstances described above, we regularly evaluate the remaining useful lives of our long lived assets. If we change our estimate of the remaining useful lives, we allocate the carrying value of the affected assets over their revised remaining useful lives.
Fair Value of Financial Instruments. We determine the estimated fair value of financial assets and liabilities using the three-tier fair value hierarchy established by GAAP, which prioritizes observable inputs in active markets when measuring fair value. The three levels of inputs that may be used to measure fair value in order of priority are as follows:
Level 1 - Inputs include quoted prices in active markets for identical assets or liabilities that we have the ability to access.
Level 2 - Inputs include quoted prices in markets that are less active or inactive or for which all significant inputs are observable, either directly or indirectly.
Level 3 - Inputs include unobservable prices and are supported by little or no market activity and are significant to the overall fair value measurement.
Environmental Obligations. Certain of our industrial lands in Hawaii may require environmental remediation, especially if the use of those lands is changed; however, we do not have any present plans to change the use of those lands or to undertake this environmental cleanup. At each of December 31, 2024 and 2023, accrued environmental remediation costs of $6,775 were included in accounts payable and other liabilities in our consolidated balance sheets. These accrued environmental remediation costs relate to maintenance of our properties for current uses, and, because of the indeterminable timing of the remediation, these amounts have not been discounted to present value. In general, we do not have any insurance designated to limit any losses that we may incur as a result of known or unknown environmental conditions which are not caused by an insured event, such as, for example, fire or flood, although some of our tenants may maintain such insurance that may benefit us. Although we do not believe that there are environmental conditions at any of our properties that will have a material adverse effect on us, we cannot be sure that such conditions are not present at our properties or that costs we incur to remediate contamination will not have a material adverse effect on our business or financial condition. Charges for environmental remediation costs, if any, are included in other operating expenses in our consolidated statements of comprehensive income (loss).
Cash and Cash Equivalents. We consider highly liquid investments with original maturities of three months or less at the date of purchase to be cash equivalents.
Restricted Cash and Cash Equivalents. Restricted cash and cash equivalents consist of amounts escrowed as required by the agreements governing certain of our mortgage debt and cash held for the operations of our consolidated joint venture.
Derivative Instruments and Hedging Activities. We account for our derivative instruments at fair value. Accounting for changes in the fair value of a derivative instrument depends on the intended use of the derivative instrument and the designation of the derivative instrument. The change in fair value of the effective portion of the derivative instrument that is not designated as a hedge or that does not meet the hedge accounting criteria is recorded as a gain or loss to operations.
Equity Method Investments. We account for investments under the equity method when the requirements for consolidation are not met, and we have significant influence over the operations of the investee. We own a 22% equity interest in the unconsolidated joint venture, which owns 18 properties. We do not control the activities that are most significant to this joint venture and, as a result, we account for our investment in this joint venture under the equity method of accounting under the fair value option.
Revenue Recognition. We are a lessor of industrial and logistics properties. Our leases provide our tenants with the contractual right to use and economically benefit from all the physical space specified in their respective leases and are generally classified as operating leases.
Our leases provide for base rent payments and may also include variable payments. Rental income from operating leases, including any payments derived by index or market based indices, is recognized on a straight line basis over the lease term when we have determined that the collectability of substantially all the lease payments is probable. Some of our leases have options to extend or terminate the lease exercisable at the option of our tenants, which are considered when determining the lease term.
Certain of our leases contain non-lease components, such as property level operating expenses and capital expenditures reimbursed by our tenants as well as other required lease payments. We have determined that all our leases qualify for the practical expedient to not separate the lease and non-lease components under the Accounting Standards Codification, or ASC, 842, because the lease components are operating leases and the timing and pattern of recognition of the non-lease components are the same as those of the lease components. Income derived from our leases is recorded in rental income in our consolidated statements of comprehensive income (loss).
Certain tenants under their leases are required to directly pay their obligations for insurance, real estate taxes and certain other expenses to the vendor and/or the municipality. These obligations, which have been assumed by the tenants under the terms of their respective leases, are not reflected in our consolidated financial statements. To the extent any tenant responsible for any such obligations under the applicable lease defaults on such lease or if it is deemed probable that the tenant will fail to pay for such obligations, we would record a liability for such obligations.
Income Taxes. We have elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, and, accordingly, we generally are not, and will not be, subject to federal income taxes provided we distribute our taxable income and meet certain organization and operating requirements to qualify for taxation as a REIT. We are, however, subject to certain state and local taxes.
Right of Use Assets and Lease Liabilities. We are the lessee forthree of our properties subject to ground leases andone office lease that we assumed as part of the Merger. For leases with a term greater than 12 months under which we are the lessee, we are required to record a right of use asset and lease liability. The values of our right of use assets and related lease liabilities were $4,193 and $4,288, respectively, as of December 31, 2024, and $4,646 and $4,730, respectively, as of December 31, 2023. Our right of use assets and related lease liabilities are included inother assets, net andaccounts payable and other liabilities, respectively, in our consolidated balance sheets.
Generally, payments of ground lease obligations are made by our tenants. However, if a tenant does not perform obligations under a ground lease or does not renew any ground lease, we may have to perform obligations under, or renew, the ground lease in order to protect our investment in the affected property.
Net Loss Per Share Attributable to Common Shareholders. We calculate basic earnings per common share by dividing net income (loss) by the weighted average number of common shares outstanding during the period. We calculate diluted net income (loss) per share using the more dilutive of the two class method or the treasury stock method. Unvested share awards and other potentially dilutive common shares and the related impact on earnings are considered when calculating diluted earnings per share.
Noncontrolling Interest. Noncontrolling interest represents the share of our consolidated joint venture owned by a third party. We allocate net income (loss) to noncontrolling interests based on the respective ownership interest during the period.
New Accounting Pronouncements. In November 2024, the Financial Accounting Standards Board, or the FASB, issued Accounting Standards Update, or ASU, 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statements Expenses, which requires public entities to disclose specific expense categories such as employee compensation, depreciation and intangible asset amortization. These details must be presented in a tabular format in the notes to financial statements for both interim and annual reporting periods. ASU 2024-03 is required to be applied prospectively but can be applied retrospectively, and is effective for the first annual reporting periods beginning after December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted. We are currently evaluating the impact that ASU 2024-03 will have on our consolidated financial statements.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires public entities, including those with a single reportable segment, to: (i) provide disclosures of significant segment expenses and other segment items if they are regularly provided to the chief operating decision maker, or the CODM, and included in each reported measure of segment profit or loss; (ii) provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by ASC 280, Segment Reporting, in interim periods; and (iii) disclose the CODM’s title and position, as well as an explanation of how the CODM uses the reported measures and other disclosures. ASU 2023-07 does not change how a public entity identifies its operating segments, aggregates those operating segments or applies the quantitative thresholds to determine its reportable segments. We adopted ASU 2023-07 effective December 31, 2024, and, as a result, we have included additional information related to the required disclosures in Note 12.
Note 3. Real Estate Investments
During the years ended December 31, 2024 and 2023, amounts capitalized at certain of our properties for tenant improvements, leasing costs, building improvements and development, redevelopment and other activities were as follows:
| Year Ended December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Tenant improvements (1) | $1,935 | $3,316 |
| Leasing costs (1) | 6,271 | 5,082 |
| Building improvements (2) | 8,993 | 6,779 |
| Development, redevelopment and other activities (3) | — | 8,086 |
| $17,199 | $23,263 | |
(1)Includes capital expenditures used to improve tenants’ space or amounts paid directly to tenants to improve their space and leasing related costs, such as brokerage commissions and tenant inducements.
(2)Includes expenditures to replace obsolete building components and expenditures that extend the useful life of existing assets.
(3)Includes capital expenditure projects that reposition a property or result in new sources of revenues.
Dispositions
During the year ended December 31, 2023, we soldtwo properties and a portion of a land parcel, containing 489,825 rentable square feet for the aggregate sales price of $25,460, excluding closing costs.
| Gain (Loss) on | |||||
|---|---|---|---|---|---|
| Number of · Rentable · Gross · Sale of | |||||
| Date | Location | Properties | Square Feet | Sales Price (1) | Real Estate |
| March 2023 | Everett, WA | N/A | 246,114 | $270 | $(974) |
| December 2023 | Mesquite, TX | 1 | 211,112 | 20,890 | 118 |
| December 2023 | Asheville, NC | 1 | 32,599 | 4,300 | 2,566 |
| 2 | 489,825 | $25,460 | $1,710 | ||
(1)Gross sales price is the gross contract price, excluding closing costs.
During the years ended December 31, 2024 and 2023, recognized net income (loss) attributable to noncontrolling interest in our consolidated financial statements was as follows:
| Year Ended December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Consolidated joint venture | $(41,558) | $(41,798) |
| Tenancy in common | 59 | 68 |
| $(41,499) | $(41,730) | |
Consolidated Joint Venture
We own a 61% equity interest in our consolidated joint venture. We control this consolidated joint venture and therefore account for the properties owned by this joint venture on a consolidated basis in our consolidated financial statements. As of December 31, 2024, our consolidated joint venture had total assets of $2,896,160 and total liabilities of $1,757,801.
Consolidated Tenancy in Common
An unrelated third party owns an approximate 33% tenancy in common interest inone property located in Somerset, New Jersey with approximately 64,000 rentable square feet, and we own the remaining approximate 67% tenancy in common interest in this property. The tenancy in common made cash distributions to the unrelated third party investor of $326 and $225 for the years ended December 31, 2024 and 2023, respectively. As of December 31, 2024, the tenancy in common had total assets of $10,427 and total liabilities of $217.
Unconsolidated Joint Venture
We own a 22% equity interest in the unconsolidated joint venture, which owns 18 industrial properties located in 12 states totaling approximately 11,726,000 rentable square feet. We account for the unconsolidated joint venture using the equity method of accounting under the fair value option. We recognize changes in the fair value of our investment in the unconsolidated joint venture as equity in earnings of unconsolidated joint venture in our consolidated statements of comprehensive income (loss).
Note 4. Leases
We do not include in our measurement of our lease receivables certain variable payments, including payments determined by changes in the index or market-based indices after the inception of the lease, certain tenant reimbursements and other income until the specific events that trigger the variable payments have occurred. Such payments totaled $80,720, $76,572 and $63,168 for the years ended December 31, 2024, 2023 and 2022, respectively.
The following table summarizes the future contractual lease payments due from our tenants as of December 31, 2024:
| Contractual | |
|---|---|
| Lease Payments | |
| 2025 | $353,755 |
| 2026 | 344,621 |
| 2027 | 324,469 |
| 2028 | 282,298 |
| 2029 | 245,506 |
| Thereafter | 1,463,926 |
| $3,014,575 | |
Geographic Concentration
For the years ended December 31, 2024, 2023 and 2022, our Hawaii Properties represented 27.2%,28.0% and 29.7%, respectively, of our rental income.
Tenant Concentration
We define annualized rental revenues as the annualized contractual base rents from our tenants pursuant to our lease agreements as of the measurement date, including straight line rent adjustments and estimated recurring expense reimbursements to be paid to us, and excluding amortization of deferred leasing costs.
Subsidiaries of FedEx Corporation, or FedEx, and subsidiaries of Amazon.com Services, Inc., or Amazon, represented 29.1% and 6.8% of our annualized rental revenues as of December 31, 2024, respectively, and 29.7% and 6.7% as of December 31, 2023, respectively.
Note 5. Indebtedness
Our outstanding indebtedness as of December 31, 2024 and December 31, 2023 is summarized below:
| Number of | |||||||
|---|---|---|---|---|---|---|---|
| Properties · Principal · Interest · Carrying Value | |||||||
| Entity · Secured By · Balance · Rate (1) · Type · Maturity · of Collateral | |||||||
| As of December 31, 2024 | |||||||
| ILPT | 104 | $1,235,000 | 6.71% | Floating | 10/09/2025 | $1,017,228 | |
| ILPT | 186 | 650,000 | 4.31% | Fixed | 02/07/2029 | 490,454 | |
| ILPT | 17 | 700,000 | 4.42% | Fixed | 03/09/2032 | 491,143 | |
| Mountain JV | 82 | 1,400,000 | 5.81% | Floating | 03/09/2025 | 1,802,396 | |
| Mountain JV | 4 | 91,000 | 6.25% | Fixed | 06/10/2030 | 178,465 | |
| Mountain JV | 1 | 10,020 | 3.67% | Fixed | 05/01/2031 | 28,363 | |
| Mountain JV | 1 | 11,636 | 4.14% | Fixed | 07/01/2032 | 42,242 | |
| Mountain JV | 1 | 26,200 | 4.02% | Fixed | 10/01/2033 | 82,443 | |
| Mountain JV | 1 | 36,684 | 4.13% | Fixed | 11/01/2033 | 127,960 | |
| Mountain JV | 1 | 22,637 | 3.10% | Fixed | 06/01/2035 | 45,070 | |
| Mountain JV | 1 | 36,655 | 2.95% | Fixed | 01/01/2036 | 96,321 | |
| Mountain JV | 1 | 41,491 | 4.27% | Fixed | 11/01/2037 | 107,606 | |
| Mountain JV | 1 | 46,506 | 3.25% | Fixed | 01/01/2038 | 110,346 | |
| Total / weighted average | 4,307,829 | 5.51% | $4,620,037 | ||||
| Unamortized debt issuance costs | (7,292) | ||||||
| Total indebtedness, net | $4,300,537 | ||||||
| As of December 31, 2023 | |||||||
| ILPT | 104 | $1,235,000 | 6.18% | Floating | 10/09/2024 | $1,044,028 | |
| ILPT | 186 | 650,000 | 4.31% | Fixed | 02/07/2029 | 490,149 | |
| ILPT | 17 | 700,000 | 4.42% | Fixed | 03/09/2032 | 505,153 | |
| Mountain JV | 82 | 1,400,000 | 6.17% | Floating | 03/09/2024 | 1,857,062 | |
| Mountain JV | 4 | 91,000 | 6.25% | Fixed | 06/10/2030 | 183,264 | |
| Mountain JV | 1 | 11,380 | 3.67% | Fixed | 05/01/2031 | 28,932 | |
| Mountain JV | 1 | 12,916 | 4.14% | Fixed | 07/01/2032 | 43,510 | |
| Mountain JV | 1 | 28,622 | 4.02% | Fixed | 10/01/2033 | 84,793 | |
| Mountain JV | 1 | 40,019 | 4.13% | Fixed | 11/01/2033 | 129,749 | |
| Mountain JV | 1 | 24,433 | 3.10% | Fixed | 06/01/2035 | 46,394 | |
| Mountain JV | 1 | 39,411 | 2.95% | Fixed | 01/01/2036 | 99,108 | |
| Mountain JV | 1 | 43,850 | 4.27% | Fixed | 11/01/2037 | 110,097 | |
| Mountain JV | 1 | 49,313 | 3.25% | Fixed | 01/01/2038 | 113,477 | |
| Total / weighted average | 4,325,944 | 5.47% | $4,735,716 | ||||
| Unamortized debt issuance costs | (20,003) | ||||||
| Total indebtedness, net | $4,305,941 | ||||||
(1)Interest rates reflect the impact of interest rate caps, if any, and exclude the impact of the amortization of debt issuance costs, premiums and discounts.
Our $1,235,000 loan, or the ILPT Floating Rate Loan, which is secured by 104 of our properties, matures in October 2025, subject totwo remainingone year extension options, and requires that interest be paid at an annual rate of secured overnight financing rate, or SOFR, plus a weighted average premium of 3.93%. In October 2024, we exercised the first of ourthree, one year extension options for the maturity date of this loan. In connection with the exercise of the extension, we purchased aone year interest rate cap for $16,975 with a SOFR strike rate equal to 2.78%, which replaced the previous interest rate cap with a SOFR strike rate equal to 2.25%. Subject to the satisfaction of certain conditions, we have the option to prepay the ILPT Floating Rate Loan in full or in part at any time at par with no premium.
Our consolidated joint venture’s $1,400,000 loan, or the Mountain Floating Rate Loan, which is secured by 82 properties, matures in March 2025, subject totwo remainingone year extension options, and requires that interest be paid at an annual rate of SOFR plus a premium of 2.77%. In March 2024, our consolidated joint venture exercised the first of itsthree, one year extension options for the maturity date of this loan. In connection with the exercise of the extension, our consolidated joint venture purchased aone year interest rate cap for $26,175 with a SOFR strike rate equal to 3.04%, which replaced the previous interest rate cap with a SOFR strike rate equal to 3.40%. Subject to the satisfaction of certain conditions, we have the option to prepay the Mountain Floating Rate Loan in full or in part at any time at par with no premium. In February 2025, our consolidated joint venture provided notice to exercise the second extension option for the maturity of the Mountain Floating Rate Loan and in connection therewith purchased aone year interest rate cap for $15,010 with a SOFR strike rate equal to 3.10%.
The weighted average interest rates under our floating rate loans for the year ended December 31, 2024 and 2023 were as follows:
| Year Ended December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| ILPT Floating Rate Loan (1) | 6.26% | 6.18% |
| Mountain Floating Rale Loan (2) | 5.88% | 6.17% |
(1)Reflects the impact of interest rate caps with a current SOFR strike rate equal to 2.78%, which replaced the previous strike rate equal to 2.25% in October 2024.
(2)Reflects the impact of interest rate caps with a current SOFR strike rate equal to 3.04%, which replaced the previous strike rate equal to 3.40% in March 2024.
In May 2023, our consolidated joint venture obtained a $91,000 fixed rate, interest only mortgage loan secured byfour properties owned by our consolidated joint venture. This mortgage loan matures in June 2030 and requires that interest be paid at an annual rate of 6.25%. A portion of the net proceeds from this mortgage loan was used to repay four then outstanding mortgage loans of our consolidated joint venture with an aggregate outstanding principal balance of $35,910 and a weighted average interest rate of 3.70%. We recognized a loss on early extinguishment of debt of $359 in conjunction with the repayment of these mortgage loans.
The agreements governing certain of our indebtedness contain customary covenants and provide for acceleration of payment of all amounts due thereunder upon the occurrence and continuation of certain events of default. See Note 11 for further information regarding our interest rate caps.
The required principal payments due during the next five years and thereafter, excluding extension options, under all our outstanding debt as of December 31, 2024 are as follows:
| Principal | |
|---|---|
| Payment | |
| 2025 | $2,653,793 |
| 2026 | 19,499 |
| 2027 | 20,224 |
| 2028 | 20,989 |
| 2029 | 671,778 |
| Thereafter | 921,546 |
| $4,307,829 | |
Note 6. Fair Value of Assets and Liabilities
Our financial instruments include cash and cash equivalents, restricted cash and cash equivalents, mortgages and notes payable, accounts payable and interest rate caps. As of December 31, 2024 and 2023, the fair value of our financial instruments approximated their carrying values in our consolidated financial statements due to their short term nature or floating interest rates, except for our fixed rate mortgage notes payable.
Our fixed rate mortgage notes payable had an aggregate carrying value of $1,665,649 and $1,682,501 as of December 31, 2024 and 2023, respectively, and a fair value of $1,535,640 and $1,553,863 as of December 31, 2024 and 2023, respectively. We estimate the fair value of our fixed rate mortgage notes payable using significant unobservable inputs (Level 3), including discounted cash flow analyses and prevailing market interest rates.
The table below presents certain of our assets measured on a recurring and nonrecurring basis at fair value as of December 31, 2024 and 2023, categorized by the level of inputs as defined in the fair value hierarchy under ASC 820, Fair Value Measurement, used in the valuation of each asset:
| Quoted Prices in · Significant Other · Significant | ||||
|---|---|---|---|---|
| Active Markets for · Observable · Unobservable | ||||
| Identical Assets · Inputs · Inputs | ||||
| Total | (Level 1) | (Level 2) | (Level 3) | |
| Recurring: | ||||
| Investment in unconsolidated joint venture | $116,732 | $— | $— | $116,732 |
| Interest rate caps | $16,916 | $— | $16,916 | $— |
| Recurring: | ||||
| Investment in unconsolidated joint venture | $115,360 | $— | $— | $115,360 |
| Interest rate caps | $30,576 | $— | $30,576 | $— |
| Nonrecurring: | ||||
| Real estate properties (1) | $1,414 | $— | $— | $1,414 |
(1)During the year ended December 31, 2023, we reduced the carrying value ofone property to its fair value based on a third party offer.
The fair value of our investment in the unconsolidated joint venture is determined by applying our ownership percentage to the net asset value of the entity. The net asset value of the unconsolidated joint venture is determined by using similar estimation techniques as those used for consolidated real estate properties, including discounting expected future cash flows of the underlying real estate investments based on prevailing market rents over a holding period and including an exit capitalization rate to determine the final year of cash flows.
The fair values of our interest rate cap derivatives are based on prevailing market prices in secondary markets for similar derivative contracts as of the measurement date.
The discount rates, exit capitalization rates and holding periods used to determine the fair value of our investment in the unconsolidated joint venture are Level 3 significant unobservable inputs and are shown in the table below:
| Exit | ||||
|---|---|---|---|---|
| Valuation | Discount | Capitalization | Holding | |
| Technique | Rates | Rates | Periods | |
| Investment in unconsolidated joint venture | Discounted cash flow | 6.25% - 8.25% | 5.25% - 6.50% | 10 - 12 years |
| Investment in unconsolidated joint venture | Discounted cash flow | 5.75% - 8.00% | 5.25% - 6.50% | 9 - 12 years |
The table below presents a summary of the changes in fair value for our investment in the unconsolidated joint venture:
| Year Ended December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Beginning balance | $115,360 | $124,358 |
| Equity in earnings of unconsolidated joint venture | 5,332 | 902 |
| Distributions from unconsolidated joint venture | (3,960) | (9,900) |
| Ending balance | $116,732 | $115,360 |
Note 7. Shareholders’ Equity
Common Share Awards
We have common shares available for issuance under the terms of our 2018 Equity Compensation Plan, or the 2018 Plan. During the years ended December 31, 2024, 2023 and 2022, we awarded to our officers and certain other employees of The RMR Group LLC, or RMR, annual share awards of 204,915,188,350 and 173,300 of our common shares, respectively, valued at $992, $684 and $1,184, in aggregate, respectively. During the years ended December 31, 2024, 2023 and 2022, we awarded each of ourseven Trustees 23,316,20,000 and 3,500 of our common shares with an aggregate value of $630, $249 and $369, respectively, as part of their annual compensation in accordance with our trustee compensation arrangements. The values or numbers, as applicable, of the share awards were based upon the closing price of our common shares on The Nasdaq Stock Market LLC, or Nasdaq, on the dates of awards. The common shares awarded to our Trustees vested immediately. The common shares awarded to our officers and certain other employees of RMR vest infive equal annual installments beginning on the date of award. We recognize share forfeitures as they occur and include the value of awarded shares in general and administrative expenses ratably over the vesting period.
A summary of shares awarded, vested and forfeited under the terms of the 2018 Plan for the years ended December 31, 2024, 2023 and 2022 is as follows:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 · 2023 · 2022 | ||||||
| Weighted · Weighted · Weighted | ||||||
| Average | Average | Average | ||||
| Number | Grant Date | Number | Grant Date | Number | Grant Date | |
| of Shares | Fair Value | of Shares | Fair Value | of Shares | Fair Value | |
| Unvested at beginning of year | 288,310 | $8.50 | 260,800 | $15.07 | 192,380 | $24.15 |
| Granted | 368,127 | 4.40 | 328,350 | 2.84 | 197,800 | 7.85 |
| Vested | (346,260) | 6.61 | (296,890) | 8.02 | (127,480) | 17.44 |
| Forfeited | — | — | (3,950) | 11.40 | (1,900) | 24.55 |
| Unvested at end of year | 310,177 | $5.74 | 288,310 | $8.50 | 260,800 | $15.07 |
As of December 31, 2024, the estimated future compensation expense for the unvested shares was approximately $1,539. The weighted average period over which the compensation expense will be recorded is approximately 23 months.
During the years ended December 31, 2024, 2023 and 2022, we recorded $1,920, $1,741 and $2,221, respectively, of compensation expense related to the 2018 Plan.
As of December 31, 2024,2,855,692 common shares remain available for issuance under the 2018 Plan.
Common Share Purchases
During the years ended December 31, 2024, 2023 and 2022, we purchased an aggregate of 67,206,49,158 and 32,347, respectively, of our common shares valued at weighted average prices of $4.65, $3.29 and $7.50 per common share, respectively, from certain of our Trustees, our officers and certain other current and former officers and employees of RMR, in satisfaction of tax withholding and payment obligations in connection with the vesting of awards of our common shares. We withheld and purchased these common shares at their fair market values based upon the closing prices of our common shares on Nasdaq on the applicable purchase dates.
Distributions
During the years ended December 31, 2024, 2023 and 2022, we paid distributions on our common shares as follows:
| Annual Per · Characterization of Distribution | |||||
|---|---|---|---|---|---|
| Share · Total · Return of · Ordinary · Capital | |||||
| Year | Distribution | Distribution | Capital | Income | Gain |
| 2024 | $0.04 | $2,638 | 100.0% | —% | —% |
| 2023 | $0.04 | $2,627 | 100.0% | —% | —% |
| 2022 | $0.68 | $44,477 | 89.7% | 9.6% | 0.7% |
On January 16, 2025, we declared a regular quarterly distribution to common shareholders of record on January 27, 2025 of $0.01 per share, or approximately $661. We expect to pay this distribution to our shareholders on or about February 20, 2025 using cash on hand.
Note 8. Per Common Share Amounts
We calculate basic earnings per common share by dividing net loss attributable to common shareholders by the weighted average number of our common shares outstanding during the period. We calculate diluted earnings per share using the more dilutive of the two class method or the treasury stock method. Unvested common share awards, and the related impact on earnings, are considered when calculating diluted earnings per share. The calculation of basic and diluted earnings per share is as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Numerators: | |||
| Net loss attributable to common shareholders | $(95,669) | $(107,989) | $(226,723) |
| Income attributable to participating unvested share awards | (11) | (10) | (131) |
| Net loss attributable to common shareholders used in calculating earnings per share | $(95,680) | $(107,999) | $(226,854) |
| Denominators: | |||
| Weighted average common shares for basic earnings per share | 65,697 | 65,430 | 65,248 |
| Weighted average common shares for diluted earnings per share | 65,697 | 65,430 | 65,248 |
| Net loss attributable to common shareholders per common share (basic and diluted) | $(1.46) | $(1.65) | $(3.47) |
Note 9. Business and Property Management Agreements with RMR
We haveno employees. The personnel and various services we require to operate our business are provided to us by RMR. We havetwo agreements with RMR to provide management services to us: (1) a business management agreement, which relates to our business generally; and (2) a property management agreement, which relates to our property level operations.
Management Agreements with RMR. Our management agreements with RMR provide for an annual base management fee, an annual incentive management fee and property management and construction supervision fees, payable in cash, among other terms:
Base Management Fee. The annual base management fee payable to RMR by us for each applicable period is equal to the lesser of:
the sum of (i)0.5% of the average aggregate historical cost of the real estate assets acquired from a REIT to which RMR provided business management or property management services, or the Transferred Assets, plus (ii)0.7% of the average aggregate historical cost of our real estate investments excluding the Transferred Assets up to $250,000, plus (iii)0.5% of the average aggregate historical cost of our real estate investments excluding the Transferred Assets exceeding $250,000; and
the sum of (i)0.7% of the average closing price per share of our common shares on the stock exchange on which such shares are principally traded during such period, multiplied by the average number of our common shares outstanding during such period, plus the daily weighted average of the aggregate liquidation preference of each class of our preferred shares outstanding during such period, plus the daily weighted average of the aggregate principal amount of our consolidated indebtedness during such period, or, together, our Average Market Capitalization, up to $250,000, plus (ii)0.5% of our Average Market Capitalization exceeding $250,000.
The average aggregate historical cost of our real estate investments includes our consolidated assets invested, directly or indirectly, in equity interests in or loans secured by real estate and personal property owned in connection with such real estate (including acquisition related costs and costs which may be allocated to intangibles or are unallocated), all before reserves for depreciation, amortization, impairment charges or bad debts or other similar non-cash reserves.
Incentive Management Fee. The incentive management fee which may be earned by RMR for an annual period is calculated as follows:
An amount, subject to a cap, based on the value of our common shares outstanding, equal to 12.0% of the product of:
our equity market capitalization on the last trading day of the year immediately prior to the relevant three year measurement period, and
the amount (expressed as a percentage) by which the total return per share, as defined in the business management agreement and further described below, of our common shareholders (i.e., share price appreciation plus dividends) exceeds the total shareholder return of the applicable market index, or the benchmark return per share, for the relevant measurement period. The MSCI U.S. REIT/Industrial REIT Index is the applicable benchmark index.
For purposes of the total return per share of our common shareholders, share price appreciation for a measurement period is determined by subtracting (i) the closing price of our common shares on Nasdaq on the last trading day of the year immediately before the first year of the applicable measurement period, or the initial share price, from (ii) the average closing price of our common shares on the 10 consecutive trading days having the highest average closing prices during the final 30 trading days in the last year of the measurement period.
The calculation of the incentive management fee (including the determinations of our equity market capitalization, initial share price and the total return per share of our common shareholders) is subject to adjustments if we issue or repurchase our common shares, or our common shares are forfeited, during the measurement period.
No incentive management fee is payable by us unless our total return per share during the measurement period is positive.
The measurement periods arethree year periods ending with the year for which the incentive management fee is being calculated.
If our total return per share exceeds 12.0% per year in any measurement period, the benchmark return per share is adjusted to be the lesser of the total shareholder return of the applicable market index for such measurement period and 12.0% per year, or the adjusted benchmark return per share. In instances where the adjusted benchmark return per share applies, the incentive management fee will be reduced if our total return per share is between 200 basis points and 500 basis points below the applicable market index in any year, by a low return factor, as defined in the business management agreement, and there will beno incentive management fee paid if, in these instances, our total return per share is more than 500 basis points below the applicable market index in any year, determined on a cumulative basis (i.e., between 200 basis points and 500 basis points per year multiplied by the number of years in the measurement period and below the applicable market index).
The incentive management fee is subject to a cap. The cap is equal to the value of the number of our common shares which would, after issuance, represent 1.5% of the number of our common shares then outstanding multiplied by the average closing price of our common shares during the 10 consecutive trading days having the highest average closing prices during the final 30 trading days of the relevant measurement period.
Incentive management fees we paid to RMR for any period may be subject to “clawback” if our financial statements for that period are restated due to material non-compliance with any financial reporting requirements under the securities laws as a result of the bad faith, fraud, willful misconduct or gross negligence of RMR and the amount of the incentive management fee we paid was greater than the amount we would have paid based on the restated financial statements.
We didnot incur any incentive management fee pursuant to our business management agreement for the years ended December 31, 2024, 2023 and 2022.
Property Management and Construction Supervision Fees. The property management fees payable to RMR by us for each applicable period are equal to 3.0% of gross collected rents and the construction supervision fees payable to RMR by us for each applicable period are equal to 5.0% of construction costs.
Expense Reimbursement. We are generally responsible for all of our operating expenses, including certain expenses incurred or arranged by RMR on our behalf. We are generally not responsible for payment of RMR’s employment, office or administrative expenses incurred to provide management services to us, except for the employment and related expenses of RMR’s employees assigned to work exclusively or partly at our properties, our share of the wages, benefits and other related costs of RMR’s centralized accounting personnel, our share of RMR’s costs for providing our internal audit function and as otherwise agreed. Our property level operating expenses are generally incorporated into rents charged to our tenants, including certain payroll and related costs incurred by RMR which are included in other operating expenses and general and administrative expenses, as applicable, in our consolidated statements of comprehensive income (loss).
Term. Our management agreements with RMR have terms that end on December 31, 2044, and automatically extend on December 31st of each year for an additional year, so that the terms of our management agreements thereafter end on the 20th anniversary of the date of the extension.
Termination Rights. We have the right to terminate one or both of our management agreements with RMR: (i) at any time on 60 days’ written notice for convenience; (ii) immediately on written notice for cause, as defined therein; (iii) on written notice given within 60 days after the end of an applicable calendar year for a performance reason, as defined therein; and (iv) by written notice during the 12 months following a change of control of RMR, as defined therein. RMR has the right to terminate the management agreements for good reason, as defined therein.
Termination Fee. If we terminate one or both of our management agreements with RMR for convenience, or if RMR terminates one or both of our management agreements for good reason, we have agreed to pay RMR a termination fee in an amount equal to the sum of the present values of the monthly future fees, as defined therein, for the terminated management agreement(s) for the term that was remaining prior to such termination, which, depending on the time of termination would be between 19 and 20 years. If we terminate one or both of our management agreements with RMR for a performance reason, we have agreed to pay RMR the termination fee calculated as described above, but assuming a 10 year term was remaining prior to the termination. We are not required to pay any termination fee if we terminate our management agreements with RMR for cause or as a result of a change of control of RMR.
Transition Services. RMR has agreed to provide certain transition services to us for 120 days following an applicable termination by us or notice of termination by RMR, including cooperating with us and using commercially reasonable efforts to facilitate the orderly transfer of the management and real estate investment services provided under our business management agreement and to facilitate the orderly transfer of the management of the managed properties under our property management agreement, as applicable.
Vendors. Pursuant to our management agreements with RMR, RMR may from time to time negotiate on our behalf with certain third party vendors and suppliers for the procurement of goods and services to us. As part of this arrangement, we may enter agreements with RMR and other companies to which RMR or its subsidiaries provide management services for the purpose of obtaining more favorable terms from such vendors and suppliers.
Investment Opportunities. Under our business management agreement with RMR, we acknowledge that RMR may engage in other activities or businesses and act as the manager to any other person or entity (including other REITs) even though such person or entity has investment policies and objectives similar to ours and we are not entitled to preferential treatment in receiving information, recommendations and other services from RMR.
For the years ended December 31, 2024, 2023 and 2022, the business management fees, property management fees, construction supervision fees and expense reimbursements recognized in our consolidated financial statements were as follows:
| Financial Statement · Year Ended December 31, | ||||
|---|---|---|---|---|
| Line Item | 2024 | 2023 | 2022 | |
| Pursuant to business management agreement: | ||||
| Business management fees | General and administrative expenses | $23,439 | $23,154 | $23,701 |
| Pursuant to property management agreement: | ||||
| Property management fees | Other operating expenses | $12,885 | $12,800 | $11,058 |
| Construction supervision fees | Building and improvements (1) | 459 | 649 | 858 |
| $13,344 | $13,449 | $11,916 | ||
| Expense reimbursement: | ||||
| Property level expenses | General and administrative expenses | $304 | $288 | $243 |
| Property level expenses | Other operating expenses | 6,450 | 8,090 | 6,542 |
| $6,754 | $8,378 | $6,785 | ||
(1)Amounts capitalized as building improvements are depreciated over the estimated useful lives of the related assets.
In January 2025, in connection with a $100,000 credit agreement and related security agreement entered into by RMR and certain of its subsidiaries with Citibank, N.A., or Citibank, and the other lenders party thereto, we consented to the pledge and assignment of RMR’s interest in our management agreements under the security agreement. Pursuant to the consent, we agreed, among other things, that upon notice that an event of default under the RMR credit agreement has occurred and is continuing, we will continue to make all payments under our management agreements in accordance with the instructions of Citibank, and that if there is an event of default by RMR under our management agreements that would allow us to terminate or suspend our obligations, we will not terminate or suspend without notice to Citibank and provide Citibank 30 days to cure the default on RMR’s behalf. The consent was approved by our Independent Trustees.
Management Agreements Between Our Joint Ventures and RMR. We havetwo separate joint venture arrangements. One of these joint ventures, our consolidated joint venture, which we entered into in connection with the Merger, is withone, third party institutional investor. The other joint venture, the unconsolidated joint venture, is withtwo, third party institutional investors. See Note 3 for further information about our joint ventures.
RMR provides management services to both of these joint ventures. We are not obligated to pay management fees to RMR under our management agreements with RMR for the services it provides to the unconsolidated joint venture. We are obligated to pay management fees to RMR under our management agreements with RMR for the services it provides to our consolidated joint venture; however, our consolidated joint venture pays management fees directly to RMR, and any such fees paid by our consolidated joint venture are credited against the fees payable by us to RMR. See Note 3 for further information about our joint ventures.
See Note 10 for further information regarding our relationships, agreements and transactions with RMR.
Note 10. Related Person Transactions
We have relationships and historical and continuing transactions with RMR, The RMR Group Inc., or RMR Inc., and others related to them, including other companies to which RMR or its subsidiaries provide management services and some of which have trustees, directors or officers who are also our Trustees or officers. RMR is a majority owned subsidiary of RMR Inc. The Chair of our Board of Trustees and one of our Managing Trustees, Adam D. Portnoy, is the sole trustee, an officer and the controlling shareholder of ABP Trust, which is the controlling shareholder of RMR Inc., the chair of the board of directors, a managing director and the president and chief executive officer of RMR Inc. and an officer and employee of RMR. Matthew P. Jordan, our other Managing Trustee, is an executive vice president and the chief financial officer and treasurer of RMR Inc., an officer and employee of RMR and an officer of ABP Trust. Each of our officers is also an officer and employee of RMR. Some of our Independent Trustees also serve as independent trustees of other public companies to which RMR or its subsidiaries provide management services. Mr. Portnoy serves as chair of the boards and as a managing trustee of these public companies. Yael Duffy, our President and Chief Operating Officer, is also the president and chief operating officer of Office Properties Income Trust, one of the other public companies managed by RMR. Other officers of RMR, including Mr. Jordan, serve as managing trustees or officers of certain of these public companies.
Our Manager, RMR. We havetwo agreements with RMR to provide management services to us. See Note 9 for further information regarding our management agreements with RMR.
Joint Ventures. We havetwo separate joint venture arrangements. RMR provides management services to each of these joint ventures. See Note 3 for further information regarding our joint ventures.
As of December 31, 2024 and 2023, we owed $0 and $680, respectively, to the unconsolidated joint venture for rents that we collected on behalf of that joint venture. These amounts are presented as due to related persons in our consolidated balance sheets.
RMR provides management services to each of our joint ventures. See Note 9 for further information regarding RMR’s management agreements with our joint ventures.
Share Awards to RMR Employees. As described in Note 7, we award shares to our officers and other employees of RMR annually. Generally, one fifth of these awards vest on the award date and one fifth vests on each of the next four anniversaries of the award dates. In certain instances, we may accelerate the vesting of an award, such as in connection with the award holder’s retirement as an officer of us or an officer or employee of RMR. These awards to RMR employees are in addition to the share awards to our Managing Trustees, as Trustee compensation, and the fees we paid to RMR. See Note 7 for information regarding our share awards and activity as well as certain share purchases we made in connection with share award recipients satisfying tax withholding obligations on the vesting of share awards.
Note 11. Derivatives and Hedging Activities
We are exposed to certain risks relating to our ongoing business operations, including the impact of changes in interest rates. The only risk currently managed by us using derivative instruments is our interest rate risk. As required under the applicable loan agreements, we have interest rate cap agreements to manage our interest rate risk exposure on each of the ILPT Floating Rate Loan and the Mountain Floating Rate Loan, both with interest payable at a rate equal to SOFR plus a premium. The use of derivative financial instruments carries certain risks, including the risk that the counterparties to these contractual arrangements are not able to perform under the agreements. To mitigate this risk, we only enter into derivative financial instruments with counterparties with high credit ratings and with major financial institutions with which we or our related parties may also have other financial relationships. We do not anticipate that any of the counterparties will fail to meet their obligations.
Our interest rate cap agreements are designated as cash flow hedges of interest rate risk and are measured on a recurring basis at fair value. See Notes 5 and 6 for further information regarding the debt our interest rate caps are related to and the fair value of our interest rate caps. The following table summarizes the terms of our outstanding interest rate cap agreements as of December 31, 2024 and 2023:
| Balance | ||||||||
|---|---|---|---|---|---|---|---|---|
| Sheet · Underlying · Maturity · Strike · Notional · Fair Value at | ||||||||
| Line Item · Instrument · Date · Rate · Amount · December 31, 2024 · December 31, 2023 | ||||||||
| Other assets, net | ILPT Floating Rate Loan | 10/15/2024 | 2.25% | $1,235,000 | $— | $25,060 | ||
| Other assets, net | ILPT Floating Rate Loan | 10/15/2025 | 2.78% | $1,235,000 | 13,302 | — | ||
| Other assets, net | Mountain Floating Rate Loan | 03/15/2024 | 3.40% | $1,400,000 | — | 5,516 | ||
| Other assets, net | Mountain Floating Rate Loan | 03/15/2025 | 3.04% | $1,400,000 | 3,614 | — | ||
| $16,916 | $30,576 | |||||||
Interest rate caps designated as cash flow hedges involve the receipt of variable amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium. For derivatives designated and qualifying as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in cumulative other comprehensive income and subsequently reclassified into interest expense in the same period during which the hedged transaction affects earnings. Gains and losses on the derivative representing hedge components excluded from the assessment of effectiveness are recognized over the life of the hedge on a systematic and rational basis, as documented at hedge inception in accordance with our accounting policy election. The earnings recognition of excluded components is presented in interest expense. Amounts reported in cumulative other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on our applicable debt.
In February 2025, our consolidated joint venture provided notice to exercise the second extension option for the maturity of the Mountain Floating Rate Loan and in connection therewith purchased aone year interest rate cap for $15,010 with a SOFR strike rate equal to 3.10%.
The following table summarizes the activity related to our cash flow hedges within cumulative other comprehensive income (loss) for the periods shown:
| Year Ended December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Amount of gain recognized on derivative in other comprehensive income (loss) | $7,623 | $15,640 |
| Amount of gain reclassified from cumulative other comprehensive income (loss) into interest expense | $21,548 | $33,639 |
| Total amount of interest expense presented in the consolidated statements of comprehensive income (loss) | $(292,536) | $(288,537) |
Note 12. Segment Reporting
We manage our business on a consolidated basis and therefore haveone reportable segment: ownership and leasing of properties that include industrial and logistics buildings and leased industrial lands. The chief operating decision maker, or CODM, is our President and Chief Operating Officer. The CODM assesses performance, allocates resources and makes strategic decisions based on net income (loss) as shown in our consolidated statements of comprehensive income (loss). The CODM is also regularly provided with information on expenses related to our management agreements with RMR, which are detailed in Note 9. The accounting policies of our reportable segment are the same as those described in Note 2.The measure of segment assets is reported as total assets in our consolidated balance sheets.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.