Biggest changeBusiness - Our Multi- Family Properties ", our equity interests in these properties range from 32% to 80% (dollars in thousands): Year Ended December 31, 2022 2021 Increase (Decrease) % change Rental revenues from unconsolidated joint ventures $ 72,873 $ 121,906 $ (49,033) (40.2) % Real estate operating expense from unconsolidated joint ventures 33,086 56,507 (23,421) (41.4) % Interest expense from unconsolidated joint ventures 16,269 30,964 (14,695) (47.5) % Depreciation from unconsolidated joint ventures 17,798 35,636 (17,838) (50.1) % Total expenses from unconsolidated joint ventures 67,153 123,107 (55,954) (45.5) % Total revenues less total expenses from unconsolidated joint ventures 5,720 (1,201) 6,921 (576.3) % Other equity in earnings from unconsolidated joint ventures 121 54 67 124.1 % Impairment of assets (8,553) (2,813) (5,740) N/A Insurance recoveries from unconsolidated joint ventures 8,553 2,813 5,740 N/A Gain on insurance proceeds from unconsolidated joint ventures 567 2,179 (1,612) (74.0) % Gain on sale of real estate from unconsolidated joint ventures 118,270 83,984 34,286 N/A Loss on extinguishment of debt from unconsolidated joint ventures (3,491) (9,401) 5,910 N/A Net income $ 121,187 $ 75,615 $ 45,572 Equity in earnings (loss) and gain on sale of real estate of unconsolidated joint ventures $ 66,426 $ 30,774 Rental revenue from unconsolidated joint ventures The decrease is due to: • $31.0 million from the Partner Buyouts, including $11.0 million from the 2021 Partner Buyouts; • $10.3 million from the sale, in 2021, of The Avenue Apartments-Ocoee, FL and Parc at 980-Lawrenceville, GA (collectively, the "Avenue/Parc Sale"); • $9.3 million from the sale, in 2022, of Verandas at Shavano-San Antonio, TX, Cinco Ranch-Katy, TX, Vive at Kellswater-Kannapolis, NC and Water's Edge-Columbia, SC (collectively, the "Shavano/Cinco/Vive /Waters Edge sales"); and • $3.2 million from the Anatole/OPOP Sale.
Biggest changeBusiness - Our Multi- Family Properties ", our equity interests in these properties range from 32% to 80% (dollars in thousands): Year Ended December 31, 2023 2022 Increase (Decrease) % change Rental revenues from unconsolidated joint ventures $ 44,785 $ 72,873 $ (28,088) (38.5) % Real estate operating expense from unconsolidated joint ventures 20,577 33,086 (12,509) (37.8) % Interest expense from unconsolidated joint ventures 9,268 16,269 (7,001) (43.0) % Depreciation from unconsolidated joint ventures 10,403 17,798 (7,395) (41.5) % Total expenses from unconsolidated joint ventures 40,248 67,153 (26,905) (40.1) % Total revenues less total expenses from unconsolidated joint ventures 4,537 5,720 (1,183) (20.7) % Other equity in earnings from unconsolidated joint ventures 126 121 5 4.1 % Impairment of assets — (8,553) 8,553 N/A Insurance recoveries from unconsolidated joint ventures — 8,553 (8,553) N/A Gain on insurance proceeds from unconsolidated joint ventures 65 567 (502) (88.5) % Gain on sale of real estate from unconsolidated joint ventures 38,418 118,270 (79,852) (67.5) % Loss on extinguishment of debt from unconsolidated joint ventures (561) (3,491) 2,930 (83.9) % Net income $ 42,585 $ 121,187 $ (78,602) (64.9) % Equity in earnings (loss) and gain on sale of real estate of unconsolidated joint ventures $ 17,037 $ 66,426 Set forth below is on explanation of the most significant changes in the components of the equity in earnings of unconsolidated joint ventures and equity in earnings from sale of unconsolidated joint venture properties.
The credit facility is secured by cash accounts maintained by us at VNB (and we are required to maintain substantially all of our bank accounts at VNB), and the pledge of our interests in the entities that own the unencumbered multi-family properties used in calculating the borrowing base.
The credit facility is secured by cash accounts maintained by us at VNB (and we are required to maintain substantially all of our bank accounts at VNB), and the pledge of our interests in the entities that own three unencumbered multi-family properties used in calculating the borrowing base.
Our operating cash flow and available cash is insufficient to fully fund the $118.4 million of balloon payments, and if we are unable to refinance such debt on acceptable terms, we may need to issue additional equity or dispose of properties, in each case on potentially unfavorable terms.
Our operating cash flow and available cash is insufficient to fully fund the $204.4 million of balloon payments, and if we are unable to refinance such debt on acceptable terms, we may need to issue additional equity or dispose of properties, in each case on potentially unfavorable terms.
Our ability to acquire additional multi-family properties and implement value-add projects is limited by our available cash and our ability to (i) draw on our credit facility, (ii) obtain, on acceptable terms, mortgage debt from lenders, and (iii) raise capital from the sale of our common stock.
Our ability to acquire multi-family properties and implement value-add projects is limited by our available cash and our ability to (i) draw on our credit facility, (ii) obtain, on acceptable terms, mortgage debt and (iii) raise capital from the sale of our common stock.
Net proceeds received from the sale, financing or refinancing of wholly-owned properties are generally required to be used to repay amounts outstanding under the credit facility. As of December 31, 2022, we were in compliance in all material respects with the requirements of the facility.
Net proceeds received from the sale, financing or refinancing of wholly-owned properties are generally required to be used to repay amounts outstanding under the credit facility. As of December 31, 2023, we were in compliance in all material respects with the requirements of the facility.
" Business-Mortgage Debt " for information regarding our mortgage debt at consolidated and unconsolidated subsidiaries. Inflation Substantially all of our multi-family property leases are for periods of one-year or less. The short-term nature of these leases generally serves to reduce our risk to adverse effects of inflation on our revenue.
" Business-Mortgage Debt " for information regarding our mortgage debt at consolidated and unconsolidated subsidiaries. 36 Table of Contents Inflation Substantially all of our multi-family property leases are for periods of one-year or less. The short-term nature of these leases generally serves to reduce our risk to adverse effects of inflation on our revenue.
The credit facility matures in September 2025. As of March 1, 2023, there was no balance outstanding and up to $60 million was available to be borrowed thereunder.
The credit facility matures in September 2025. As of March 1, 2024, there was no balance outstanding and up to $60 million was available to be borrowed thereunder.
Comparison of Years Ended December 31, 2021 and 2020 As we are a smaller reporting company, this comparison is omitted in accordance with Instruction 1 to Item 303(a) of Regulation S-K. 34 Table of Contents Funds from Operations; Adjusted Funds from Operations; Net Operating Income.
Comparison of Years Ended December 31, 2022 and 2021 As we are a smaller reporting company, this comparison is omitted in accordance with Instruction 1 to Item 303(a) of Regulation S-K. 30 Table of Contents Funds from Operations; Adjusted Funds from Operations; Net Operating Income.
During 2022, we experienced inflationary pressures that drove higher operating expenses, primarily in personnel, repairs and maintenance, insurance and real estate taxes; such increases may continue in 2023 and thereafter, which will adversely affect our operating results. Inflation affects the overall cost of our debt.
During 2023, we experienced inflationary pressures that drove higher operating expenses, primarily in personnel, repairs and maintenance, insurance and real estate taxes; such increases may continue in 2024 and thereafter, which would adversely affect our operating results. Inflation affects the overall cost of our debt.
Business—Our Structure." (3) Assumes that approximately $4.4 million of property management fees will be paid annually to the property managers of our multi-family properties, including $ 1.8 million related to unconsolidated joint ventures. Such sum reflects the amount we anticipate paying in 2023 on the multi-family properties we own at December 31, 2022.
Business—Our Structure." (3) Assumes that approximately $2.5 million of property management fees will be paid annually to the property managers of our multi-family properties, including $1.5 million related to unconsolidated joint ventures. Such sum reflects the amount we anticipate paying in 2024 on the multi-family properties we own at December 31, 2023.
NOI is a non-GAAP measure of performance. NOI is used by our management and many investors to evaluate and compare the performance of our properties to other comparable properties, to determine trends at our properties and to determine the estimated fair value of our properties.
NOI is used by our management and many investors to evaluate and compare the performance of our properties to other comparable properties, to determine trends at our properties and to determine the estimated fair value of our properties.
These notes mature in April 2036, contain limited covenants (including covenants prohibiting us from paying dividends or repurchasing capital stock if there is an event of default (as defined therein) on these 39 Table of Contents notes), are redeemable at our option and bear an interest rate, which resets and is payable quarterly, of three-month LIBOR plus 200 basis points.
These notes mature in April 2036, contain limited covenants (including covenants prohibiting us from paying dividends or repurchasing capital stock if there is an event of default (as defined therein) on these notes), are redeemable at our option and bear an interest rate, which resets and is payable quarterly, of three-month term SOFR plus 226 basis points.
See "-Results of Operations - Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021" for a discussion of these changes. Liquidity and Capital Resources We require funds to pay operating expenses and debt service obligations, acquire properties, make capital and other improvements, fund capital contributions and pay dividends.
See "-Results of Operations - Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022" for a discussion of these changes. Liquidity and Capital Resources We require funds to pay operating expenses and debt service obligations, acquire properties, make capital and other improvements, fund capital contributions, pay dividends and repurchase shares of our common stock.
Although BRT Apartments Corp. is not the obligor with respect to such mortgage debt, the loss of any of these properties due to mortgage foreclosure or similar proceedings would have a material adverse effect on our results of operations and financial condition.
Although BRT Apartments Corp. is not the obligor with respect to such mortgage debt, the loss of any of these properties due to mortgage foreclosure or similar proceedings would have a material adverse effect on our results of operations and financial condition. See note 6 to our consolidated financial statements. See Item 1.
(2) Assumes that $1.0 million will be paid annually for the next five years pursuant to the shared services agreement and $ 1.5 million will be paid annually through December 31, 2027 for the Services. See "Item 1.
(2) Assumes that $966,000 will be paid annually for the next five years pursuant to the shared services agreement and $1.6 million will be paid annually through December 31, 2027 for the Services. See "Item 1.
These fees are typically charges based on a percentage of rental revenues from a property. No amount has been reflected as payable pursuant thereto after five years as such amount is not determinable. Excludes $11.1 million of anticipated capital expenditures in 2023,including $3.6 million in connection with our value add program. Such expenditures subsequent to 2023 are not determinable.
These fees are typically charges based on a percentage of rental revenues from a property. No amount has been reflected as payable pursuant thereto after five years as such amount is not determinable. Excludes $10.1 million of anticipated capital expenditures in 2024,including $2.7 million in connection with our value add program.
As a REIT, we generally will not be subject to corporate federal, state or local income taxes on taxable income we distribute currently (in accordance with the Internal Revenue Code and applicable regulations) to our stockholders.
It is our current intention to comply with these requirements and maintain our REIT status. As a REIT, we generally will not be subject to corporate federal, state or local income taxes on taxable income we distribute currently (in accordance with the Internal Revenue Code and applicable regulations) to our stockholders.
NOI is one of the measures we use to evaluate our performance because it (i) measures the core operations of property performance by excluding corporate level expenses and other items unrelated to property operating performance and (ii) captures trends in rental housing and property operating expenses.
NOI is one of the measures we use to evaluate our performance because it (i) measures the core operations of property performance by excluding corporate level expenses and other items unrelated to property operating performance and (ii) captures trends in rental housing and property operating expenses. However, NOI should only be used as an alternative measure of our financial performance.
At December 31, 2022, our investment in these joint venture properties have a net equity carrying value of $39.1 million and are subject to mortgage debt, which is not reflected on our consolidated balance sheet, of $ 256.7 million.
At December 31, 2023, our investment in these joint venture properties have a net equity carrying value of $30.4 million and are subject to mortgage debt, which is not reflected on our consolidated balance sheet, of $247.0 million.
Includes all of the debt of unconsolidated joint ventures. See the following table for information regarding same. Assumes that the interest rate on the junior subordinated notes will be 6.41% per annum and the interest rate on the credit facility will be 7.50% per annun, which were the rates in effect at December 31, 2022.
Includes all of the debt of unconsolidated joint ventures. See the following table for information regarding same. Assumes that the interest rate on the junior subordinated notes will be 7.65% per annum , which was the rate in effect at December 31, 2023.
We anticipate that for the four years beginning January 1, 2023, our operating expenses, $133.9 million of mortgage amortization and interest expense (including $55.4 million from unconsolidated joint ventures) and $118.4 million of balloon payments due with respect to mortgages maturing through 2026, estimated capital expenditures ( for 2023 only) of $11.1 38 Table of Contents million (including an estimated $3.6 million for our value add program), estimated cash dividend payments of at least $76.4 million (assuming (i) the current quarterly dividend rate of $0.25 per share and (ii) 19.1 million shares outstanding) will be funded from cash generated from operations (including distributions from unconsolidated joint ventures), mortgage financings and re-financings, sales of properties, the issuance of additional equity and, if available as noted below, our $60 million credit facility.
We anticipate that for the four years beginning January 1, 2024, our operating expenses, $127.8 million of mortgage amortization and interest expense (including $50.4 million from unconsolidated joint ventures) and $204.4 million of balloon payments due with respect to mortgages maturing through 2027 (including $76.7 million from unconsolidated joint ventures), anticipated capital expenditures (for 2024 only) of $10.1 million for both consolidated and unconsolidated properties (including an estimated $2.7 million for our value add program), estimated cash dividend payments of at least $74.0 million (assuming (i) the current quarterly dividend rate of $0.25 per share and (ii) 18.5 million shares outstanding) will be funded from cash generated from operations (including distributions from unconsolidated joint ventures), mortgage financings and re-financings, sales of properties, the issuance of additional equity and, if available, our $60 million credit facility.
Excluding funds held at our unconsolidated subsidiaries, at December 31, 2022 and March 1, 2023, our available liquidity was approximately $ 61.3 million and $75.3 million, respectively, including $20.3 million and $15.3 million, respectively, of cash and cash equivalents, and subject to compliance with borrowing base and other requirements, up to $41.0 million and $60.0 million, respectively, available under our credit facility.
Excluding funds held at our unconsolidated subsidiaries, at December 31, 2023 and March 1, 2024, our available liquidity was approximately $83.5 million and $81.2 million, respectively, including $23.5 million and $21.2 million, respectively, of cash and cash equivalents, and subject to compliance with borrowing base and other requirements, up to $60 million and $60 million, respectively, available under our credit facility.
(2) Assumes that the interest rate on the junior subordinated notes will be 6.41% per annum and includes $19 million on our credit facility which was paid off in February 2023. Corporate Level Financing Arrangements Junior Subordinated Notes As of December 31, 2022, $37.4 million (excluding deferred costs of $277,000) in principal amount of our junior subordinated notes is outstanding.
(2) Assumes that the interest rate on the junior subordinated notes will be 7.65% per annum. Corporate Level Financing Arrangements Junior Subordinated Notes As of December 31, 2023, $37.4 million (excluding deferred costs of $257,000) in principal amount of our junior subordinated notes is outstanding.
Management also reviews the reconciliation of net income (loss) to FFO and AFFO. 35 Table of Contents The table below provides a reconciliation of net income determined in accordance with GAAP to FFO and AFFO for each of the indicated years (amounts in thousands): 2022 2021 GAAP Net income attributable to common stockholders $ 49,955 $ 29,114 Add: depreciation of properties 24,812 8,025 Add: our share of depreciation in unconsolidated joint venture properties 10,677 23,083 Add: impairment charge — 520 Add: our share of impairment charge in unconsolidated joint venture properties 1,493 2,010 Add: casualty loss 850 — Deduct: gain on sales of real estate and partnership interests (6) (10,325) Deduct: our share of earnings in earnings from sale of unconsolidated joint venture properties (64,531) (34,982) Adjustment for non-controlling interests (16) (16) Funds from operations 23,234 17,429 Adjust for: straight-line rent accruals 24 (18) Add: loss on extinguishment of debt 563 1,575 Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties 1,880 4,581 Add: amortization of restricted stock and RSU expense 4,487 2,941 Add: amortization of deferred mortgage and debt costs 628 295 Add: our share of deferred mortgage costs from unconsolidated joint venture properties 227 542 Add: amortization of fair value adjustment for mortgage debt 148 — Less: insurance recovery of casualty loss (850) — Less: our share of insurance recovery from unconsolidated joint ventures (1,493) (2,010) Less: gain on insurance recovery (62) — Less: our share of gain on insurance proceeds from unconsolidated joint venture properties (432) (1,528) Adjustment for non-controlling interests (4) 4 Adjusted funds from operations $ 28,350 $ 23,811 The table below provides a reconciliation of net income per common share (on a diluted basis) determined in accordance with GAAP to FFO and AFFO. 2022 2021 Net income attributable to common stockholders $ 2.66 $ 1.62 Add: depreciation of properties 1.33 0.45 Add: our share of depreciation from unconsolidated joint venture properties 0.57 1.29 Add: impairment charge — 0.03 Add: our share of impairment charge in unconsolidated joint ventures 0.08 0.11 Add: casualty loss 0.05 — Deduct: gain on sales of real estate and partnership interest — (0.58) Deduct: our share of earnings from sale of unconsolidated joint venture properties (3.45) (1.95) Adjustment for non-controlling interests — — Funds from operations 1.24 0.97 Adjustment for: straight-line rent accruals — — Add: loss on extinguishment of debt 0.03 0.09 Add: our share of loss on extinguishment of debt from unconsolidated joint ventures 0.10 0.26 Add: amortization of restricted stock and RSU expense 0.25 0.16 Add: amortization of deferred mortgage and debt costs 0.03 0.02 Add: our share of amortization of deferred mortgage and debt costs from unconsolidated ventures 0.01 0.03 36 Table of Contents Add: amortization of fair value adjustment for mortgage debt 0.01 — Less: insurance recovery of casualty loss (0.05) — Deduct: our share of insurance recovery from unconsolidated joint ventures (0.08) (0.11) Deduct: gain on insurance recovery — — Deduct: our share of gain on insurance proceeds from unconsolidated joint ventures (0.02) (0.09) Adjustment for non-controlling interests — — Adjusted funds from operations $ 1.52 $ 1.33 Diluted shares outstanding for FFO and AFFO 18,782,695 17,936,465 FFO for 2022 increased $5.8 million, or 33%, to $23.2 million from $17.4 million in 2021.
Management also reviews the reconciliation of net income (loss) to FFO and AFFO. 31 Table of Contents The table below provides a reconciliation of net income determined in accordance with GAAP to FFO and AFFO for each of the indicated years (amounts in thousands): 2023 2022 GAAP Net income attributable to common stockholders $ 3,873 $ 49,955 Add: depreciation of properties 28,484 24,812 Add: our share of depreciation in unconsolidated joint venture properties 5,292 10,677 Add: our share of impairment charge in unconsolidated joint venture properties — 1,493 Add: casualty loss 323 850 Deduct: gain on sales of real estate and partnership interests (604) (6) Deduct: our share of earnings in earnings from sale of unconsolidated joint venture properties (14,744) (64,531) Adjustment for non-controlling interests (16) (16) Funds from operations 22,608 23,234 Adjust for: straight-line rent accruals 93 24 Add: loss on extinguishment of debt — 563 Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties 212 1,880 Add: amortization of restricted stock and RSU expense 4,768 4,487 Add: amortization of deferred mortgage and debt costs 1,072 628 Add: our share of deferred mortgage costs from unconsolidated joint venture properties 106 227 Add: amortization of fair value adjustment for mortgage debt 613 148 Less: insurance recovery of casualty loss (323) (850) Less: our share of insurance recovery from unconsolidated joint ventures — (1,493) Less: gain on insurance recovery (240) (62) Less: our share of gain on insurance proceeds from unconsolidated joint venture properties (30) (432) Adjustment for non-controlling interests (15) (4) Adjusted funds from operations $ 28,864 $ 28,350 32 Table of Contents The table below provides a reconciliation of net income per common share (on a diluted basis) determined in accordance with GAAP to FFO and AFFO. 2023 2022 Net income attributable to common stockholders $ 0.20 $ 2.66 Add: depreciation of properties 1.50 1.33 Add: our share of depreciation from unconsolidated joint venture properties 0.28 0.57 Add: our share of impairment charge in unconsolidated joint ventures — 0.08 Add: casualty loss 0.02 0.05 Deduct: gain on sales of real estate and partnership interest (0.03) — Deduct: our share of earnings from sale of unconsolidated joint venture properties (0.78) (3.45) Adjustment for non-controlling interests — — Funds from operations 1.19 1.24 Adjustment for: straight-line rent accruals — — Add: loss on extinguishment of debt — 0.03 Add: our share of loss on extinguishment of debt from unconsolidated joint ventures 0.01 0.10 Add: amortization of restricted stock and RSU expense 0.25 0.25 Add: amortization of deferred mortgage and debt costs 0.06 0.03 Add: our share of amortization of deferred mortgage and debt costs from unconsolidated ventures 0.01 0.01 Add: amortization of fair value adjustment for mortgage debt 0.03 0.01 Less: insurance recovery of casualty loss (0.02) (0.05) Deduct: our share of insurance recovery from unconsolidated joint ventures — (0.08) Deduct: gain on insurance recovery (0.01) — Deduct: our share of gain on insurance proceeds from unconsolidated joint ventures — (0.02) Adjustment for non-controlling interests — — Adjusted funds from operations $ 1.52 $ 1.52 Diluted shares outstanding for FFO and AFFO 18,931,026 18,782,695 FFO for 2023 decreased $626,000, or 2.7%, to $22.6 million from $23.2 million in 2022.
The credit facility bears an annual interest rate, which resets daily, equal to the prime rate, with a floor of 3.50%. The interest rate at December 31, 2022 and March 1, 2023, was 7.50% and 7.75% respectively. There is an annual fee of 0.25% on the total amount committed by VNB and unused by us.
The credit facility bears an annual interest rate, which resets monthly, equal to one-month term SOFR plus 250 basis points, with a floor of 6.00%. The interest rate at December 31, 2023 and March 1, 2024, was 7.85% and 7.82% respectively. There is an annual fee of 0.25% on the total amount committed by VNB and unused by us.
Same store NOI increased in 2022 by $1.6 million from 2021 due to a $2.6 million increase in rental revenues (and in particular, the increase in average rental rates) offset by a $1.0 million increase in real estate operating expenses.
The increase was offset by a $9.4 million increase, primarily due to the Partner Buyouts, in real estate operating expenses. Same store NOI remained flat in 2023 from 2022 due to a $1.8 million increase in rental revenues (and in particular, the increase in average rental rates) offset by a $1.8 million increase in real estate operating expenses.
Other Financing Sources and Arrangements At December 31, 2022, we are joint venture partners in unconsolidated joint ventures which own eight multi-family properties. The distributions from the properties owned by these ventures, $6.5 million in 2022 are a meaningful source of our liquidity and cash flow. Further, we may be required to make capital contributions with respect to these properties.
Other Financing Sources and Arrangements At December 31, 2023, we are joint venture partners in unconsolidated joint ventures which own seven multi-family properties which distributed $5.2 million to us in 2023. We may be required to make capital contributions with respect to these properties.
We evaluate our equity-method investments for impairment whenever events or changes in circumstances indicate that the carrying value of our investments may exceed the fair value. If it is determined that a decline in the fair value of our investments is not temporary, and if such reduced fair value is below its carrying value, an impairment is recorded.
If it is determined that a decline in the fair value of our investments is not temporary, and if such reduced fair value is below its carrying value, an impairment is recorded. Determining fair value involves significant judgment.
However, NOI should only be used as an alternative measure of our financial performance. 37 Table of Contents The following table provides a reconciliation of net income attributable to common stockholders as computed in accordance with GAAP to NOI for the periods presented (dollars in thousands): For the year ended December 31, 2022 2021 GAAP Net income attributable to common stockholders $ 49,955 $ 29,114 Less: Other Income (12) (16) Add: Interest expense 15,514 6,757 General and administrative 14,654 12,621 Depreciation 24,812 8,025 Impairment charge — 520 Provision for taxes 821 206 Less: Gain on sale of real estate (6) (7,693) Gain on the sale of partnership interests — (2,632) Add: Loss on extinguishment of debt 563 1,575 Equity in (earnings) loss of unconsolidated joint venture properties (1,895) 4,208 Casualty loss 850 — Less: Equity in earnings from sale of unconsolidated joint venture properties (64,531) (34,982) Insurance recovery of casualty loss (850) — Gain on insurance recovery (62) — Add: Net income attributable to non-controlling interests 144 136 Net Operating Income $ 39,957 $ 17,839 Less: Non same store and non multi family (1) Revenues (43,009) (7,125) Operating Expenses 18,720 3,393 Same Store Net Operating Income $ 15,668 $ 14,107 ________________________ (1) Prior year amounts have been adjusted to reflect the current year composition to reflect only those properties that were same store for both the current and the prior year.
The following table provides a reconciliation of net income attributable to common stockholders as computed in accordance with GAAP to NOI for the periods presented (dollars in thousands): For the year ended December 31, 2023 2022 GAAP Net income attributable to common stockholders $ 3,873 $ 49,955 Less: Other Income (548) (12) Add: Interest expense 22,161 15,514 General and administrative 15,433 14,654 Depreciation 28,484 24,812 Provision for taxes 54 821 Less: Gain on sale of real estate (604) (6) Add: Loss on extinguishment of debt — 563 Equity in (earnings) loss of unconsolidated joint venture properties (2,293) (1,895) Casualty loss 323 850 Less: Equity in earnings from sale of unconsolidated joint venture properties (14,744) (64,531) Insurance recovery of casualty loss (793) (850) Gain on insurance recovery (240) (62) Add: Net income attributable to non-controlling interests 142 144 Net Operating Income $ 51,248 $ 39,957 Less: Non same store and non multi family (1) Revenues 45,695 24,911 Operating Expenses 20,140 10,692 $ 25,555 $ 14,219 Same Store Net Operating Income $ 25,693 $ 25,738 _____________________________________ (1) Prior year amounts have been adjusted to reflect the current year composition to reflect only those properties that were same store for both the current and the prior year. 34 Table of Contents In 2023, NOI increased by $11.3 million from 2022 primarily due to a $20.8 million increase in rental revenues resulting from the Partner Buyouts.
Any impairment taken with respect to our real estate assets reduces our net income, assets and stockholders' equity to the extent of the amount of the allowance, but it will not affect our cash flow until such time as the property is sold. 41 Table of Contents Purchase Price Allocations We allocate the purchase price of properties, including acquisition costs and assumed debt, when appropriate, to the tangible and identified intangible assets and liabilities acquired based on their relative fair values.
Any impairment taken with respect to our real estate assets reduces our net income, assets and stockholders' equity to the extent of the amount of the allowance, but it will not affect our cash flow until such time as the property is sold.
The decrease was offset by a $1.5 million increase from unconsolidated same store properties, including increases of $417,000 in real estate taxes, $403,000 in utility costs, $258,000 in repairs, maintenance and replacement costs and $224,000 in payroll and leasing commissions. Interest expense from unconsolidated joint ventures.
The decrease was offset by an aggregate $1.2 million increase in such expenses including increases of $279,000 in utility costs, $260,000 in insurance costs, $245,000 in payroll and leasing commissions, and $191,000 in real estate taxes. Interest expense from unconsolidated joint ventures.
Accordingly, to qualify as a REIT, we must, among other things, meet a number of organizational and operational requirements, including a requirement that we distribute currently at least 90% of our ordinary taxable income to our stockholders. It is our current intention to comply with these requirements and maintain our REIT status.
Cash Distribution Policy We have elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended. Accordingly, we must, among other things, meet a number of organizational and operational requirements, including a requirement that we distribute currently at least 90% of our ordinary taxable income to our stockholders.
During 2022, we recognized $8.6 million of impairment charges related to a fire at Stono Oaks, a development project located in Johns Island, SC. During 2021, we recognized $2.8 million of impairment charges related to the February 2021 Texas winter storm (the "Texas Storm"). Insurance recoveries from unconsolidated joint ventures.
The components of the decrease are: • $5.1 million due to the Partner Buyouts; • $1.2 million from the 2022 Sales; and • $878,000 from the Chatham Sale. Impairment of assets from unconsolidated joint ventures. During 2022, the venture recognized $8.6 million of impairment charges related to a fire at Stono Oaks, a development project located in Johns Island, SC.
However, increasing interest rates, which generally correlates to increasing inflation, may make it less attractive to obtain mortgage debt or use our credit facility in connection with acquisition, refinancing and value add activities. 40 Table of Contents Cash Distribution Policy We have elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended.
However, increasing interest rates, which generally correlates to increasing inflation, increases the interest expense on our junior subordinated notes and may make it less attractive to obtain mortgage debt or use our credit facility in connection with acquisition, refinancing and value add activities.
The components of the decrease are: • $8.5 million due to the Partner Buyouts, including $2.7 million from the 2021 Partner Buyouts; • $2.5 million due to the Avenue/Parc Sale; • $2.3 million from the Shavono/Cinco/Vive/Waters Edge sales; and • $1.3 million from the Anatole/OPOP Sales. Depreciation from unconsolidated joint ventures .
The components of the decrease are: • $4.5 million due to the Partner Buyouts; • $1.8 million from the 2022 Sales; and • $631,000 from the Chatham Sale. Depreciation from unconsolidated joint ventures .
Carrying Value of Real Estate Portfolio We conduct a quarterly review of each real estate asset owned by us and through our joint ventures. This review is conducted in order to determine if indicators of impairment are present on the real estate.
This review is conducted in order to determine if indicators of impairment are present on the real estate.
Under this method of accounting, our pro rata share of the applicable entity's earnings or losses is included in our consolidated statements of operations. We initially record our investments based on either the carrying value for properties contributed or the cash invested.
Equity method investments We report our investments in unconsolidated entities, over whose operating and financial policies we do not control, under the equity method of accounting. Under this method of accounting, our pro rata share of the applicable entity's earnings or losses is included in our consolidated statements of operations.
Disclosure of Known Material Contractual Obligations The following table sets forth as of December 31, 2022 our known material contractual obligations: Payment Due by Period (Dollars in thousands) Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Total Long-Term Debt Obligations (1) $ 36,900 $ 110,875 $ 230,437 $ 554,800 $ 933,012 Operating Lease Obligations 237 497 517 3,237 4,488 Purchase Obligations (2)(3) 6,994 13,988 13,988 — 34,970 Total $ 44,131 $ 125,360 $ 244,942 $ 558,037 $ 972,470 ____________________________ (1) Reflects payments of principal (including amortization payments) and interest and excludes deferred costs.
Disclosure of Known Material Contractual Obligations The following table sets forth as of December 31, 2023 our known material contractual obligations: Payment Due by Period (Dollars in thousands) Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Total Long-Term Debt Obligations (1) $ 37,669 $ 211,328 $ 222,229 $ 435,591 $ 906,817 Operating Lease Obligations 242 507 528 2,977 4,254 Purchase Obligations (2)(3) 6,595 13,190 13,190 — 32,975 Total $ 44,506 $ 225,025 $ 235,947 $ 438,568 $ 944,046 ____________________________ (1) Reflects payments of principal (including amortization payments) and interest and excludes deferred costs.
During 2022, we recognized $8.6 million of insurance recoveries related to the Stono Oaks fire. During 2021, we recognized $2.8 million of insurance recoveries related to the Texas Storm. Gain on insurance recoveries from unconsolidated joint ventures . During 2022, we recognized $567,000 in gains from insurance recoveries at Vernadas at Alamo-San Antonio, TX and Woodlands-Boerne, TX.
Insurance recoveries from unconsolidated joint ventures. During 2022, the venture recognized $8.6 million of insurance recoveries related to the Stono Oaks fire.
Generally, in 2022, our primary sources of capital and liquidity were the operations of our multi-family properties (including distributions of $10.9 million from the operations of our unconsolidated joint ventures and $80.2 million of distributions from sale transactions), $4.4 million from property sales owned by consolidated entities, net mortgage proceeds of $19.0 million from the refinancing of mortgage debt in connection with the 2022 Partner Buyouts, $9.9 million from the sale of our common stock through our at-the-market equity offering program, and our available cash.
Generally, in 2023, our primary sources of capital and liquidity were the operations of our multi-family properties (including distributions of $6.3 million from the operations of our unconsolidated joint ventures), our $19.4 million share of the net proceeds from the Chatham Sale, and our available cash.
Loss on early extinguishment of debt from unconsolidated joint ventures The loss in 2022 is due to prepayment charges from the Shavano/Cinco/Vive/Waters Edge sales. The loss in 2021 is due to prepayment charges in connection with the payoff of the mortgages related to the Avenue/Parc Sale.
Loss on extinguishment of debt from unconsolidated joint ventures During 2023 and 2022, we recognized loss on the early extinguishment of debt in connection with the Chatham Sale and the 2022 Sales, respectively.
Determining fair value involves significant judgment. Our estimates consider available evidence including the present value of the expected future cash flows discounted at market rates, general economic conditions and other relevant factors. In 2021, we recorded an impairment related to our equity investment in the OPOP Properties. We sold our interests in these properties in November 2021.
Our estimates consider available evidence including the present value of the expected future cash flows discounted at market rates, general economic conditions and other relevant factors. Carrying Value of Real Estate Portfolio We conduct a quarterly review of each real estate asset owned by us and through our joint ventures.
The decrease was offset by a $4.9 million increase in rental revenue from unconsolidated same store properties, primarily from an increase in rental rates.
The decrease was offset by a $2.7 million increase in rental revenue from unconsolidated same store properties, primarily due an increase in rental rates offset by a $729,000 decrease due to reduced occupancy. 29 Table of Contents Real estate operating expenses from unconsolidated joint ventures The components of the decrease include: • $7.8 million from the Partner Buyouts; • $4.2 million from the 2022 Sales; • $1.8 million from the Chatham Sale.
The following table sets forth as of December 31, 2022 information regarding the components of our long-term debt obligations: Payment due by Period (Dollars in thousands) Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Total Mortgages on consolidated properties (1) $ 19,233 $ 56,262 $ 144,122 $ 301,017 $ 520,634 Mortgages on unconsolidated properties (1) 13,845 28,325 81,520 191,610 315,300 Junior subordinated notes and credit facility(2) 3,822 26,288 4,795 62,173 97,078 Total $ 36,900 $ 110,875 $ 230,437 $ 554,800 $ 933,012 ___________________________ (1) Includes payments of principal (including amortization payments), and interest and excludes deferred financing costs.
Such expenditures subsequent to 2024 are not determinable. 35 Table of Contents The following table sets forth as of December 31, 2023 information regarding the components of our long-term debt obligations: Payment due by Period (Dollars in thousands) Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Total Mortgages on consolidated properties (1) $ 20,683 $ 126,006 $ 109,792 $ 281,670 $ 538,151 Mortgages on unconsolidated properties (1) 14,125 79,600 106,715 95,549 295,989 Junior subordinated notes and credit facility(2) 2,861 5,722 5,722 58,372 72,677 Total $ 37,669 $ 211,328 $ 222,229 $ 435,591 $ 906,817 ___________________________ (1) Includes payments of principal (including amortization payments), and interest and excludes deferred financing costs.
The increase was offset by: • a $7.6 million decrease from the sale of properties (including interests in properties), in 2022 and 2021; • a $2.0 million increase in General and administrative expense (including $1.5 million of non-cash compensation expense); • a $701,000 decrease in insurance recoveries and gains from insurance proceeds; and • an $615,000 increase in income tax provision.
Contributing to the change was a: • $1.5 million decrease in insurance recovery from a casualty loss at an unconsolidated joint venture; • $1.2 million increase in interest expense (including $465,000 of amortization of mortgage fair value costs); • $499,000 increase in general and administrative expense (excluding non cash-amortization of restricted stock and RSU expense); and • $402,000 decrease in gains from insurance proceeds.
The components of the decrease are: • $10.3 million due to the Partner Buyouts, including $3.9 million from the 2021 Partner Buyouts ; • $3.5 million from the Shavano/Cinco/Vive/Waters Edge sales; • $2.4 million due to to the Avenue/Parc Sale; and • $1.3 million from the Anatole/OPOP Sales. Impairment of assets from unconsolidated joint ventures.
Rental revenue from unconsolidated joint ventures The decrease is due to: • $18.4 million from the Partner Buyouts; • $7.5 million primarily from the sale, in 2022, of Verandas at Shavano-San Antonio, TX, Cinco Ranch-Katy, TX, Vive at Kellswater-Kannapolis, NC and Water's Edge-Columbia, SC (collectively, the "2022 Sales"); and • $4.4 million from the Chatham Sale.