Biggest change(in thousands, except percentages) Year Ended December 31, 2022 2021 $ Change % Change Operating income (loss) $ 13,861 $ 29,892 $ (16,031) (53.6) % Adjustments: Property management expenses 9,895 8,752 1,143 13.1 % Casualty loss 1,591 344 1,247 362.5 % Depreciation and amortization 105,257 92,165 13,092 14.2 % General and administrative expenses 17,516 16,213 1,303 8.0 % (Gain) loss on sale of real estate and other investments (41) (27,518) 27,477 (99.9) % Net operating income $ 148,079 $ 119,848 $ 28,231 23.6 % GAAP and Non-GAAP Financial Measures The following table metrics, including GAAP and non-GAAP measures, cover the years ended December 31, 2022 and 2021. 27 Table of Contents (in thousands) Year Ended December 31, 2022 2021 $ Change % Change Revenue Same-store (1) $ 197,348 $ 179,348 $ 18,000 10.0 % Non-same-store (1) 55,602 16,276 39,326 241.6 % Other (1) 3,766 2,831 935 33.0 % Dispositions (1) — 3,250 (3,250) (100.0) % Total 256,716 201,705 55,011 27.3 % Property operating expenses, including real estate taxes Same-store (1) 80,368 72,009 8,359 11.6 % Non-same-store (1) 27,063 7,087 19,976 281.9 % Other (1) 1,203 1,120 83 7.4 % Dispositions (1) 3 1,641 (1,638) (99.8) % Total 108,637 81,857 26,780 32.7 % Net operating income (1) Same-store (1) 116,980 107,339 9,641 9.0 % Non-same-store (1) 28,539 9,189 19,350 210.6 % Other (1) 2,563 1,711 852 49.8 % Dispositions (1) (3) 1,609 (1,612) (100.2) % Total $ 148,079 $ 119,848 $ 28,231 23.6 % Property management expense (9,895) (8,752) 1,143 13.1 % Casualty loss (1,591) (344) 1,247 362.5 % Depreciation and amortization (105,257) (92,165) 13,092 14.2 % General and administrative expenses (17,516) (16,213) 1,303 8.0 % Gain (loss) on sale of real estate and other investments 41 27,518 27,477 (99.9) % Interest expense (32,750) (29,078) 3,672 12.6 % Interest and other income (loss) 1,248 (2,915) 4,163 (142.8) % NET INCOME (LOSS) $ (17,641) $ (2,101) $ (15,540) 739.6 % Dividends to preferred unitholders (640) (640) — — Net (income) loss attributable to noncontrolling interests – Operating Partnership and Series E preferred units 4,299 2,806 1,493 53.2 % Net (income) loss attributable to noncontrolling interests – consolidated real estate entities (127) (94) (33) 35.1 % Net income (loss) attributable to controlling interests (14,109) (29) (14,080) 48,551.7 % Dividends to preferred shareholders (6,428) (6,428) — — NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS $ (20,537) $ (6,457) $ (14,080) 218.1 % (1) This is a Non-GAAP financial measure which is a component of NOI (non-GAAP), as defined above.
Biggest change(in thousands, except percentages) Year Ended December 31, 2023 2022 $ Change % Change Operating income $ 84,453 $ 13,861 $ 70,592 509.3 % Adjustments: Property management expenses 9,353 9,895 (542) (5.5) % Casualty loss 2,095 1,591 504 31.7 % Depreciation and amortization 101,678 105,257 (3,579) (3.4) % Impairment 5,218 — 5,218 N/A General and administrative expenses 20,080 17,516 2,564 14.6 % Gain on sale of real estate and other investments (71,244) (41) (71,203) * Loss on litigation settlement 3,864 — 3,864 N/A Net operating income $ 155,497 $ 148,079 $ 7,418 5.0 % *Not a meaningful percentage GAAP and Non-GAAP Financial Measures The following table metrics, including GAAP and non-GAAP measures, cover the years ended December 31, 2023 and 2022. 27 Table of Contents (in thousands) Year Ended December 31, 2023 2022 $ Change % Change Revenue Same-store (1) $ 230,333 $ 214,941 $ 15,392 7.2 % Non-same-store (1) 16,031 9,434 6,597 69.9 % Other (1) 2,601 2,466 135 5.5 % Dispositions (1) 12,344 29,875 (17,531) (58.7) % Total 261,309 256,716 4,593 1.8 % Property operating expenses, including real estate taxes Same-store (1) 92,847 88,785 4,062 4.6 % Non-same-store (1) 5,915 3,542 2,373 67.0 % Other (1) 797 940 (143) (15.2) % Dispositions (1) 6,253 15,370 (9,117) (59.3) % Total 105,812 108,637 (2,825) (2.6) % Net operating income (2) Same-store (1) 137,486 126,156 11,330 9.0 % Non-same-store (1) 10,116 5,892 4,224 71.7 % Other (1) 1,804 1,526 278 18.2 % Dispositions (1) 6,091 14,505 (8,414) (58.0) % Total $ 155,497 $ 148,079 $ 7,418 5.0 % Property management expense (9,353) (9,895) (542) (5.5) % Casualty loss (2,095) (1,591) 504 31.7 % Depreciation and amortization (101,678) (105,257) (3,579) (3.4) % Impairment of real estate investments (5,218) — 5,218 N/A General and administrative expenses (20,080) (17,516) 2,564 14.6 % Gain on sale of real estate and other investments 71,244 41 71,203 * Loss on litigation settlement (3,864) — 3,864 N/A Interest expense (36,429) (32,750) 3,679 11.2 % Interest and other income 1,207 1,248 (41) (3.3) % NET INCOME (LOSS) $ 49,231 $ (17,641) $ 66,872 379.1 % Dividends to preferred unitholders (640) (640) — — Net (income) loss attributable to noncontrolling interests – Operating Partnership and Series E preferred units (7,141) 4,299 (11,440) (266.1) % Net income attributable to noncontrolling interests – consolidated real estate entities (125) (127) 2 1.6 % Net income (loss) attributable to controlling interests 41,325 (14,109) 55,434 392.9 % Dividends to preferred shareholders (6,428) (6,428) — — NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS $ 34,897 $ (20,537) $ 55,434 269.9 % (1) This is a component of Net operating income and a non-GAAP financial measure.
Budgeted expenditures for ongoing maintenance and capital improvements and renovations to our real estate portfolio are also generally expected to be funded from existing cash on hand, cash flow generated from property operations, draws on our lines of credit and/or new borrowings, and we believe we will have sufficient liquidity to meet our commitments over the next twelve months.
Budgeted expenditures for ongoing maintenance and capital improvements and renovations to our real estate portfolio are also generally expected to be funded from existing cash on hand, cash flow generated from property operations, draws on our lines of credit and/or new borrowings. We believe we will have sufficient liquidity to meet our commitments over the next twelve months.
We pay dividends from cash available for distribution. Until it is distributed, cash available for distribution is typically invested in investment grade securities or is used to reduce balances outstanding under our line of credit.
We pay dividends from cash available for distribution. Until it is distributed, cash available for distribution is typically used to reduce balances outstanding under our line of credit or is invested in investment grade securities.
Held for sale properties are reported at the lower of their carrying amount or estimated fair value less costs to sell. Recent Accounting Pronouncements For disclosure regarding recent accounting pronouncements and the anticipated impact they will have on our operations, please refer to Note 2 to our consolidated financial statements appearing elsewhere in this Report.
Held for sale properties are reported at the lower of their carrying amount or estimated fair value less costs to sell. Recent Accounting Pronouncements For disclosure regarding recent accounting pronouncements and the anticipated impact they will have on our operations, please refer to Note 2 of our Consolidated Financial Statements appearing elsewhere in this Report.
The discussion below focuses on the main factors affecting real estate revenue and real estate expenses from same-store apartment communities because changes from one year to another in real estate revenue and expenses from non-same-store communities are due to the addition of those properties to our real estate portfolio, and accordingly provide less useful information for evaluating the ongoing operational performance of our real estate portfolio.
The discussion below focuses on the main factors affecting real estate revenue and real estate expenses from same-store apartment communities because changes from one year to another in real estate revenue and expenses from non-same-store communities are generally due to the addition of those properties to our real estate portfolio, and accordingly provide less useful information for evaluating the ongoing operational performance of our real estate portfolio.
Sold communities are included in “Dispositions” for the periods prior to the sale, which also includes non-multifamily properties and the non-multifamily components of mixed-use properties. Reconciliation of Operating Income (Loss) to Net Operating Income (non-GAAP) The following table provides a reconciliation of operating income to NOI (non-GAAP), which is defined above.
Sold communities are included in “Dispositions” for the periods prior to the sale, which also includes non-multifamily properties and the non-multifamily components of mixed-use properties. Reconciliation of Operating Income to Net Operating Income (non-GAAP) The following table provides a reconciliation of operating income to NOI (non-GAAP), which is defined above.
Net operating income (“NOI”) is a non-GAAP financial measure which we define as total real estate revenues less property operating expenses, including real estate taxes, which is reconciled to operating income (loss). Refer to the reconciliation of Operating Income (Loss) to Net Operating Income below.
Net operating income (“NOI”) is a non-GAAP financial measure which we define as total real estate revenues less property operating expenses, including real estate taxes, which is reconciled to operating income. Refer to the reconciliation of Operating Income to Net Operating Income below.
FFO also does not represent cash generated from operating activities in accordance with GAAP, nor is it indicative of funds available to fund all cash needs, including the ability to service indebtedness or make distributions to shareholders. Core Funds from Operations ("Core FFO"), a non-GAAP measure, is FFO adjusted for non-routine items or items not considered core to business operations.
FFO also does not represent cash generated from operating activities in accordance with GAAP, nor is it indicative of funds available to fund all cash needs, including the ability to service indebtedness or make distributions to shareholders. Core funds from operations (“Core FFO”), a non-GAAP measure, is FFO adjusted for non-routine items or items not considered core to business operations.
As described further below, the process of allocating property costs to its components involves a considerable amount of subjective judgments to be made by management. If we do not allocate these costs appropriately or incorrectly estimate the useful lives of our real estate, depreciation expense may be misstated.
As described further below, the process of allocating property costs to its components requires a considerable amount of subjective judgments to be made by management. If we do not allocate these costs appropriately or incorrectly estimate the useful lives of our real estate, depreciation expense may be misstated.
We fund capital expenditures, primarily to maintain or renovate our apartment communities. The amounts of these expenditures can vary from year to year depending on the age of the apartment community, timing of planned improvements, and lease turnover. As of December 31, 2022, we had no significant off-balance-sheet arrangements.
We fund capital expenditures, primarily to maintain or renovate our apartment communities. The amounts of these expenditures can vary from year to year depending on the age of the apartment community, timing of planned improvements, and lease turnover. As of December 31, 2023, we had no significant off-balance-sheet arrangements.
Our primary liquidity demands are normally-recurring operating and overhead expenses, debt service and repayments, capital improvements to our communities, distributions to the holders of our preferred shares, common shares, Series D preferred units, Series E preferred units, and Units, value-add redevelopment, common and preferred share buybacks, Unit redemptions, and acquisition of additional communities.
Our primary liquidity demands are normally-recurring operating and overhead expenses, debt service and repayments, capital improvements to our communities, distributions to the holders of our preferred shares, common shares, Series D preferred units, Series E preferred units, and Units, value-add redevelopment, common and preferred share buybacks, Unit redemptions, and acquisitions of additional communities.
We believe that delivering superior resident experiences will drive consistent profitability for our shareholders. We have paid quarterly distributions every quarter since our first distribution in 1971. Significant Transactions and Events for the Year Ended December 31, 2022 Highlights .
We believe that delivering superior resident experiences will drive consistent profitability for our shareholders. We have paid quarterly distributions every quarter since our first distribution in 1971. Significant Transactions and Events for the Year Ended December 31, 2023 Highlights .
Changes in Cash, Cash Equivalents, and Restricted Cash As of December 31, 2022, we had cash and cash equivalents of $10.5 million and restricted cash consisting of $1.4 million of escrows held by lenders for real estate taxes, insurance, and capital additions.
As of December 31, 2022, we had cash and cash equivalents of $10.5 million and restricted cash consisting of $1.4 million of escrows held by lenders for real estate taxes, insurance, and capital additions.
The currently offered effective rates on new leases at the community are used as the starting point in determination of the market rates of vacant homes. We believe that weighted average occupancy is a meaningful measure of occupancy because it considers the value of each vacant unit at its estimated market rate.
Market rates are determined using the currently offered effective rates on new leases at the community and are used as the starting point in determination of the market rates of vacant apartment homes. We believe that weighted average occupancy is a meaningful measure of occupancy because it considers the value of each vacant unit at its estimated market rate.
(2) Consists of (gain) loss on investments. 31 Table of Contents Liquidity and Capital Resources Overview We strive to maintain a strong balance sheet and preserve financial flexibility, which we believe should enhance our ability to capitalize on appropriate investment opportunities as they may arise.
(3) Consists of (gain) loss on investments. 32 Table of Contents Liquidity and Capital Resources Overview We strive to maintain a strong balance sheet and preserve financial flexibility, which we believe should enhance our ability to capitalize on appropriate investment opportunities as they may arise.
For additional comparison of results of operations for the years ended December 31, 2021 and December 31, 2020, please refer to our Annual Report on Form 10-K filed with the SEC on February 28, 2022. Non-GAAP Financial Measures Net operating income.
For additional comparison of results of operations for the years ended December 31, 2022 and December 31, 2021, please refer to our Annual Report on Form 10-K filed with the SEC on February 21, 2023. Non-GAAP Financial Measures Net operating income.
We believe that NOI is an important supplemental measure of operating performance for real estate because it provides a measure of operations that is unaffected by depreciation, amortization, financing costs, property management expenses, casualty losses, and general and administrative expense.
We believe that NOI is an important supplemental measure of operating performance for real estate because it provides a measure of operations that is unaffected by sales of real estate and other investments, impairment, depreciation, amortization, financing costs, property management expenses, casualty losses, and general and administrative expense.
Supply chain and inflationary pressures are likely to result in increased operating expenses, specifically, increases in energy costs, salary related costs, and construction materials for repairs and maintenance or value add projects.
Supply chain and inflationary pressures are likely to result in increased operating expenses, specifically, increases in energy costs, salary related costs, and construction materials for repairs and maintenance or capital projects.
Refer to the reconciliation of Operating Income (Loss) to Net Operating Income on page 28. Non-GAAP financial measures should not be considered an alternative to net income (loss), net income (loss) available for common shareholders, or cash flow from operating activities as a measure of financial performance.
Refer to the Reconciliation of Operating Income to Net Operating Income on page 27. Non-GAAP financial measures should not be considered an alternative to net income (loss), net income (loss) available for common shareholders, or cash flow from operating activities as a measure of financial performance. * Not a meaningful percentage .
Upon acquisitions of real estate, we assess the fair value of acquired tangible assets (including land, buildings and personal property), which is determined by valuing the property as if it were vacant, and consider 35 Table of Contents whether there were significant intangible assets acquired (for example, above-and below-market leases, the value of acquired in-place leases and resident relationships) and assumed liabilities, and allocate the purchase price based on these assessments.
Upon acquisitions of real estate, we assess the fair value of acquired tangible assets (including land, buildings and personal property), which is determined by valuing the property as if it were vacant, and consider whether there were significant intangible assets acquired (for example, above-and below-market leases, the value of acquired in-place leases and resident relationships) and assumed liabilities, and allocate the purchase price based on these assessments. 36 Table of Contents The as-if-vacant value is allocated to land, buildings, and personal property based on our determination of the relative fair value of these assets.
We believe our ability to generate cash from property operating activities and draws on our lines of credit to be adequate to meet all expected operating requirements and to make distributions to our shareholders in accordance with the REIT provisions of the Code.
We believe our ability to generate cash from property operating activities and draw on our lines of credit is adequate to meet all expected operating requirements and to make distributions to our shareholders in accordance with the REIT provisions of the Code.
As of December 31, 2022, the weighted average rate of interest on our mortgage debt was 3.85%, compared to 3.81% on December 31, 2021. Refer to Note 6 of our consolidated financial statements contained in this Report for the principal payments due on our mortgage indebtedness and other tabular information.
As of December 31, 2023, the weighted average rate of interest on our mortgage debt was 4.05%, compared to 3.85% on December 31, 2022. Refer to Note 6 of our Consolidated Financial Statements contained in this Report for the principal payments due on our mortgage indebtedness and other tabular information.
Each Series E preferred unit is convertible, at the holder’s option, into 1.2048 Units. The Series E preferred units have an aggregate liquidation preference of $175.8 million. The holders of the Series E preferred units do not have voting rights. As of December 31, 2022 and 2021, we had 3.9 million Series C preferred shares outstanding.
Each Series E preferred unit is convertible, at the holder’s option, into 1.2048 Units. The Series E preferred units have an aggregate liquidation preference of $172.5 million. The holders of the Series E preferred units do not have voting rights. As of December 31, 2023 and 2022, we had 3.9 million Series C preferred shares outstanding.
By further adjusting for items that are not considered part of core business operations, the company believes that Core FFO provides investors with additional information to compare core operating and financial performance between periods.
By further adjusting for items that are not considered part of core business operations, we believe that Core FFO provides investors with additional information to compare core operating and financial performance between periods.
The primary line of credit had a $113.5 million balance outstanding at December 31, 2022 and matures in September 2025. Our unsecured senior notes have an aggregate balance of $300.0 million at December 31, 2022 with varying maturities from September 2028 through September 2034.
The primary line of credit had a $30.0 million balance outstanding at December 31, 2023 and matures in September 2025. Our unsecured senior notes had an aggregate balance of $300.0 million at December 31, 2023 with varying maturities from September 2028 through September 2034.
Debt As of December 31, 2022, we had a multibank, revolving line of credit with total commitments and borrowing capacity of $250.0 million, based on the value of unencumbered properties. As of December 31, 2022, the additional borrowing availability was $136.5 million beyond the $113.5 million drawn.
Debt As of December 31, 2023, we had a multibank, revolving line of credit with total commitments and borrowing capacity of $250.0 million, based on the value of unencumbered properties. As of December 31, 2023, the additional borrowing availability was $220.0 million beyond the $30.0 million drawn.
For the comparison of the twelve months ended December 31, 2022 and 2021, 60 apartment communities were classified as same-store and 24 apartment communities were non-same-store. See Item 2 - Properties for the list of communities classified as same-store and non-same-store.
For the comparison of the twelve months ended December 31, 2023 and 2022, 66 apartment communities were classified as same-store and six apartment communities were non-same-store. See Item 2 - Properties for the list of communities classified as same-store and non-same-store.
Approximately 9.8% of the increase was due to higher average monthly revenue per occupied home and 0.2% from an increase in occupancy as weighted average occupancy 28 Table of Contents increased from 94.3% to 94.5% for the years ended December 31, 2021 and 2022, respectively.
Approximately 6.9% of the increase was due to higher average monthly revenue per occupied home and 0.3% from an increase in occupancy as weighted average occupancy increased from 94.6% to 94.9% for the years ended December 31, 2022 and 2023, respectively.
We have a $198.9 million Fannie Mae Credit Facility Agreement (“FMCF”). The FMCF is currently secured by mortgages on 16 apartment communities. The notes are interest-only, have varying maturity dates of 7, 10, and 12 years, and a blended weighted average fixed interest rate of 2.78%.
As of December 31, 2022, the Term Loan had a balance of $100.0 million. We have a $198.9 million Fannie Mae Credit Facility Agreement (“FMCF”). The FMCF is currently secured by mortgages on 12 apartment communities. The notes are interest-only, with varying maturity dates of 7, 10, and 12 years, and a blended weighted average fixed interest rate of 2.78%.
Year Ended December 31, Weighted Average Occupancy (1) 2022 2021 Same-store 94.5 % 94.3 % Non-same-store 94.7 % 94.8 % Total 94.6 % 94.3 % (1) Weighted average occupancy is defined as the percentage resulting from dividing actual rental revenue by scheduled rental revenue.
Year Ended December 31, Weighted Average Occupancy (1) 2023 2022 Same-store 94.9 % 94.6 % Non-same-store 95.2 % 93.5 % Total 94.9 % 94.6 % (1) Weighted average occupancy is defined as the percentage resulting from dividing actual rental revenue by scheduled rental revenue.
The proceeds from the sale of common shares under the 2021 ATM program are intended to be used for general corporate purposes, which may include the funding of acquisitions, construction or mezzanine loans, community renovations, and the repayment of indebtedness.
The proceeds from the sale of common shares under the 2021 ATM program are intended to be used for general corporate purposes, which may include the funding of acquisitions, construction or mezzanine loans, community renovations, and the repayment of indebtedness. During the year ended December 31, 2023, we did not issue any common shares under the 2021 ATM program.
The repurchases have no time limit and may be suspended or discontinued completely at any time. The specific timing and amount of repurchases will vary based on available capital resources or other financial and operational performance, market conditions, securities law limitations, and other factors. The table below provides details on the shares repurchased during the year ended December 31, 2022.
The repurchases have no time limit and may be suspended or discontinued completely at any time. The specific timing and amount of repurchases will vary based on available capital resources or other financial and operational performance, market conditions, securities law limitations, and other factors.
During the year ended December 31, 2021, we issued 1.8 million common shares at an average price of $86.13 per share, net of commissions, under our 2021 ATM program and the 2019 ATM program. Total consideration, net of commissions and issuance costs, was approximately $31.4 million.
During the year ended December 31, 2022, we issued 321,000 common shares under the 2021 ATM program at an average price of $98.89 per share, net of commissions. During the year ended December 31, 2022, total consideration, net of commissions and issuance costs, was approximately $31.4 million.
As of December 31, 2022, we owned interests in 84 apartment communities consisting of 15,065 homes as detailed in Item 2 - Properties. Property owned, as presented in the consolidated balance sheets, was $2.5 billion at December 31, 2022, compared to $2.3 billion at December 31, 2021.
As of December 31, 2023, we owned interests in 72 apartment communities consisting of 13,088 homes as detailed in Item 2 - Properties. Property owned, as presented in the Consolidated Balance Sheets, was $2.4 billion at December 31, 2023, compared to $2.5 billion at December 31, 2022.
As of December 31, 2022 and 2021, the FMCF had a balance of $198.9 million. The FMCF is included within mortgages payable on the Consolidated Balance Sheets. Mortgage loan indebtedness, excluding the FMCF, was $299.4 million on December 31, 2022 and $284.9 million on December 31, 2021.
As of December 31, 2023 and 2022, the FMCF had a balance of $198.9 million. The FMCF is included within mortgages payable on the Consolidated Balance Sheets. Mortgage loan indebtedness, excluding the FMCF, was $391.1 million on and $299.4 million on December 31, 2023, and 2022, respectively on 14 and 15 apartment communities, respectively.
Equity We have an at-the-market offering program (“2021 ATM program”) through which we may offer and sell common shares having an aggregate sales price of up to $250.0 million, in amounts and at times that we determine.
Refer to Item 7A in this Report for additional information on our market and interest rate risk. Equity We have an at-the-market offering program (“2021 ATM program”) through which we may offer and sell common shares having an aggregate sales price of up to $250.0 million, in amounts and at times that we determine.
For the year ended December 31, 2022, our highlights included the following: • Net Loss was $1.35 per basic and diluted share for the year ended December 31, 2022, compared to Net Loss of $0.47 per basic and diluted share for the year ended December 31, 2021; • Core FFO per diluted share, a non-GAAP measure, increased 11.0% (refer to reconciliations of Funds from Operations and Core Funds from Operations beginning on page 31 for additional detail) to $4.43 from $3.99; and • Same-store year-over-year net operating income growth of 9.0% driven by same-store revenue growth of 10.0% (refer to reconciliation of Operating Income (Loss) to Net Operating Income on page 28 for additional detail).
For the year ended December 31, 2023, our highlights included the following: • Net Income was $2.32 per basic and diluted share for the year ended December 31, 2023, compared to Net Loss of $1.35 per basic and diluted share for the year ended December 31, 2022; • Core funds from operations (“CFFO”) per diluted share, a non-GAAP measure, increased 7.9% (refer to reconciliations of Funds from Operations and Core Funds from Operations beginning on page 30 for additional detail) to $4.78 from $4.43; • Operating income increased to $84.5 million for the year ended December 31, 2023 compared to $13.9 million for the prior year; and • Same-store year-over-year net operating income growth of 9.0% driven by same-store revenue growth of 7.2% (refer to Reconciliation of Operating Income (Loss) to Net Operating Income on page 27 for additional detail).
Property management expense, consisting of property management overhead and property management fees paid to third parties increased by 13.1% to $9.9 million in the year ended December 31, 2022, compared to $8.8 million in the year ended December 31, 2021.
Property management expense, consisting of property management overhead and property management fees paid to third parties decreased by 5.5% to $9.4 million in the year ended December 31, 2023, compared to $9.9 million in the year ended December 31, 2022.
Gain (loss) on sale of real estate and other investments. In the years ended December 31, 2022 and 2021, we recorded gains on sale of real estate and other investments of $41,000 and $27.5 million, respectively. Operating income.
Gain on sale of real estate and other investments. In the years ended December 31, 2023 and 2022, we recorded gains on sale of real estate and other investments of $71.2 million and $41,000, respectively.
For the year ended December 31, 2022, we declared cash distributions of $47.4 million to common shareholders and unitholders of Centerspace, LP, as compared to net cash provided by operating activities of $92.0 million and FFO of $79.9 million.
For the year ended December 31, 2023, we declared cash distributions of $46.4 million to common shareholders and unitholders of Centerspace, LP, as compared to net cash provided by operating activities of $89.5 million and FFO of $77.3 million.
Interest and other income (loss). Interest and other income (loss) increased to income of $1.2 million in the year ended December 31, 2022, compared to a loss of $2.9 million in the prior year.
Interest and other income. Interest and other income was $1.2 million in the years ended December 31, 2023 and 2022. Net income (loss) available to common shareholders. Net income (loss) available to common shareholders increased to net income of $34.9 million compared to a net loss of $20.5 million in the prior year.
Revenue from same-store communities increased by 10.0% or $18.0 million in the year ended December 31, 2022, compared to the same period in the prior year.
Revenue from same-store communities increased by 7.2% or $15.4 million in the year ended December 31, 2023, compared to the same period in the prior year.
All of our mortgage debt is at fixed rates of interest, with staggered maturities. This reduces the exposure to changes in interest rates, which minimizes the effect of interest rate fluctuations on our results of operations and cash flows. Refer to Item 7A in this Report for additional information on our market and interest rate risk.
All of our mortgage debt is collateralized by apartment communities and is non-recourse at fixed rates of interest, with staggered maturities. This reduces the exposure to changes in interest rates, which minimizes the effect of interest rate fluctuations on our results of operations and cash flows.
We seek to manage a strong balance sheet that should provide us with flexibility to pursue both internal and external growth. RESULTS OF OPERATIONS We are presenting our results of operations for the years ended December 31, 2022 and 2021.
We will explore potential new markets and acquisition opportunities as market conditions allow. We seek to manage a strong balance sheet that should provide us with flexibility to pursue both internal and external growth. 26 Table of Contents RESULTS OF OPERATIONS We are presenting our results of operations for the years ended December 31, 2023 and 2022.
Other intangible assets acquired include amounts for in-place lease values that are based upon our evaluation of the specific characteristics of the leases. Factors considered in the fair value analysis include an estimate of carrying costs and foregone rental income during hypothetical expected lease-up periods, consideration of current market conditions, and costs to execute similar leases.
Factors considered in the fair value analysis include an estimate of carrying costs and foregone rental income during hypothetical expected lease-up periods, consideration of current market conditions, and costs to execute similar leases.
Refer to Note 4 of our Consolidated Financial Statements contained in this Report. 33 Table of Contents On March 10, 2022, the Board of Trustees approved a share repurchase program (the “Share Repurchase Program”), providing for the repurchase of up to an aggregate of $50 million of our outstanding common shares.
On March 10, 2022, the Board of Trustees approved a share repurchase program (the “Share Repurchase Program”), providing for the repurchase of up to an aggregate of $50.0 million of our outstanding common shares.
For a comparison of FFO applicable to common shares and Units for the years ended December 31, 2021 and 2020, refer to our Annual Report on Form 10-K filed with the SEC on February 28, 2022. 30 Table of Contents Reconciliation of Net Income (Loss) Available to Common Shareholders to Funds from Operations and Core Funds From Operations (in thousands, except per share and unit amounts) Year Ended December 31, 2022 2021 Net income (loss) available to common shareholders $ (20,537) $ (6,457) Adjustments: Noncontrolling interests – Operating Partnership and Series E preferred units (4,299) (2,806) Depreciation and amortization 105,257 92,165 Less depreciation – non real estate (387) (366) Less depreciation – partially owned entities (65) (93) (Gain) loss on sale of real estate (41) (27,518) FFO applicable to common shares and Units $ 79,928 $ 54,925 Adjustments to Core FFO: Non-cash casualty loss (recovery) $ 254 $ — Loss on extinguishment of debt 5 535 Technology implementation costs (1) 873 2,020 Commercial lease termination proceeds — (450) Acquisition related costs — 230 Interest rate swap termination, amortization, and mark-to-market (100) 4,942 Amortization of assumed debt (464) (53) Pursuit costs 1,302 39 Other miscellaneous items (2) 85 (103) Core FFO applicable to common shares and Units $ 81,883 $ 62,085 FFO applicable to common shares and Units $ 79,928 $ 54,925 Dividends to preferred unitholders 640 640 FFO applicable to common shares and Units - diluted $ 80,568 $ 55,565 Core FFO applicable to common shares and Units $ 81,883 $ 62,085 Dividends to preferred unitholders 640 640 Core FFO applicable to common shares and Units - diluted $ 82,523 $ 62,725 Per Share Data Earnings (loss) per common share - diluted $ (1.35) $ (0.47) FFO per share and Unit - diluted $ 4.32 $ 3.54 Core FFO per share and Unit - diluted $ 4.43 $ 3.99 Weighted average shares - basic 15,216 13,803 Effect of redeemable operating partnership units 978 899 Effect of Series D preferred units 228 228 Effect of Series E preferred units 2,185 729 Effect of dilutive restricted stock units and stock options 38 45 Weighted average shares and Units - diluted 18,645 15,704 (1) Costs are related to a two-year implementation.
For a comparison of FFO applicable to common shares and Units for the years ended December 31, 2022 and 2021, refer to our Annual Report on Form 10-K filed with the SEC on February 21, 2023. 31 Table of Contents Reconciliation of Net Income (Loss) Available to Common Shareholders to Funds from Operations and Core Funds From Operations (in thousands, except per share and unit amounts) Year Ended December 31, 2023 2022 Funds from operations: Net income (loss) available to common shareholders $ 34,897 $ (20,537) Adjustments: Noncontrolling interests – Operating Partnership and Series E preferred units 7,141 (4,299) Depreciation and amortization 101,678 105,257 Less depreciation – non real estate (322) (387) Less depreciation – partially owned entities (80) (65) Impairment of real estate 5,218 — Gain on sale of real estate (71,240) (41) FFO applicable to common shares and Units $ 77,292 $ 79,928 Adjustments to Core FFO: Non-cash casualty loss $ 1,350 $ 254 Loss on extinguishment of debt — 5 Technology implementation costs (1) — 873 Interest rate swap amortization and mark-to-market 936 (100) Amortization of assumed debt (212) (464) Pursuit costs 5 1,302 Severance and transition related costs 3,170 — Loss on litigation settlement and associated trial costs (2) 4,270 — Other miscellaneous items (3) (137) 85 Core FFO applicable to common shares and Units $ 86,674 $ 81,883 FFO applicable to common shares and Units $ 77,292 $ 79,928 Dividends to preferred unitholders 640 640 FFO applicable to common shares and Units - diluted $ 77,932 $ 80,568 Core FFO applicable to common shares and Units $ 86,674 $ 81,883 Dividends to preferred unitholders 640 640 Core FFO applicable to common shares and Units - diluted $ 87,314 $ 82,523 Per Share Data Income (loss) per common share - diluted $ 2.32 $ (1.35) FFO per share and Unit - diluted $ 4.27 $ 4.32 Core FFO per share and Unit - diluted $ 4.78 $ 4.43 Weighted average shares - basic 14,994 15,216 Effect of redeemable operating partnership units 925 978 Effect of Series D preferred units 228 228 Effect of Series E preferred units 2,100 2,185 Effect of dilutive restricted stock units and stock options 24 38 Weighted average shares and Units - diluted 18,271 18,645 (1) Costs are related to a two-year implementation.
The increase was primarily due to a $5.4 million loss related to the termination of interest rate swaps that occurred in the prior year, offset by a $560,000 gain on the mark-to-market adjustment for an interest rate swap prior to termination. 29 Table of Contents Funds from Operations and Core Funds From Operations We believe that Funds from Operations (“FFO”), which is a non-GAAP standard supplemental measure for equity real estate investment trusts, is helpful to investors in understanding our operating performance, primarily because its calculation does not assume the value of real estate assets diminishes predictably over time, as implied by the historical cost convention of GAAP and the recording of depreciation.
Funds from Operations and Core Funds From Operations We believe that funds from operations (“FFO”), which is a non-GAAP financial measure used as a standard supplemental measure for equity real estate investment trusts, is helpful to investors in understanding our operating performance, primarily because its calculation does not assume the value of real estate assets diminishes predictably over time, as implied by the historical cost convention of GAAP and the recording of depreciation and amortization.
As of December 31, 2021, we had total liquidity of approximately $204.8 million, which included $173.5 million available on our lines of credit based on the value of properties contained in our unencumbered asset pool (“UAP”) and $31.3 million of cash and cash equivalents.
As of December 31, 2023, we had total liquidity of approximately $234.6 million, which included $226.0 million available on our lines of credit based on the value of unencumbered properties and $8.6 million of cash and cash equivalents.
Weighted average occupancy may not completely reflect short-term trends in physical occupancy, and our calculation of weighted average occupancy may not be comparable to that disclosed by other real estate companies. December 31, Number of Homes 2022 2021 Same-store 11,330 11,330 Non-same-store 3,735 3,111 Total 15,065 14,441 Same-store analysis.
Weighted average occupancy may not completely reflect short-term trends in physical occupancy, and our calculation of weighted average occupancy may not be comparable to that disclosed by other real estate companies. 28 Table of Contents December 31, Number of Homes 2023 2022 Same-store 12,173 12,173 Non-same-store 915 612 Total 13,088 12,785 Same-store analysis.
As of December 31, 2021, we had cash and cash equivalents of $31.3 million and restricted cash consisting of $2.4 million of escrows held by lenders for real estate taxes, insurance, and capital additions and $5.0 million in deposits for real estate acquisitions.
Changes in Cash, Cash Equivalents, and Restricted Cash As of December 31, 2023, we had cash and cash equivalents of $8.6 million and restricted cash consisting of $639,000 of escrows held by lenders for real estate taxes, insurance, and capital additions.
In September 2021, we entered into a note purchase agreement for the issuance of $125.0 million senior unsecured promissory notes, of which $25.0 million was under the private shelf agreement with PGIM. The following table shows the notes issued under both agreements.
(collectively, "PGIM") under which we have issued $200.0 million in unsecured senior promissory notes (“unsecured senior notes”). We also have a separate note purchase agreement for the issuance of $125.0 million senior unsecured promissory notes, of which $25.0 million was issued under the private shelf agreement with PGIM.
Property operating expenses at same-store communities increased by 11.6% or $8.4 million in the year ended December 31, 2022, compared to the same period in the prior year.
Revenue from non-same-store apartment communities increased by $6.6 million in the year ended December 31, 2023, compared to the same period in the prior year. Property operating expenses from non-same-store apartment communities increased by $2.4 million. Net operating income from non-same-store communities increased by $4.2 million.
During the year ended December 31, 2022, we used capital for various activities, including: • Acquisition of five apartment communities in Minneapolis, Minnesota and Centennial, Colorado for $104.7 million in cash, including transaction costs, with the remainder of the purchase price in issuance of Units, assumption of mortgage debt, and the exchange of mortgages receivable which we financed; • Repaying approximately $29.0 million of mortgage principal; • Repurchase of 432,000 common shares for $29.1 million, net of issuance costs; • Repurchase of 46,000 Units for $4.1 million • Paying $3.2 million for the termination of interest rate swaps; • Paying distributions on common shares, Series E preferred units, Units, and Series C preferred shares of $60.7 million; and • Funding capital improvements for apartment communities of approximately $56.6 million. 34 Table of Contents Contractual Obligations and Other Commitments Our primary contractual obligations relate to borrowings under our lines of credit, unsecured senior notes, term loan, and mortgages payable.
During the year ended December 31, 2023, we used capital for various activities, including: • Acquiring an apartment community in Loveland, Colorado for $42.2 million in cash, including transaction costs, with the remainder of the purchase price in assumption of mortgage debt; • Repaying $83.5 million on our line of credit, net of proceeds; • Repaying approximately $46.7 million of mortgage principal; • Repaying $100.0 million on notes payable; • Repurchasing of 216,000 common shares for $11.5 million, net of issuance costs; • Paying distributions on common shares, Series E preferred units, Units, and Series C preferred shares of $59.7 million; and • Funding capital improvements for apartment communities of approximately $58.8 million. 35 Table of Contents Contractual Obligations and Other Commitments Our primary contractual obligations relate to borrowings under our lines of credit, unsecured senior notes, and mortgages payable.
As of December 31, 2022, we had $21.0 million remaining authorized for purchase under this program. (in thousands, except per share amounts) Number of Common Shares Aggregate Cost (1) Average Price Per Share (1) Year ended December 31, 2022 432 $ 29,059 $ 67.23 (1) Amount includes commissions.
(in thousands, except per share amounts) Number of Common Shares Aggregate Cost (1) Average Price Per Share (1) Year ended December 31, 2023 216 $ 11,539 $ 53.44 Year ended December 31, 2022 432 $ 29,059 $ 67.23 (1) Amount includes commissions.
As of December 31, 2022, common shares having an aggregate offering price of up to $126.6 million remained available under the 2021 ATM program.
As of December 31, 2023, common shares having an aggregate offering price of up to $126.6 34 Table of Contents million remained available under the 2021 ATM program. Refer to Note 4 of our Consolidated Financial Statements contained in this Report.
Property operating expenses from non-same-store apartment communities increased by $20.0 million. Net operating income from non-same-store communities increased by $19.4 million. The increase in revenue, property operating expenses, and NOI from non-same-store communities is primarily due to the addition of apartment communities in the latter part of 2021 and throughout 2022. Other and dispositions analysis.
The increase in revenue, property operating expenses, and NOI from non-same-store communities is primarily due to the addition of apartment communities in the latter part of 2022 and 2023. Other and dispositions analysis. Revenue from other, which encompasses our commercial and mixed use activity, increased by 5.5% or $135,000 while revenue from dispositions decreased by $17.5 million.
FFO applicable to common shares and Units for the year ended December 31, 2022, increased to $79.9 million compared to $54.9 million for the year ended December 31, 2021, a change of 45.5%, primarily due to increased NOI from same-store and non-same-store communities and a $5.4 million loss related to the termination of interest rate swaps in the same period of the prior year that did not occur in the current year, offset by increased interest expense, general and administrative expenses, property management, and casualty losses, and decreased NOI from dispositions.
FFO applicable to common shares and Units for the year ended December 31, 2023, decreased to $77.3 million compared to $79.9 million for the year ended December 31, 2022, a change of 3.3%, primarily due to $3.2 million in severance and transition expenses related to the departure of Mark Decker, former CEO, increased interest expense, loss on litigation settlement, and decreased NOI from dispositions, offset by increased NOI from same-store and non-same-store communities and $2.2 million in abandoned pursuit costs and technology implementation costs from the prior year that did not occur in the year ended December 31, 2023.
Outlook We intend to continue our focus on maximizing the financial performance of the communities in our existing portfolio. To accomplish this, we have introduced initiatives to expand our operating margin by enhancing the resident experience, making value-add investments, and implementing technology solutions and expense controls.
To accomplish this, we have introduced initiatives to expand our operating margin by enhancing the resident experience, making value-add investments, and implementing technology solutions and expense controls. We will actively manage our existing portfolio and strategically pursue acquisitions of multifamily communities and selective dispositions as opportunities arise and market conditions allow.
At same-store communities, controllable expenses (which exclude insurance and real estate taxes), increased by $6.7 million, primarily due to $2.1 million in rising utilities costs, $1.7 million in compensation costs, and $2.4 million in repairs and maintenance and turnover costs. Non-controllable expenses at same-store communities increased by $1.7 million primarily due to insurance premiums and deductibles on claims.
Property operating expenses at same-store communities increased by 4.6% or $4.1 million in the year ended December 31, 2023, compared to the same period in the prior year. At same-store communities, controllable expenses (which exclude insurance and real estate taxes), increased by $1.5 million, primarily due to $2.1 million in compensation costs, offset by decreased utilities and turnover costs.
Core FFO is a non-GAAP and non-standardized financial measure that may be calculated differently by other REITs and that should not be considered a substitute for operating results determined in accordance with GAAP.
Core FFO is a non-GAAP and non-standardized financial measure that may be calculated differently by other REITs and that should not be considered a substitute for operating results determined in accordance with GAAP. 30 Table of Contents Net income available to common shareholders for the year ended December 31, 2023 increased to $34.9 million compared to a net loss of $20.5 million for the year ended December 31, 2022.
Management believes that measuring performance on a same-store basis is useful to investors because it enables evaluation of how our communities are performing year-over-year. Management uses this measure to assess whether or not it has been successful in increasing NOI, renewing the leases of existing residents, controlling operating costs, and making prudent capital improvements.
Management uses this measure to assess whether or not it has been successful in increasing NOI, raising average rental revenue, renewing the leases of existing residents, controlling operating costs, and making prudent capital improvements.
On September 1, 2021, we issued 1.8 million Series E preferred units with a par value of $100 per Series E preferred unit as partial consideration for the acquisition of 17 apartment communities. The Series E preferred unit holders receive a preferred distribution at the rate of 3.875% per year.
We had 1.7 million and 1.8 million Series E preferred units outstanding on December 31, 2023 and 2022, respectively. Each Series E preferred unit has a par value of $100. The Series E preferred unit holders receive a preferred distribution at the rate of 3.875% per year.
The interest rate on the Term Loan is based on SOFR, plus a margin that ranges from 120 to 175 basis points based on our consolidated leverage ratio. The Term Loan has a 364-day term but may be extended, at our option and subject to certain conditions, for one additional 364-day term.
The interest rate on the Term Loan was based on SOFR, plus a margin that ranged from 120 to 175 basis points based on our consolidated leverage ratio. The Term Loan had a 364-day term with an option for an additional 364-day term. As of December 31, 2023, the Term Loan was paid in full.
Estimates of future cash flows are based on a number of factors, including the historical operating results, known trends, and market/economic conditions that may affect the property. Land value is assigned based on the purchase price if land is acquired separately or based on a relative fair value allocation if acquired in a portfolio acquisition.
Techniques used to estimate fair value include discounted cash flow analysis and reference to recent sales of comparable properties. Estimates of future cash flows are based on a number of factors, including the historical operating results, known trends, and market/economic conditions that may affect the property.
As of December 31, 2021, the line of credit borrowing capacity was $250.0 million based on the value of our unencumbered properties, of which $76.0 million was drawn on the line.
As of December 31, 2022, the line of credit borrowing capacity was $250.0 million based on the value of our unencumbered properties, of which $113.5 million was drawn on the line. The line of credit is utilized to refinance existing indebtedness, to finance property acquisitions, to finance capital expenditures, and for general corporate purposes.
The line of credit bears interest either at the lender’s base rate plus a margin ranging from 25 to 80 basis points, or LIBOR, plus a margin 32 Table of Contents ranging from 125 to 180 basis points based on our consolidated leverage.
The interest rates on the line of credit are based on the consolidated leverage ratio, at the Company’s option, on either the lender’s base rate plus a margin, ranging from 25-80 basis points, or daily or term SOFR, plus a margin that ranges from 125-180 basis points, with the consolidated leverage ratio described under the Third Amended and Restated Credit Agreement, as amended.
General and administrative expenses. General and administrative expenses increased by 8.0% to $17.5 million in the year ended December 31, 2022, compared to $16.2 million in the year ended December 31, 2021, primarily attributable to $1.3 million in pursuit costs and increased compensation costs, offset by a decrease in technology implementation costs.
General and administrative expenses increased by 14.6% to $20.1 million in the year ended December 31, 2023, compared to $17.5 million in the year ended December 31, 2022, primarily attributable to $3.2 million in executive severance and transition costs related to the CEO departure, $910,000 in incentive related compensation, and $406,000 in legal fees related to the loss on litigation settlement, offset by $1.3 million in abandoned pursuit costs and $873,000 in technology implementation costs that did not occur in the current year.
Depreciation and amortization increased by 14.2% to $105.3 million in the year ended December 31, 2022, compared to $92.2 million in the year ended December 31, 2021, attributable to an increase of $15.7 million from non-same-store properties primarily due to an increase in the number of apartment communities being depreciated, offset by decreases of $1.5 million and $1.4 million at same-store communities and sold properties, respectively.
Depreciation and amortization decreased by 3.4% to $101.7 million in the year ended December 31, 2023, compared to $105.3 million in the year ended December 31, 2022, attributable to a decrease of $5.6 million from dispositions and $378,000 from other properties, offset by increases at same-store communities and non-same-store communities driven by the addition of an apartment community in the fourth quarter of the current year and value add and acquisition capital projects.
Operating income decreased by 53.6% to $13.9 million in the year ended December 31, 2022, compared to $29.9 million in the year ended December 31, 2021. Interest expense.
Operating income increased by 509.3% to $84.5 million in the year ended December 31, 2023, compared to $13.9 million in the year ended December 31, 2022. Interest expense. Interest expense increased 11.2% to $36.4 million in the year ended December 31, 2023, compared to $32.8 million in the year ended December 31, 2022, primarily due to higher interest rates.
Same-store NOI increased by $9.6 million to $117.0 million for the year ended December 31, 2022 compared to $107.3 million in the same period in the prior year. Non-same-store analysis. Revenue non-same-store apartment communities increased by $39.3 million in the year ended December 31, 2022, compared to the same period in the prior year.
Non-controllable expenses at same-store communities increased by $2.6 million primarily due to insurance premiums and deductibles on claims and real estate taxes. Same-store NOI increased by $11.3 million to $137.5 million for the year ended December 31, 2023 compared to $126.2 million in the same period in the prior year. Non-same-store analysis.
During the year ended December 31, 2022, we completed the following transactions in furtherance of our strategic plan: • Acquired a portfolio of three apartment communities in the Minneapolis, Minnesota area, totaling 267 apartment homes, for an aggregate purchase price of $70.3 million; • Acquired Noko Apartments, a 130 home apartment community, located in Minneapolis, Minnesota for an aggregate purchase price of $46.6 million; and • Acquired Lyra Apartments, a 215 home apartment community in Centennial, Colorado for an aggregate purchase price of $95.0 million.
During the year ended December 31, 2023, we completed the following transactions in furtherance of our strategic plan: • Disposed of 13 non-core apartment communities for an aggregate sales price of $226.8 million and a realized gain on sale of $71.2 million; and • Acquired Lake Vista Apartment Homes, a 303 home apartment community in Loveland, Colorado for an aggregate purchase price of $94.5 million.
This credit facility matures in September 2025 and has an accordion option to increase borrowing capacity up to $400.0 million. We also have a $6.0 million unsecured operating line of credit. This operating line of credit is designed to enhance treasury management activities and more effectively manage cash balances.
This operating line of credit is designed to enhance treasury management activities and more effectively manage cash balances. This operating line matures on September 30, 2024, with pricing based on SOFR. We have a private shelf agreement with PGIM, Inc., an affiliate of Prudential Financial, Inc., and certain affiliates of PGIM, Inc.
In addition to cash flows from operations, during the year ended December 31, 2022, we generated capital from various activities, including: • Receipt of $99.5 million, net of fees, from the issuance of a term loan; • Receipt of $37.5 million in net proceeds from our lines of credit; and • Receipt of $31.4 million, net of fees, from the issuance of 321,000 common shares under our 2021 ATM program.
In addition to cash flows from operations, during the year ended December 31, 2023, we generated capital from various activities, including: • Receiving $223.3 million in net proceeds from the sale of 13 apartment communities and associated commercial space; and • Receiving $90.0 million in proceeds from a new mortgage on our Parkhouse community.
Casualty loss increased to $1.6 million in the year ended December 31, 2022, compared to $344,000 in the year ended December 31, 2021. The increase was primarily due to increased claims activity over the prior year period and more apartment communities over the comparable period. Depreciation and amortization.
The decrease was primarily due to decreased costs for technology initiatives and compensation costs combined with fewer properties due to dispositions. Casualty loss. Casualty loss increased to $2.1 million in the year ended December 31, 2023, compared to $1.6 million in the year ended December 31, 2022.
(in thousands) Less than More than Total 1 Year 1-3 Years 3-5 Years 5 Years Lines of credit (principal and interest) (1) $ 126,879 $ 4,689 $ 122,190 — — Notes payable (principal and interest) $ 476,840 $ 115,016 $ 18,980 $ 18,954 $ 323,890 Mortgages payable (principal and interest) $ 601,193 $ 62,337 $ 68,488 $ 119,669 $ 350,699 Total $ 1,204,912 $ 182,042 $ 209,658 $ 138,623 $ 674,589 (1) The future interest payments on the lines of credit were estimated using the outstanding principal balance and interest rate in effect as of December 31, 2022.
(in thousands) Less than More than Total 1 Year 1-3 Years 3-5 Years 5 Years Lines of credit (principal and interest) (1) $ 33,483 $ 1,995 $ 31,488 — — Notes payable (principal and interest) $ 360,390 $ 9,347 $ 18,694 $ 68,233 $ 264,116 Mortgages payable (principal and interest) $ 727,180 $ 28,285 $ 173,457 $ 145,576 $ 379,862 Total $ 1,121,053 $ 39,627 $ 223,639 $ 213,809 $ 643,978 (1) The future interest payments on the lines of credit were estimated using the outstanding principal balance and interest rate in effect as of December 31, 2023.