Biggest changeIn the future, NAREIT may decide to standardize the allowable exclusions across the REIT industry, and we may have to adjust the calculation and characterization of this non-GAAP measure. 45 Our calculation of FFO and AFFO is presented in the following table for the years ended December 31, 2023, 2022 and 2021 (in thousands, except per share amounts): Year Ended December 31, 2023 2022 2021 Net (loss) income $ (605,102) $ (441,382) $ 11,570 Adjustments: Depreciation of building and improvements 72,273 113,191 125,388 Amortization of leasing costs and intangibles 40,318 77,926 84,598 Impairment provision, real estate 409,511 127,577 4,242 Equity interest of depreciation of building and improvements - unconsolidated entities 24,623 4,643 — (Gain) Loss from disposition of assets, net (29,164) 139,280 326 Company's share of loss on sale of unconsolidated entity — 3,558 (8) FFO $ (87,541) $ 24,793 $ 226,116 Dividends to redeemable preferred shareholders (2,375) (10,063) (9,698) Preferred units redemption charge (4,970) — — FFO attributable to common shareholders and partners $ (94,886) $ 14,730 $ 216,418 Reconciliation of FFO to AFFO: FFO attributable to common shareholders and partners $ (94,886) $ 14,730 $ 216,418 Adjustments: Revenues in excess of cash received, net (7,953) (15,407) (10,780) Amortization of share-based compensation 10,063 9,573 7,470 Deferred rent - ground lease 1,724 1,951 2,064 Amortization of above/(below) market rent, net (1,240) (2,205) (1,323) Amortization of debt premium/(discount), net 419 409 409 Amortization of below tax benefit amortization 1,494 1,494 1,252 Amortization of deferred financing costs 3,632 3,544 3,184 Amortization of lease inducements 150 537 278 Company's share of amortization of deferred financing costs- unconsolidated entity 31,061 3,740 — Amortization of ground leasehold interests (389) (372) (350) Loss on debt breakage costs — write-off of deferred financing costs — 1,771 — Company's share of revenues in excess of cash received (straight-line rents) - unconsolidated entity (2,207) (257) — Unrealized loss (gain) on investments 17 195 (15) Company's share of amortization of above/(below) market rent - unconsolidated entity (532) (58) — Employee separation expense 4,096 72 777 Write-off of reserve liability — — (1,166) Write-off of transaction costs 115 28 65 Transaction expenses 24,982 22,386 966 Impairment provision, goodwill 16,031 135,270 — Debt breakage costs — 13,249 — Preferred unit redemption charge 4,970 — — Other income - proration adjustments for dispositions (1,587) — — Impairment provision, investment in unconsolidated entity 129,334 — — Write off of Company’s proportionate share of other comprehensive income - unconsolidated entity (1,226) — — AFFO available to common shareholders and partners $ 118,068 $ 190,650 $ 219,249 FFO per share, basic and diluted $ (2.40) $ 0.37 $ 5.71 AFFO per share, basic and diluted $ 2.99 $ 4.81 $ 5.79 Weighted-average common shares outstanding - basic and diluted EPS 35,988,231 36,057,825 34,361,208 Weighted-average OP Units 3,472,770 3,537,654 3,537,654 Weighted-average common shares and OP Units outstanding - basic and diluted FFO/AFFO 39,461,001 39,595,479 37,898,862 46 NOI and Cash NOI Net operating income is a non-GAAP financial measure calculated as net (loss) income, the most directly comparable financial measure calculated and presented in accordance with GAAP, excluding equity in the earnings of our unconsolidated real estate joint ventures, general and administrative expenses, interest expense, depreciation and amortization, impairment of real estate, gains or losses on early extinguishment of debt, gains or losses on sales of real estate, investment income or loss and termination income.
Biggest changeIn the future, NAREIT may decide to standardize the allowable exclusions across the REIT industry, and we may have to adjust the calculation and characterization of this non-GAAP measure. 47 Our calculation of FFO and AFFO is presented in the following table for the years ended December 31, 2024, 2023 and 2022 (in thousands, except per share amounts): Year Ended December 31, 2024 2023 2022 Net loss $ (11,363) $ (605,102) $ (441,382) Adjustments: Depreciation of building and improvements 64,191 72,273 113,191 Amortization of leasing costs and intangibles 31,179 40,318 77,926 Impairment provision, real estate 53,313 409,511 127,577 Gain (loss) from disposition of assets, net (38,368) (29,164) 139,280 Equity interest of depreciation of building and improvements - unconsolidated entity — 24,623 4,643 Company's share of loss on sale of unconsolidated entity — — 3,558 FFO $ 98,952 $ (87,541) $ 24,793 Distribution to redeemable preferred shareholders — (2,376) (10,063) Preferred units redemption charge — (4,970) — FFO attributable to common shareholders and noncontrolling interests $ 98,952 $ (94,887) $ 14,730 Reconciliation of FFO to AFFO: FFO attributable to common shareholders and noncontrolling interests $ 98,952 $ (94,887) $ 14,730 Adjustments: Revenues in excess of cash received, net (4,182) (7,953) (15,407) Amortization of share-based compensation 7,896 10,063 9,573 Deferred rent - ground lease 1,661 1,724 1,951 Unrealized loss (gain) on investments (377) 17 195 Amortization of above/(below) market rent, net (2,232) (1,240) (2,205) Amortization of debt premium/(discount), net 103 419 409 Amortization of ground leasehold interests (389) (389) (372) Amortization of below tax benefit amortization 1,498 1,494 1,494 Amortization of deferred financing costs 4,757 3,632 3,544 Amortization of lease inducements 127 150 537 Write-off of dead deal costs 140 115 28 Gain on extinguishment of debt (10,466) — — Employee separation expense 358 4,096 72 Transaction expenses 821 24,982 22,386 Impairment provision, goodwill 10,274 16,031 135,270 Lease termination and other non-recurring adjustments (2,339) — — Debt breakage costs — — 13,249 Preferred units redemption charge — 4,970 — Other income - proration adjustments for dispositions — (1,587) — Impairment provision, investment in unconsolidated entity — 129,334 — Write-off of Company's share of accumulated other comprehensive income - unconsolidated entity — (1,226) — Company’s share of amortization of deferred financing costs- unconsolidated entity — 31,061 3,740 Loss on debt breakage costs — write-off of deferred financing costs — — 1,771 Company’s share of revenues in excess of cash received (straight-line rent) - unconsolidated entity — (2,207) (257) Company's share of amortization of above/(below) market rent - unconsolidated entity — (532) (58) AFFO available to common shareholders and noncontrolling interests $ 106,602 $ 118,067 $ 190,650 FFO per share/unit, basic and diluted $ 2.50 $ (2.40) $ 0.37 AFFO per share/unit, basic and diluted $ 2.69 $ 2.99 $ 4.81 Weighted-average common shares outstanding - basic and diluted shares 36,375,053 35,988,231 36,057,825 Weighted-average OP Units outstanding (1) 3,202,727 3,472,770 3,537,654 Weighted-average common shares and OP Units outstanding - basic and diluted FFO/AFFO 39,577,780 39,461,001 39,595,479 (1) Represents weighted-average outstanding OP Units that are owned by unitholders other than Peakstone Realty Trust.
Therefore, NOI and Cash NOI should not be considered as alternatives to net (loss) income, as computed in accordance with GAAP. NOI and Cash NOI may not be comparable to similarly titled measures of other companies.
Therefore, NOI and Cash NOI should not be considered as alternatives to net income (loss), as computed in accordance with GAAP. NOI and Cash NOI may not be comparable to similarly titled measures of other companies.
Fair value is determined through certain valuation techniques involving (i) discounted cash flow models 43 applying significant assumptions related to market rent, terminal capitalization rates, and discount rates or (ii) estimated selling prices based on quoted market values and comparable property sales.
Fair value is determined through certain valuation techniques involving (i) discounted cash flow models applying significant assumptions related to market rent, terminal capitalization rates, and discount rates or (ii) estimated selling prices based on quoted market values and comparable property sales.
The use of AFFO as a measure of long-term operating performance on value is also limited if we do not continue to operate under our current business plan as noted above. FFO and AFFO should not be viewed as a more prominent measure of performance than net income (loss) and each should be reviewed in connection with GAAP measurements.
The use of AFFO as a measure of long-term operating performance on value is also limited if we do not continue to operate under our current business plan. FFO and AFFO should not be viewed as a more prominent measure of performance than net income (loss) and each should be reviewed in connection with GAAP measurements.
It should be noted, however, that other REITs may not define FFO in accordance with the current NAREIT definition or may interpret the current NAREIT definition differently than we do, making comparisons less meaningful. 44 Additionally, we use AFFO as a non-GAAP financial measure to evaluate our operating performance.
It should be noted, however, that other REITs may not define FFO in accordance with the current NAREIT definition or may interpret the current NAREIT definition differently than we do, making comparisons less meaningful. 46 Additionally, we use AFFO as a non-GAAP financial measure to evaluate our operating performance.
The Second Amended and Restated Credit Agreement also provides the option, subject to obtaining additional commitments from lenders and certain other customary conditions, to increase the commitments under the Revolving Credit Facility, to increase the existing term loans and/or incur new term loans by up to an additional $1.0 billion in the aggregate.
The Second Amended and Restated Credit Agreement also provides the option, subject to obtaining additional commitments from lenders and certain other customary conditions, to increase the commitments under the Revolving Credit Facility, existing term loans and/or incur new term loans by up to an additional $218.0 million in the aggregate.
Net operating income on a cash basis (“Cash NOI”) is net operating income adjusted to exclude the effect of straight-line rent and amortization of acquired above- and below-market lease intangibles adjustments required by GAAP.
NOI on a cash basis (“Cash NOI”) is NOI adjusted to exclude the effect of straight-line rent and amortization of acquired above- and below-market lease intangibles adjustments required by GAAP.
Recoverability of real estate assets requires estimates of future market and economic conditions impacting our strategic disposition plan, including assumptions related to estimated selling prices, anticipated hold periods, potential vacancies, capitalization rates, market rental income amounts subsequent to the expiration of current lease agreements, and property operating expenses.
Recoverability of real estate assets requires estimates of future market and 45 economic conditions, including assumptions related to estimated selling prices, anticipated hold periods, potential vacancies, capitalization rates, market rental income amounts subsequent to the expiration of current lease agreements, and property operating expenses.
AFFO, however, is not considered an appropriate measure of historical earnings as it excludes certain significant costs that are otherwise included in reported earnings. Further, since the measure is based on historical financial information, AFFO for the period presented may not be indicative of future results or our future ability to pay or sustain dividends.
AFFO, however, is not considered an appropriate measure of historical earnings as it excludes certain significant costs that are otherwise included in reported earnings. Further, since the measure is based on historical financial information, AFFO for the period presented may not be indicative of future results.
Under the quantitative assessment, we focus on the fair value of real estate assets and mortgage loans, as those comprise the significant components of fair value within each reporting unit. The analysis involves estimates around significant assumptions such as market rent, discount rates, terminal capitalization rates, and borrowing rates.
Under the quantitative assessment, the Company focuses on the fair value of real estate assets and mortgage loans, as those comprise the significant components of fair value within each reporting unit. The analysis involves estimates around significant assumptions related to market rent, discount rates, terminal capitalization rates, and borrowing rates.
Other Potential Future Sources of Capital Other potential future sources of capital include proceeds from potential private or public offerings of our shares or OP Units, proceeds from secured or unsecured financings from banks or other lenders, including debt assumed in a real estate transaction, proceeds from the sale of properties and undistributed funds from operations, and entering into joint venture arrangements to invest in assets.
Other Potential Sources of Capital Other potential sources of capital include proceeds from private or public offerings of our common shares or OP Units, proceeds from secured or unsecured financings from banks or other lenders, including debt assumed in a real estate transaction, and entering into joint venture arrangements to invest in assets.
For the years ended December 31, 2023 and 2022, the Company recorded a net loss of $605.1 million and $441.4 million.
For the years ended December 31, 2024 and 2023, the Company recorded a net loss of $11.4 million and $605.1 million.
Actual sales, if any, will depend on a variety of factors to be determined by us from time to time, including, among other things, market conditions, the trading price of our common shares, capital needs, and our determinations of the appropriate sources of funding. During the year ended December 31, 2023, we did not sell shares under the ATM program.
Actual sales, if any, will depend on a variety of factors to be determined by us from time to time, including, among other things, market conditions, the trading price of our common shares, capital needs, and our determinations of the appropriate sources of funding. As of December 31, 2024, we have not sold any shares under the ATM program.
Critical Accounting Estimates We have established accounting estimates which conform to GAAP. The preparation of our consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses.
The preparation of our consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses.
The Company evaluates performance of each segment based on segment net operating income (“NOI”), which is defined as property revenue less property expenses. The Company excludes the following from segment NOI because they are addressed on a corporate level: (i) the Office Joint Venture, (ii) interest expense, and (iii) general administrative expenses.
The CODM evaluates performance of each segment based on segment net operating income (“NOI”), which is defined as property revenue less property expenses. The Company excludes the following from segment NOI because they are addressed on a corporate level: (i) depreciation and amortization, (ii) real estate impairment, and (iii) general administrative expenses.
PKST OP, L.P., our operating partnership (the “Operating Partnership”), owns, directly and indirectly all of the Company’s assets. As of December 31, 2023, the Company owned approximately 91.8% of the outstanding common units of limited partnership interest in the Operating Partnership (“OP Units”).
PKST OP, L.P., our operating partnership (the “Operating Partnership”), owns, directly and indirectly all of the Company’s assets. As of December 31, 2024, the Company owned, directly and indirectly through a wholly-owned subsidiary, approximately 93.0% of the outstanding common units of limited partnership interest in the Operating Partnership (“OP Units”).
As such, the following critical accounting estimates discussion reflects what we believe are the most significant estimates, assumptions, and judgments that have had or are reasonably likely to have a material impact on our financial condition or our results of operations.
For the year ended December 31, 2024, the following critical accounting estimates reflects what we believe are the most significant estimates, assumptions, and judgments that have had or are reasonably likely to have a material impact on our financial conditions or our results of operations.
The payments on our mortgage debt do not include the premium/discount or debt financing costs. (2) Projected interest payments are based on the outstanding principal amounts at December 31, 2023. Projected interest payments on the Credit Facility and Term Loan are based on the contractual interest rates in effect at December 31, 2023.
The payments on our mortgage debt do not include the premium/discount or debt financing costs. (2) Projected interest payments are based on the outstanding principal amounts at December 31, 2024. Projected interest payments on our KeyBank Loans are based on the contractual interest rates through maturity in effect at December 31, 2024.
When real estate assets are not recoverable, we calculate an impairment charge as the amount the carrying value exceeds the estimated fair value of the real estate property as of the measurement date.
When the carrying amounts of the real estate assets are not recoverable based on the estimated undiscounted cash flows, we calculate an impairment charge in the amount the carrying value exceeds the estimated fair value of the real estate asset as of the measurement date.
The success of our business strategy will depend, to a significant degree, on our ability to access these various capital sources. 52 To qualify as a REIT, we must meet a number of organizational and operational requirements on a continuing basis, including the requirement that we annually distribute at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding net capital gain, to our shareholders.
Additionally, to qualify as a REIT, we must meet a number of organizational and operational requirements on a continuing basis, including the requirement that we annually distribute at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding net capital gain, to our shareholders and holders of OP Units.
Further, we believe AFFO is useful in comparing the sustainability of our operating performance with the sustainability of the operating performance of other real estate companies. Management believes that AFFO is a beneficial indicator of our ongoing portfolio performance and ability to sustain our current dividend level. More specifically, AFFO isolates the financial results of our operations.
We believe that AFFO is a recognized measure of sustainable operating performance by the REIT industry and is useful in comparing the sustainability of our operating performance with the sustainability of the operating performance of other real estate companies. Management believes that AFFO is a beneficial indicator of our ongoing portfolio performance and isolates the financial results of our operations.
By providing FFO and AFFO, we present information that assists investors in aligning their analysis with management’s analysis of long-term operating activities. For all of these reasons, we believe the non-GAAP measures of FFO and AFFO, in addition to net income (loss) are helpful supplemental performance measures and useful to investors in evaluating the performance of our real estate portfolio.
For all of these reasons, we believe the non-GAAP measures of FFO and AFFO, in addition to net income (loss) are helpful supplemental performance measures and useful to investors in evaluating the performance of our real estate portfolio.
The Company considers segment NOI to be an appropriate supplemental measure to net income because it assists both investors and management in understanding the core operations and valuations of our properties.
The Company considers segment NOI to be an appropriate supplemental measure to net income because it assists both investors and management in understanding the core operations and valuations of our properties. On December 31, 2024, the Company sold its final property in the Other segment, and as a result, the Other segment was eliminated.
Our Same Store portfolio includes properties which were held for a full period for all periods presented.
Our Same Store portfolio includes properties which were held in-service for a full period for all periods presented (thus, the IOS Portfolio is excluded for these periods).
Refer to Note 14, Segment Reporting , for allocation of goodwill for each of the Company’s segments. Funds from Operations and Adjusted Funds from Operations Our reported results are presented in accordance with GAAP. We also disclose Funds from Operations (“FFO”) and Adjusted Funds from Operations (“AFFO”) both of which are non-GAAP financial measures.
Funds from Operations and Adjusted Funds from Operations Our reported results are presented in accordance with GAAP. We also disclose Funds from Operations (“FFO”) and Adjusted Funds from Operations (“AFFO”) both of which are non-GAAP financial measures.
Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations” in our Form 10-K for the year ended December 31, 2022, filed with the SEC on March 24, 2023, for a discussion of the year ended December 31, 2022 compared to the year ended December 31, 2021.
Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations” in our Form 10-K for the year ended December 31, 2023, filed with the SEC on February 22, 2024, for a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022. 44 Critical Accounting Estimates We have established accounting estimates which conform to GAAP.
Corporate Operating Expense to Related Parties Corporate operating expenses to related parties decreased approximately $0.2 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 due to the amendments and subsequent termination of the Administrative Services Agreement in 2023, which reduced the total services provided.
Corporate Operating Expense to Related Parties Corporate operating expenses to related parties decreased $0.5 million, or 47%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 due to the termination of the Administrative Services Agreement in 2023.
We perform a qualitative analysis to determine whether a potential impairment of goodwill exists prior to quantitatively estimating the fair value of each reporting unit. If an impairment exists, we recognize an impairment of goodwill based on the excess of the reporting unit’s carrying value compared to its fair value, up to the amount of goodwill for that reporting unit.
If an impairment exists, the Company recognizes an impairment of goodwill based on the excess of the reporting unit’s carrying value compared to its fair value, up to the amount of goodwill for that reporting unit.
For a discussion of material trends and uncertainties that have impacted or may impact the Company’s financial condition, results of operations or cash flows, see (i) the discussion above, and (ii) the risks highlighted in the “Risk Factors” section in Part I. 37 Segment Information The Company internally evaluates all of the properties and interests therein as three reportable segments: Industrial, Office and Other.
For a discussion of material trends and uncertainties that have impacted or may impact the Company’s financial condition, results of operations or cash flows, see (i) the discussion above, and (ii) the risks highlighted in the “Risk Factors” section in Part I. Segment Information Michael Escalante, the Company's Chief Executive Officer, is identified as the chief operating decision maker ("CODM").
We test goodwill for impairment on an annual basis for each reporting unit as of October 1st of each period, or more frequently if events or changes in circumstances indicate that the asset is more likely than not impaired.
Impairment of Goodwill The Company’s goodwill has an indeterminate life and is not amortized. Goodwill is tested for impairment annually for each reporting unit, as applicable, or more frequently if events or changes in circumstances indicate that goodwill is more likely than not impaired.
Our calculation of each of NOI and Cash NOI is presented in the following table for the year ended December 31, 2023, 2022 and 2021 (dollars in thousands): Year Ended December 31, 2023 2022 2021 Reconciliation of Net (Loss) Income to Total NOI Net (loss) income $ (605,102) $ (441,382) $ 11,570 General and administrative expenses 42,962 38,995 39,051 Corporate operating expenses to affiliates 1,154 1,349 2,520 Impairment provision, real estate 409,512 127,577 4,242 Impairment provision, goodwill 16,031 135,270 — Depreciation and amortization 112,204 190,745 209,638 Interest expense 65,623 84,816 85,087 Debt breakage costs — 13,249 — Other expense (income), net (13,111) 943 (93) Loss (income) from investment in unconsolidated entities 176,767 9,993 (8) Loss (gain) from disposition of assets (29,164) 139,280 326 Transaction expense 24,982 22,386 966 Total NOI $ 201,858 $ 323,221 $ 353,299 47 Year Ended December 31, 2023 2022 2021 Cash NOI Adjustments Industrial: Industrial NOI $ 49,649 $ 53,477 $ 52,125 Straight-line rents (344) (1,018) (1,700) Amortization of acquired lease intangibles (384) (369) (345) Deferred termination income (24) (39) — Industrial Cash NOI 48,897 52,051 50,080 Office: Office NOI 118,439 230,967 260,255 Straight-line rents (9,046) (12,207) (12,171) Amortization of acquired lease intangibles (306) (1,346) (231) Deferred ground lease 1,739 1,945 2,066 Other intangible amortization 1,494 1,495 1,252 Inducement amortization 150 537 278 Office Cash NOI 112,470 221,391 251,449 Other NOI 33,770 38,777 40,919 Straight-line rents 1,461 634 313 Amortization of acquired lease intangibles (549) (489) (749) Deferred termination income — (2,779) 2,779 Deferred ground lease (15) 5 (3) Other Cash NOI 34,667 36,148 43,259 Total Cash NOI $ 196,034 $ 309,590 $ 344,788 48 Liquidity and Capital Resources Overview Property rental income is our primary source of operating cash flow and is dependent on a number of factors including occupancy levels and rental rates, as well as the ability and willingness of our tenants’ to pay rent.
Our calculation of each of NOI and Cash NOI is presented in the following table for the year ended December 31, 2024, 2023 and 2022 (dollars in thousands): Year Ended December 31, 2024 2023 2022 Reconciliation of Net (Loss) Income to NOI Net loss $ (11,363) $ (605,102) $ (441,382) General and administrative expenses 36,973 42,962 38,995 Corporate operating expenses to related parties 617 1,154 1,349 Real estate impairment provision 53,313 409,512 127,577 Goodwill impairment provision 10,274 16,031 135,270 Depreciation and amortization 94,982 112,204 190,745 Interest expense 62,050 65,623 84,816 Debt breakage costs — — 13,249 Other income (expense), net (14,482) (13,111) 943 Net loss from investment in unconsolidated entity — 176,767 9,993 Net gain (loss) from disposition of assets (38,368) (29,164) 139,280 Gain on extinguishment of debt (10,466) — — Transaction expenses 821 24,982 22,386 Total NOI $ 184,351 $ 201,858 $ 323,221 49 Year Ended December 31, 2024 2023 2022 Cash NOI Adjustments Industrial: Industrial NOI $ 55,678 $ 49,649 $ 53,477 Straight-line rents (4,931) (344) (1,018) Amortization of acquired lease intangibles (1,455) (384) (369) Deferred termination income 819 (24) (39) Industrial Cash NOI 50,111 48,897 52,051 Office: Office NOI 109,838 118,439 230,967 Straight-line rents (2,690) (9,046) (12,207) Amortization of acquired lease intangibles (515) (306) (1,346) Deferred termination income 1,851 — — Deferred ground lease 1,701 1,739 1,945 Other intangible amortization 1,498 1,494 1,495 Inducement amortization — 150 537 Office Cash NOI 111,683 112,470 221,391 Other: Other NOI 18,835 33,770 38,777 Straight-line rents 769 1,461 634 Amortization of acquired lease intangibles (262) (549) (489) Deferred termination income — — (2,779) Deferred ground lease (40) (15) 5 Inducement amortization 127 — — Other Cash NOI 19,429 34,667 36,148 Total Cash NOI $ 181,223 $ 196,034 $ 309,590 50 Liquidity and Capital Resources Overview We believe that cash flow generated from our properties, including proceeds from dispositions, will continue to enable us to fund our normal operating expenses, regular debt service obligations, capital expenditures, possible acquisitions of, or investments in, assets, and all dividends and distribution requirements in accordance with applicable REIT requirements in both the short-term and long-term.
Comparison of the cash flow activity for the year ended December 31, 2023 to December 31, 2022 is as follows (in thousands): Year Ended December 31, 2023 2022 Change Net cash provided by operating activities $ 89,152 $ 152,676 $ (63,524) Net cash provided by investing activities $ 308,555 $ 1,098,343 $ (789,788) Net cash used in financing activities $ (234,641) $ (1,199,215) $ 964,574 Cash and cash equivalents and restricted cash were $401.0 million and $237.9 million, respectively.
Summary of Cash Flows Comparison of cash flow activity as of December 31, 2024 and December 31, 2023 is as follows (in thousands): Year Ended December 31, 2024 2023 Change Net cash provided by operating activities $ 94,655 $ 89,152 $ 5,503 Net cash (used in) provided by investing activities $ (215,839) $ 308,555 $ (524,394) Net cash used in financing activities $ (125,616) $ (234,641) $ 109,025 Cash and cash equivalents, and restricted cash were $154.2 million and $401.0 million as of December 31, 2024 and December 31, 2023 respectively.
In August 2023, we entered into an at-the-market equity offering (the “ATM”) pursuant to which we may sell common shares up to an aggregate purchase price of $200.0 million. We may sell such shares in amounts and at times to be determined by us from time to time, but we have no obligation to sell any of the shares.
We may sell such shares in amounts and at times to be determined by us from time to time, but we have no obligation to sell any of the shares.
Reconciliation of Net Loss to Same Store NOI Total net loss for the years ended December 31, 2023 and December 31, 2022 was $605.1 million and $441.4 million, respectively.
The Other segment consisted of vacant and non-core properties, together with other properties in the same cross-collateralized loan pool. 40 Reconciliation of Net Loss to Same Store NOI Total net loss for the years ended December 31, 2024 and December 31, 2023 was $11.4 million and $605.1 million, respectively.
Transaction Expenses Transaction expenses for the year ended December 31, 2023 were $24.9 million, which is an increase of approximately $2.6 million compared to the year ended December 31, 2022 primarily due to fees and expenses relating to the Listing, including banking, advisory, and listing fees. Comparison of the Years Ended December 31, 2022 and 2021. Refer to “Item 7.
Transaction Expenses Transaction expenses decreased approximately $24.2 million, or 97%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily because the Listing related expenses were incurred in 2023. Comparison of the Years Ended December 31, 2023 and 2022. Refer to “Item 7.
We expect to pay dividends on a quarterly basis unless our results of operations, our general financial condition, general economic conditions, or other factors inhibit us from doing so.
We expect to pay dividends on a quarterly basis unless our results of operations, our general financial condition, general economic conditions, or other factors inhibit us from doing so. During the three months ended December 31, 2024, our Board declared an all-cash distributions in the amount of $0.225 per common share or OP Unit.
Net Gain (Loss) from Disposition of Assets Gain from disposition of assets increased approximately $168.4 million for the year ended December 31, 2023 as compared to the year ended December 31, 2022.
Net Gain from Disposition of Assets Gain from disposition of assets increased approximately $9.2 million, or 32%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily due to increased number of sales with realized gains in 2024.
Refer to Note 3, Real Estate , to our consolidated financial statements included in this Annual Report on Form 10-K for details. Impairment of Goodwill We recorded goodwill as a result of the transaction that resulted in the internalization of PKST management in December 2018 (“Self-Administration Transaction”).
Refer to Note 3, Real Estate , to our consolidated financial statements included in this Annual Report on Form 10-K for details.
Cash used in financing activities for the years ended December 31, 2023 and 2022 consisted of the following (in thousands): Year Ended December 31, 2023 2022 Increase (decrease) Sources of cash provided by financing activities: Proceeds from borrowings - Revolving Loan $ 400,000 $ — $ 400,000 Total sources of cash provided by financing activities $ 400,000 $ — $ 400,000 Uses of cash (used in) provided by financing activities: Principal payoff of secured indebtedness - Mortgage Debt $ (41,283) $ (469,777) $ 428,494 Principal pay down of indebtedness - Revolving Loan — (373,500) 373,500 Principal payoff of indebtedness - Term Loan (400,000) (200,000) (200,000) Principal amortization payments on secured indebtedness (6,973) (8,736) 1,763 Repurchase of common shares to satisfy employee tax withholding requirements (2,625) (3,189) 564 Redemption of preferred units (125,000) — (125,000) Repurchase of common shares (4,443) (5,617) 1,174 Dividends to common shareholders (40,807) (114,110) 73,303 Dividends paid on preferred units subject to redemption (4,891) (10,063) 5,172 Dividends to noncontrolling interests (3,974) (11,136) 7,162 Deferred financing costs (3,530) (2,724) (806) Offering costs (796) (43) (753) Financing lease payment (319) (320) 1 Total sources of cash (used in) provided by financing activities $ (634,641) $ (1,199,215) $ 564,574 Net cash (used in) provided by financing activities $ (234,641) $ (1,199,215) $ 964,574 Dividends Dividends will be authorized at the discretion of our Board and be paid to our shareholders as of the record date selected by our Board.
Cash used in financing activities for the year ended December 31, 2024 and 2023 consisted of the following (in thousands): Year Ended December 31, 2024 2023 Change Sources of cash provided by (used in) financing activities: Proceeds from borrowings - Credit Facility $ 280,000 $ 400,000 $ (120,000) Proceeds from borrowings - Term Loan 175,000 — 175,000 Proceeds from borrowings - Mortgage debt 110,326 — 110,326 Total sources of cash provided by financing activities $ 565,326 $ 400,000 $ 165,326 Uses of cash for financing activities: Principal payoff of secured indebtedness - Mortgage Debt (225,228) (41,283) (183,945) Principal payoff of indebtedness - Term Loan (190,000) (400,000) 210,000 Principal pay down of indebtedness - Credit Facility (215,000) — (215,000) Principal amortization payments on secured indebtedness (5,655) (6,973) 1,318 Deferred financing costs (17,286) (3,530) (13,756) Redemption of preferred units — (125,000) 125,000 Offering costs (143) (796) 653 Repurchase of common shares — (4,443) 4,443 Repurchase of common shares to satisfy employee tax withholding requirements (1,329) (2,625) 1,296 Dividends paid on preferred units subject to redemption — (4,891) 4,891 Distributions to noncontrolling interests (2,892) (3,974) 1,082 Distributions to common shareholders (33,077) (40,807) 7,730 Financing lease payment (332) (319) (13) Total sources of cash used in financing activities $ (690,942) $ (634,641) $ (56,301) Net cash (used in) provided by financing activities $ (125,616) $ (234,641) $ 109,025 55
The following table reconciles net loss to NOI for the year ended December 31, 2023 and 2022 (dollars in thousands): 40 Year Ended December 31, 2023 2022 Increase/(Decrease) Percentage Change Reconciliation of Net (Loss) Income to NOI Net (loss) income $ (605,102) $ (441,382) $ (163,720) 37 % General and administrative expenses 42,962 38,995 3,967 10 % Corporate operating expenses to related parties 1,154 1,349 (195) (14) % Real estate impairment provision 409,512 127,577 281,935 221 % Goodwill impairment provision 16,031 135,270 (119,239) (88) % Depreciation and amortization 112,204 190,745 (78,541) (41) % Interest expense 65,623 84,816 (19,193) (23) % Debt breakage costs — 13,249 (13,249) (100) % Other (income) expense, net (13,111) 943 (14,054) (1490) % Net loss from investment in unconsolidated entity 176,767 9,993 166,774 1669 % (Gain) loss from disposition of assets (29,164) 139,280 (168,444) (121) % Transaction expenses 24,982 22,386 2,596 12 % Total NOI $ 201,858 $ 323,221 $ (121,363) (38) % The following table provides further detail regarding segment NOI for the years ended December 31, 2023 and 2022 (dollars in thousands): Year Ended December 31, 2023 2022 Increase/Decrease Percentage Change Industrial NOI Total Industrial revenues $ 57,304 $ 61,347 $ (4,043) (7) % Industrial operating expenses (7,655) (7,870) 215 (3) % Industrial NOI 49,649 53,477 (3,828) (7) % Office NOI Total Office revenues 142,734 297,110 (154,376) (52) % Office operating expenses (24,295) (66,143) 41,848 (63) % Office NOI 118,439 230,967 (112,528) (49) % Other NOI Total Other revenues 54,246 58,029 (3,783) (7) % Other operating expenses (20,476) (19,252) (1,224) 6 % Other NOI 33,770 38,777 (5,007) (13) % Total NOI $ 201,858 $ 323,221 $ (121,363) (38) % NOI Total NOI decreased by $121.4 million, or 38%, for the year ended December 31, 2023 as compared to the year ended December 31, 2022, consisting of: A decrease in Office segment NOI by $112.5 million, or 49%, for the year ended December 31, 2023 as compared to the year ended December 31, 2022.
The following table reconciles net loss to NOI for the years ended December 31, 2024 and 2023 (dollars in thousands): Year Ended December 31, 2024 2023 Increase/(Decrease) Percentage Change Reconciliation of Net (Loss) Income to NOI Net loss $ (11,363) $ (605,102) $ 593,739 (98) % General and administrative expenses 36,973 42,962 (5,989) (14) % Corporate operating expenses to related parties 617 1,154 (537) (47) % Real estate impairment provision 53,313 409,512 (356,199) (87) % Goodwill impairment provision 10,274 16,031 (5,757) (36) % Depreciation and amortization 94,982 112,204 (17,222) (15) % Interest expense 62,050 65,623 (3,573) (5) % Other income, net (14,482) (13,111) (1,371) 10 % Net loss from investment in unconsolidated entity — 176,767 (176,767) (100) % Net gain from disposition of assets (38,368) (29,164) (9,204) 32 % Gain on extinguishment of debt (10,466) — (10,466) 100 % Transaction expenses 821 24,982 (24,161) (97) % Total NOI $ 184,351 $ 201,858 $ (17,507) (9) % The following table provides further detail regarding segment NOI for the years ended December 31, 2024 and 2023 (dollars in thousands): 42 Year Ended December 31, 2024 2023 Increase/Decrease Percentage Change Industrial NOI Industrial revenues $ 64,750 $ 57,304 $ 7,446 13 % Industrial operating expenses (9,072) (7,655) (1,417) 19 % Industrial NOI 55,678 49,649 6,029 12 % Office NOI Office revenues 132,541 142,734 (10,193) (7) % Office operating expenses (22,703) (24,295) 1,592 (7) % Office NOI 109,838 118,439 (8,601) (7) % Other NOI Other revenues 30,782 54,246 (23,464) (43) % Other operating expenses (11,947) (20,476) 8,529 (42) % Other NOI 18,835 33,770 (14,935) (44) % Total NOI $ 184,351 $ 201,858 $ (17,507) (9) % NOI Total NOI decreased by $17.5 million, or 9%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023.
Interest Expense Interest expense decreased approximately $19.2 million for the year ended December 31, 2023 as compared to the year ended December 31, 2022.
Interest Expense Interest expense decreased $3.6 million, or 5%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily due to debt payoffs in 2023 and 2024.
Impairment of Real Estate and Related Intangible Assets and Liabilities In accordance with the provisions of the Impairment or Disposal of Long-Lived Assets Subsections of ASC 360, we assess the carrying values of real estate assets whenever events or changes in circumstances indicate that the carrying amounts of these assets may not be fully recoverable.
Impairment of Real Estate and Related Intangible Assets and Liabilities In accordance with the provisions of the Impairment or Disposal of Long-Lived Assets Subsections of ASC 360, where indicators of impairment exist, we evaluate the recoverability of our real estate assets by comparing the carrying amounts of the assets to the estimated undiscounted cash flows.
During the year ended December 31, 2023, we generated $89.2 million in cash from operating activities compared to $152.7 million for the year ended December 31, 2022.
During the year ended December 31, 2024, we generated $94.7 million in cash from operating activities compared to $89.2 million for the year ended December 31, 2023. The increase in cash from operating activities was primarily due to significant decreases in transaction expenses incurred as a result of the Listing in 2023, partially offset by the impact of property dispositions.
Second Amended and Restated Credit Agreement Pursuant to the Second Amended and Restated Credit Agreement dated as of April 30, 2019 (as amended by the First Amendment to the Second Amended and Restated Credit Agreement dated as of October 1, 2020 (the “First Amendment”), the Second Amendment to the Second Amended and Restated Credit Agreement dated as of December 18, 2020 (the “Second Amendment”), the Third Amendment to the Second Amended and Restated Credit Agreement dated as of July 14, 2021 (the “Third Amendment”), the Fourth Amendment to the Second Amended and Restated Credit Agreement dated as of April 28, 2022 (the “Fourth Amendment”), the Fifth Amendment to the Second Amended and Restated Credit Agreement dated as of September 28, 2022 (the “Fifth Amendment”), the Sixth Amendment to the Second Amended and Restated Credit Agreement dated as of November 30, 2022 (the “Sixth Amendment”), and the Seventh Amendment to the Amended and Restated Credit Agreement dated as of March 21, 2023 (the “Seventh Amendment”), and together with the First Amendment, the Second Amendment, the Third Amendment, the Fourth Amendment, the Fifth Amendment, and the Sixth Amendment, the “Second Amended and Restated Credit Agreement”)), with KeyBank National Association (“KeyBank”) as administrative agent, and a syndicate of lenders, the Operating Partnership, as the borrower, has been provided with a $1.3 billion credit facility consisting of (i) a $750.0 million senior unsecured revolving credit facility (the “Revolving Credit Facility”), under which the Company has drawn $400 million (the “Revolving Loan”), maturing on March 30, 2024 (with two extension options to January 31, 2026, subject to the satisfaction of certain customary conditions, the first of which the Company exercised subsequent to year-end as described below), (ii) a $400.0 million senior unsecured term loan maturing in December 2025 (the “$400M 2025 5-Year Term Loan”), and (iii) a $150.0 million senior unsecured term loan maturing in April 2026 (the “$150M 2026 7-Year Term Loan”) and, together with the Revolving Credit Facility and the $400M 2025 5-Year Term Loan, the “KeyBank Loans”).
Credit Facility As of December 31, 2024, pursuant to the Second Amended and Restated Credit Agreement with KeyBank National Association, as administrative agent, and a syndicate of lenders, the Operating Partnership, as the borrower, has been provided with a $1.1 billion credit facility (with the right to elect to increase total commitments to $1.3 billion) consisting of (i) a $547.0 million senior unsecured revolving credit facility (the “Revolving Credit Facility”), under which the Operating Partnership has drawn $465.0 million (the “Revolving Loan”) maturing in July 2028, (ii) a $210.0 million senior unsecured term loan maturing in July 2028 (the “2028 Term Loan I”), (iii) a $175.0 million senior unsecured term loan maturing in October 2028, assuming the one-year extension option is exercised (the “2028 Term Loan II”) and (iv) a $150.0 million senior unsecured term loan maturing in April 2026 (the “2026 Term Loan” and together with the Revolving Loan, the 2028 Term Loan I and the 2028 Term Loan II, the “KeyBank Loans”).
Impairment Provision, Real Estate Impairment provision, real estate increased approximately $281.9 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 primarily due to the impairment of seventeen properties in 2023 compared to the impairment of eleven properties in 2022.
Real Estate Impairment Provision Real estate impairment decreased $356.2 million, or 87%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 due to fewer impairments in 2024 compared to 2023.
FFO and AFFO have been revised to include amounts available to both common shareholders and limited partners for all periods presented. AFFO is a measure used among our peer group. We also believe that AFFO is a recognized measure of sustainable operating performance by the REIT industry.
By providing FFO and AFFO, we present information that assists investors in aligning their analysis with management’s analysis of long-term operating activities. FFO and AFFO have been revised to include amounts available to both common shareholders and limited partners for all periods presented.
Operating Activities. Cash flows provided by operating activities are primarily dependent on the occupancy level, the rental rates of our leases, the collectability of rent and recovery of operating expenses from our tenants, and the timing of acquisitions of and/or other investments in properties.
Operating Activities. Cash flows provided by operating activities are primarily dependent occupancy levels, rental rates, the ability and willingness of our tenants to pay rent, the timing and success of our investment activities, and general financial and economic conditions.
For the year ended December 31, 2023, we recorded an impairment provision related to seventeen properties, consisting of nine Office segment properties and eight Other segment properties. As part of our impairment analysis, we noted certain properties in both segments that had potential indicators of impairment, but the future undiscounted cash flows were sufficient to recover the carrying amount.
As part of our impairment analysis, we noted certain properties that had potential indicators of impairment, but the future undiscounted cash flows were sufficient to recover the carrying amount. Refer to Note 3, Real Estate , to our consolidated financial statements included in this Annual Report on Form 10-K for details.
The following table reconciles net loss to Same Store NOI for the years ended December 31, 2023 and December 31, 2022, (dollars in thousands): Year Ended December 31, 2023 2022 Reconciliation of Net Loss to Same Store NOI Net loss $ (605,102) $ (441,382) General and administrative expenses 42,962 38,995 Corporate operating expenses to related parties 1,154 1,349 Real estate impairment provision 409,512 127,577 Goodwill impairment provision 16,031 135,270 Depreciation and amortization 112,204 190,745 Interest expense 65,623 84,816 Debt breakage costs — 13,249 Other (income) expense, net (13,111) 943 Net loss from investment in unconsolidated entity 176,767 9,993 (Gain) loss from disposition of assets (29,164) 139,280 Transaction expenses 24,982 22,386 Total NOI $ 201,858 $ 323,221 Same Store Adjustments: Recently acquired properties — — Recently disposed properties (8,922) (123,899) Total Same Store NOI $ 192,936 $ 199,322 Same Store Analysis Comparison of the Years Ended December 31, 2023 and December 31, 2022 For the year ended December 31, 2023, our “Same Store” portfolio consisted of 71 properties, encompassing approximately 17.9 million square feet, with an acquisition value of $3.0 billion and Annualized Base Rent as of December 31, 2023 of $196.7 million.
The following table reconciles net loss to Same Store NOI for the years ended December 31, 2024 and December 31, 2023 (dollars in thousands): Year Ended December 31, 2024 2023 Reconciliation of Net Loss to Same Store NOI Net loss $ (11,363) $ (605,102) General and administrative expenses 36,973 42,962 Corporate operating expenses to related parties 617 1,154 Real estate impairment provision 53,313 409,512 Goodwill impairment provision 10,274 16,031 Depreciation and amortization 94,982 112,204 Interest expense 62,050 65,623 Other income (expense), net (14,482) (13,111) Net loss from investment in unconsolidated entity — 176,767 Net gain (loss) from disposition of assets (38,368) (29,164) Gain on extinguishment of debt (10,466) — Transaction expenses 821 24,982 Total NOI $ 184,351 $ 201,858 Same Store Adjustments: Adjustment for Acquired Properties (1) (4,848) — Adjustment for Disposed Properties (2) (19,525) (44,465) Corporate related adjustment (38) 16 Total Same Store NOI $ 159,940 $ 157,409 (1) “Acquired Properties” represent (a) for 2023, all properties acquired by the Company from January 1, 2023 through December 31, 2023; and (b) for 2024, all properties acquired by the Company from January 1, 2024 through December 31, 2024.
Cash provided by investing activities for the years ended December 31, 2023 and 2022 consisted of the following (in thousands): 53 Year Ended December 31, 2023 2022 Increase (decrease) Net cash provided by investing activities: Proceeds from disposition of properties $ 325,160 $ 1,120,803 $ (795,643) Sale of investment in unconsolidated entities — 31,000 (31,000) Total sources of cash provided by investing activities $ 325,160 $ 1,151,803 $ (826,643) Uses of cash for investing activities: Restricted reserves $ — $ (266) $ 266 Payments for construction in progress (16,323) (17,494) 1,171 Purchase of investment in unconsolidated entities — (34,558) 34,558 Purchase of investments (282) (1,142) 860 Total sources of cash (used in) provided by investing activities $ (16,605) $ (53,460) $ 36,855 Net cash (used in) provided by investing activities $ 308,555 $ 1,098,343 $ (789,788) Financing Activities.
Cash used in investing activities for the year ended December 31, 2024 and 2023 consisted of the following (in thousands): Year Ended December 31, 2024 2023 Change Sources of cash provided by investing activities: Proceeds from disposition of properties $ 281,528 $ 325,160 $ (43,632) Total sources of cash provided by investing activities $ 281,528 $ 325,160 $ (43,632) Uses of cash for investing activities: Acquisition of properties, net (493,496) — (493,496) Payments for construction in progress (3,871) (16,323) 12,452 Sale (Purchase) of investments — (282) 282 Total uses of cash used in investing activities $ (497,367) $ (16,605) $ (480,762) Net cash (used in) provided by investing activities $ (215,839) $ 308,555 $ (524,394) 54 Financing Activities .
Refer to Note 2, Basis of Presentation and Summary of Significant Accounting Policies, to our consolidated financial statements included in this Annual Report on Form 10-K for details. As of December 31, 2023, the Company’s goodwill balance was $78.6 million, of which $68.4 million was allocated to the Industrial segment and $10.3 million was allocated to the Other segment.
During the year ended December 31, 2024, the Company sold all remaining assets within its Other segment, which resulted in the complete impairment of the remaining goodwill balance allocated to the Other segment. Refer to Note 8, Fair Value Measurements , to our consolidated financial statements included in this Annual Report on Form 10-K for details.
A decrease in Other segment Same Store NOI by $0.5 million, or 2%, for the year ended December 31, 2023 as compared to the year ended December 31, 2022. The decrease is primarily due to an increase of non-recoverable operating expenses at one property. Portfolio Analysis Comparison of the Years Ended December 31, 2023 and 2022.
Industrial Same Store NOI increased $1.5 million, or 3%, primarily due to lease extensions in 2024. Office Same Store NOI increased $1.0 million, or 1%, primarily due to a lease commencement in 2024, partially offset by lease terminations and expirations in 2023. Portfolio Analysis Comparison of the Years Ended December 31, 2024 and 2023.
If necessary, we may use financings or other sources of capital in the event of unforeseen significant capital expenditures. To the extent we are not able to secure additional financing in the form of a credit facility or other third party source of liquidity, we will be heavily dependent upon our current financing and income from operations.
To the extent we are not able to secure other potential sources of capital, we will be heavily dependent upon income from operations and our current financing. Sources of Liquidity Cash Resources As of December 31, 2024, we had approximately $146.5 million of cash and cash equivalents on hand.
General and Administrative Expenses General and administrative expenses increased approximately $4.0 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 primarily due to increases in employee severance expenses (including legal fees).
General and Administrative Expenses General and administrative expenses decreased $6.0 million, or 14%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily due to the vesting of certain time-based restricted share units and time-based restricted shares (together, “Restricted Share Units”) in the prior year, including accelerated vesting for employee severances.
Depreciation and Amortization Depreciation and amortization decreased approximately $78.5 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 primarily due to (i) the sale of 48 Office segment properties 2022 and the sale of eleven total properties across all segments in 2023; (ii) accelerated amortization due to amended, naturally expiring and early terminated leases; and (iii) real estate impairments, which lowered the depreciable book bases of the impaired assets.
Goodwill Impairment Provision The Company recorded $10.3 million of goodwill impairment in 2024 related to its Other segment, which represents the complete write-off of the Other segment goodwill resulting from the final disposition of the Other segment property as of December 31, 2024. 43 Depreciation and Amortization Depreciation and amortization decreased $17.2 million, or 15%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily due to (i) property dispositions in 2023 and 2024; (ii) accelerated amortization due to expired and terminated leases; and (iii) real estate impairments, which lowered the depreciable book bases of the impaired assets, partially offset by (iv) the acquisition of the IOS Portfolio in fourth quarter of 2024.
Transaction Activity: • Prior to the Listing, we sold two Industrial segment properties, and one Office segment property for approximately $169.6 million in gross disposition proceeds and a net gain of approximately $30.6 million. • Subsequent to the Listing, we sold four Office segment properties and four Other segment properties for approximately $166.3 million in gross disposition proceeds and recognized a net loss of approximately $1.4 million.
These properties span a total of 440 usable acres across 14 states. • During the year ended December 31, 2024, we sold two Office segment properties and 17 Other segment properties for approximately $317.4 million in gross disposition proceeds and recognized a net gain of approximately $38.4 million.