Biggest changeOur calculation of each of NOI, Cash NOI and Same-Store Cash NOI is presented in the following table for the year ended December 31, 2022, 2021 and 2020 (dollars in thousands): Year Ended December 31, 2022 2021 2020 Reconciliation of Net Income to Total NOI Net (loss) income $ (441,382) $ 11,570 $ (5,774) General and administrative expenses 39,893 40,479 38,633 Corporate operating expenses to affiliates 1,349 2,520 2,500 Impairment provision, real estate 127,577 4,242 23,472 Impairment provision, goodwill 135,270 — — Depreciation and amortization 190,745 209,638 161,056 Interest expense 84,816 85,087 79,646 Debt breakage costs 13,249 — — Other loss (income), net 45 (1,521) (3,228) Loss (income) from investment in unconsolidated entities 9,993 (8) 6,523 Loss (gain) from disposition of assets 139,280 326 (4,083) Transaction expense 22,386 966 — Total NOI $ 323,221 $ 353,299 $ 298,745 Year Ended December 31, 2022 2021 2020 Cash NOI Adjustments Industrial: Industrial NOI $ 53,477 $ 52,125 $ 59,837 Straight-line rents (1,018) (1,700) (1,684) Amortization of acquired lease intangibles (369) (345) (297) Deferred termination income (39) — — Industrial cash NOI 52,051 50,080 57,856 Office: 48 Office NOI 230,967 260,255 198,113 Straight-line rents (12,207) (12,171) (22,618) Amortization of acquired lease intangibles (1,346) (231) (1,515) Deferred termination income — — (1) Deferred ground lease 1,945 2,066 2,067 Other intangible amortization 1,495 1,252 — Inducement amortization 537 278 — Financed termination fee — — 7,557 Office Cash NOI 221,391 251,449 183,603 Other NOI 38,777 40,919 40,795 Straight-line rents 634 313 (1,384) Amortization of acquired lease intangibles — (749) (480) Deferred termination income (2,779) 2,779 — Deferred ground lease 5 (3) — Other intangible amortization (489) — — Inducement amortization — — — Other Cash NOI 36,148 43,259 38,931 Total Cash NOI $ 309,590 $ 344,788 $ 280,390 Same Store Cash NOI Adjustments Industrial: Industrial cash NOI $ 52,051 $ 50,080 $ 57,856 Cash NOI for recently acquired properties (3,311) (4,545) (18,311) Cash net operating (income) loss for recently disposed properties (6) 272 — Industrial Same Store cash NOI 48,734 45,807 39,545 Office: Office cash NOI 221,391 251,449 183,603 Cash NOI for recently acquired properties (50,369) (55,756) (49,019) Cash net operating (income) loss for recently disposed properties (93,290) 159 (4,192) Office Same Store cash NOI 77,732 195,852 130,392 Other: Other cash NOI 36,148 43,259 38,931 Cash NOI for recently acquired properties (2,364) (1,751) (9,796) Cash net operating (income) loss for recently disposed properties — — — Other Same Store cash NOI 33,784 41,508 29,135 Cash NOI from the operating partnership 32 30 20 Total Same Store cash NOI $ 160,282 $ 283,197 $ 199,092 49 Liquidity and Capital Resources 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.
Biggest changeOur 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.
AFFO excludes non-routine and certain non-cash items such as revenues in excess of cash received, amortization of share-based compensation net, deferred rent, amortization of in-place lease valuation, acquisition-related costs, financed termination fee, net of payments received, gain or loss from the extinguishment of debt, unrealized gains (losses) on derivative instruments, write-off transaction costs and other one-time transactions.
AFFO excludes non-routine and certain non-cash items such as revenues in excess of cash received, amortization of share-based compensation net, deferred rent, amortization of in-place lease valuation, acquisition or investment-related costs, financed termination fee, net of payments received, gain or loss from the extinguishment of debt, unrealized gains (losses) on derivative instruments, write-off transaction costs and other one-time transactions.
We believe these two non-GAAP financial measures are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. 45 We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”).
We believe these two non-GAAP financial measures are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”).
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. 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. 44 Additionally, we use AFFO as a non-GAAP financial measure to evaluate our operating performance.
FFO is defined as net income or loss computed in accordance with GAAP, excluding extraordinary items, as defined by GAAP, and gains and losses from sales of depreciable real estate assets, adding back impairment write-downs of depreciable real estate assets, plus real estate related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated partnerships, joint ventures and preferred distributions.
FFO is defined as net income or loss computed in accordance with GAAP, excluding extraordinary items, as defined by GAAP, and gains and losses from sales of depreciable real estate assets, adding back impairment write-downs of depreciable real estate assets, plus real estate related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated partnerships, joint ventures and preferred dividends.
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, securitization vehicle or other third party source of liquidity, we will be heavily dependent upon our current financing and income from operations.
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.
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 distribution level. More specifically, AFFO isolates the financial results of our operations.
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 NOI, Cash NOI and Same-Store Cash NOI are helpful to investors as additional measures of operating performance because we believe they help both investors and management to understand the core operations of our properties excluding corporate and financing-related costs and non-cash depreciation and amortization.
We believe that NOI and Cash NOI are helpful to investors as additional measures of operating performance because we believe they help both investors and management to understand the core operations of our properties excluding corporate and financing-related costs and non-cash depreciation and amortization.
NOI, Cash NOI and Same-Store Cash NOI are unlevered operating performance metrics of our properties and allow for a useful comparison of the operating performance of individual assets or groups of assets. These measures thereby provide an operating perspective not immediately apparent from GAAP income from operations or net income.
NOI and Cash NOI are unlevered operating performance metrics of our properties and allow for a useful comparison of the operating performance of individual assets or groups of assets. These measures thereby provide an operating perspective not immediately apparent from GAAP income from operations or net income.
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, 2022. Projected interest payments on the Credit Facility and Term Loan are based on the contractual interest rates in effect at December 31, 2022.
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 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.
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 further discussion on our significant accounting policies, see 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 further discussion on our significant accounting policies and discussion of new accounting pronouncements, see 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.
In addition, NOI, Cash NOI and Same-Store Cash NOI are considered by many in the real estate industry to be useful starting points for determining the value of a real estate asset or group of assets.
In addition, NOI and Cash NOI are considered by many in the real estate industry to be useful starting points for determining the value of a real estate asset or group of assets.
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 make or sustain distributions.
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.
However, a material limitation associated with FFO and AFFO is that they are not indicative of our cash available to fund distributions since other uses of cash, such as capital expenditures at our properties and principal payments of debt, are not deducted when calculating FFO and AFFO.
However, a material limitation associated with FFO and AFFO is that they are not indicative of our cash available to fund the payment of dividends since other uses of cash, such as capital expenditures at our properties and principal payments of debt, are not deducted when calculating FFO and AFFO.
Derivatives were used to hedge the variable cash flows associated with existing variable-rate debt and forecasted issuances of debt. The ineffective portion of the change in the fair value of the derivatives is recognized directly in earnings.
The Interest Rate Swaps were used to hedge the variable cash flows associated with existing variable-rate debt and forecasted issuances of debt. The ineffective portion of the change in the fair value of the Interest Rate Swaps is recognized directly in earnings.
The credit facility 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, 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, to increase the existing term loans and/or incur new term loans by up to an additional $1.0 billion in the aggregate.
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 acquisition transaction, proceeds from the sale of properties and undistributed funds from operations, and entering into joint venture arrangements to acquire or develop facilities.
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.
Overview Peakstone Realty Trust is an internally managed, publicly registered real estate investment trust (“REIT”) that owns and operates a high-quality, newer-vintage portfolio of predominantly single-tenant industrial and office properties. These assets are generally leased to creditworthy tenants under long-term net lease agreements with contractual rent escalations.
Overview Peakstone Realty Trust is an internally managed, publicly traded real estate investment trust (“REIT”) that owns and operates a high-quality, newer-vintage portfolio of predominantly single-tenant industrial and office properties located in diverse, strategic growth markets. These assets are generally leased to creditworthy tenants under long-term net lease agreements with contractual rent escalations.
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.
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.
The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income ("AOCI") and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings.
The effective portion of changes in the fair value of the Interest Rate Swaps designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (“AOCI”) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings.
The following table sets forth a summary of the interest rate swaps at December 31, 2022 and December 31, 2021 (dollars in thousands): Fair Value (1) Current Notional Amount December 31, December 31, Derivative Instrument Effective Date Maturity Date Interest Strike Rate 2022 2021 2022 2021 Assets/(Liabilities) Interest Rate Swap 3/10/2020 7/1/2025 0.83% $ 12,391 $ 1,648 $ 150,000 $ 150,000 Interest Rate Swap 3/10/2020 7/1/2025 0.84% 8,244 1,059 100,000 100,000 Interest Rate Swap 3/10/2020 7/1/2025 0.86% 6,145 749 75,000 75,000 Interest Rate Swap 7/1/2020 7/1/2025 2.82% 4,331 (7,342) 125,000 125,000 Interest Rate Swap 7/1/2020 7/1/2025 2.82% 3,444 (5,909) 100,000 100,000 Interest Rate Swap 7/1/2020 7/1/2025 2.83% 3,441 (5,899) 100,000 100,000 Interest Rate Swap 7/1/2020 7/1/2025 2.84% 3,408 (5,958) 100,000 100,000 Total $ 41,404 $ (21,652) $ 750,000 $ 750,000 (1) We record all derivative instruments on a gross basis in the consolidated balance sheets, and accordingly, there are no offsetting amounts that net assets against liabilities.
The following table sets forth a summary of the Interest Rate Swaps at December 31, 2023 and December 31, 2022 (dollars in thousands): Fair Value (1) Current Notional Amount December 31, December 31, Derivative Instrument Effective Date Maturity Date Interest Strike Rate 2023 2022 2023 2022 Assets/(Liabilities) Interest Rate Swap 3/10/2020 7/1/2025 0.83% $ 7,891 $ 12,391 $ 150,000 $ 150,000 Interest Rate Swap 3/10/2020 7/1/2025 0.84% 5,250 8,244 100,000 100,000 Interest Rate Swap 3/10/2020 7/1/2025 0.86% 3,915 6,145 75,000 75,000 Interest Rate Swap 7/1/2020 7/1/2025 2.82% 2,924 4,331 125,000 125,000 Interest Rate Swap 7/1/2020 7/1/2025 2.82% 2,331 3,444 100,000 100,000 Interest Rate Swap 7/1/2020 7/1/2025 2.83% 2,327 3,441 100,000 100,000 Interest Rate Swap 7/1/2020 7/1/2025 2.84% 2,304 3,408 100,000 100,000 Total $ 26,942 $ 41,404 $ 750,000 $ 750,000 (1) We record all derivative instruments on a gross basis in the consolidated balance sheets, and accordingly, there are no offsetting amounts that net assets against liabilities.
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.
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.
We expect to pay distributions regularly 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.
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.
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.
In 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. 46 Our calculation of FFO and AFFO is presented in the following table for the years ended December 31, 2022, 2021 and 2020 (in thousands, except per share amounts): Year Ended December 31, 2022 2021 2020 Net (loss) income $ (441,382) $ 11,570 $ (5,774) Adjustments: Depreciation of building and improvements 113,191 125,388 93,979 Amortization of leasing costs and intangibles 77,926 84,598 67,366 Impairment provision, real estate 127,577 4,242 23,472 Equity interest of depreciation of building and improvements - unconsolidated entities 4,643 — 1,438 Equity interest of amortization of intangible assets - unconsolidated entities — — 1,751 Loss from disposition of assets, net 139,280 326 (4,083) Company's share of loss on sale of unconsolidated entity 3,558 (8) — Impairment of unconsolidated entities — — 1,906 FFO $ 24,793 $ 226,116 $ 180,055 Distributions to redeemable preferred shareholders (10,063) (9,698) (8,708) FFO attributable to common shareholders and partners $ 14,730 $ 216,418 $ 171,347 Reconciliation of FFO to AFFO: FFO attributable to common shareholders and partners $ 14,730 $ 216,418 $ 171,347 Adjustments: Non-cash earn-out adjustment — — (2,581) Revenues in excess of cash received, net (15,407) (10,780) (25,686) Amortization of share-based compensation 9,573 7,470 4,108 Deferred rent - ground lease 1,951 2,064 2,065 Amortization of above/(below) market rent, net (2,205) (1,323) (2,292) Amortization of debt premium/(discount), net 409 409 412 Amortization of below tax benefit amortization 1,494 1,252 — Amortization of deferred financing costs 3,544 3,184 2,195 Amortization of lease inducements 537 278 — Company's share of amortization of deferred financing costs- unconsolidated entity 3,740 — 82 Amortization of ground leasehold interests (372) (350) (290) Financed termination fee payments received — — 7,557 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 (257) — 505 Unrealized loss (gain) on investments 195 (15) 31 Company's share of amortization of above market rent - unconsolidated entity (58) — 1,419 Unconsolidated joint venture valuation adjustment — — 4,452 Employee separation expense 72 777 2,666 Write-off of reserve liability — (1,166) — Write-off of transaction costs 28 65 4,427 Transaction expenses 22,386 966 — Impairment provision, goodwill 135,270 — — Debt breakage costs 13,249 — — AFFO available to common shareholders and partners $ 190,650 $ 219,249 $ 170,417 FFO per share, basic and diluted $ 0.37 $ 5.71 $ 5.89 AFFO per share, basic and diluted $ 4.81 $ 5.79 $ 5.85 Weighted-average common shares outstanding - basic EPS 36,057,825 34,361,208 25,560,283 Weighted-average OP Units 3,537,654 3,537,654 3,546,614 Weighted-average common shares and OP Units outstanding - basic FFO/AFFO 39,595,479 37,898,862 29,106,897 47 NOI, Cash NOI and Same-Store 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.
In 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.
In addition, during any calendar year, with respect to each share class, the Company was permitted to redeem no more than 5% of the weighted-average number of shares of such class outstanding during the prior calendar year. Under the SRP, when the SRP is not suspended, the Company will redeem shares as of the last business day of each quarter.
In addition, pursuant to the terms of the SRP, during any calendar year, with respect to each share class, the Company was permitted to redeem no more than 5% of the weighted average number of shares of such class outstanding during the prior calendar year.
Our assets provide a relatively consistent level of cash flow that enables us to pay operating expenses, distributions, including preferred equity distribution, redemptions, and for the payment of debt service on our outstanding indebtedness, including repayment of our Second Amended and Restated Credit Agreement, and property secured mortgage loans.
Our assets provide a relatively consistent level of cash flow that enables us to pay operating expenses, dividends to shareholders, and for the payment of debt service on our outstanding indebtedness, including repayment of our KeyBank Loans (as defined below) and property-secured mortgage loans.
The SRP was suspended on October 1, 2021 but resumed on a limited basis on August 5, 2022 (i.e., limited to redemptions in connection with a holder’s death, disability or incompetence) with the cap on quarterly redemptions was tied to a dollar amount to be set by the Board and disclosed by the Company.
The SRP was suspended on October 1, 2021 but resumed on a limited basis (i.e., limited to redemptions in connection with a holder’s death, disability or incompetence) on August 5, 2022 with quarterly redemptions capped at $5.0 million.
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.
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.
The Company’s goodwill has an indeterminate life and is not amortized, but is tested for impairment on an annual basis for each reporting unit, or more frequently if events or changes in circumstances indicate that the asset is more likely than not impaired.
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.
Share Redemption Program Prior to its suspension in February 2023 in anticipation of the proposed Listing, the Company had adopted the SRP that enables shareholders to sell their shares to the Company in limited circumstances.
Share Redemption Program Prior to the Listing, the Company had adopted a share redemption program (“SRP”) that enabled shareholders to sell their shares to the Company in limited circumstances.
Cash used in financing activities for the years ended December 31, 2022 and 2021 consisted of the following (in thousands): Year Ended December 31, 2022 2021 Increase (decrease) Sources of cash provided by financing activities: Proceeds from borrowings - Term 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 indebtedness - CCIT II Credit Facility $ — $ (415,500) $ 415,500 Principal payoff of secured indebtedness - Mortgage Debt (469,777) (1,292) (468,485) Principal pay down of indebtedness - Revolving Credit Facility (373,500) — (373,500) Principal payoff of indebtedness - Term Loan (200,000) — (200,000) Principal amortization payments on secured indebtedness (8,736) (9,786) 1,050 Repurchase of common shares to satisfy employee tax withholding requirements (3,189) (2,874) (315) Repurchase of common shares (5,617) (25,517) 19,900 Distributions to common shareholders (114,110) (82,976) (31,134) Dividends paid on preferred units subject to redemption (10,063) (9,542) (521) Distributions to noncontrolling interests (11,136) (11,134) (2) Deferred financing costs (2,724) (567) (2,157) Offering costs (43) (47) 4 Financing lease payment (320) (100) (220) Total sources of cash (used in) provided by financing activities $ (1,199,215) $ (559,335) $ (639,880) Net cash (used in) provided by financing activities $ (1,199,215) $ (159,335) $ (1,039,880) Distributions will be paid to our shareholders as of the record date selected by our Board.
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.
Debt Breakage Costs 40 Debt breakage costs increased approximately $13.2 million for the year ended December 31, 2022 compared to the same period a year ago due to breakage costs for the early payoff of the Midland Mortgage Loan of $0.9 million and the Bank of America Loan of $12.3 million made in connection with the Office Portfolio Sale.
Debt Breakage Costs Debt breakage costs decreased approximately $13.2 million for the year ended December 31, 2023 compared to the year ended December 31, 2022, which is entirely attributable to the prior year breakage costs for the early payoff of the Midland Mortgage Loan of $0.9 million and the Bank of America Loan of $12.3 million made in connection with the Office Portfolio Sale in 2022. 42 Net Loss from Investment in Unconsolidated Entity Net loss from investment in unconsolidated entity increased approximately $166.8 million for the year ended December 31, 2023 as compared to the year ended December 31, 2022 due to the Company’s investment in the Office Joint Venture, which was formed in August 2022.
Generally, we anticipate that cash needs will be met from funds from operations and our Credit Facility. We anticipate that cash flows from continuing operations and proceeds from financings, together with existing cash balances, will be adequate to fund our business operations, debt amortization, capital expenditures, distributions and other requirements over the next 12 months and beyond.
Generally, we anticipate that cash needs will be met from cash on hand, funds from operations, our existing Credit Facility, or other financings. We anticipate these funds will be adequate to fund our business operations, debt amortization, capital expenditures, dividends and other requirements both in the short-term and long-term.
Impairment Provision, Real Estate Impairment provision, real estate increased approximately $123.3 million for the year ended December 31, 2022 compared to the same period a year ago primarily due to the Company’s assessment that eleven properties were impaired in 2022.
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.
We assumed the purchase agreement (the "Purchase Agreement") that our Predecessor entered into on August 8, 2018 with SHBNPP Global Professional Investment Type Private Real Estate Trust No. 13(H) (acting through Kookmin Bank as trustee) (the "Purchaser") and Shinhan BNP Paribas Asset Management Corporation, as an asset manager of the Purchaser, pursuant to which the Purchaser agreed to purchase an aggregate of 10,000,000 shares of Series A Cumulative Perpetual Convertible Preferred Shares at a price of $25.00 per share (the "Series A Preferred Shares") in two tranches, each comprising 5,000,000 Series A Preferred Shares.
The Preferred Holder initially purchased the 5,000,000 Series A Preferred Shares at a price of $25.00 per share pursuant to that certain purchase agreement (the “Purchase Agreement”) that our Predecessor entered into on August 8, 2018 with the Preferred Holder (acting through Kookmin Bank as trustee) and Shinhan BNP Paribas Asset Management Corporation, as an asset manager of the Preferred Holder.
Impairment of Real Estate and Related Intangible Assets and Liabilities We continually monitor events and changes in circumstances that could indicate that the carrying amounts of real estate and related intangible assets may not be 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, 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.
During the year ended December 31, 2022, we generated $152.7 million in cash from operating activities compared to $205.0 million for the year ended December 31, 2021. The decrease in cash from operating activities for the year ended December 31, 2022 was primarily due to the property dispositions that occurred in the years ended December 31, 2022 and 2021.
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.
As a result of the quantitative assessment as of December 31, 2022, the Company concluded that it was more likely than not that the fair value of the office reporting unit was less than the carrying amount, especially given the general decline in overall demand for office assets.
As a result of the qualitative and quantitative assessment as of October 1, 2023, the Company concluded that it was more likely than not that the fair value of the Other reporting unit was less than the carrying amount.
Derivative Instruments As discussed in Note 6, Interest Rate Contracts, to the consolidated financial statements, we entered into interest rate swap agreements to hedge the variable cash flows associated with certain existing or forecasted, LIBOR-based variable-rate debt, including our Second Amended and Restated Credit Agreement.
On February 12, 2024, the Company exercised an option to extend the Revolving Loan Maturity Date, which upon satisfaction or waiver of certain customary conditions, will extend to June 30, 2024. 50 Derivative Instruments As discussed in Note 6, Interest Rate Contracts, to the consolidated financial statements, we entered into interest rate swap agreements (collectively, “Interest Rate Swaps”) to hedge the variable cash flows associated with variable-rate debt, including our Second Amended and Restated Credit Agreement.
Cash provided by investing activities for the years ended December 31, 2022 and 2021 consisted of the following (in thousands): Year Ended December 31, 2022 2021 Increase (decrease) Net cash (used in) provided by investing activities: Distributions of capital from investment in unconsolidated entities $ — $ 42 $ (42) Proceeds from disposition of properties 1,120,803 22,408 1,098,395 Restricted reserves — 1,078 (1,078) Sale of investment in unconsolidated entities 31,000 — 31,000 Total sources of cash provided by investing activities $ 1,151,803 $ 23,528 $ 1,097,275 Uses of cash for investing activities: Cash acquired in connection with the Company Merger, net of acquisition costs $ — $ (36,746) $ 36,746 Restricted reserves (266) — (266) Payments for construction in progress (17,494) (49,260) 31,766 Purchase of investment in unconsolidated entities (34,558) — (34,558) Purchase of investments (1,142) (332) (810) Total sources of cash (used in) provided by investing activities $ (53,460) $ (86,338) $ 32,878 Net cash (used in) provided by investing activities $ 1,098,343 $ (62,810) $ 1,130,153 55 Financing Activities.
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.
The funds we receive from operations that are available for distribution may be affected by a number of factors, including the following: • our operating and interest expenses; • the amount of distributions or dividends received by us from our indirect real estate investments; • our ability to keep our properties occupied; • our ability to maintain or increase rental rates; • tenant improvements, capital expenditures and reserves for such expenditures; • the issuance of additional shares; and • financings, refinancings, and debt repayment. 56 Distributions may be funded with operating cash flow from our properties To the extent that we do not have taxable income, distributions paid will be considered a return of capital to shareholders.
The funds we receive from operations that are available to pay dividends may be affected by a number of factors, including the following: • our operating and interest expenses; • our ability to sell properties; • our ability to keep our properties occupied; • our ability to maintain or increase rental rates; 54 • tenant improvements and capital expenditures; • the issuance of additional shares; and • financings, refinancings, debt repayment and limitations on dividends under our KeyBank Loans, property secured mortgages, or other debt. 55
Corporate Operating Expenses to Affiliates Corporate operating expenses to affiliates decreased approximately $1.2 million for the year ended December 31, 2022 compared to the same period a year ago primarily due to the amendment to the Administrative Services Agreement in the year ended December 31, 2022, which reduces the services provided.
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.
Thus, the Company recorded a $135.3 million goodwill impairment, which represents the entire amount of goodwill allocated to the office segment. Recently Issued Accounting Pronouncements See 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.
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.
As of December 31, 2022, derivatives where in an asset or/liability position are included in the line item "Other assets or Interest rate swap liability," respectively, in the consolidated balance sheets at fair value. 51 Common Equity Distribution Reinvestment Plan On July 17, 2020, we filed a registration statement on Form S-3 for the registration of up to $100 million in shares pursuant to our DRP (the “DRP Offering”).
As of December 31, 2023, derivatives that were in an asset or/liability position are included in the line item “Other assets or Interest rate swap liability,” respectively, in the consolidated balance sheets at fair value. Common Equity Distribution Reinvestment Plan Prior to the Listing, the Company had adopted a distribution reinvestment plan (the “DRP”).
Impairment Provision, Goodwill Impairment provision, goodwill increased approximately $135.3 million for year ended December 31, 2022 compared to the same period a year ago primarily due to the assignment of goodwill to new reporting units in 2022.
Impairment Provision, Goodwill The Company recorded a $16.0 million goodwill impairment related to its Other reporting unit as of December 31, 2023, compared to a $135.3 million goodwill impairment related to its Office reporting unit in the year ended December 31, 2022.
Interest Expense The increase of approximately $5.4 million in interest expense for the year ended December 31, 2021 is primarily due to (1) $6.6 million of interest and financing expenses related to the $400M 5-Year Term Loan 2025; offset by (2) a $0.9 million decrease as a result of lower interest rates compared to the prior year.
A decrease in Office segment Same Store NOI by $6.3 million, or 5%, for the year ended December 31, 2023 as compared to the year ended December 31, 2022. The decrease is primarily due to a $7.4 million decrease in termination income compared to prior year offset by approximately $1.2 million related to net leasing activity in 2023.
Loss from Disposition of Assets The increase in loss from disposition of assets of approximately $4.4 million for the year ended December 31, 2021 is primarily the result of the gain on the sale of one property in 2020.
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.
Cash Requirements The Company’s material cash requirements as of as of December 31, 2022 include the following contractual obligations (in thousands): Payments Due During the Years Ending December 31, 2023 Thereafter Total Outstanding debt obligations (1) $ 43,101 $ 1,446,702 $ 1,489,803 Interest on outstanding debt obligations (2) 77,015 169,682 246,697 Ground lease obligations 2,300 262,890 265,190 Total (3) $ 122,416 $ 1,879,274 $ 2,001,690 (1) Amounts only include principal payments.
Cash Requirements The Company’s material cash requirements as of December 31, 2023 including the following contractual obligations are as follows (in thousands): Payments Due During the Years Ending December 31, 2024 Thereafter Total Outstanding debt obligations (1) $ 34,181 $ 1,407,364 $ 1,441,545 Interest on outstanding debt obligations (2) 85,882 143,702 229,584 Ground lease obligations 2,294 260,822 263,116 Total (3) $ 122,357 $ 1,811,888 $ 1,934,245 (1) Amounts only include principal payments.
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. 53 Liquidity Requirements Our principal liquidity needs for the next 12 months and beyond are to fund: • normal recurring expenses; • debt service and principal repayment obligations; including any maturing debt that we may be unable to refinance on attractive terms or at all; • satisfaction of the Redemption Right held by the holder of the Series A Preferred Shares, in the event that a listing has not occurred prior to or August 1, 2023; • capital expenditures, including tenant improvements and leasing costs; • redemptions; • distributions to shareholders, including preferred equity distribution and distributions to holders of OP Units; • possible acquisitions of properties.
Liquidity Requirements Our principal liquidity needs for the next 12 months and in the longer term are to fund: • normal operating expenses; • payment of debt service on outstanding indebtedness; including any maturing debt that we may be unable to refinance on attractive terms or at all; • capital expenditures, including tenant improvements and leasing costs; • dividends to common shareholders, and distributions to holders of OP Units; and • possible acquisition of, or investment in, assets.
The DRP Offering may be terminated at any time upon 10 days prior written notice to shareholders. As of December 31, 2022, we had sold 3,946,642 shares for approximately $341.1 million in our DRP Offering.
As of December 31, 2023, we had sold 3,946,642 common shares for approximately $341.1 million under our DRP Offering. On April 26, 2023, the Board approved a termination of the DRP, effective May 15, 2023.
For the year ended December 31, 2022, in connection with the preparation and review of the Company's financial statements, we recorded an impairment provision related to the building and land on eleven office properties. See Note 3, Real Estate, to our consolidated financial statements included in this Annual Report on Form 10-K for details.
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”).
Summary of Cash Flows We expect to meet our short-term operating liquidity requirements with operating cash flows generated from our properties and draws from our KeyBank loans.
Capital Expenditures and Tenant Improvement Commitments As of December 31, 2023, we had aggregate remaining contractual commitments for repositioning, capital expenditure projects, leasing commitments and tenant improvements of approximately $15.7 million. Summary of Cash Flows We expect to meet our short-term operating liquidity requirements with operating cash flows generated from our properties and draws from our Revolving Credit Facility.
On October 1st of each period, the Company performs a qualitative analysis to determine whether an impairment of goodwill exists prior to quantitatively determining the fair value of the reporting units in step one of the impairment test.
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.
Our cash, cash equivalents and restricted cash activity increased by approximately $69.0 million during the year ended December 31, 2022 compared to the same period a year ago and were primarily used in or provided by the following (in thousands): Year Ended December 31, 2022 2021 Change Net cash provided by operating activities $ 152,676 $ 204,979 $ (52,303) Net cash used in investing activities $ 1,098,343 $ (62,810) $ 1,161,153 Net cash used in financing activities $ (1,199,215) $ (159,335) $ (1,039,880) Operating Activities.
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.
The redemption price is equal to the most recently published NAV per share for the applicable class prior to quarter end. Redemption requests must be received by 3:00 p.m. (Central time) one business day before on the last business day of the applicable quarter.
Under the SRP the Company would redeem shares as of the last business day of each quarter at a price equal to the most recently published NAV per share for the applicable class prior to quarter end. During the year ended December 31, 2023, the Company redeemed 941 shares.
Net Loss from Disposition of Assets Loss from disposition of assets increased approximately $139.0 million for the year ended December 31, 2022 as compared to the same period a year ago primarily due to (1) the loss of $105.9 million related to the Office Portfolio Sale in August 2022; (2) the loss of $43.0 million related to the Companion Office Portfolio Sale in December 2022; (3) the loss of $0.8 million related the sale of one property in December 2022; offset by the (4) gain on sale of $10.4 million due to the sale of one property in September 2022.
The increase is primarily due to the net gain of $29.2 million on the disposition of two Industrial segment properties, five Office segment properties, and four Other segment properties in 2023 compared to the net loss of $139.3 million on the sale of the 48 Office segment properties during the year ended December 31, 2022.
Goodwill is now allocated across all three of the Company’s Office, Industrial, and Other reporting units on a relative fair value basis, which is determined as the fair value of assets less liabilities for each reporting unit.
The Company’s goodwill is assigned to each of the Company’s three reporting units, which are aligned with its three operating segments: Industrial, Office, and Other.
The Company estimated the fair value of real estate assets using a discounted cash flow model, including forecasted future cash flows based on significant assumptions such as market rent, and the determination of appropriate discount and terminal capitalization rates.
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.
Transaction Expense Transaction expense increased approximately $21.4 million for the year ended December 31, 2022 compared to the same period a year ago due to the timing of costs incurred related to strategic transactions.
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.
Property Operating Expense The following table provides summary information for our Same Store portfolio operating expense, by reportable segment, for the years ended December 31, 2022 and December 31, 2021 (dollars in thousands): Year Ended December 31, Increase/(Decrease) Percentage Change 2022 2021 Property operating expense Industrial $ 3,305 $ 2,559 $ 746 29 % Office 7,937 7,416 521 7 % Other 10,551 10,855 (304) (3) % Total property operating expense $ 21,793 $ 20,830 $ 963 5 % Same Store property operating expense increased by approximately $1.0 million for the year ended December 31, 2022 compared to the year ended December 31, 2021 primarily due to the Industrial segment.
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.