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.
Biggest changeAs with Core FFO, our reported AFFO may not be comparable to AFFO as defined by other REITs. 57 Our calculation of FFO, Core FFO and AFFO is presented in the following table for the years ended December 31, 2025, 2024 and 2023 (in thousands, except per share amounts): Year Ended December 31, Reconciliation of Net Loss to FFO, Core FFO, and AFFO (1) : 2025 2024 2023 Net loss $ (332,633) $ (11,363) $ (605,102) FFO Adjustments: Depreciation of building and improvements 54,699 64,191 72,273 Amortization of leasing costs and intangibles 27,989 31,179 40,318 Real estate impairment provision 363,688 53,313 409,511 Gain from disposition of assets (38,878) (38,368) (29,164) Equity interest of depreciation of building and improvements - unconsolidated entity — — 24,623 FFO $ 74,865 $ 98,952 $ (87,541) Distribution to redeemable preferred shareholders — — (2,376) Preferred units redemption charge — — (4,970) FFO attributable to common shareholders and noncontrolling interests (2) $ 74,865 $ 98,952 $ (94,887) Core FFO Adjustments: Loss (gain) on extinguishment of debt 3,725 (10,466) — Impairment provision, goodwill — 10,274 16,031 Unrealized (gain) loss on investments (115) (377) 17 Employee separation expense 36 358 4,096 Transaction expenses 555 821 24,982 Lease termination adjustments (287) 107 — 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) Other activities adjustment (172) 364 115 Core FFO attributable to common shareholders and noncontrolling interests (2) $ 78,607 $ 100,033 $ 81,845 AFFO Adjustments: Straight-line rent adjustment (2,943) (6,852) (7,953) Amortization of share-based compensation 6,380 7,896 10,063 Deferred rent - ground lease 1,705 1,661 1,724 Amortization of below market rent, net (9,900) (2,232) (1,240) Amortization of debt (discount)/premium, net (490) 103 419 Amortization of ground leasehold interests (290) (389) (389) Amortization of below tax benefits 933 1,498 1,494 Amortization of deferred financing costs 4,966 4,757 3,632 Amortization of lease inducements — 127 150 Company’s share of straight-line rent - unconsolidated entity — — (2,207) Company’s share of amortization of deferred financing costs - unconsolidated entity — — 31,061 Company's share of amortization of below market rent - unconsolidated entity — — (532) AFFO available to common shareholders and noncontrolling interests $ 78,968 $ 106,602 $ 118,067 FFO per share/unit, basic and diluted $ 1.88 $ 2.50 $ (2.40) Core FFO per share/unit, basic and diluted $ 1.98 $ 2.53 $ 2.07 AFFO per share/unit, basic and diluted $ 1.99 $ 2.69 $ 2.99 Weighted-average common shares outstanding - basic and diluted shares 36,798,234 36,375,053 35,988,231 Weighted-average OP Units outstanding (1) 2,944,479 3,202,727 3,472,770 Weighted-average common shares and OP Units outstanding - basic and diluted 39,742,713 39,577,780 39,461,001 58 (1) FFO, Core FFO, and AFFO include amounts related to both continuing operations and Office Discontinued Operations Properties for all periods presented.
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.
Under the quantitative assessment, the Company focuses on the fair value of real estate assets and related 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.
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.
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 and distributions paid deduction and excluding net capital gain, to our shareholders and holders of OP Units.
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.
Recoverability of real estate assets requires estimates of future market and 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.
However, a number of factors could have an adverse impact, including decreases in occupancy levels and 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.
However, a number of factors could have an adverse impact, including decreases in occupancy levels and rental rates, the ability and willingness of our tenants to pay rent, the timing and success of our investment activities, the impact of our disposition activities, and general financial and economic conditions.
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.
Therefore, NOI and Cash NOI should not be considered as alternatives to net income or loss, as computed in accordance with GAAP. NOI and Cash NOI may not be comparable to similarly titled measures of other companies.
Net Loss from Investment in Unconsolidated Entity Net loss from investment in unconsolidated entity decreased approximately $176.8 million, or 100%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 due to the complete write-off of the Company’s indirect investment in Galaxy REIT, LLC, an office property joint venture (“Office Joint Venture”) as of September 30, 2023, in which the Company no longer recorded any equity income or losses.
Net Loss from Investment in Unconsolidated Entity Net loss from investment in unconsolidated entity decreased by approximately $176.8 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023 due to the complete write-off of the Company’s indirect investment in Galaxy REIT, LLC, an office property joint venture (“Office Joint Venture”) as of September 30, 2023, in which the Company no longer recorded any equity income or losses.
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.
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, 2025, we have not sold any shares under the ATM program.
Dividends and Distributions Dividends will be authorized at the discretion of our Board and be paid to our shareholders and holders of OP Units as of the record date selected by our Board.
Dividends and Distributions Dividends and distributions, as applicable, will be authorized at the discretion of our Board and be paid to our shareholders and holders of OP Units as of the record date selected by our Board.
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.
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 $468.0 million in the aggregate.
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.
For the year ended December 31, 2025, 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.
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.
Other Potential Sources of Capital Other potential sources of capital include proceeds from private or public offerings of our common shares, 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 discounted cash flow method, the fair value of real estate is determined (i) by applying a discounted cash flow analysis to the estimated net operating income for each property in the portfolio during the remaining anticipated lease term and (ii) by the estimated residual value, which is based on a hypothetical sale of the property upon expiration of a lease factoring in the re-tenanting of such property at estimated market rental rates, and applying a selected capitalization rate.
For the discounted cash flow method, the fair value of real estate is determined (i) by applying a discounted cash flow analysis to the estimated net operating income for each property in the portfolio during the remaining anticipated lease term and over any additional hypothetical lease terms assumed and (ii) by the estimated residual value, which is based on a hypothetical sale of the property upon expiration of a lease factoring in the re-tenanting of such property at estimated market rental rates, and applying a selected capitalization rate.
Other Income, Net Other income increased $1.4 million, or 10%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily due to an increase in interest income earned from cash invested in money market accounts.
Other Income, Net Other income increased by $1.4 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily due to an increase in interest income earned from cash invested in money market accounts.
As of December 31, 2024, the available undrawn capacity under the Revolving Credit Facility was $82.0 million. ATM Program 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.
As of December 31, 2025, the available undrawn capacity under the Revolving Credit Facility was $240.7 million. ATM Program 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.
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.
Gain from Disposition of Assets Gain from disposition of assets increased by approximately $9.2 million 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.
Under the cost approach, the fair value of real estate is based on estimated costs to construct a vacant building with similar characteristics. Under the income approach, we use the discounted cash flow method, which includes Level 3 unobservable inputs.
Under the cost approach, the fair value of real estate is based on estimated costs to construct a vacant building or site improvement, as applicable, with similar characteristics. Under the income approach, we use the discounted cash flow method, which includes Level 3 unobservable inputs.
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.
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, 2025, we had approximately $138.7 million of cash and cash equivalents on hand.
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.
Corporate Operating Expense to Related Parties Corporate operating expenses to related parties decreased by $0.5 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023 due to the termination of the Administrative Service Agreement in 2023.
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”).
Credit Facility As of December 31, 2025, 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 $832.0 million 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 had no amounts drawn (the “Revolving Loan”), (ii) a $110.0 million senior unsecured term loan maturing in July 2028 (the “2028 Term Loan I”), and (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 together with the Revolving Loan and the 2028 Term Loan I, the “KeyBank Loans”).
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.
General and Administrative Expenses 53 General and administrative expenses decreased by $5.9 million 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.
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.
Interest Expense Interest expense decreased by $3.4 million 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.
For asset acquisitions, the Company allocates the acquisition cost, which assigns both cash and non-cash consideration paid to the seller and associated acquisition transaction costs, to the individual assets acquired and liabilities assumed, according to their respective relative fair values. The tangible assets consist of land, buildings, and site improvements.
For asset acquisitions, the Company allocates the acquisition cost, which assigns both cash and non-cash consideration paid to the seller and associated acquisition transaction costs, to the individual assets acquired and liabilities assumed (including tangible assets and intangible assets and liabilities), according to their respective relative fair values.
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.
NOI on a cash basis (“Cash NOI”) is NOI adjusted to exclude the effect of straight-line rent, amortization of acquired above- and below-market lease intangibles, deferred termination income, other deferred adjustments and amortization of other intangibles.
For the years ended December 31, 2024 and 2023, the Company recorded a net loss of $11.4 million and $605.1 million.
Portfolio Analysis Comparison of the Years Ended December 31, 2024 to the Year Ended December 31, 2023 Net Loss For the years ended December 31, 2024 and 2023, the Company recorded a net loss of $11.4 million and $605.1 million, respectively.
Extinguishment of Debt Extinguishment of debt increased approximately $10.5 million, or 100%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily due to the gain on extinguishment recognized as a result of the Company’s final sale of secured AIG properties on December 31, 2024, which relieved the Company of its remaining debt obligations under the AIG Loans.
Gain on extinguishment of Debt Gain on extinguishment of debt increased by approximately $10.5 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily due to the gain on extinguishment recognized as a result of the Company’s final sale of secured AIG properties on December 31, 2024, which relieved the Company of its remaining debt obligations under the AIG Loans. 54 Transaction Expenses Transaction expenses decreased by approximately $24.1 million 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.
Represents the noncontrolling interest in the Operating Partnership. 48 NOI and Cash NOI NOI 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 general and administrative expenses, interest expense, depreciation and amortization, impairment of real estate, impairment of goodwill, gains or losses on early extinguishment of debt, gains or losses on sales of real estate, investment income or loss, termination income and equity in earnings of any unconsolidated real estate joint ventures.
NOI and Cash NOI Net operating income (“NOI”) is a non-GAAP financial measure calculated as net income or loss, the most directly comparable financial measure calculated and presented in accordance with GAAP, excluding (to the extent applicable during the periods presented) general and administrative expenses, corporate operating expenses to related parties, impairment of real estate, depreciation and amortization, interest expense, other income, net, gains or losses on early extinguishment of debt, gains or losses on sales of real estate, impairment of goodwill, investment income or loss, transaction expense and net income or loss from discontinued operations and equity in earnings of unconsolidated real estate joint ventures.
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.
Real Estate Impairment Provision Real estate impairment decreased by $230.5 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023 due to fewer impairment charges in 2024 compared to 2023.
The estimated fair value of acquired in-place at-market tenant leases is estimated based on the costs that would have been incurred to lease the property to the occupancy level at the acquisition date. This includes leasing commissions, legal and other costs, along with the estimated time necessary to lease the property to its occupancy level at the time of acquisition.
The estimated fair value of acquired in-place at-market tenant leases is estimated based on the costs that would have been incurred to lease the property to the occupancy 55 level at the acquisition date.
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.
FFO is defined as net income or loss computed in accordance with GAAP, excluding real estate related depreciation and amortization, impairment losses of depreciable real estate assets, gains (losses) from sales of depreciable real estate assets and after adjustments for unconsolidated joint ventures.
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.
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.
Industrial NOI increased $6.0 million, or 12%, primarily due to the acquisition of the IOS Portfolio and increased leasing activity in 2024. Office NOI decreased $8.6 million, or 7%, primarily due to property dispositions. Other NOI decreased $14.9 million, or 44%, primarily due to property dispositions.
Industrial NOI increased by $6.0 million primarily due to the acquisition of IOS properties in 2024 and increased leasing activity in 2024. Office NOI decreased by $9.4 million primarily due to property dispositions in 2023 and 2024.
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.
Depreciation and Amortization Depreciation and amortization decreased by $13.7 million 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.
The CODM evaluates the Company's portfolio and assesses the ongoing operations and performance of its properties utilizing the following reportable segments: Industrial and Office.
The CODM evaluates the Company's portfolio and assesses the ongoing operations and performance of its properties within each reportable segment.
If a lease is terminated, we charge the unamortized portion of above- and below-market lease values to rental income and in-place lease values to amortization expense. If a lease is amended, we will determine whether the economics of the amended lease continue to support the existence of the above- or below-market lease intangibles.
If a lease is amended, we will determine whether the economics of the amended lease continue to support the existence of the above- or below-market lease intangibles.
The intangible assets include the above- and below-market value of leases and the in-place leases, which include the value of tenant relationships. Land is typically valued utilizing the sales comparison (or market) approach. Buildings are valued, as if vacant, using the cost and/or income approach. Site improvements are valued using the cost approach.
Tangible Assets Acquired The tangible assets consist of land, buildings, and site improvements. Land is typically valued utilizing the sales comparison (or market) approach. Buildings are valued, as if vacant, using the cost and/or income approach. Site improvements are valued using the cost approach.
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.
The reasons for the change are discussed below. 52 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 to NOI Net loss $ (11,363) $ (605,102) $ 593,739 (98) % General and administrative expenses 36,973 42,843 (5,870) (14) % Corporate operating expenses to related parties 617 1,154 (537) (47) % Real estate impairment provision 53,313 283,804 (230,491) (81) % Depreciation and amortization 47,503 61,169 (13,666) (22) % Interest expense 55,978 59,371 (3,393) (6) % Other income, net (14,479) (13,107) (1,372) 10 % Loss from investment in unconsolidated entities — 176,767 (176,767) (100) % Gain on extinguishment of debt (10,466) — (10,466) (100) % Gain from disposition of assets (38,368) (29,164) (9,204) 32 % Goodwill impairment provision 10,274 16,031 (5,757) (36) % Transaction expenses 821 24,961 (24,140) (97) % Net (income) loss from discontinued operations (38,028) 92,361 (130,389) (141) % Total NOI $ 92,775 $ 111,088 $ (18,313) (16) % The following table provides further detail regarding segment NOI: 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 20,825 32,288 (11,463) (36) % Office operating expenses (2,563) (4,619) 2,056 (45) % Office NOI 18,262 27,669 (9,407) (34) % 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 $ 92,775 $ 111,088 $ (18,313) (16) % NOI Total NOI decreased by $18.3 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023.
In assessing the fair value of intangible lease assets or liabilities, the Company, similarly, considers Level 3 inputs.
Intangible Assets and Liabilities Acquired The intangible assets and liabilities include the above- and below-market value of leases and the in-place leases, which include the value of tenant relationships. In assessing the fair value of intangible lease assets or liabilities, the Company, similarly, considers Level 3 inputs.
Refer to Note 3, Real Estate , to our consolidated financial statements included in this Annual Report on Form 10-K for details.
Refer to Note 8, Fair Value Measurements , to our consolidated financial statements included in this Annual Report on Form 10-K for additional details related to impairment of goodwill.
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.
Refer to Note 2, Basis of Presentation and Summary of Significant Accounting Policies , for further information. 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.
If necessary, we may use these other sources of capital in the event of unforeseen expenditures. 51 Uses of Liquidity During the next 12 months following December 31, 2024 and thereafter, we expect our significant cash requirements will include: • making scheduled principal and interest payments on our outstanding debt obligations (see “ Debt and Ground Lease Obligations ” section below); • paying dividends and distributions to our shareholders (refer to “ Dividends and Distributions ” section below); • making scheduled ground lease obligations (see “ Debt and Ground Lease Obligations ” section below); • funding future capital expenditures, leasing commissions and tenant improvements (as of December 31, 2024, the aggregate remaining contractual commitment was approximately $9.1 million); and • other normal recurring operating expenses.
If necessary, we may use other sources of capital in the event of unforeseen expenditures. 61 Uses of Liquidity As of December 31, 2025, we expect our significant short-term and long-term liquidity requirements will include: • making scheduled principal and interest payments on our outstanding debt obligations (see “ Debt and Lease Obligations ” section below); • making scheduled payments on our corporate office lease obligations (see “ Debt and Lease Obligations ” section below); • paying dividends and distributions approved by the Board, including those necessary to maintain the Company’s REIT status under the Code (refer to “ Dividends and Distributions ” section below); • funding contractual commitments, including operating expenses and capital expenses (as of December 31, 2025,the aggregate remaining contractual capital expenses commitment was approximately $2.2 million); and • funding future property acquisitions.
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.
The Company considers segment NOI to be an appropriate supplemental measure to net income or loss because it assists both investors and management in understanding the core operations of our properties. Industrial Segment As of December 31, 2025, the Company’s portfolio consisted of 76 properties within one reportable Industrial segment.
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
Cash used in financing activities for the years ended December 31, 2025 and 2024 consisted of the following (in thousands): Year Ended December 31, 2025 2024 Change Sources of cash provided by financing activities: Proceeds from borrowings - Credit facility $ — $ 280,000 $ (280,000) 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 $ (565,326) Sources of cash used in financing activities: Principal pay down of indebtedness - Credit facility (465,000) (215,000) (250,000) Principal payoff of indebtedness - Term loan (250,000) (190,000) (60,000) Principal payoff of secured indebtedness - Mortgage debt (159,390) (225,228) 65,838 Principal amortization payments on secured indebtedness — (5,655) 5,655 Payment for debt extinguishment (3,362) — (3,362) Deferred financing costs — (17,286) 17,286 Offering costs (37) (143) 106 Repurchase of common shares to satisfy employee tax withholding requirements (1,204) (1,329) 125 Repurchase of noncontrolling interest (42) — (42) Distributions to noncontrolling interests (2,300) (2,892) 592 Dividends to common shareholders (28,903) (33,077) 4,174 Financing lease payment (348) (332) (16) Total sources of cash used in financing activities $ (910,586) $ (690,942) $ (219,644) Net cash used in financing activities $ (910,586) $ (125,616) $ (784,970) 65
As of December 31, 2024, the applicable rates were 4.40% (SOFR, as calculated per the credit facility), plus spreads of 0.01% (2026 Term Loan), 1.60% (2028 Term Loan I), 1.60% (2028 Term Loan II), and 1.65% (Revolving Loan) and a 0.1% index.
(7) The Contractual Interest Rate for the Company’s unsecured debt uses the applicable SOFR. As of December 31, 2025, the applicable rates were 3.66% (SOFR, as calculated per the credit facility), plus spreads of 1.80% (Revolving Loan), 1.75% (2028 Term Loan I) and 1.75% (2028 Term Loan II) and a 0.1% index.
As of December 31, 2024, the Company believes it has satisfied the REIT requirements and all distributions were classified as return on capital. 52 Outstanding Indebtedness As of December 31, 2024 and December 31, 2023, the Company’s consolidated debt consisted of the following: December 31, 2024 2023 Contractual Interest Rate (1) Effective Interest Rate (2) Loan Maturity (3) Secured Debt BOA II Loan $ 250,000 $ 250,000 4.32% 4.37% May 2028 Georgia Mortgage Loan (4) 37,722 — 5.31% 5.31% November 2029 Illinois Mortgage Loan (4) 23,000 — 6.51% 6.51% November 2029 Florida Mortgage Loan (4) 49,604 — 5.48% 5.48% May 2032 AIG Loan (5) — 92,444 —% —% — AIG Loan II (5) — 119,953 —% —% — Highway 94 Mortgage Loan (6) — 11,709 —% —% — Pepsi Bottling Ventures Mortgage Loan (7) — 17,439 —% —% — Total Secured Debt 360,326 491,545 Unsecured Debt (8) Revolving Loan 465,000 400,000 SOF Rate + 1.65% 5.09% July 2028 2026 Term Loan 150,000 150,000 SOF Rate + 1.25% 3.36% April 2026 2028 Term Loan I (9) 210,000 400,000 SOF Rate + 1.60% 3.72% July 2028 2028 Term Loan II (10) 175,000 — SOF Rate + 1.60% 3.72% October 2028 Total Unsecured Debt 1,000,000 950,000 4.30% Total Debt 1,360,326 1,441,545 4.43% Unamortized Deferred Financing Costs and Discounts, net (15,707) (5,622) Total Debt, net $ 1,344,619 $ 1,435,923 (1) The Contractual Interest Rate for the Company’s unsecured debt uses the applicable Secured Overnight Financing Rate ("SOFR" or “SOF rate").
As of December 31, 2025, the Company believes it has satisfied the REIT requirements and all distributions were classified as return on capital. 62 Outstanding Indebtedness As of December 31, 2025 and 2024, the Company’s consolidated debt consisted of the following (dollars in thousands): Carrying Value December 31, 2025 2024 Contractual Interest Rate Effective Interest Rate (1) Loan Maturity (2) Secured Debt BOA II Loan (3) $ 90,610 $ 250,000 4.32% 4.37% May 2028 Georgia Mortgage Loan (4) 37,722 37,722 5.31% 5.31% November 2029 Illinois Mortgage Loan (5) 23,000 23,000 6.51% 6.60% November 2029 Florida Mortgage Loan (6) 49,604 49,604 5.48% 5.48% May 2032 Total Secured Debt 200,936 360,326 5.08% Unsecured Debt (7) Revolving Loan (8) — 465,000 SOF Rate + 1.80% 5.56% (8) July 2028 (8) 2026 Term Loan (9) — 150,000 —% —% — (9) 2028 Term Loan I (10) 110,000 210,000 SOF Rate + 1.75% 5.51% July 2028 (10) 2028 Term Loan II (11) 175,000 175,000 SOF Rate + 1.75% 5.51% October 2028 (11) Total Unsecured Debt 285,000 1,000,000 5.51% Total Debt 485,936 1,360,326 5.33% Unamortized Deferred Financing Costs, Premiums, and Discounts, net (11,930) (15,707) Total Debt, net $ 474,006 $ 1,344,619 (1) The Effective Interest Rate is calculated on a weighted average basis, using the Actual/360 interest method (where applicable), and is inclusive of the Company's floating to fixed interest rate swaps maturing on July 1, 2029 and have the effect of converting the applicable Secured Overnight Financing Rate (SOFR) to a weighted average fixed rate of 3.58%.
The following table provides a comparative summary of the results of operations for our Same Store portfolio for the years ended December 31, 2024 and 2023 (dollars in thousands): 41 Year Ended December 31, 2024 2023 Increase/ (Decrease) Percentage Change Industrial Same Store NOI Total Industrial revenues $ 59,286 $ 56,951 $ 2,335 4 % Industrial operating expenses (8,456) (7,623) (833) 11 % Industrial Same Store NOI 50,830 49,328 1,502 3 % Office Same Store NOI Total Office revenues 131,816 130,268 1,548 1 % Office operating expenses (22,706) (22,187) (519) 2 % Office Same Store NOI 109,110 108,081 1,029 1 % Total Same Store NOI $ 159,940 $ 157,409 $ 2,531 2 % Same Store NOI Total Same Store NOI increased by $2.5 million, or 2%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023.
Comparison of the Years Ended December 31, 2024 to the Year Ended December 31, 2023 The following table provides a comparative summary of the results of operations for our Same Store portfolio for the years ended December 31, 2024 and 2023 (dollars in thousands): 51 Year Ended December 31, 2024 2023 Increase/(Decrease) Percentage Change Industrial Same Store NOI Total Industrial revenues $ 59,286 $ 56,950 $ 2,336 4 % Industrial operating expenses (8,456) (7,622) (834) 11 % Industrial Same Store NOI 50,830 49,328 1,502 3 % Office Same Store NOI Office revenues $ 20,099 $ 19,823 $ 276 1 % Office operating expenses (2,565) (2,512) (53) 2 % Office Same Store NOI 17,534 17,311 223 1 % Total Same Store NOI $ 68,364 $ 66,639 $ 1,725 3 % Total Same Store NOI Total Same Store NOI increased by $1.7 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023.
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 of December 31, 2025, the Company owned, directly and indirectly through a wholly-owned subsidiary, approximately 93.2% of the outstanding common units of limited partnership interest in the Operating Partnership (“OP Units”). As of December 31, 2025, our portfolio consisted of 76 industrial properties within one reportable segment (the “Industrial” segment).
The Industrial segment consists of i) industrial outdoor storage (“IOS”) properties which have a low building-to-land ratio, or low coverage, maximizing yard space for the display, movement, and storage of materials and equipment and ii) more “traditional” industrial assets which include distribution, warehouse and light manufacturing properties. The Office segment includes office, R&D and data center properties.
The portfolio included 60 IOS properties and 16 Traditional Industrial properties. IOS properties have a low building-to-land ratio, or low coverage, maximizing yard space for the display, movement and storage of materials and equipment. “Traditional Industrial” properties include distribution, warehouse, and light manufacturing facilities.
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.
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 and success of our investing activities.
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.
Our calculation of each of NOI and Cash NOI is presented in the following tables for the year ended December 31, 2025, 2024 and 2023 (dollars in thousands): Year Ended December 31, 2025 2024 2023 Reconciliation of Net Loss to NOI Net loss $ (332,633) $ (11,363) $ (605,102) General and administrative expenses 34,918 36,973 42,843 Corporate operating expenses to related parties 570 617 1,154 Real estate impairment provision 18,195 53,313 283,804 Goodwill impairment provision — 10,274 16,031 Depreciation and amortization 52,182 47,503 61,169 Interest expense 56,565 55,978 59,371 Other income, net (7,351) (14,479) (13,107) Net loss from investment in unconsolidated entity — — 176,767 Gain from disposition of assets (6,407) (38,368) (29,164) Loss (gain) on extinguishment of debt 2,482 (10,466) — Transaction expenses 555 821 24,961 Net income (loss) from discontinued operations 272,610 (38,028) 92,361 Total NOI $ 91,686 $ 92,775 $ 111,088 59 Year Ended December 31, 2025 2024 2023 Cash NOI Adjustments Industrial: Industrial NOI $ 86,218 $ 55,678 $ 49,649 Straight-line rent (3,172) (4,931) (344) In-place lease amortization (9,383) (1,455) (384) Deferred termination income (783) 819 (24) Other deferred adjustments 20 — — Industrial Cash NOI 72,900 50,111 48,897 Office: Office NOI 5,468 18,262 27,669 Straight-line rent 75 (176) (4,068) In-place lease amortization (24) 32 33 Deferred termination income (652) 1,851 — Inducement amortization — — 150 Office Cash NOI 4,867 19,969 23,784 Other: Other NOI — 18,835 33,770 Straight-line rent — 769 1,461 In-place lease amortization — (262) (549) Other deferred adjustments — (40) (15) Inducement amortization — 127 — Other Cash NOI — 19,429 34,667 Total Cash NOI $ 77,767 $ 89,509 $ 107,348 60 Liquidity and Capital Resources Overview We believe that cash flow generated from our properties 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.
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.
We expect to pay dividends and distributions, as applicable, on a quarterly basis unless our results of operations, our general financial condition, general economic conditions, or other factors inhibit us from doing so, including the terms of the Merger Agreement.
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.
Refer to the NOI and Cash NOI sections for further details: 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 42,843 Corporate operating expenses to related parties 617 1,154 Real estate impairment provision 53,313 283,804 Depreciation and amortization 47,503 61,169 Interest expense 55,978 59,371 Other income, net (14,479) (13,107) Loss from investment in unconsolidated entities — 176,767 Gain on extinguishment of debt (10,466) — Gain from disposition of assets (38,368) (29,164) Goodwill impairment provision 10,274 16,031 Transaction expenses 821 24,961 Net (income) loss from discontinued operations (38,028) 92,361 Total NOI $ 92,775 $ 111,088 Same Store Adjustments: Adjustment for acquired properties (4,848) — Adjustment for disposed properties (19,525) (44,465) Corporate related adjustment (38) 16 Total Same Store NOI $ 68,364 $ 66,639 Same Store Analysis For the years ended December 31, 2024 and December 31, 2023, our Same Store portfolio was comprised of 25 properties, including 19 Industrial segment properties (all of which were Traditional Industrial properties) and six Office segment properties, encompassing approximately 9.9 million square feet.
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.
The Company was in compliance with all of its debt covenants as of December 31, 2025. 63 Summary of Cash Flows Comparison of cash flow activity as of December 31, 2025 and December 31, 2024 is as follows (in thousands): Year Ended December 31, 2025 2024 Change Net cash provided by operating activities $ 68,721 $ 94,655 $ (25,934) Net cash provided by (used in) investing activities $ 834,095 $ (215,839) $ 1,049,934 Net cash used in financing activities $ (910,586) $ (125,616) $ (784,970) Cash and cash equivalents, and restricted cash were $146.4 million and $154.2 million as of December 31, 2025 and December 31, 2024 respectively.
In the industrial sector, trends including onshoring and nearshoring of manufacturing and warehousing operations, a predicted rise in U.S. industrial production, and the continued growth of e-commerce are anticipated to drive sustained demand for our properties and the sector as a whole.
Structural trends – including the onshoring and nearshoring of manufacturing and warehousing operations, projected growth in U.S. industrial production, modernization of domestic supply chains, and continued expansion of e-commerce – are anticipated to drive sustained demand over the long-term. At the same time, several factors are contributing to a more constrained supply environment.
For the year ended December 31, 2024, we recorded an impairment provision related to six properties, consisting of one Office segment property and five Other segment properties, which were primarily related to anticipated dispositions.
For the year ended December 31, 2025, we recorded an impairment provision related to 24 properties, consisting of 23 Office segment properties (19 of which were Office Discontinued Operation Properties) and one Industrial segment property. These impairments resulted from changes during the year related to shortened anticipated hold periods and estimated selling prices.
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.
Industrial Same Store NOI For this comparison period, Industrial Same Store NOI increased by $1.5 million primarily due to lease extensions in 2024, offset by timing of certain expense recoveries in 2024. Office Same Store NOI For this comparison period, Office Same Store NOI increased by $0.2 million primarily due to the timing of certain expense recoveries in 2024.
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.
(2) Projected interest payments are based on the outstanding principal amounts at December 31, 2025. Projected interest payments on our unsecured debt are based on the Contractual Interest Rates (refer to “ Outstanding Indebtedness ” section below) in effect at December 31, 2025.
(10) On October 31, 2024, under the Ninth Amendment to the Second Credit Agreement dated, the Company obtained an additional $175.0 million term loan. 53 Debt Covenants Pursuant to the terms of the Company's mortgage loans and the KeyBank Loans, the Operating Partnership, in consolidation with the Company, is subject to certain loan compliance covenants.
We have a one-year option to extend the maturity date to October 31, 2028, subject to certain conditions. Debt Covenants Pursuant to the terms of the Company's mortgage loans and the KeyBank Loans, the Operating Partnership, in consolidation with the Company, is subject to certain loan compliance covenants.
When adjusting for the effect of amortization of discounts/premiums and deferred financing costs, but excluding the impact of interest rate swaps, the Company’s weighted average effective interest rate was 6.24%. (3) Reflects the loan maturity dates as of December 31, 2024.
The Effective Interest Rate is calculated based on the face value of debt outstanding (i.e., excludes debt premium/discount and debt financing costs). When adjusting for the effect of amortization of discounts/premiums and deferred financing costs, and excluding the impact of interest rate swaps, the Company’s weighted average effective interest rate was 5.56%.
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.
During the year ended December 31, 2025, we generated $68.7 million in cash from operating activities compared to $94.7 million for the year ended December 31, 2024. The decrease in cash from operating activities was primarily due to our disposition activity in 2025 and 2024. Investing Activities.
Acquisitions of Real Estate We evaluated our real estate acquisition during the year ended December 31, 2024, and determined that this transaction should be accounted for as an asset acquisition.
Acquisitions of Real Estate During the year ended December 31, 2025, we acquired nine IOS properties which were accounted for as asset acquisitions.
Major supply factors include the slowing pace of construction, limited quantity of existing sites zoned for broad industrial uses, increasing resistance from municipalities for new industrial development and steady redevelopment of infill properties into other uses, all of which are expected to decrease supply.
These include a reduced pace of new construction, a limited supply of sites zoned for broad industrial use, power capacity constraints, municipal resistance to new industrial development, particularly in densely populated areas, and the redevelopment of infill properties into alternative uses.
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”).
The summary below describes the way we use these measures, provides information regarding why we believe these measures are meaningful supplemental measures of performance and reconciles these measures from net income or loss, the most directly comparable GAAP measures. 56 FFO We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”).
Highlights The following provides a summary of the significant developments related to our business during the year ended December 31, 2024: Transaction Activity: • On November 4, 2024, we acquired a portfolio of 51 industrial outdoor storage properties (“IOS Portfolio”) located throughout the United States for a gross contractual purchase price of $490.0 million.
Highlights The following provides a summary of the significant developments related to our business during the year ended December 31, 2025: Transaction Activity: Office Dispositions • During the year ended December 31, 2025, we sold 33 Office segment properties (27 of which are the Office Discontinued Operations Properties) for an aggregate gross sales price of approximately $883.7 million.
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 .
Cash used in investing activities for the years ended December 31, 2025 and 2024 consisted of the following (in thousands): Year Ended December 31, 2025 2024 Change Sources of cash provided by investing activities: Proceeds from disposition of properties $ 228,497 $ 281,528 $ (53,031) Proceeds from repayment of note receivable 15,000 — 15,000 Total sources of cash provided by investing activities $ 243,497 $ 281,528 $ (38,031) Uses of cash for investing activities: Acquisition of properties, net (95,379) (493,496) 398,117 Payments for construction in progress (6,908) (572) (6,336) Total uses of cash used in investing activities $ (102,287) $ (494,068) $ 391,781 Net cash provided by (used in) investing activities - discontinued operations 692,885 (3,299) 696,184 Net cash provided by (used in) investing activities $ 834,095 $ (215,839) $ 1,049,934 64 Financing Activities .
Business Environment Real estate investors are closely monitoring current market conditions, which are shaped by a mix of economic factors, geopolitical tensions,and changes in monetary policy. These factors have created an environment where caution has been the prevailing sentiment. Despite these challenges, investors continue to seek opportunities to generate returns through real estate investments.
Business Environment Real estate investors continue to closely monitor current market conditions, which are shaped by a mix of economic factors, geopolitical tensions, and evolving monetary and trade policies, including tariffs. Despite ongoing uncertainty, general market sentiment seems to be cautiously optimistic. In the industrial sector, fundamental demand drivers remain strong, even as broader economic conditions fluctuate.
Because FFO calculations exclude such items as depreciation and amortization of depreciable real estate assets and gains and losses from sales of depreciable real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), they facilitate comparisons of operating performance between periods and between other REITs.
FFO is used to facilitate meaningful comparisons of operating performance between periods and among other REITs, primarily because it excludes the effect of real estate depreciation and amortization and net gains (losses) from real estate sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time.
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.
Other Segment Disposal in 2024 Prior to December 31, 2024, the Company presented a third reportable segment, the “Other” segment, which consisted of vacant and non-core properties, together with other properties in the same cross-collateralized loan pools. On December 31, 2024, the Company sold the final property in its Other segment, and as a result, the Other segment was eliminated.
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).
Comparison of the Years Ended December 31, 2024 and 2023 Reconciliation of Net Loss to Same Store NOI Our Same Store portfolio includes properties that were held in-service for a full period for both comparative periods presented and excludes the Office Discontinued Operations Properties.
As of December 31, 2024, the Company’s portfolio was comprised of 103 properties, consisting of 97 operating properties and six redevelopment properties (those designated for redevelopment or repositioning) reported in two segments – Industrial and Office.
The portfolio included 60 IOS properties and 16 Traditional Industrial properties. Of the 76 properties in the Company’s portfolio, 72 were operating properties and four were designated for redevelopment or repositioning. 46 Office Segment Disposal in 2025 As of December 31, 2025, the Company completed the disposition of all Office segment properties, including the Office Discontinued Operations Properties.
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.
Depreciation and Amortization Depreciation and amortization increased by $4.7 million for the year ended December 31, 2025 as compared to the year ended December 31, 2024 primarily due to the acquisition of IOS properties in 2025 and 2024.
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.
The CODM evaluates the performance of each segment based on segment net operating income (“NOI”), which is calculated as net income or loss excluding (to the extent applicable during the periods presented) general and administrative expenses, corporate operating expenses to related parties, impairment of real estate, depreciation and amortization, interest expense, other income, net, gains or losses on early extinguishment of debt, gains or losses on sales of real estate, impairment of goodwill, investment income or loss, transaction expense and net income or loss from discontinued operations and equity in earnings of unconsolidated real estate joint ventures.
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.
We believe AFFO provides a useful supplemental measure of our operating performance and is useful in comparing our operating performance with other REITs that may not be involved in similar transactions or activities.