Biggest changeCapitalization rates and discount rates utilized in these models are based upon unobservable rates that the Company believes to be within a reasonable range of current market rates. 29 Table of Contents Results From Operations The following comparisons for the year ended December 31, 2023 (“2023”), as compared to the year ended December 31, 2022 (“2022”), and for 2022 as compared to the year ended December 31, 2021 (“2021”) make reference to the following: (i) “Same-Store Properties,” which represent all in-service properties owned by the Company at December 31, 2021, (for the 2023 versus 2022 comparisons), and which represent all in-service properties owned by the Company at December 31, 2020 (for the 2022 versus 2021 comparisons), excluding properties sold, disposed of, removed from service, or being redeveloped or repositioned from January 1, 2021 through December 31, 2023; (ii) “Acquired and Developed Properties,” which represent all properties acquired by the Company or commencing initial operation from January 1, 2022 through December 31, 2023 (for the 2023 versus 2022 comparisons), and which represents all properties acquired by the Company or commencing initial operations from January 1, 2021 through December 31, 2022 (for the 2022 versus 2021 comparisons); and (iii) “Properties Sold” which represent properties sold, disposed of, or removed from service (including properties being redeveloped or repositioned) by the Company from January 1, 2021 through December 31, 2023. 30 Table of Contents Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Years Ended December 31, Dollar Change Percent Change (dollars in thousands) 2023 2022 Revenue from rental operations and other: Revenue from leases $ 252,144 $ 206,052 $ 46,092 22.4 % Parking income 18,036 15,819 2,217 14.0 Other income 5,811 7,996 (2,185) (27.3) Total revenues from rental operations 275,991 229,867 46,124 20.1 Property expenses: Real estate taxes $ 40,810 39,112 1,698 4.3 Utilities 9,922 8,921 1,001 11.2 Operating services 57,925 52,797 5,128 9.7 Total property expenses 108,657 100,830 7,827 7.8 Non-property revenues: Real estate services 3,868 3,581 287 8.0 Total non-property revenues 3,868 3,581 287 8.0 Non-property expenses: Real estate services expenses 14,188 10,549 3,639 34.5 General and administrative 44,472 56,014 (11,542) (20.6) Transaction-related costs 7,627 3,468 4,159 119.9 Depreciation and amortization 93,589 85,434 8,155 9.5 Property impairments 32,516 — 32,516 100.0 Land and other impairments, net 9,324 9,368 (44) (0.5) Total non-property expenses 201,716 164,833 36,883 22.4 Operating loss (30,514) (32,215) 1,701 (5.3) Other (expense) income: Interest expense (89,355) (66,381) (22,974) 34.6 Interest cost of mandatorily redeemable noncontrolling interests (49,782) — (49,782) 100.0 Interest and other investment income (loss) 5,515 729 4,786 656.5 Equity in earnings (loss) of unconsolidated joint ventures 3,102 1,200 1,902 158.5 Gain on disposition of developable land 7,068 57,262 (50,194) (87.7) Loss from extinguishment of debt, net (5,606) (129) (5,477) 4,245.7 Other income, net 2,871 — 2,871 100.0 Total other (expense) income (126,187) (7,319) (118,868) 1624.1 Loss from continuing operations before income tax expenses (156,701) (39,534) (117,167) 296.4 Provision for income taxes (492) — (492) 100.0 Loss from continuing operations after income tax (157,193) (39,534) (117,659) 297.6 Discontinued operations: Income (Loss) from discontinued operations 3,150 (64,704) 67,854 (104.9) Realized gains (losses) and unrealized gains (losses) on disposition of rental property and impairments, net 41,682 69,353 (27,671) (39.9) Total discontinued operations 44,832 4,649 40,183 864.3 Net loss $ (112,361) $ (34,885) $ (77,476) 222.1 % 31 Table of Contents The following is a summary of the changes in revenue from rental operations and other, and property expenses, in 2023 as compared to 2022 divided into Same-Store Properties, Acquired and Developed Properties and Properties Sold in 2022 and 2023 (excluding properties classified as discontinued operations): Total Company Same-Store Properties Acquired and Developed Properties Properties Sold in 2022 and 2023 ( dollars in thousands ) Dollar Change Percent Change Dollar Change Percent Change Dollar Change Percent Change Dollar Change Percent Change Revenue from rental operations and other: Revenue from leases $ 46,092 22.4 % $ 18,523 9.8 % $ 27,569 164.7 % $ — — % Parking income 2,217 14.0 1,404 9.1 813 211.7 — — Other income (2,185) (27.3) (2,320) (30.0) 135 50.9 — — Total $ 46,124 20.1 % $ 17,607 8.3 % $ 28,517 164.0 % $ — — % Property expenses: Real estate taxes $ 1,698 4.3 % $ (1,050) (2.8) % $ 2,748 181.7 % $ — — % Utilities 1,001 11.2 383 4.7 618 84.5 — — Operating services 5,128 9.7 82 0.2 5,046 127.2 — — Total $ 7,827 7.8 % $ (585) (0.6) % $ 8,412 135.5 % $ — — % OTHER DATA: Number of Consolidated Properties 21 19 2 — Commercial Square feet (in thousands) 1,034 1,034 — — Multifamily portfolio (number of units) 5,535 4,545 990 — Revenue from leases.
Biggest changeCapitalization rates and discount rates utilized in these models are based upon unobservable rates that the Company believes to be within a reasonable range of current market rates. 26 Results From Operations: Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Years Ended December 31, Dollar Change Percent Change (dollars in thousands) 2024 2023 Revenue from rental operations and other: Revenue from leases $ 245,690 $ 235,117 $ 10,573 4.5 % Parking income 15,463 15,498 (35) (0.2) Other income 6,583 5,812 771 13.3 Total revenues from rental operations 267,736 256,427 11,309 4.4 Property expenses: Real estate taxes 37,424 34,687 2,737 7.9 Utilities 8,151 7,700 451 5.9 Operating services 48,239 50,769 (2,530) (5.0) Total property expenses 93,814 93,156 658 0.7 Non-property revenues: Management fees 3,338 3,868 (530) (13.7) Total non-property revenues 3,338 3,868 (530) (13.7) Non-property expenses: Property management 17,247 14,188 3,059 21.6 General and administrative 39,059 44,443 (5,384) (12.1) Transaction-related costs 1,565 7,627 (6,062) (79.5) Depreciation and amortization 82,774 86,235 (3,461) (4.0) Land and other impairments, net 2,619 9,324 (6,705) (71.9) Total non-property expenses 143,264 161,817 (18,553) (11.5) Operating income (loss) 33,996 5,322 28,674 538.8 Other (expense) income: Interest expense (87,976) (89,355) 1,379 (1.5) Interest cost of mandatorily redeemable noncontrolling interests — (49,782) 49,782 (100.0) Interest and other investment income (loss) 2,366 5,515 (3,149) (57.1) Equity in earnings (loss) of unconsolidated joint ventures 3,934 3,102 832 26.8 Gain (loss) on disposition of developable land 11,515 7,068 4,447 62.9 Gain (loss) on sale from unconsolidated joint ventures 6,946 — 6,946 100.0 Gain (loss) from extinguishment of debt, net (777) (5,606) 4,829 (86.1) Other income (loss), net (701) 2,871 (3,572) (124.4) Total other (expense) income (64,693) (126,187) 61,494 (48.7) Income (loss) from continuing operations before income tax expenses (30,697) (120,865) 90,168 (74.6) Provision for income taxes (276) (492) 216 (43.9) Income (loss) from continuing operations after income tax (30,973) (121,357) 90,384 (74.5) Discontinued operations: Income (Loss) from discontinued operations 862 (32,686) 33,548 (102.6) Realized gains (losses) and unrealized gains (losses) on disposition of rental property and impairments, net 3,447 41,682 (38,235) (91.7) Total discontinued operations 4,309 8,996 (4,687) (52.1) Net income (loss) $ (26,664) $ (112,361) $ 85,697 (76.3) % 27 Revenue from leases.