Schedule of Reconciliation of Net Operating Income of Reportable Segments |
The following tables present revenues, NOI, capital expenditures and total assets for the three months ended March 31, 2025 and 2024 from our Residential segment as well as Other, and reconcile NOI to net loss as reported (in thousands):
| | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2025 | | Residential | | Other | | Consolidated | Real estate rental revenue | $ | 57,007 | | | $ | 4,486 | | | $ | 61,493 | | Real estate expenses | 20,609 | | | 1,385 | | | 21,994 | | Net operating income | $ | 36,398 | | | $ | 3,101 | | | $ | 39,499 | | | | | | | | Property management expenses | | | | | (2,246) | | General and administrative expenses | | | | | (9,229) | | | | | | | | Depreciation and amortization | | | | | (23,239) | | | | | | | | Interest expense | | | | | (9,460) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net loss | | | | | $ | (4,675) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Capital expenditures | $ | 5,663 | | | $ | 35 | | | $ | 5,698 | | Total assets | $ | 1,703,880 | | | $ | 123,699 | | | $ | 1,827,579 | |
| | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2024 | | Residential | | Other | | Consolidated | Real estate rental revenue | $ | 54,871 | | | $ | 4,642 | | | $ | 59,513 | | Real estate expenses | 20,358 | | | 1,361 | | | 21,719 | | Net operating income | $ | 34,513 | | | $ | 3,281 | | | $ | 37,794 | | | | | | | | Property management expenses | | | | | (2,218) | | General and administrative expenses | | | | | (6,196) | | | | | | | | Depreciation and amortization | | | | | (24,943) | | | | | | | | Interest expense | | | | | (9,494) | | | | | | | | | | | | | | Other income | | | | | 1,410 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net loss | | | | | $ | (3,647) | | | | | | | | | | | | | | Capital expenditures | $ | 13,565 | | | $ | 57 | | | $ | 13,622 | | Total assets | $ | 1,751,228 | | | $ | 125,311 | | | $ | 1,876,539 | |
|