Item 1. Financial Statements
ITEM 1: FINANCIAL STATEMENTS
The information furnished in the accompanying unaudited Consolidated Balance Sheets, Condensed Consolidated Statements of Operations, Condensed Consolidated Statements of Comprehensive Income (Loss), Consolidated Statements of Equity and Consolidated Statements of Cash Flows reflects all adjustments, consisting of normal recurring items, which are, in the opinion of management, necessary for a fair presentation of the financial position, results of operations and cash flows for the interim periods. The accompanying financial statements and notes thereto should be read in conjunction with the financial statements and notes for the three years ended December 31, 2024 included in our 2024 Annual Report on Form 10-K filed on February 14, 2025.
4
ELME COMMUNITIES AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT PER SHARE DATA )
September 30, 2025 December 31, 2024
(Unaudited)
Assets
Land $ 358,359 $ 383,808
Income producing property 1,891,472 1,999,525
2,249,831 2,383,333
Accumulated depreciation and amortization ( 638,522 ) ( 618,299 )
Net income producing property 1,611,309 1,765,034
Properties under development or held for future development 30,980 30,980
Total real estate held for investment, net 1,642,289 1,796,014
Cash and cash equivalents 7,088 6,144
Restricted cash 2,293 2,465
Rents and other receivables 13,313 12,511
Prepaid expenses and other assets 21,876 28,628
Total assets $ 1,686,859 $ 1,845,762
Liabilities
Notes payable, net $ 523,329 $ 522,953
Line of credit 186,000 176,000
Accounts payable and other liabilities 41,656 36,293
Dividend payable 15,943 15,898
Advance rents 4,761 6,257
Tenant security deposits 5,991 6,283
Total liabilities 777,680 763,684
Equity
Shareholders’ equity
Preferred shares, $ 0.01 par value; 10,000 shares authorized; no shares issued or outstanding
— —
Shares of beneficial interest, $ 0.01 par value; 150,000 shares authorized; 88,161 and 88,029 shares issued and outstanding, as of September 30, 2025 and December 31, 2024, respectively
882 880
Additional paid in capital 1,744,621 1,740,078
Distributions in excess of net income ( 825,659 ) ( 646,095 )
Accumulated other comprehensive loss ( 10,939 ) ( 13,066 )
Total shareholders’ equity 908,905 1,081,797
Noncontrolling interests in subsidiaries 274 281
Total equity 909,179 1,082,078
Total liabilities and equity $ 1,686,859 $ 1,845,762
See accompanying notes to the consolidated financial statements.
5
ELME COMMUNITIES AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Revenue
Real estate rental revenue $ 62,103 $ 61,055 $ 185,695 $ 180,671
Expenses
Property operating and maintenance 16,050 14,095 44,849 41,555
Real estate taxes and insurance 8,089 8,163 23,946 24,404
Property management 2,263 2,235 6,765 6,628
General and administrative 14,064 6,354 30,982 18,688
Depreciation and amortization 23,771 23,474 70,570 72,312
Real estate impairment 111,719 — 111,719 —
175,956 54,321 288,831 163,587
Real estate operating income ( 113,853 ) 6,734 ( 103,136 ) 17,084
Other income (expense)
Interest expense ( 9,661 ) ( 9,557 ) ( 28,619 ) ( 28,435 )
Loss on extinguishment of debt — ( 147 ) — ( 147 )
Other income — — — 1,410
( 9,661 ) ( 9,704 ) ( 28,619 ) ( 27,172 )
Net loss $ ( 123,514 ) $ ( 2,970 ) $ ( 131,755 ) $ ( 10,088 )
Basic net loss per common share $ ( 1.40 ) $ ( 0.03 ) $ ( 1.50 ) $ ( 0.12 )
Diluted net loss per common share $ ( 1.40 ) $ ( 0.03 ) $ ( 1.50 ) $ ( 0.12 )
Weighted average shares outstanding – basic 88,109 87,930 88,089 87,909
Weighted average shares outstanding – diluted 88,109 87,930 88,089 87,909
See accompanying notes to the consolidated financial statements.
6
ELME COMMUNITIES AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(IN THOUSANDS)
(UNAUDITED)
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Net loss $ ( 123,514 ) $ ( 2,970 ) $ ( 131,755 ) $ ( 10,088 )
Other comprehensive income:
Unrealized gain (loss) on interest rate hedges 175 ( 2,181 ) 598 ( 2,894 )
Reclassification of unrealized loss on interest rate derivatives to earnings 510 509 1,529 1,529
Comprehensive loss $ ( 122,829 ) $ ( 4,642 ) $ ( 129,628 ) $ ( 11,453 )
See accompanying notes to the consolidated financial statements.
7
ELME COMMUNITIES AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EQUITY
(IN THOUSANDS)
(UNAUDITED)
Shares Issued and Out-standing Shares of Beneficial Interest at Par Value Additional Paid in Capital Distributions in Excess of
Net Income Accumulated Other Comprehensive Loss Total Shareholders’ Equity Noncontrolling Interests in Subsidiaries Total Equity
Balance, December 31, 2024 88,029 $ 880 $ 1,740,078 $ ( 646,095 ) $ ( 13,066 ) $ 1,081,797 $ 281 $ 1,082,078
Net loss — — — ( 131,755 ) — ( 131,755 ) — ( 131,755 )
Unrealized gain on interest rate hedges — — — — 598 598 — 598
Amortization of swap settlements — — — — 1,529 1,529 — 1,529
Distributions to noncontrolling interests — — — — — — ( 7 ) ( 7 )
Dividends ($ 0.54 per common share)
— — — ( 47,809 ) — ( 47,809 ) — ( 47,809 )
Share grants, net of forfeitures and tax withholdings 132 2 4,543 — — 4,545 — 4,545
Balance, September 30, 2025 88,161 $ 882 $ 1,744,621 $ ( 825,659 ) $ ( 10,939 ) $ 908,905 $ 274 $ 909,179
Shares Issued and Out-standing Shares of Beneficial Interest at Par Value Additional Paid in Capital Distributions in Excess of
Net Income Accumulated Other Comprehensive Loss Total Shareholders’ Equity Noncontrolling Interests in Subsidiaries Total Equity
Balance, December 31, 2023 87,867 $ 879 $ 1,735,530 $ ( 569,391 ) $ ( 12,958 ) $ 1,154,060 $ 290 $ 1,154,350
Net loss — — — ( 10,088 ) — ( 10,088 ) — ( 10,088 )
Unrealized loss on interest rate hedges — — — — ( 2,894 ) ( 2,894 ) — ( 2,894 )
Amortization of swap settlements — — — — 1,529 1,529 — 1,529
Distributions to noncontrolling interests — — — — — — ( 7 ) ( 7 )
Dividends ($ 0.54 per common share)
— — — ( 47,707 ) — ( 47,707 ) — ( 47,707 )
Share grants, net of forfeitures and tax withholdings 143 1 3,789 — — 3,790 — 3,790
Balance, September 30, 2024 88,010 $ 880 $ 1,739,319 $ ( 627,186 ) $ ( 14,323 ) $ 1,098,690 $ 283 $ 1,098,973
See accompanying notes to the consolidated financial statements.
8
ELME COMMUNITIES AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EQUITY
(IN THOUSANDS)
(UNAUDITED)
Shares Issued and Out-standing Shares of Beneficial Interest at Par Value Additional Paid in Capital Distributions in Excess of
Net Income Accumulated Other Comprehensive Loss Total Shareholders’ Equity Noncontrolling Interests in Subsidiaries Total Equity
Balance, June 30, 2025 88,162 $ 882 $ 1,743,161 $ ( 686,226 ) $ ( 11,624 ) $ 1,046,193 $ 277 $ 1,046,470
Net loss — — — ( 123,514 ) — ( 123,514 ) — ( 123,514 )
Unrealized gain on interest rate hedges — — — — 175 175 — 175
Amortization of swap settlements — — — — 510 510 — 510
Distributions to noncontrolling interests — — — — — — ( 3 ) ( 3 )
Dividends ($ 0.18 per common share)
— — — ( 15,919 ) — ( 15,919 ) — ( 15,919 )
Share grants, net of share grant amortization and forfeitures ( 1 ) — 1,460 — — 1,460 — 1,460
Balance, September 30, 2025 88,161 $ 882 $ 1,744,621 $ ( 825,659 ) $ ( 10,939 ) $ 908,905 $ 274 $ 909,179
Shares Issued and Out-standing Shares of Beneficial Interest at Par Value Additional Paid in Capital Distributions in Excess of
Net Income Accumulated Other Comprehensive Loss Total Shareholders’ Equity Noncontrolling Interests in Subsidiaries Total Equity
Balance, June 30, 2024 88,011 $ 880 $ 1,737,941 $ ( 608,310 ) $ ( 12,651 ) $ 1,117,860 $ 285 $ 1,118,145
Net loss — — — ( 2,970 ) — ( 2,970 ) — ( 2,970 )
Unrealized loss on interest rate hedges
— — — — ( 2,181 ) ( 2,181 ) — ( 2,181 )
Amortization of swap settlements — — — — 509 509 — 509
Distributions to noncontrolling interests — — — — — — ( 2 ) ( 2 )
Dividends ($ 0.18 per common share)
— — — ( 15,906 ) — ( 15,906 ) — ( 15,906 )
Share grants, net of forfeitures and tax withholdings ( 1 ) — 1,378 — — 1,378 — 1,378
Balance, September 30, 2024 88,010 $ 880 $ 1,739,319 $ ( 627,186 ) $ ( 14,323 ) $ 1,098,690 $ 283 $ 1,098,973
See accompanying notes to the consolidated financial statements.
9
ELME COMMUNITIES AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)
Nine Months Ended September 30,
2025 2024
Cash flows from operating activities
Net loss $ ( 131,755 ) $ ( 10,088 )
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization 70,570 72,312
Credit losses on lease related receivables 3,244 4,046
Real estate impairment 111,719 —
Share-based compensation expense 4,754 3,714
Net amortization of debt premiums, discounts and related financing costs 3,213 3,268
Loss on extinguishment of debt — 147
Gain on land easements — ( 1,410 )
Changes in operating other assets ( 2,900 ) ( 3,239 )
Changes in operating other liabilities 3,090 1,989
Net cash provided by operating activities 61,935 70,739
Cash flows from investing activities
Capital improvements to real estate ( 23,075 ) ( 33,356 )
Non-real estate capital improvements ( 61 ) ( 128 )
Payments received for land easements — 3,862
Net cash used in investing activities ( 23,136 ) ( 29,622 )
Cash flows from financing activities
Line of credit borrowings, net
10,000 11,000
Dividends paid ( 47,765 ) ( 47,749 )
Payment of financing costs ( 26 ) ( 5,500 )
Distributions to noncontrolling interests ( 7 ) ( 7 )
Payment of tax withholdings for restricted share awards ( 229 ) ( 201 )
Net cash used in financing activities ( 38,027 ) ( 42,457 )
Net increase (decrease) in cash, cash equivalents and restricted cash 772 ( 1,340 )
Cash, cash equivalents and restricted cash at beginning of period 8,609 8,538
Cash, cash equivalents and restricted cash at end of period $ 9,381 $ 7,198
Supplemental disclosure of cash flow information:
Cash paid for interest, net of amounts capitalized $ 28,490 $ 28,140
Change in accrued capital improvements and development costs 1,067 ( 6,749 )
Dividend payable 15,943 15,906
Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents $ 7,088 $ 4,840
Restricted cash 2,293 2,358
Cash, cash equivalents and restricted cash $ 9,381 $ 7,198
See accompanying notes to the consolidated financial statements.
10
ELME COMMUNITIES AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2025
(UNAUDITED)
NOTE 1: NATURE OF BUSINESS
Elme Communities, a Maryland real estate investment trust (the “Company”), is a self-administered equity real estate investment trust, and successor to a trust organized in 1960. Our business primarily consists of the ownership of apartment communities in the greater Washington, DC metro and Sunbelt regions. Within these notes to the financial statements, we refer to the three months ended September 30, 2025 and September 30, 2024 as the “2025 Quarter” and the “2024 Quarter,” respectively, and the nine months ended September 30, 2025 and September 30, 2024 as the “2025 Period” and the “2024 Period,” respectively.
Federal Income Taxes
We believe that we qualify as a real estate investment trust (“REIT”) under Sections 856-860 of the Internal Revenue Code of 1986, as amended (the “Code”), and intend to continue to qualify as such. To maintain our status as a REIT, we are, among other things, required to distribute 90% of our REIT taxable income (determined before the deduction for dividends paid and excluding net capital gains to our shareholders) on an annual basis. When selling a property, we generally have the option of (a) reinvesting the sales proceeds of property sold in a way that allows us to defer recognition of some or all taxable gain realized on the sale, (b) distributing gains to the shareholders with no tax to us or (c) treating net long-term capital gains as having been distributed to our shareholders, paying the tax on the gain deemed distributed and allocating the tax paid as a credit to our shareholders.
Generally, and subject to our ongoing qualification as a REIT, no provisions for income taxes are necessary except for taxes on undistributed taxable income and taxes on the income generated by our taxable REIT subsidiary (“TRS”). Our TRS is subject to corporate federal and state income tax on its taxable income at regular statutory rates. As of both September 30, 2025 and December 31, 2024, our TRS had a deferred tax asset of $ 1.4 million that was fully reserved.
Proposed Portfolio Sale Transaction and Plan of Sale and Liquidation
On August 1, 2025, the Company entered into a Purchase Agreement (the “Purchase Agreement”), by and among the Company, WashREIT OP LLC, a Delaware limited liability company and wholly owned subsidiary of the Company (“Seller”), Echo Sub LLC, a Delaware limited liability company and wholly owned subsidiary of Seller (the “Echo Sub”), CEVF VI Capital Holdings, LLC, a Delaware limited liability company (“Buyer”), and CEVF VI Co-Invest I Venture, LLC, a Delaware limited liability company. Pursuant to and subject to the terms and conditions of the Purchase Agreement, Buyer has agreed to purchase all of the limited liability company interests of Echo Sub, which at the consummation of the transactions will indirectly own 19 of the Company’s multifamily properties, in exchange for an aggregate purchase price of $ 1.6 billion, subject to customary adjustments (the “Portfolio Sale Transaction”).
In connection with approval of the Purchase Agreement, the board of trustees approved a Plan of Sale and Liquidation (“Plan of Sale and Liquidation”). The Plan of Sale and Liquidation includes a plan of liquidation that provides for the Company’s complete liquidation and dissolution in accordance with Section 331, Section 336 and Section 346(a) of the Code.
Consummation of the Portfolio Sale Transaction and effectiveness of the Plan of Sale and Liquidation are subject to approval by the affirmative vote of the holders of the Company’s shares of beneficial interests entitled to cast a majority of all the votes entitled to be cast on the matter. The Portfolio Sale Transaction is also subject to other customary closing conditions. The Portfolio Sale Transaction and the Plan of Sale and Liquidation are referred to herein as the “Proposed Transactions”.
Commitment Letter
In connection with entering into the Purchase Agreement and approval of the Plan of Sale and Liquidation by the board of trustees, the Company obtained a commitment to provide debt financing in the original principal amount of $ 520 million (or $ 565 million if one of the 19 properties is not included in the closing of the Portfolio Sale Transaction) (the “Loan”), which will be secured by substantially all of the Company’s real estate assets and subsidiary equity interests that remain after the closing under the Purchase Agreement, pursuant to a commitment letter (the “Commitment Letter”) from Goldman Sachs Bank USA. The Loan will have an initial term of one year with a one-year extension option, that may be exercised subject to certain
11
conditions specified in the Commitment Letter. The funding of the Loan provided for in the Commitment Letter is contingent on the satisfaction of customary conditions, including but not limited to (a) execution and delivery of definitive documentation with respect to the Loan in accordance with the terms set forth in the Commitment Letter, and (b) closing of the Portfolio Sale Transaction. The actual documentation governing the Loan has not been finalized, and accordingly, the actual terms may differ from the description of such terms in the Commitment Letter.
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND BASIS OF PRESENTATIONS
Significant Accounting Policies
We have prepared our consolidated financial statements using the accounting policies described in our Annual Report on Form 10-K for the year ended December 31, 2024.
Recent Accounting Pronouncements
In November 2023, the FASB issued Accounting Standards Update (“ASU”) 2023-07, “Segment Reporting - Improvements to Reportable Segments Disclosures,” which enhances disclosures of significant segment expenses and other segment items regularly provided to the chief operating decision maker (“CODM”). The new standard is effective in fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. We adopted the new standard on our consolidated financial statements and related disclosures for the year ended December 31, 2024.
In November 2024, the Financial Accounting Standards Board issued ASU 2024-03, “Disaggregation of Income Statement Expenses,” which will require additional disclosure of the nature of expenses included in the income statement in response to longstanding requests from investors for more information about an entity’s expenses. The new standard requires disclosures about specific types of expenses included in the expense captions presented on the face of the income statement as well as disclosures about selling expenses. The new standard will be effective for public companies for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. The requirements will be applied prospectively with the option for retrospective application. Early adoption is permitted. The Company is currently evaluating the impact of this accounting standard update on our consolidated financial statements.
Principles of Consolidation and Basis of Presentation
The accompanying unaudited consolidated financial statements include the consolidated accounts of Elme Communities and our subsidiaries and entities in which Elme Communities has a controlling financial interest. All intercompany balances and transactions have been eliminated in consolidation.
We have prepared the accompanying unaudited financial statements pursuant to the rules and regulations of the SEC. Certain information and note disclosures normally included in annual financial statements prepared in accordance with Generally Accepted Accounting Principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although we believe that the disclosures made are adequate to make the information presented not misleading. In addition, in the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the results for the periods presented have been included. These unaudited financial statements should be read in conjunction with the financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2024.
Lessee Accounting
For leases where we are the lessee, primarily our corporate office operating lease, we recognize a right-of-use asset and a lease liability in accordance with Accounting Standards Codification (“ASC”) Topic 842. The right-of-use asset and associated liability is equal to the present value of the minimum lease payments, applying our incremental borrowing rate. Our borrowing rate is computed based on observable borrowing rates taking into consideration our credit quality and adjusting to a secured borrowing rate for similar assets and terms.
Lease expense for the operating lease is recognized on a straight-line basis over the expected lease term and is included in “General and administrative expenses.”
Restricted Cash
Restricted cash includes funds held in escrow for tenant security deposits.
12
Use of Estimates in the Financial Statements
The preparation of financial statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
NOTE 3: REAL ESTATE
Development/Redevelopment
We have properties under development/redevelopment and held for current or future development. As of September 30, 2025, we have invested $ 30.4 million, including the cost of acquired land, in a residential development adjacent to Riverside Apartments. During the second quarter of 2022, we paused development activities at the aforementioned property and ceased associated capitalization of interest on spending and real estate taxes.
Properties Sold and Held for Sale
The Company periodically classifies real estate assets as held for sale when the held for sale criteria is met in accordance with GAAP. At that time, depreciation on these properties is discontinued, but operating revenues, operating expenses and interest expense continue to be recognized until the date of sale. No properties met the criteria for classification as held for sale as of September 30, 2025, since shareholder approval, which is required as a part of the Proposed Transaction, had not yet been received.
We did not sell or classify any properties as held for sale during the 2025 Period or in 2024.
Real Estate Impairment
During the 2025 Quarter, the Company recognized an aggregate impairment charge of $ 111.7 million related to several properties not included as part of the Portfolio Sale Transaction. The estimated cash flows for those certain properties were less than their respective carrying values primarily due to a revision of their estimated holding periods. Within our Residential segment and Other, defined in note 10 and primarily consisting of Watergate 600, we recognized an impairment charge of $ 81.4 million and $ 30.3 million, respectively.
For all impairment charges recognized, the fair valuation of the assets fell into Level 3 in the fair value hierarchy due to the reliance on significant unobservable inputs (see note 7). In accordance with ASC 820, we estimated the Watergate 600 fair value using a discounted cash flow model which required certain significant assumptions, including a discounted cash flow term of 5 years, an average economic occupancy of 66.1 %, and a terminal capitalization rate of 10.5 %. We estimated the residential properties fair value using a model which required certain significant assumptions, including cash flow projections over a term of 5 years, a range of market rent per square foot of $ 114 to $ 159 , and a range of in-place capitalization rates ranging from 4.75 % to 5.77 % for each property.
No other properties, including assets held for development, had any recognized impairment charges during the 2025 Quarter. Should external or internal circumstances change requiring the need to shorten holding periods or adjust future estimated cash flows from our properties, we could be required to record impairment charges in the future.
13
NOTE 4: UNSECURED LINE OF CREDIT PAYABLE
During 2024, we entered into a third amended and restated credit agreement (the “Amended Credit Agreement”) which provides for aggregate revolving loan commitments of $ 500.0 million (the “Amended and Restated Revolving Credit Facility”) with an accordion feature that allows us to increase the aggregate revolving loan commitments or add term loans of up to $ 1.0 billion, subject to the lenders’ agreement to provide additional revolving commitments or term loans. The Amended and Restated Revolving Credit Facility has a four-year term ending in July 2028, with two six-month extension options. Borrowings under the Amended and Restated Revolving Credit Facility will bear interest, at our option, at a rate of either (a)(i) daily SOFR plus 0.10 % (the “Adjusted Daily Simple SOFR”) or (ii) term SOFR plus 0.10 %, plus, in each case, a margin ranging from 0.70 % to 1.40 % (depending on our credit rating) or (b) the base rate plus a margin ranging from 0.00 % to 0.40 % (based upon our credit rating). The base rate is the highest of the administrative agent’s prime rate, the federal funds rate plus 0.50 % and Adjusted Daily Simple SOFR plus 1.0 %. In addition, the Amended Credit Agreement requires the payment of a facility fee equal to 0.10 % to 0.30 % (depending on our credit rating) on the $ 500.0 million committed capacity in respect of the Amended and Restated Revolving Credit Facility, without regard to usage. The initial interest rate is based on Adjusted Daily Simple SOFR plus a margin of 0.85 % and the initial facility fee equals 0.20 %.
As of September 30, 2025, the interest rate on the Amended and Restated Revolving Credit Facility was based on the Adjusted Daily Simple SOFR (inclusive of the 0.10 % credit spread adjustment) plus 0.85 % applicable margin, the daily SOFR was 4.24% and the facility fee was 0.20 %.
All outstanding advances for the Amended and Restated Revolving Credit Facility are due and payable upon maturity in July 2028, unless extended pursuant to one or both of the two six-month extension options. Interest only payments are due and payable generally on a monthly basis.
The amount of the Amended and Restated Revolving Credit Facility’s unsecured line of credit unused and available at September 30, 2025 was as follows (in thousands):
Committed capacity $ 500,000
Borrowings outstanding ( 186,000 )
Unused and available $ 314,000
We executed borrowings and repayments on the Amended and Restated Revolving Credit Facility during the 2025 Period as follows (in thousands):
Balance, December 31, 2024 $ 176,000
Borrowings 119,000
Repayments ( 109,000 )
Balance, September 30, 2025 $ 186,000
NOTE 5: NOTES PAYABLE
During 2023, we entered into a $ 125.0 million unsecured term loan (the “2023 Term Loan”) with an interest rate of SOFR (subject to a credit spread adjustment of 10 basis points) plus a margin of 95 basis points (subject to adjustment depending on Elme Communities’ credit rating). The 2023 Term Loan had an initial two-year term ending in January 2025, with two one-year extension options. We used the proceeds to prepay the remaining $ 100.0 million portion of the $ 250.0 million unsecured 2018 term loan in full and a portion of our borrowings under our previous revolving credit facility.
During 2024, we entered into a first amendment of the 2023 Term Loan (the “Term Loan Amendment”). The Term Loan Amendment implements various covenant and technical amendments to make the 2023 Term Loan consistent with corresponding provisions in the Amended Credit Agreement. The Term Loan Amendment does not change the maturity or any of the pricing terms of the term loan outstanding under the 2023 Term Loan.
During 2024, we exercised one of two one-year extension options on the 2023 Term Loan to extend the maturity of the loan to January 10, 2026. The interest rate on the 2023 Term Loan is effectively fixed at 5.77 % by two interest rate swap arrangements through its maturity date of January 10, 2026 (see note 6).
14
NOTE 6: DERIVATIVE INSTRUMENTS
During 2023, we entered into two interest rate swap arrangements with an aggregate notional amount of $ 125.0 million that effectively fixed the interest rate at 4.73 % for the 2023 Term Loan beginning on July 21, 2023 through the 2023 Term Loan’s initial maturity date of January 10, 2025.
During the 2024 Quarter, we entered into two forward interest rate swap arrangements with an aggregate notional amount of $ 150.0 million beginning on January 10, 2025 through January 10, 2026. These forward interest rate swap arrangements effectively fix (i) a portion of our variable rate debt based on an adjusted daily SOFR at 4.72 % (subject to applicable interest rate margins) and (ii) the 2023 Term Loan’s interest rate at 5.77 % beginning on January 10, 2025 through the extended loan maturity date of January 10, 2026.
The interest rate swap arrangements are recorded at fair value in accordance with GAAP, based on discounted cash flow methodologies and observable inputs. We record the effective portion of changes in fair value of the cash flow hedges in Other comprehensive income (loss). We assess the effectiveness of a cash flow hedge both at inception and on an ongoing basis. If a cash flow hedge is no longer expected to be effective, hedge accounting is discontinued. Hedge ineffectiveness of our cash flow hedges is recorded in earnings.
The fair values of the interest rate swaps as of September 30, 2025 and December 31, 2024, were as follows (in thousands):
Fair Value
Derivative Assets (Liabilities)
Derivative Instrument Aggregate Notional Amount Effective Date Maturity Date September 30, 2025 December 31, 2024
Interest rate swap $ 75,000 July 21, 2023 January 10, 2025 $ — $ 14
Interest rate swap 50,000 July 21, 2023 January 10, 2025 — 9
Interest rate swap 100,000 January 10, 2025 January 10, 2026 ( 210 ) ( 624 )
Interest rate swap 50,000 January 10, 2025 January 10, 2026 ( 105 ) ( 312 )
$ ( 315 ) $ ( 913 )
We record interest rate swaps on our consolidated balance sheets within Prepaid expenses and other assets when in a net asset position and within Accounts payable and other liabilities when in a net liability position. The net unrealized gains and losses on the effective swaps were recognized in Other comprehensive income (loss), as follows (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Unrealized gain (loss) on interest rate hedges $ 175 $ ( 2,181 ) $ 598 $ ( 2,894 )
Amounts reported in Accumulated other comprehensive loss related to effective cash flow hedges will be reclassified to interest expense as interest payments are made on our variable-rate debt. During the next twelve months, we estimate that an additional $ 0.3 million related to our outstanding interest rate swap arrangements will be reclassified as a net increase to interest expense.
The losses reclassified from Accumulated other comprehensive loss into interest expense for the three and nine months ended September 30, 2025 and 2024, were as follows (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Loss reclassified from accumulated other comprehensive loss into interest expense $ 510 $ 509 $ 1,529 $ 1,529
During the next twelve months, we estimate that an additional $ 2.0 million related to the previously settled interest rate swap arrangements will be reclassified as an increase to interest expense.
We have agreements with each of our derivative counterparties that contain a provision whereby we could be declared in default on our derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to our default on the indebtedness. As of September 30, 2025, the fair value of derivative liabilities was $ 0.3 million. As of September 30, 2025, we have not posted any collateral related to these agreements.
15
Derivative instruments expose us to credit risk in the event of non-performance by the counterparty under the terms of the interest rate hedge agreements. We believe that we minimize our credit risk on these transactions by dealing with major, creditworthy financial institutions. We monitor the credit ratings of counterparties and our exposure to any single entity, thus minimizing our credit risk concentration.
NOTE 7: FAIR VALUE DISCLOSURES
Assets and Liabilities Measured at Fair Value on a Recurring Basis
For assets and liabilities measured at fair value on a recurring basis, quantitative disclosures about the fair value measurements are required to be disclosed separately for each major category of assets and liabilities, as follows:
Level 1: Quoted prices in active markets for identical assets
Level 2: Significant other observable inputs
Level 3: Significant unobservable inputs
The only assets or liabilities we had at September 30, 2025 and December 31, 2024 that are recorded at fair value on a recurring basis are the assets held in the Supplemental Executive Retirement Plan (“SERP”), which primarily consist of investments in mutual funds, and the interest rate derivatives (see note 6).
We base the valuations related to the SERP on quoted prices in active markets and accordingly these valuations fall into Level 1 in the fair value hierarchy.
The valuation of the interest rate derivatives is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each interest rate derivative. This analysis reflects the contractual terms of the interest rate derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair values of interest rate derivatives are determined using the market standard methodology of netting the discounted future fixed cash payments (or receipts) and the discounted expected variable cash receipts (or payments). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. To comply with the provisions of ASC Topic 820, Fair Value Measurement , we incorporate credit valuation adjustments in the fair value measurements to appropriately reflect both our own nonperformance risk and the respective counterparty’s nonperformance risk. These credit valuation adjustments were concluded to not be significant inputs for the fair value calculations for the periods presented. In adjusting the fair value of our derivative contracts for the effect of nonperformance risk, we have considered the impact of netting and any applicable credit enhancements, such as the posting of collateral, thresholds, mutual puts and guarantees. The valuation of interest rate derivatives fall into Level 2 in the fair value hierarchy.
The fair values of these assets as of September 30, 2025 and December 31, 2024 were as follows (in thousands):
September 30, 2025 December 31, 2024
Fair
Value Level 1 Level 2 Level 3 Fair
Value Level 1 Level 2 Level 3
Assets:
SERP $ 3,270 $ 3,270 $ — $ — $ 2,648 $ 2,648 $ — $ —
Interest rate swaps — — — — 23 — 23 —
Liabilities:
Interest rate swaps ( 315 ) — ( 315 ) — ( 936 ) — ( 936 ) —
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain assets not measured at fair value on an ongoing basis but subject to fair value adjustments only in certain circumstances, such as when there is evidence of impairment, are measured at fair value on a nonrecurring basis. In the 2025 Quarter, we measured the fair value of several residential communities and other properties as there was evidence of impairment (see note 3).
16
Financial Assets and Liabilities Not Measured at Fair Value
The following disclosures of estimated fair value were determined by management using available market information and established valuation methodologies, including discounted cash flow models. Many of these estimates involve significant judgment. The estimated fair value disclosed may not necessarily be indicative of the amounts we could realize on disposition of the financial instruments. The use of different market assumptions or estimation methodologies could have an effect on the estimated fair value amounts. In addition, fair value estimates are made at a point in time and thus, estimates of fair value subsequent to September 30, 2025 may differ significantly from the amounts presented. The valuations of cash and cash equivalents and restricted cash fall into Level 1 in the fair value hierarchy and the valuations of debt instruments fall into Level 3 in the fair value hierarchy.
As of September 30, 2025 and December 31, 2024, the carrying values and estimated fair values of our financial instruments were as follows (in thousands):
September 30, 2025 December 31, 2024
Carrying Value Fair Value Carrying Value Fair Value
Cash and cash equivalents $ 7,088 $ 7,088 $ 6,144 $ 6,144
Restricted cash 2,293 2,293 2,465 2,465
Line of credit 186,000 186,000 176,000 176,000
Notes payable, net 523,329 490,245 522,953 472,412
NOTE 8: SHARE-BASED COMPENSATION
Elme Communities maintains short-term and long-term incentive plans that allow for stock-based awards to officers and non-officer employees. Stock based awards are provided to officers and non-officer employees, as well as trustees, under the Elme Communities 2016 Omnibus Incentive Plan, as amended and restated effective May 30, 2024 (the “Omnibus Incentive Plan”). An amendment and restatement of the Omnibus Incentive Plan was approved by our board of trustees in April 2024 and approved by our shareholders in May 2024 to, among other changes, increase the number of shares available to be issued by 2,900,000 , from 2,400,000 shares to 5,300,000 shares (including shares issued pursuant to awards made under the Omnibus Incentive Plan prior to its amendment). The Omnibus Incentive Plan allows for awards in the form of restricted shares, restricted share units, options and other awards up to an aggregate of 5,300,000 shares over the ten-year period in which the plan is in effect. Restricted share units are converted into shares of our stock upon full vesting through the issuance of new shares.
Total Compensation Expense
Total compensation expense recognized in the consolidated financial statements for all outstanding share-based awards was $ 1.7 million and $ 1.6 million for the 2025 Quarter and 2024 Quarter, respectively, and $ 4.8 million and $ 3.7 million for the 2025 Period and 2024 Period, respectively.
Restricted Share Awards
The total fair values of restricted share awards vested was $ 1.2 million and $ 1.0 million for the 2025 Period and 2024 Period, respectively.
The total unvested restricted share awards at September 30, 2025 was 461,080 shares, which had a weighted average grant date fair value of $ 15.82 per share. As of September 30, 2025, the total compensation cost related to unvested restricted share awards was $ 3.9 million, which we expect to recognize over a weighted average period of 19 months.
NOTE 9: EARNINGS PER COMMON SHARE
We determine “Basic earnings per share” using the two-class method as our unvested restricted share awards and units have non-forfeitable rights to dividends, and are therefore considered participating securities. We compute basic earnings per share by dividing net income less the allocation of undistributed earnings to unvested restricted share awards and units by the weighted-average number of common shares outstanding for the period.
We also determine “Diluted earnings per share” as the more dilutive of the two-class method or the treasury stock method with respect to the unvested restricted share awards. We further evaluate any other potentially dilutive securities at the end of the
17
period and adjust the basic earnings per share calculation for the impact of those securities that are dilutive. Our dilutive earnings per share calculation includes the dilutive impact of operating partnership units under the if-converted method and our share-based awards with performance conditions prior to the grant date and all market condition awards under the contingently issuable method.
The computations of basic and diluted earnings per share for the three and nine months ended September 30, 2025 and 2024 were as follows (in thousands, except per share data):
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Numerator:
Net loss $ ( 123,514 ) $ ( 2,970 ) $ ( 131,755 ) $ ( 10,088 )
Allocation of earnings to unvested restricted share awards ( 83 ) ( 78 ) ( 260 ) ( 236 )
Adjusted net loss $ ( 123,597 ) $ ( 3,048 ) $ ( 132,015 ) $ ( 10,324 )
Denominator:
Weighted average shares outstanding – basic and diluted 88,109 87,930 88,089 87,909
Basic net loss per common share $ ( 1.40 ) $ ( 0.03 ) $ ( 1.50 ) $ ( 0.12 )
Diluted net loss per common share $ ( 1.40 ) $ ( 0.03 ) $ ( 1.50 ) $ ( 0.12 )
Dividends declared per common share $ 0.18 $ 0.18 $ 0.54 $ 0.54
NOTE 10: SEGMENT INFORMATION
We operate in a single reportable segment which includes the ownership, development, redevelopment and acquisition of apartment communities (the “Residential segment”). Within the Residential segment, we do not distinguish or group our consolidated operations based on size (only one community, Riverside Apartments, comprises more than 10 % of consolidated revenues), type (all assets in the segment are residential) or geography (all but six communities are within the Washington, DC metro region). Further, our apartment communities have similar long-term economic characteristics and provide similar products and services to our residents.
We have one office property, Watergate 600, which does not meet the quantitative or qualitative criteria for a reportable segment and has been classified within “Other”, along with business activities that are not part of an operating segment, on our segment disclosure tables.
Our CODM, the Chief Executive Officer, reviews financial information presented on a consolidated basis for purposes of assessing the performance and allocating resources to the operating segment. The CODM uses net operating income (“NOI”), defined as real estate rental revenue less real estate expenses (the significant segment expense), as the key basis of measurement for the reported segment profit or loss.
We evaluate performance based upon NOI of the combined properties in the segment. Our reportable operating segment consolidates similar properties. GAAP requires that segment disclosures present the measure(s) used by the CODM for purposes of assessing each segment’s performance.
The following tables present revenues, NOI, capital expenditures and total assets for the three and nine months ended September 30, 2025 and 2024 from our Residential segment as well as Other, and reconcile NOI to net loss as reported (in thousands):
Three Months Ended September 30, 2025
Residential Other Consolidated
Real estate rental revenue $ 57,687 $ 4,416 $ 62,103
Real estate expenses 22,706 1,433 24,139
Net operating income $ 34,981 $ 2,983 $ 37,964
Other expense:
18
Property management expenses ( 2,263 )
General and administrative expenses ( 14,064 )
Depreciation and amortization ( 23,771 )
Interest expense ( 9,661 )
Real estate impairment ( 111,719 )
Net loss $ ( 123,514 )
Capital expenditures $ 8,684 $ 1 $ 8,685
Total assets $ 1,598,307 $ 88,552 $ 1,686,859
Three Months Ended September 30, 2024
Residential Other Consolidated
Real estate rental revenue $ 56,427 $ 4,628 $ 61,055
Real estate expenses 20,820 1,438 22,258
Net operating income $ 35,607 $ 3,190 $ 38,797
Other expense:
Property management expenses ( 2,235 )
General and administrative expenses ( 6,354 )
Depreciation and amortization ( 23,474 )
Interest expense ( 9,557 )
Loss on extinguishment of debt ( 147 )
Net loss $ ( 2,970 )
Capital expenditures $ 11,883 $ 55 $ 11,938
Total assets $ 1,728,078 $ 125,081 $ 1,853,159
Nine Months Ended September 30, 2025
Residential Other Consolidated
Real estate rental revenue $ 172,377 13,318 $ 185,695
Real estate expenses 64,576 4,219 68,795
Net operating income $ 107,801 $ 9,099 $ 116,900
Other income (expense):
Property management expenses ( 6,765 )
General and administrative expenses ( 30,982 )
Depreciation and amortization ( 70,570 )
Interest expense ( 28,619 )
Real estate impairment ( 111,719 )
Net loss $ ( 131,755 )
Capital expenditures $ 23,054 $ 82 $ 23,136
Nine Months Ended September 30, 2024
Residential Other Consolidated
Real estate rental revenue $ 166,790 13,881 $ 180,671
Real estate expenses 61,800 4,159 65,959
Net operating income $ 104,990 $ 9,722 $ 114,712
Other income (expense):
Property management expenses ( 6,628 )
General and administrative expenses ( 18,688 )
Depreciation and amortization ( 72,312 )
19
Interest expense ( 28,435 )
Loss on extinguishment of debt ( 147 )
Other income 1,410
Net loss $ ( 10,088 )
Capital expenditures $ 33,320 $ 164 $ 33,484
NOTE 11: SHAREHOLDERS’ EQUITY
On February 20, 2024, we entered into an equity distribution agreement (the “Equity Distribution Agreement”) with Wells Fargo Securities, LLC, BNY Mellon Capital Markets, LLC, Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, KeyBanc Capital Markets Inc., TD Securities (USA) LLC and Truist Securities, Inc. as agents and forward sellers, as applicable, (collectively, the “Agents” or “Forward Sellers”, as applicable), and Wells Fargo Bank, National Association, The Bank of New York Mellon, Citibank, N.A., Goldman Sachs & Co. LLC, KeyBanc Capital Markets Inc., The Toronto-Dominion Bank and Truist Bank as forward purchasers pursuant to which up to an aggregate gross sales price of $ 350.0 million of Elme Communities’ common shares of beneficial interest, $ 0.01 par value per share, may be offered and sold from time to time through the Agents, acting as the Company’s sales agents or, if applicable, the Forward Sellers, or directly to the Agents as principals for their own accounts. In connection with entry into the Equity Distribution Agreement, we terminated our prior at-the-market offering program. At the time of such termination, approximately $ 340.0 million remained unsold under such prior program.
We did no t issue common shares under the Equity Distribution Agreement or any prior equity distribution agreements during the 2025 Period or 2024 Period.
We have a dividend reinvestment program, whereby shareholders may use their dividends and optional cash payments to purchase common shares. The common shares sold under this program may either be common shares issued by us or common shares purchased in the open market. Net proceeds under this program are used for general corporate purposes. In September 2025, the Company suspended its dividend reinvestment program. During the suspension period, dividend payments are not automatically reinvested in additional shares of our common shares of beneficial interest and participants in the dividend reinvestment program are not able to purchase shares of our common shares of beneficial interest through optional cash investments under the dividend reinvestment program.
We did not issue common shares under the dividend reinvestment program during the 2025 Period or 2024 Period.
20
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.