| 21
INDUSTRIAL LOGISTICS PROPERTIES TRUST
CALCULATION AND RECONCILIATION OF NOI AND CASH BASIS NOI
(dollars in thousands) For the Three Months Ended For the Nine Months Ended
9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022 9/30/2023 9/30/2022
Calculation of NOI and Cash Basis NOI:
Rental income $ 110,142 $ 108,043 $ 110,258 $ 106,339 $ 103,215 $ 328,443 $ 281,812
Real estate taxes (14,926) (15,100) (16,467) (14,164) (13,749) (46,493) (36,460)
Other operating expenses (9,907) (8,519) (9,318) (8,577) (8,453) (27,744) (22,278)
NOI 85,309 84,424 84,473 83,598 81,013 254,206 223,074
Non-cash straight line rent adjustments included in rental income (3,414) (3,355) (3,762) (3,368) (3,794) (10,531) (8,170)
Lease value amortization included in rental income (252) (242) (270) (279) (250) (764) (4,265)
Lease termination fees included in rental income — — — (20) — — (30)
Cash Basis NOI $ 81,643 $ 80,827 $ 80,441 $ 79,931 $ 76,969 $ 242,911 $ 210,609
Reconciliation of net loss to NOI and Cash Basis NOI:
Net loss $ (36,191) $ (36,580) $ (35,546) $ (41,759) $ (83,974) $ (108,317) $ (245,082)
Equity in earnings of unconsolidated joint venture (719) (2,743) (3,961) (444) (3,297) (7,423) (6,634)
Income tax expense (benefit) 51 45 17 (68) 28 113 113
Loss before income tax expense (benefit) and equity in earnings
of unconsolidated joint venture (36,859) (39,278) (39,490) (42,271) (87,243) (115,627) (251,603)
Loss on early extinguishment of debt — 359 — — 21,370 359 22,198
Interest and other income (2,397) (1,797) (1,146) (763) (1,068) (5,340) (1,900)
Interest expense 72,941 71,846 70,771 71,765 89,739 215,558 208,286
Loss on sale of real estate — — 974 — — 974 10
Loss on equity securities — — — — — — 5,758
General and administrative 7,712 8,131 7,907 7,981 9,110 23,750 24,896
Acquisition and other transaction related costs — — — — 586 — 586
Loss on impairment of real estate — 254 — — — 254 100,747
Depreciation and amortization 43,912 44,909 45,457 46,886 48,519 134,278 114,096
NOI 85,309 84,424 84,473 83,598 81,013 254,206 223,074
Non-cash straight line rent adjustments included in rental income (3,414) (3,355) (3,762) (3,368) (3,794) (10,531) (8,170)
Lease value amortization included in rental income (252) (242) (270) (279) (250) (764) (4,265)
Lease termination fees included in rental income — — — (20) — — (30)
Cash Basis NOI $ 81,643 $ 80,827 $ 80,441 $ 79,931 $ 76,969 $ 242,911 $ 210,609 |