supplementalcovertemplateq.jpg



CONTACT:1775 Eye Street NW, Suite 1000
Amy HopkinsWashington, DC 20006
Vice President, Investor RelationsTel 202-774-3198
E-Mail: ahopkins@elmecommunities.comFax 301-984-9610
www.elmecommunities.com
July 31, 2023
Elme Communities Announces Second Quarter 2023 Results
Elme Communities (the “Company”) (NYSE: ELME), a multifamily REIT with communities in the Washington DC metro area and the Sunbelt, reported financial and operating results today for the quarter ended June 30, 2023:
Financial Results
Net loss was $2.6 million, or $0.03 per diluted share
NAREIT FFO was $18.8 million, or $0.21 per diluted share
Core FFO was $21.4 million, or $0.24 per diluted share, up 14% from the prior year period driven by rental rate growth
Net Operating Income (NOI) was $36.3 million, up 11% from the prior year period driven by rental rate growth
Operational Highlights
Same-store multifamily NOI increased by 10.9% compared to the prior year period
Effective blended Lease Rate Growth was 3.7% during the quarter for our same-store portfolio, comprised of effective new Lease Rate Growth of 0.4% and effective renewal Lease Rate Growth of 6.4%
Average effective monthly rent per home increased 8.1% compared to the prior year period
Same-store retention was 63% while achieving strong renewal lease rate growth
Same-store multifamily Average Occupancy was 95.6% during the quarter, up 10 basis points from the prior quarter
Same-store multifamily Ending Occupancy was 95.9% as of June 30, 2023
Liquidity Position
Available liquidity was more than $680 million as of June 30, 2023, consisting of availability under the Company's revolving credit facility and cash on hand
Annualized second quarter net debt to EBITDA was 4.8x
The Company has no debt maturities until 2025, no secured debt, and minimal floating rate debt
Transformation Update
Completed the successful transition of community-level operations to Elme management for our entire multifamily portfolio
Retained 93% of our community-level team members during the internalization process
Completed the installation of smart home packages, which consist of smart locks, smart thermostats, leak detectors and smart plugs at 30% of our multifamily communities as of July 28, 2023.
Subsequent to quarter end, Tiffany Butcher joined the Company as Executive Vice President and Chief Operating Officer. As COO, she will guide the Company’s operating strategy, advance and implement operational improvements with an initial focus on implementing and advancing operational initiatives to maximize NOI.
1

Elme Communities

"We are pleased to announce that we completed the full transition of community-level operations at our multifamily communities. The execution risk related to the onboarding process is behind us, and we can now shift our focus to realizing the full benefits of our new multifamily platform," said Paul T. McDermott, President and CEO. "Trading at an implied cap rate that does not reflect the underlying value of our portfolio, we believe our value proposition is compelling and we expect to earn a lower implied cap rate as we deliver operational upside through 2025."

Second Quarter Operating Results
Multifamily same-store NOI - Same-store NOI increased 10.9% compared to the corresponding prior year period driven primarily by higher base rent. Average occupancy for the quarter decreased 10 basis points from the prior year period to 95.6%.
Other same-store NOI - The Other same-store portfolio is comprised of one asset, Watergate 600. Other same-store NOI decreased by 4.8% compared to the corresponding prior year period due to lower occupancy. Watergate 600 was 87.8% occupied and leased at quarter end and we expect occupancy to remain flat through year end.

2023 Guidance
"Our focus on occupancy continues to deliver solid results and we have driven occupancy gains across our entire portfolio since the end of last year. Our strong occupancy trend and very strong renewal rates drove 9.6% revenue growth in the second quarter," said Steven Freishtat, Executive Vice President and CFO. "While new lease rates fell short of our expectations during the second quarter, we have seen a sequential improvement in new lease rates in July, and are seeing a favorable trend into August. Given our year-to-date growth achieved and the trends we are seeing heading into the fall, we feel good about our ability to achieve high single digit same-store NOI growth for the year."

Management is lowering the top end of its 2023 Core FFO guidance to $1.00 per fully diluted share. Core FFO for 2023 is now expected to range from $0.96 to $1.00 per fully diluted share. The following assumptions are included in the Core FFO guidance for 2023:

Full Year 2023 Outlook on Key Assumptions and Metrics
Same-store multifamily NOI growth is now expected to range from 8.0% to 9.0% due to lower-than-expected new lease rate growth driven by lower-than-expected rent growth in our markets and a greater-than-expected impact from rebranding and transition activities on lead generation, which temporarily impacted the ability to push rental rates. We have seen a rebound in the ability to drive performance as communities have restabilized under Elme management.
Non-same-store multifamily NOI is now expected to range from $12.0 million to $12.75 million due to the same factors that impacted our same-store new lease rate growth
G&A, net of core adjustments, is now expected to range from $24.5 million to $25.5 million due to lower than expected compensation expense
Interest expense is now expected to range from $28.0 million to $28.75 million
No acquisitions are assumed in 2023. The Company has acquisition capacity and will update guidance if an acquisition is identified.

2

Elme Communities

Full Year 2023PriorCurrent
Core FFO per diluted share$0.96 - $1.02$0.96 - $1.00
Net Operating Income Assumptions
  Same-store multifamily NOI growth9.0% - 10.5%8.0% - 9.0%
  Non-same-store multifamily NOI (a)
$12.75 million - $13.5 million$12.0 million - $12.75 million
  Non-residential NOI (b)
~$0.8 million~$0.8 million
  Other same-store NOI (c)
$12.5 million - $13.25 million$12.5 million - $13.25 million
Expense Assumptions
   Property management expense$8.0 million - $8.5 million$8.0 million - $8.5 million
   G&A, net of core adjustments$25.25 million - $26.25 million$24.5 million - $25.5 million
   Interest expense$28.5 million - $29.25 million$28.0 million - $28.75 million
   Transformation costs (d)
$5.0 million - $6.0 million$5.0 million - $6.0 million
(a) Includes Carlyle of Sandy Springs, Alder Park, Marietta Crossing, and Riverside Development. Guidance does not contemplate any additional acquisitions or dispositions.
(b) Includes revenues and expenses from retail operations at multifamily communities
(c) Consists of Watergate 600
(d) Represents the expected final costs in 2023 related to the internalization of community-level operations

Elme Communities' 2023 Core FFO guidance and outlook are based on a number of factors, many of which are outside the Company's control and all of which are subject to change. Elme Communities may change the guidance provided during the year as actual and anticipated results vary from these assumptions, but Elme Communities undertakes no obligation to do so.

2023 Guidance Reconciliation Table

A reconciliation of projected net loss per diluted share to projected Core FFO per diluted share for the full year ending December 31, 2023 is as follows:
LowHigh
Net loss per diluted share                                     
$(0.09)$(0.06)
Real estate depreciation and amortization0.980.98
NAREIT FFO per diluted share 0.890.92
Core adjustments0.070.08
Core FFO per diluted share                                                                           $0.96$1.00

Dividends

On July 6, 2023, Elme Communities paid a quarterly dividend of $0.18 per share.

Elme Communities announced today that its Board of Trustees has declared a quarterly dividend of $0.18 per share to be paid on October 4, 2023 to shareholders of record on September 20, 2023.


Presentation Webcast and Conference Call Information

The Second Quarter 2023 Earnings Call is scheduled for Tuesday, August 1, 2023 at 10:00 A.M. Eastern Time. Conference Call access information is as follows:

USA Toll Free Number:            1-888-506-0062
International Toll Number:        1-973-528-0011
Conference ID:                178331

3

Elme Communities

The instant replay of the Earnings Call will be available until Tuesday, August 15, 2023. Instant replay access information is as follows:

USA Toll Free Number:            1-877-481-4010
International Toll Number:        1-919-882-2331
Conference ID:                48520

The live on-demand webcast of the Conference Call with presentation slides will be available on the Investor section of Elme Communities' website at www.elmecommunities.com. Online playback of the webcast and presentation slides will be available following the Conference Call.
4

Elme Communities

About Elme Communities
Elme Communities (formerly known as Washington Real Estate Investment Trust or WashREIT) is committed to elevating what home can be for middle-income renters by providing a higher level of quality, service, and experience. The company is a multifamily real estate investment trust that owns and operates approximately 8,900 apartment homes in the Washington, DC metro and the Sunbelt, and owns approximately 300,000 square feet of commercial space. Focused on providing quality, affordable homes to a deep, solid, and underserved base of mid-market demand, Elme Communities is building long-term value for shareholders.
Note: Elme Communities' press releases and supplemental financial information are available on the Company website at www.elmecommunities.com or by contacting Investor Relations at (202) 774-3200.

Forward Looking Statements
Certain statements in our earnings release and on our conference call are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and involve risks and uncertainties. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. Such statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results, performance, or achievements of Elme Communities to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Additional factors which may cause the actual results, performance, or achievements of Elme Communities to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements include, but are not limited to: risks associated with our ability to execute on our strategies, including new strategies with respect to our operations and our portfolio, including the acquisition of apartment homes in the Sunbelt markets and our ability to realize any anticipated operational benefits from our internalization of community management functions; the risks associated with ownership of real estate in general and our real estate assets in particular; the economic health of the areas in which our properties are located, particularly with respect to greater Washington, DC metro region and the larger Sunbelt region; the risk of failure to enter into and/or complete contemplated acquisitions and dispositions, within the price ranges anticipated and on the terms and timing anticipated, or at all; changes in the composition of our portfolio; risks related to changes in interest rates, including the future of the reference rate used in our existing floating rate debt instruments; reductions in or actual or threatened changes to the timing of federal government spending; the risks related to use of third-party providers; the economic health of our residents; the impact from macroeconomic factors (including inflation, increases in interest rates, potential economic slowdown or a recession and geopolitical conflicts); compliance with applicable laws and corporate social responsibility goals, including those concerning the environment and access by persons with disabilities; the risks related to not having adequate insurance to cover potential losses; changes in the market value of securities; terrorist attacks or actions and/or cyber-attacks; whether we will succeed in the day-to-day property management and leasing activities that we have previously outsourced; the availability and terms of financing and capital and the general volatility of securities markets; the risks related to our organizational structure and limitations of share ownership; failure to qualify and maintain our qualification as a REIT and the risks of changes in laws affecting REITs; whether our estimated transformation costs for 2023 will be correct; whether we will achieve the expected operational upside of our transformation; whether we will be able to lower our implied cap rate; and other risks and uncertainties detailed from time to time in our filings with the SEC, including our 2022 Form 10-K filed on February 17, 2023. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. We undertake no obligation to update our forward-looking statements or risk factors to reflect new information, future events, or otherwise.

This Earnings Release also includes certain forward-looking non-GAAP information. Due to the high variability and difficulty in making accurate forecasts and projections of some of the information excluded from these estimates, together with some of the excluded information not being ascertainable or accessible, the Company is unable to quantify certain amounts that would be required to be included in the most directly comparable GAAP financial measures without unreasonable efforts.
5

Elme Communities

 ELME COMMUNITIES AND SUBSIDIARIES
FINANCIAL HIGHLIGHTS
(In thousands, except per share data)
(Unaudited)
Three Months Ended June 30,Six Months Ended June 30,
OPERATING RESULTS2023202220232022
Revenue
Real estate rental revenue$56,599 $51,380 $112,408 $99,184 
Expenses
Property operating and maintenance13,364 11,747 25,763 22,312 
Real estate taxes and insurance6,894 6,837 14,016 13,424 
Property management2,178 1,796 3,947 3,546 
General and administrative6,680 7,656 13,521 14,595 
Transformation costs2,454 2,023 5,354 4,246 
Depreciation and amortization21,415 24,039 42,951 46,239 
52,985 54,098 105,552 104,362 
Real estate operating income (loss)3,614 (2,718)6,856 (5,178)
Other income (expense)
Interest expense(6,794)(6,156)(13,625)(11,806)
Loss on extinguishment of debt— — (54)— 
Other income569 — 569 386 
(6,225)(6,156)(13,110)(11,420)
Net loss$(2,611)$(8,874)$(6,254)$(16,598)
Net loss$(2,611)$(8,874)$(6,254)$(16,598)
Depreciation and amortization21,415 24,039 42,951 46,239 
NAREIT funds from operations$18,804 $15,165 $36,697 $29,641 
Non-cash loss on extinguishment of debt$— $— $54 $— 
Tenant improvements and incentives, net of reimbursements— (476)(10)(1,025)
Leasing commissions capitalized— — (56)— 
Recurring capital improvements(2,456)(1,384)(4,460)(2,622)
Straight-line rents, net(57)(135)(86)(325)
Non-cash fair value interest expense— 105 — 105 
Non-real estate depreciation & amortization of debt costs1,276 1,151 2,543 2,359 
Amortization of lease intangibles, net(178)(209)(415)(381)
Amortization and expensing of restricted share and unit compensation1,346 2,159 2,534 4,240 
Adjusted funds from operations$18,735 $16,376 $36,801 $31,992 
6

Elme Communities

Three Months Ended June 30,Six Months Ended June 30,
Per share data:2023202220232022
Net loss(Basic)$(0.03)$(0.10)$(0.07)$(0.19)
(Diluted)$(0.03)$(0.10)$(0.07)$(0.19)
NAREIT FFO(Basic)$0.21 $0.17 $0.42 $0.34 
(Diluted)$0.21 $0.17 $0.42 $0.34 
Dividends paid$0.18 $0.17 $0.36 $0.34 
Weighted average shares outstanding - basic87,741 87,392 87,695 87,303 
Weighted average shares outstanding - diluted87,741 87,392 87,695 87,303 
Weighted average shares outstanding - diluted (for NAREIT FFO)87,785 87,521 87,813 87,388 
7

Elme Communities

ELME COMMUNITIES AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data)
(Unaudited)
June 30, 2023December 31, 2022
Assets
Land$373,113 $373,171 
Income producing property1,911,381 1,897,835 
2,284,494 2,271,006 
Accumulated depreciation and amortization(523,153)(481,588)
Net income producing property1,761,341 1,789,418 
Properties under development or held for future development31,260 31,260 
Total real estate held for investment, net1,792,601 1,820,678 
Cash and cash equivalents5,554 8,389 
Restricted cash1,887 1,463 
Rents and other receivables15,746 16,346 
Prepaid expenses and other assets22,711 25,730 
Total assets$1,838,499 $1,872,606 
Liabilities
Notes payable, net$521,955 $497,359 
Line of credit24,000 55,000 
Accounts payable and other liabilities36,920 34,386 
Dividend payable15,834 14,934 
Advance rents2,949 1,578 
Tenant security deposits5,913 5,563 
Total liabilities607,571 608,820 
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: 87,809 and 87,534 shares issued and outstanding, as of June 30, 2023 and December 31, 2022, respectively
878 875 
Additional paid in capital1,733,388 1,729,854 
Distributions in excess of net income(490,939)(453,008)
Accumulated other comprehensive loss(12,693)(14,233)
Total shareholders' equity1,230,634 1,263,488 
Noncontrolling interests in subsidiaries294 298 
Total equity1,230,928 1,263,786 
Total liabilities and equity$1,838,499 $1,872,606 

8

Elme Communities





The following tables contain reconciliations of net loss to NOI for the periods presented (in thousands):
Three Months Ended June 30,Six Months Ended June 30,
2023202220232022
Net loss$(2,611)$(8,874)$(6,254)$(16,598)
Adjustments:
Property management expense2,178 1,796 3,947 3,546 
General and administrative expense6,680 7,656 13,521 14,595 
Transformation costs2,454 2,023 5,354 4,246 
Real estate depreciation and amortization21,415 24,039 42,951 46,239 
Interest expense6,794 6,156 13,625 11,806 
Loss on extinguishment of debt, net— — 54 — 
Other income(569)— (569)(386)
Total Net Operating Income (NOI)$36,341 $32,796 $72,629 $63,448 
Multifamily NOI:
Same-store portfolio$30,021 $27,061 $59,567 $53,748 
Acquisitions2,8762,057 6,007 2,633 
Development(54)(19)(112)(19)
Non-residential203235 431 405 
Total33,046 29,334 65,893 56,767 
Other NOI (Watergate 600)3,295 3,462 6,736 6,681 
Total NOI$36,341 $32,796 $72,629 $63,448 


9

Elme Communities

The following table contains a reconciliation of net loss to core funds from operations for the periods presented (in thousands, except per share data):
Three Months Ended June 30,Six Months Ended June 30,
2023202220232022
Net loss $(2,611)$(8,874)$(6,254)$(16,598)
Add:
Real estate depreciation and amortization21,415 24,039 42,951 46,239 
NAREIT funds from operations18,804 15,165 36,697 29,641 
Add:
Structuring expenses— 980 60 980 
Loss on extinguishment of debt, net— — 54 — 
Severance expense— — 394 474 
Transformation costs2,454 2,023 5,354 4,246 
Write-off of pursuit costs— 49 — 
Relocation expense134 — 320 — 
Core funds from operations$21,401 $18,168 $42,928 $35,341 
Three Months Ended June 30,Six Months Ended June 30,
Per share data:2023202220232022
NAREIT FFO(Basic)$0.21 $0.17 $0.42 $0.34 
(Diluted)$0.21 $0.17 $0.42 $0.34 
Core FFO(Basic)$0.24 $0.21 $0.49 $0.40 
(Diluted)$0.24 $0.21 $0.49 $0.40 
Weighted average shares outstanding - basic87,741 87,392 87,695 87,303 
Weighted average shares outstanding - diluted
(for NAREIT and Core FFO)
87,785 87,521 87,813 87,388 

10

Elme Communities

Non-GAAP Financial Measures
Adjusted EBITDA is earnings before interest expense, taxes, depreciation, amortization, gain/loss on sale of real estate, casualty gain/loss, real estate impairment, gain/loss on extinguishment of debt, gain/loss on interest rate derivatives, severance expense, acquisition expenses and gain from non-disposal activities and transformation costs. Adjusted EBITDA is included herein because we believe it helps investors and lenders understand our ability to incur and service debt and to make capital expenditures. Adjusted EBITDA is a non-GAAP and non-standardized measure and may be calculated differently by other REITs.
Adjusted Funds From Operations (“AFFO”) is a non-GAAP measure. It is calculated by subtracting from FFO (1) recurring improvements, tenant improvements and leasing costs, that are capitalized and amortized and are necessary to maintain our properties and revenue stream (excluding items contemplated prior to acquisition or associated with development / redevelopment of a property) and (2) straight line rents, then adding (3) non-real estate depreciation and amortization, (4) non-cash fair value interest expense and (5) amortization of restricted share compensation, then adding or subtracting the (6) amortization of lease intangibles, (7) real estate impairment and (8) non-cash gain/loss on extinguishment of debt, as appropriate. AFFO is included herein, because we consider it to be a performance measure of a REIT’s ability to incur and service debt and to distribute dividends to its shareholders. AFFO is a non-GAAP and non-standardized measure, and may be calculated differently by other REITs.
Core Adjusted Funds From Operations ("Core AFFO") is calculated by adjusting AFFO for the following items (which we believe are not indicative of the performance of Elme Communities' operating portfolio and affect the comparative measurement of Elme Communities' operating performance over time): (1) gains or losses on extinguishment of debt and gains or losses on interest rate derivatives, (2) expenses related to acquisition and structuring activities, (3) non-share-based executive transition costs, severance expenses and other expenses related to corporate restructuring and executive retirements or resignations, (4) property impairments, casualty gains and losses, and gains or losses on sale not already excluded from Core AFFO, as appropriate, (5) relocation expense, (6) transformation costs and (7) write-off of pursuit costs. These items can vary greatly from period to period, depending upon the volume of our acquisition activity and debt retirements, among other factors. We believe that by excluding these items, Core AFFO serves as a useful, supplementary performance measure of Elme Communities' ability to incur and service debt, and distribute dividends to its shareholders. Core AFFO is a non-GAAP and non-standardized measure, and may be calculated differently by other REITs.
Core Funds From Operations (“Core FFO”) is calculated by adjusting NAREIT FFO for the following items (which we believe are not indicative of the performance of Elme Communities' operating portfolio and affect the comparative measurement of Elme Communities' operating performance over time): (1) gains or losses on extinguishment of debt and gains or losses on interest rate derivatives, (2) expenses related to acquisition and structuring activities, (3) executive transition costs, severance expenses and other expenses related to corporate restructuring and executive retirements or resignations, (4) property impairments, casualty gains and losses, and gains or losses on sale not already excluded from NAREIT FFO, as appropriate, (5) relocation expense, (6) transformation costs and (7) write-off of pursuit costs. These items can vary greatly from period to period, depending upon the volume of our acquisition activity and debt retirements, among other factors. We believe that by excluding these items, Core FFO serves as a useful, supplementary measure of Elme Communities' ability to incur and service debt, and distribute dividends to its shareholders. Core FFO is a non-GAAP and non-standardized measure, and may be calculated differently by other REITs.
NAREIT Funds From Operations (“FFO”) is defined by the 2018 National Association of Real Estate Investment Trusts, Inc. (“NAREIT”) FFO White Paper Restatement, as net income (computed in accordance with generally accepted accounting principles (“GAAP”)) excluding gains (or losses) associated with sales of properties, impairments of depreciable real estate and real estate depreciation and amortization. We consider NAREIT FFO to be a standard supplemental measure for equity real estate investment trusts (“REITs”) because it facilitates an understanding of the operating performance of our properties without giving effect to real estate depreciation and amortization, which historically assumes that the value of real estate assets diminishes predictably over time. Since real estate values have instead historically risen or fallen with market conditions, we believe that NAREIT FFO more accurately provides investors an indication of our ability to incur and service debt, make capital expenditures and fund other needs. Our NAREIT FFO may not be comparable to FFO reported by other REITs. These other REITs may not define the term in accordance with the current NAREIT definition or may interpret the current NAREIT definition differently. NAREIT FFO is a non-GAAP measure.
Net Operating Income (“NOI”), defined as real estate rental revenue less direct real estate operating expenses, is a non-GAAP measure. NOI is calculated as net income, less non-real estate revenue and the results of discontinued operations (including the gain or loss on sale, if any), plus interest expense, depreciation and amortization, lease origination expenses, general and administrative expenses, acquisition costs, real estate impairment, casualty gain and losses and gain or loss on extinguishment of debt. NOI does not include management expenses, which consist of corporate property management costs and property management fees paid to third parties. NOI is the primary performance measure we use to assess the results of our operations at the property level. We believe that NOI is a useful performance measure because, when compared across periods, it reflects the impact on operations of trends in occupancy rates, rental rates and operating costs on an unleveraged basis, providing perspective not immediately apparent from net income. NOI excludes certain components from net income in order to provide results more closely related to a property’s results of operations. For example, interest expense is not necessarily linked to the operating performance of a real estate asset. In
11

Elme Communities

addition, depreciation and amortization, because of historical cost accounting and useful life estimates, may distort operating performance at the property level. As a result of the foregoing, we provide NOI as a supplement to net income, calculated in accordance with GAAP. NOI does not represent net income or income from continuing operations calculated in accordance with GAAP. As such, NOI should not be considered an alternative to these measures as an indication of our operating performance.

Other Definitions
Average Effective Monthly Rent Per Home represents the average of effective rent (net of concessions) for in-place leases plus the market rent for vacant homes, divided by the total number of homes. We believe Average Effective Monthly Rent Per Home is a useful metric in evaluating the average pricing of our homes. It is a component of Residential Revenue, which is used to calculate our NOI. It does not represent actual rental revenue collected per unit.
Average Occupancy is based on average daily occupied apartment homes as a percentage of total apartment homes.
Current Strategy represents the class of each community in our portfolio based on a set of criteria. Our strategies consist of the following subcategories: Class A, Class A-, Class B Value-Add and Class B. A community's class is dependent on a variety of factors, including its vintage, site location, amenities and services, rent growth drivers and rent relative to the market.
Class A communities are recently-developed, well-located, have competitive amenities and services and command average rental rates well above market median rents.
Class A- communities have been developed within the past 20 years and feature operational improvements and unit upgrades and command rents at or above median market rents.
Class B Value-Add communities are over 20 years old but feature operational improvements and strong potential for unit renovations. These communities command average rental rates below median market rents for units that have not been renovated.
Class B communities are over 20 years old, feature operational improvements and command average rental rates below median market rents.
Debt Service Coverage Ratio is computed by dividing earnings attributable to the controlling interest before interest expense, taxes, depreciation, amortization, real estate impairment, gain on sale of real estate, gain/loss on extinguishment of debt, severance expense, relocation expense, acquisition and structuring expenses and gain/loss from non-disposal activities by interest expense (including interest expense from discontinued operations) and principal amortization.
Debt to Total Market Capitalization is total debt divided by the sum of total debt plus the market value of shares outstanding at the end of the period.
Earnings to Fixed Charges Ratio is computed by dividing earnings attributable to the controlling interest by fixed charges. For this purpose, earnings consist of income from continuing operations (or net income if there are no discontinued operations) plus fixed charges, less capitalized interest. Fixed charges consist of interest expense (excluding interest expense from discontinued operations), including amortized costs of debt issuance, plus interest costs capitalized.
Ending Occupancy is calculated as occupied homes as a percentage of total homes as of the last day of that period.
Lease Rate Growth is defined as the average percentage change in either gross (excluding the impact of concessions) or effective rent (net of concessions) for a new or renewed multifamily lease compared to the prior lease based on the move-in date. The "blended" rate represents the weighted average of new and renewal lease rate growth achieved.
Recurring Capital Improvements represent non-accretive building improvements required to maintain a property's income and value. Recurring capital improvements do not include acquisition capital that was taken into consideration when underwriting the purchase of a building or which are incurred to bring a building up to "operating standard". This category includes improvements made as needed upon vacancy of an apartment. Aside from improvements related to apartment turnover, these improvements include facade repairs, installation of new heating and air conditioning equipment, asphalt replacement, permanent landscaping, new lighting and new finishes.

Retention represents the percentage of multifamily leases renewed that were set to expire in the period presented.
Relocation expenses represent costs associated with the relocation of the corporate headquarters to a new location in the DC metro region.
Same-store Portfolio includes properties that were owned for the entirety of the years being compared, and exclude properties under redevelopment or development and properties acquired, sold or classified as held for sale during the years being compared. We categorize our properties as "same-store" or "non-same-store" for purposes of evaluating comparative operating performance. We define development properties as those for which we have planned or ongoing major construction activities on existing or acquired land pursuant to an authorized development plan. Development properties are categorized as same-store when they have reached stabilized occupancy (90%) before the start of the prior year. We define redevelopment properties as those for which we have planned or ongoing significant development and
12

Elme Communities

construction activities on existing or acquired buildings pursuant to an authorized plan, which has an impact on current operating results, occupancy and the ability to lease space with the intended result of a higher economic return on the property. We categorize a redevelopment property as same-store when redevelopment activities have been complete for the majority of each year being compared. We currently have two same-store portfolios: "Same-store multifamily" which is comprised of our same-store apartment communities and "Other same-store" which is comprised of our Watergate 600 commercial property.
Transformation Costs include costs related to the strategic shift away from the commercial sector to the residential sector, including the allocation of internal costs, consulting, advisory and termination benefits.
13


Table of Contents
elme_primaryxlogoxgreen.jpg
June 30, 2023


SchedulePage
Key Financial Data
Portfolio Analysis
Net Operating Income (NOI) - Multifamily
Same-Store Operating Results - Multifamily
Same-Store Operating Expenses - Multifamily
Growth and Strategy
Acquisition Summary
Schedule of Communities
Capital Analysis
Reconciliations
14


Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
elme_primaryxlogoxgreen.jpg
Six Months EndedThree Months Ended
OPERATING RESULTSJune 30, 2023June 30, 2022June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Revenues
Real estate rental revenue$112,408 $99,184 $56,599 $55,809 $55,593 $54,603 $51,380 
Expenses
Property operating and maintenance(25,763)(22,312)(13,364)(12,399)(12,126)(13,092)(11,747)
Real estate taxes and insurance(14,016)(13,424)(6,894)(7,122)(6,578)(6,469)(6,837)
Property management(3,947)(3,546)(2,178)(1,769)(1,974)(1,916)(1,796)
General and administrative(13,521)(14,595)(6,680)(6,841)(7,260)(6,403)(7,656)
Transformation costs(5,354)(4,246)(2,454)(2,900)(3,041)(2,399)(2,023)
Depreciation and amortization(42,951)(46,239)(21,415)(21,536)(21,851)(23,632)(24,039)
(105,552)(104,362)(52,985)(52,567)(52,830)(53,911)(54,098)
Real estate operating income (loss)6,856 (5,178)3,614 3,242 2,763 692 (2,718)
Other income (expense)
Interest expense(13,625)(11,806)(6,794)(6,831)(6,552)(6,582)(6,156)
Loss on extinguishment of debt(54)— — (54)— (4,917)— 
Other income569 386 569 — 258 68 — 
Net loss$(6,254)$(16,598)$(2,611)$(3,643)$(3,531)$(10,739)$(8,874)
Per Share Data:
Net loss$(0.07)$(0.19)$(0.03)$(0.04)$(0.04)$(0.12)$(0.10)
Fully diluted weighted average shares outstanding87,695 87,303 87,741 87,649 87,491 87,453 87,392 
Percentage of Revenues:
General and administrative expenses12.0 %14.7 %11.8 %12.3 %13.1 %11.7 %14.9 %
Net loss(5.6)%(16.7)%(4.6)%(6.5)%(6.4)%(19.7)%(17.3)%
Ratios:
Adjusted EBITDA(1) / Interest expense
4.2 x4.0 x4.2 x4.2 x4.3 x4.1 x4.0 x
______________________________
(1) Adjusted EBITDA is a non-GAAP measure. See "Definitions" on page 11 for the definition of Adjusted EBITDA and page 26 for a reconciliation of Net loss to Adjusted EBITDA.
15


Consolidated Balance Sheets
(In thousands, except per share data)
(Unaudited)
elme_primaryxlogoxgreen.jpg
June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Assets
Land$373,113 $373,171 $373,171 $373,171 $373,171 
Income producing property1,911,381 1,903,648 1,897,835 1,882,235 1,875,307 
2,284,494 2,276,819 2,271,006 2,255,406 2,248,478 
Accumulated depreciation and amortization(523,153)(502,104)(481,588)(461,293)(441,105)
Net income producing property1,761,341 1,774,715 1,789,418 1,794,113 1,807,373 
Properties under development or held for future development31,260 31,260 31,260 31,232 31,220 
Total real estate held for investment, net1,792,601 1,805,975 1,820,678 1,825,345 1,838,593 
Cash and cash equivalents5,554 7,044 8,389 8,436 44,787 
Restricted cash1,887 1,487 1,463 1,437 1,984 
Rents and other receivables15,746 16,095 16,346 16,088 16,644 
Prepaid expenses and other assets22,711 24,398 25,730 28,228 32,865 
Total assets$1,838,499 $1,854,999 $1,872,606 $1,879,534 $1,934,873 
Liabilities
Notes payable, net$521,955 $521,761 $497,359 $497,247 $497,135 
Mortgage notes payable, net— — — — 71,576 
Line of credit24,000 35,000 55,000 43,000 — 
Accounts payable and other liabilities36,920 28,583 34,386 36,219 39,890 
Dividend payable15,834 15,869 14,934 14,919 14,916 
Advance rents2,949 1,800 1,578 1,489 1,821 
Tenant security deposits5,913 5,671 5,563 5,461 5,439 
Total liabilities607,571 608,684 608,820 598,335 630,777 
Equity
Preferred shares; $0.01 par value; 10,000 shares authorized— — — — — 
Shares of beneficial interest, $0.01 par value; 150,000 shares authorized878 877 875 875 874 
Additional paid-in capital1,733,388 1,731,701 1,729,854 1,728,840 1,727,031 
Distributions in excess of net income(490,939)(472,503)(453,008)(434,539)(408,882)
Accumulated other comprehensive loss (12,693)(14,056)(14,233)(14,278)(15,229)
Total shareholders' equity1,230,634 1,246,019 1,263,488 1,280,898 1,303,794 
Noncontrolling interests in subsidiaries294 296 298 301 302 
Total equity1,230,928 1,246,315 1,263,786 1,281,199 1,304,096 
Total liabilities and equity$1,838,499 $1,854,999 $1,872,606 $1,879,534 $1,934,873 
16


Funds from Operations/ Adjusted Funds From Operations
(In thousands, except per share data)
(Unaudited)

elme_primaryxlogoxgreen.jpg

Six Months EndedThree Months Ended
June 30, 2023June 30, 2022June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Funds from operations (FFO)
Net loss$(6,254)$(16,598)$(2,611)$(3,643)$(3,531)$(10,739)$(8,874)
Real estate depreciation and amortization42,95146,23921,41521,53621,85123,63224,039
NAREIT funds from operations (FFO)(1)
36,69729,64118,80417,89318,32012,89315,165
Loss on extinguishment of debt54544,917
Severance expense394474394
Transformation costs5,3544,2462,4542,9003,0412,3992,023
Relocation expense32013418674
Structuring expenses609806060121980
Write-off of pursuit costs49940174
Core FFO(1)
$42,928$35,341$21,401$21,527$21,495$20,504$18,168
Allocation to participating securities(2)
(138)(123)(68)(70)(41)(68)(51)
NAREIT FFO per share - basic$0.42$0.34$0.21$0.20$0.21$0.15$0.17
NAREIT FFO per share - fully diluted$0.42$0.34$0.21$0.20$0.21$0.15$0.17
Core FFO per share - fully diluted$0.49$0.40$0.24$0.24$0.24$0.23$0.21
Common dividend per share$0.36$0.34$0.18$0.18$0.17$0.17$0.17
Average shares - basic87,69587,30387,74187,64987,49187,45387,392
Average shares - fully diluted (for NAREIT FFO and Core FFO)87,81387,38887,78587,84087,62287,56487,521
17


Funds from Operations/ Adjusted Funds From Operations (continued)
(In thousands, except per share data)
(Unaudited)

elme_primaryxlogoxgreen.jpg

Six Months EndedThree Months Ended
June 30, 2023June 30, 2022June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Adjusted funds from operations (AFFO) (1)
NAREIT FFO(1)
$36,697$29,641$18,804$17,893$18,320$12,893$15,165
Non-cash loss on extinguishment of debt54544,873
Tenant improvements and incentives, net of reimbursements(10)(1,025)(10)(476)
Leasing commissions capitalized(56)(56)(16)
Recurring capital improvements(4,460)(2,622)(2,456)(2,004)(2,656)(2,404)(1,384)
Straight-line rent, net(86)(325)(57)(29)(55)(112)(135)
Non-cash fair value interest expense105105105
Non-real estate depreciation and amortization of debt costs2,5432,3591,2761,2671,1471,1581,151
Amortization of lease intangibles, net(415)(381)(178)(237)(337)(227)(209)
Amortization and expensing of restricted share and unit compensation(3)
2,5344,2401,3461,1881,8311,9172,159
AFFO(1)
36,80131,99218,73518,06618,23418,20316,376
Cash loss on extinguishment of debt44
Non-share-based severance expense340202340
Relocation expense32013418674
Structuring expenses609806060121980
Transformation costs(4)
5,3543,9382,4542,9003,0412,3991,776
Write-off of pursuit costs49940174
Core AFFO(1)
$42,924$37,112$21,332$21,592$21,409$20,941$19,132
______________________________
(1) See "Definitions" on page 11 for the definitions of non-GAAP measures: NAREIT FFO, Core FFO, AFFO, and Core AFFO.
(2) Adjustment to the numerators for FFO and Core FFO per share calculations when applying the two-class method for calculating EPS.
(3) Includes share award modifications related to transformation costs.
(4) Excludes share award modifications related to transformation costs.

18


Net Operating Income (NOI) - Multifamily
(Dollars In thousands)

elme_primaryxlogoxgreen.jpg
Apartment Homes as of 6/30/2023Six Months EndedThree Months Ended
June 30, 2023June 30, 2022June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Rental and other property revenues
Same-store7,794$92,572 $84,705 $46,786 $45,786 $45,051 $44,735 $42,691 
Acquisitions1,07910,036 4,725 5,079 4,957 5,314 4,897 3,650 
Development— — — — — — — 
Non-residential(1)
N/A483 550 235 248 266 257 305 
Total rental and other property revenues(2)
8,873103,091 89,980 52,100 50,991 50,631 49,889 46,646 
Property operating expenses
Same-store33,005 30,957 16,765 16,240 15,390 16,471 15,630 
Acquisitions4,029 2,092 2,203 1,826 1,810 1,606 1,593 
Development112 19 54 58 57 52 19 
Non-residential52 145 32 20 67 69 70 
Total property operating expenses37,198 33,213 19,054 18,144 17,324 18,198 17,312 
Net Operating Income (NOI)(3)
Same-store59,567 53,748 30,021 29,546 29,661 28,264 27,061 
Acquisitions6,007 2,633 2,876 3,131 3,504 3,291 2,057 
Development(112)(19)(54)(58)(57)(52)(19)
Non-residential431 405 203 228 199 188 235 
Total NOI$65,893 $56,767 $33,046 $32,847 $33,307 $31,691 $29,334 
Same-store metrics
Operating margin(4)
64%63%64%65%66%63%63%
Retention64%65%63%64%60%60%61%
Same-store effective lease rate growth
    New0.5%11.3%0.4%0.7%1.5%11.2%12.0%
    Renewal7.0%11.0%6.4%8.0%10.5%11.6%11.9%
    Blended4.0%11.2%3.7%4.5%5.9%11.4%12.0%
______________________________
(1) See "Definitions" on page 11 for the definitions of non-GAAP measures: NAREIT FFO, Core FFO, AFFO, and Core AFFO.
(2) Utility costs reimbursed by residents are included in real estate rental revenue on our consolidated statements of operations. Utility reimbursements totaled $4.2 million and $3.6 million for the six months ended June 30, 2023 and 2022 respectively, and $2.2 million, $2.1 million, $1.9 million,$1.9 million and $1.8 million for the three months ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively.
(3) NOI is a non-GAAP measure. See "Definitions" on page 11 for the definition of NOI and reconciliation of Net loss to NOI on page 31.
(4) Operating margin is calculated by dividing the same-store NOI (non-GAAP) by same-store rental and other property revenues.
19


Same-Store Operating Results - Multifamily
(Dollars in thousands, except Average Effective Monthly Rent per Home)
elme_primaryxlogoxgreen.jpg


Rental and Other Property RevenueProperty Operating Expenses
Net Operating Income (1)
Average OccupancyAverage Effective Monthly Rent per Home
Quarter-to-Date ComparisonApt HomesQ2 2023Q2 2022% ChgQ2 2023Q2 2022% ChgQ2 2023Q2 2022% ChgQ2 2023Q2 2022% ChgQ2 2023Q2 2022% Chg
Virginia5,546$34,687 $31,612 9.7 %$12,074 $11,207 7.7 %$22,613 $20,405 10.8 %95.8 %95.7 %0.1 %$1,942 $1,803 7.7 %
DC / Maryland1,5188,741 8,086 8.1 %3,268 2,967 10.1 %5,473 5,119 6.9 %95.8 %96.4 %(0.6)%1,900 1,756 8.2 %
Georgia7303,358 2,993 12.2 %$1,423 $1,456 (2.3)%1,935 1,537 25.9 %93.9 %94.7 %(0.8)%1,474 1,326 11.2 %
Total 7,794$46,786 $42,691 9.6 %$16,765 $15,630 7.3 %$30,021 $27,061 10.9 %95.6 %95.7 %(0.1)%$1,890 $1,749 8.1 %
Sequential ComparisonApt HomesQ2 2023Q1 2023% ChgQ2 2023Q1 2023% ChgQ2 2023Q1 2023% ChgQ2 2023Q1 2023% ChgQ2 2023Q1 2023% Chg
Virginia5,546$34,687 $33,759 2.7 %$12,074 $11,524 4.8 %$22,613 $22,235 1.7 %95.8 %95.5 %0.3 %$1,942 $1,919 1.2 %
DC / Maryland1,5188,741 8,663 0.9 %3,268 3,177 2.9 %5,473 5,486 (0.2)%95.8 %95.8 %— %1,900 1,869 1.7 %
Georgia7303,358 3,364 (0.2)%$1,423 $1,539 (7.5)%1,935 1,825 6.0 %93.9 %94.9 %(1.0)%1,474 1,463 0.8 %
Total7,794$46,786 $45,786 2.2 %$16,765 $16,240 3.2 %$30,021 $29,546 1.6 %95.6 %95.5 %0.1 %$1,890 $1,867 1.2 %
Year-to-Date ComparisonApt HomesYTD 2023YTD 2022% ChgYTD 2023YTD 2022% ChgYTD 2023YTD 2022% ChgYTD 2023YTD 2022% ChgYTD 2023YTD 2022% Chg
Virginia5,546$68,446 $62,721 9.1 %$23,598 $22,236 6.1 %$44,848 $40,485 10.8 %95.6 %95.6 %— %$1,931 $1,778 8.6 %
DC / Maryland1,51817,404 16,141 7.8 %6,445 5,921 8.8 %10,959 10,220 7.2 %95.8 %96.2 %(0.4)%1,884 1,738 8.4 %
Georgia7306,722 5,843 15.0 %$2,962 $2,800 5.8 %3,760 3,043 23.6 %94.4 %94.8 %(0.4)%$1,469 $1,297 13.3 %
Total7,794$92,572 $84,705 9.3 %$33,005 $30,957 6.6 %$59,567 $53,748 10.8 %95.6 %95.7 %(0.1)%$1,878 $1,725 8.9 %
______________________________
(1) NOI is a non-GAAP measure. See "Definitions" on page 11 for the definition of NOI and reconciliation of Net loss to NOI on page 31.

20


Same-Store Operating Expenses - Multifamily
(In thousands)
elme_primaryxlogoxgreen.jpg

Quarter-to-Date ComparisonQ2 2023Q2 2022$ Change% Change% of Q2 2023 Total
Controllable(1)
$8,937 $7,999 $938 11.7 %53.3 %
Non-Controllable(2)
7,828 7,631 197 2.6 %46.7 %
Total same-store operating expenses16,765 15,630 1,135 7.3 %100.0 %
Utility reimbursements(1,923)(1,587)(336)21.2 %
Total same-store operating expenses, net of utility reimbursements$14,842 $14,043 $799 5.7 %
Sequential ComparisonQ2 2023Q1 2023$ Change% Change% of Q2 2023 Total
Controllable$8,937 $7,627 $1,310 17.2 %53.3 %
Non-Controllable7,828 8,613 (785)(9.1)%46.7 %
Total same-store operating expenses16,765 16,240 525 3.2 %100.0 %
Utility reimbursements(1,923)(1,821)(102)5.6 %
Total same-store operating expenses, net of utility reimbursements$14,842 $14,419 $423 2.9 %
Year-to-Date ComparisonYTD 2023YTD 2022$ Change% Change% of YTD 2023 Total
Controllable$16,564 $15,312 $1,252 8.2 %50.2 %
Non-Controllable16,441 15,645 796 5.1 %49.8 %
Total same-store operating expenses33,005 30,957 2,048 6.6 %100.0 %
Utility reimbursements(3,744)(3,347)(397)11.9 %
Total same-store operating expenses, net of utility reimbursements$29,261 $27,610 $1,651 6.0 %
______________________________
(1) Controllable operating expenses consist of:
     Payroll, Repairs & Maintenance, Marketing, Administrative and other
(2) Non-Controllable operating expenses consist of:
     Utilities, Insurance and Real Estate Taxes
21


Acquisition Summary
(Dollars in thousands)
elme_primaryxlogoxgreen.jpg



Acquisitions
LocationAcquisition DateNumber of Homes
Ending Occupancy (as of June 30, 2023)
Contract Purchase Price
Carlyle of Sandy SpringsSandy Springs, GAFebruary 1, 202238994.6%$105,586 
Alder ParkSmyrna, GAMay 5, 202227095.2%69,750 
Marietta CrossingMarietta, GAMay 5, 202242094.0%107,900
Total 20221,079$283,236 


22


Multifamily Communities
elme_primaryxlogoxgreen.jpg
June 30, 2023
CommunityLocationApartment HomesCurrent StrategyYear AcquiredYear Built
Average Occupancy(1)
Ending Occupancy
% of Total Portfolio NOI(1,2)
Virginia
Elme AlexandriaAlexandria, VA532B Value-Add2019199094.4%95.9%5%
Cascade at LandmarkAlexandria, VA277B Value-Add2019198895.3%96.4%3%
Clayborne Alexandria, VA74A-N/A200896.8%97.3%1%
Riverside ApartmentsAlexandria, VA1,222B Value-Add2016197195.9%96.5%12%
Bennett ParkArlington, VA224A-N/A200794.8%93.8%4%
Park AdamsArlington, VA200B1969195996.9%96.0%2%
The MaxwellArlington, VA163A-N/A201497.2%97.5%2%
The ParamountArlington, VA135B2013198496.2%97.0%2%
The WellingtonArlington, VA711B Value-Add2015196095.5%96.2%7%
TroveArlington, VA401AN/A202096.1%97.0%5%
Roosevelt TowersFalls Church, VA191B1965196496.3%97.4%2%
Elme DullesHerndon, VA328B Value-Add2019200095.8%96.0%4%
Elme HerndonHerndon, VA283B Value-Add2019199195.7%94.0%3%
Elme LeesburgLeesburg, VA134B 2019198695.1%97.0%1%
Elme ManassasManassas, VA408B Value-Add2019198694.9%94.6%4%
The Ashby at McLeanMcLean, VA263B1996198295.9%95.4%4%
Washington, DC
3801 Connecticut AvenueWashington, DC307B Value-Add1963195196.4%98.0%3%
Kenmore ApartmentsWashington, DC372B Value-Add2008194895.8%95.2%3%
Yale WestWashington, DC216A-2014201195.2%95.8%3%
Maryland
Elme BethesdaBethesda, MD195B1997198695.8%97.4%3%
Elme Watkins MillGaithersburg, MD210B2019197595.4%94.8%2%
Elme GermantownGermantown, MD218B Value-Add2019199095.9%96.3%2%
Georgia
Elme ConyersConyers, GA240B 2021199995.0%93.8%2%
Elme Eagles LandingStockbridge, GA490B2021200094.1%93.9%4%
Total same-store communities7,79495.6%95.9%83%
23






Multifamily Communities (continued)
elme_primaryxlogoxgreen.jpg
June 30, 2023

CommunityLocationApartment HomesCurrent StrategyYear AcquiredYear Built
Average Occupancy(1)
Ending Occupancy
% of Total Portfolio NOI(1,2)
Georgia
Marietta CrossingMarietta, GA420B Value-Add2022197593.6%94.0%3%
Carlyle of Sandy SpringsSandy Springs, GA389B Value-Add2022197294.3%94.6%3%
Alder ParkSmyrna, GA270B Value-Add2022198294.3%95.2%2%
Total non same-store communities1,07994.0%94.5%8%
Total multifamily communities8,87395.4%95.7%91%
______________________________
(1) For the six months ended June 30, 2023.
(2) NOI is a non-GAAP measure. See "Definitions" on page 11 for the definition of NOI and reconciliation of Net loss to NOI on page 31.


24


Office Property
elme_primaryxlogoxgreen.jpg
June 30, 2023

PropertyLocationYear AcquiredYear BuiltNet Rentable Square Feet
Leased %(1)
Ending Occupancy(1)
% of Total Portfolio NOI(2,3)
Washington, DC
Watergate 600Washington, DC20171972/1997300,00087.8%87.8%9%
______________________________
(1)     The leased and occupied square footage includes short-term lease agreements.
(2)     For the six months ended June 30, 2023.
(3)     NOI is a non-GAAP measure. See "Definitions" on page 11 for the definition of NOI and reconciliation of Net loss to NOI on page 31.
25


Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
(In thousands)
(Unaudited)
elme_primaryxlogoxgreen.jpg

Six Months EndedThree Months Ended
June 30, 2023June 30, 2022June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Adjusted EBITDA(1)
Net loss$(6,254)$(16,598)$(2,611)$(3,643)$(3,531)$(10,739)$(8,874)
Add/(deduct):
Interest expense13,62511,8066,7946,8316,5526,5826,156
Real estate depreciation and amortization42,95146,23921,41521,53621,85123,63224,039
Non-real estate depreciation437455222215178189248
Severance expense394474394
Transformation costs5,3544,2462,4542,9003,0412,3992,023
Relocation expense32013418674
Structuring expenses609806060121980
Loss on extinguishment of debt54544,917
Adjusted EBITDA $56,941$47,602$28,408$28,533$28,225$27,101$24,572
______________________________
(1) Adjusted EBITDA is a non-GAAP measure. See "Definitions" on page 11 for the definition of Adjusted EBITDA and reconciliation of Net loss to Adjusted EBITDA on the current page.

26


Long Term Debt Analysis
(Dollars in thousands)
elme_primaryxlogoxgreen.jpg

June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Balances Outstanding
Secured
Mortgage note payable, net(1)
$— $— $— $— $71,576 
Unsecured
Fixed rate bonds$397,590 $397,502 $397,413 $397,324 $397,236 
Term loan(2)
124,365 124,259 99,946 99,923 99,900 
Credit facility24,000 35,000 55,000 43,000 — 
Total$545,955 $556,761 $552,359 $540,247 $568,712 
Weighted Average Interest Rates
Secured
Mortgage note payable, net— %— %— %— %4.3 %
Unsecured
Fixed rate bonds4.5 %4.5 %4.5 %4.5 %4.5 %
Term loan(3)
3.0 %3.0 %2.3 %2.3 %2.3 %
Credit facility6.0 %5.7 %5.2 %4.0 %— %
Weighted Average4.2 %4.2 %4.2 %4.1 %4.1 %
______________________________
(1) Elme Communities assumed mortgages of $42.8 million and $33.7 million in the acquisitions of Marietta Crossing and Alder Park, respectively, during the second quarter of 2022. The mortgages were extinguished through a defeasance process on September 1, 2022.
(2) Elme Communities entered into a $125.0 million unsecured term loan ("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. The 2023 Term Loan has a two-year term ending in January 2025, with two one-year extension options. We used the proceeds to prepay the $100.0 million 2018 Term Loan in full and a portion of our borrowings under our unsecured credit facility.
(3) Elme Communities has an interest rate swap to effectively fix the interest rate on a $100.0 million portion of its 2023 Term Loan outstanding through the interest rate swap arrangement's expiration date of July 21, 2023. In March 2023, we entered into two interest rate swap arrangements with an aggregate notional amount of $125.0 million that will effectively fix the interest of the 2023 Term Loan beginning on July 21, 2023 through the 2023 Term Loan’s maturity date of January 10, 2025 (see page 28).
Note: The current debt balances outstanding are shown net of discounts, premiums and unamortized debt costs (see page 28).


27


Long Term Debt Maturities
(in thousands, except average interest rates)
elme_primaryxlogoxgreen.jpg
June 30, 2023

chart-2aa8b7cf86394f9d9b8.jpg
Future Maturities of Debt
YearUnsecured DebtCredit FacilityTotal DebtAvg Interest Rate
2023$— $— $— —%
2024— — — —%
2025125,000 
(1)
24,000 
(2)
149,000 3.4%
2026— — — —%
2027— — — —%
Thereafter400,000 — 400,000 4.5%
Scheduled principal payments$525,000 $24,000 $549,000 4.2%
Net discounts/premiums(105)— (105)
Loan costs, net of amortization(2,940)— (2,940)
Total maturities$521,955 $24,000 $545,955 4.2%
Weighted average maturity = 5.9 years
______________________________
(1) Elme Communities entered into an interest rate swap to effectively fix a LIBOR plus 110 basis points floating interest rate to a 2.31% all-in fixed rate for the remaining $100.0 million portion of the 2018 Term Loan. The interest rate was fixed through the term loan maturity of July 2023. The interest rate swap effectively fixes a $100.0 million portion of the 2023 Term Loan at 2.16% through the interest rate swap's expiration date of July 21, 2023. During the first quarter of 2023, we entered into a $125.0 million unsecured term loan ("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. The 2023 Term Loan has a two-year term ending in January 2025, with two one-year extension options. We used the proceeds to prepay the $100.0 million 2018 Term Loan in full and a portion of our borrowings under our unsecured credit facility. In March 2023, we entered into two interest rate swap arrangements with an aggregate notional amount of $125.0 million that will effectively fix the interest at 4.73% for the 2023 Term Loan beginning on July 21, 2023 through the 2023 Term Loan’s maturity date of January 10, 2025.
(2) The credit facility's term ends in August 2025, with two six-month extension options.
28



Debt Covenant Compliance
elme_primaryxlogoxgreen.jpg

Unsecured Public Debt CovenantsUnsecured Private Debt Covenants
Notes PayableLine of Credit
and Term Loans
Notes Payable
Quarter Ended June 30, 2023CovenantQuarter Ended June 30, 2023CovenantQuarter Ended June 30, 2023Covenant
% of Total Indebtedness to Total Assets(1)
28.8 %≤ 65.0% N/AN/AN/AN/A
Ratio of Income Available for Debt Service to Annual Debt Service3.7             ≥ 1.5 N/AN/AN/AN/A
% of Secured Indebtedness to Total Assets(1)
0%≤ 40.0% N/AN/AN/AN/A
Ratio of Total Unencumbered Assets(2) to Total Unsecured Indebtedness
3.5             ≥ 1.5 N/AN/AN/AN/A
% of Net Consolidated Total Indebtedness to Consolidated Total Asset Value(3)
 N/A N/A21.8 %≤ 60.0%21.8 %≤ 60.0%
Ratio of Consolidated Adjusted EBITDA(4) to Consolidated Fixed Charges(5)
 N/A N/A4.85           ≥ 1.504.85           ≥ 1.50
% of Consolidated Secured Indebtedness to Consolidated Total Asset Value(3)
 N/A N/A0%≤ 40.0%0%≤ 40.0%
% of Consolidated Unsecured Indebtedness to Unencumbered Pool Value(6)
 N/A N/A21.8 %≤ 60.0%21.8 %≤ 60.0%
______________________________
(1) Total Assets is calculated by applying a capitalization rate of 7.50% to the EBITDA(4) from the last four consecutive quarters, excluding EBITDA from acquired, disposed, and non-stabilized development properties.
(2) Total Unencumbered Assets is calculated by applying a capitalization rate of 7.50% to the EBITDA(4) from unencumbered properties from the last four consecutive quarters, excluding EBITDA from acquired, disposed, and non-stabilized development properties.
(3) Consolidated Total Asset Value is the sum of unrestricted cash plus the quotient of applying a capitalization rate to the annualized NOI from the most recently ended quarter for each asset class, excluding NOI from disposed properties, acquisitions during the past 6 quarters, development, major redevelopment and low occupancy properties. To this amount, we add the purchase price of acquisitions during the past 6 quarters plus values for development, major redevelopment and low occupancy properties.
(4) Consolidated Adjusted EBITDA is defined as earnings before noncontrolling interests, depreciation, amortization, interest expense, income tax expense, acquisition costs, extraordinary, unusual or nonrecurring transactions including sale of assets, impairment, gains and losses on extinguishment of debt and other non-cash charges.
(5) Consolidated Fixed Charges consist of interest expense excluding capitalized interest and amortization of deferred financing costs, principal payments and preferred dividends, if any.
(6) Unencumbered Pool Value is the sum of unrestricted cash plus the quotient of applying a capitalization rate to the annualized NOI from unencumbered properties from the most recently ended quarter for each asset class excluding NOI from disposed properties, acquisitions during the past 6 quarters, development, major redevelopment and low occupancy properties. To this we add the purchase price of unencumbered acquisitions during the past 6 quarters and values for unencumbered development, major redevelopment and low occupancy properties.


29


Capital Analysis
(In thousands, except per share amounts)
elme_primaryxlogoxgreen.jpg

Three Months Ended
June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Market Data
Shares Outstanding87,809 87,709 87,534 87,504 87,392 
Market Price per Share$16.44 $17.86 $17.80 $17.56 $21.31 
Equity Market Capitalization$1,443,580 $1,566,483 $1,558,105 $1,536,570 $1,862,324 
Total Debt$545,955 $556,761 $552,359 $540,247 $568,712 
Total Market Capitalization$1,989,535 $2,123,244 $2,110,464 $2,076,817 $2,431,036 
Total Debt to Market Capitalization0.27 :10.26 :10.26 :10.26 :10.23 :1
Earnings to Fixed Charges(1)
0.6x0.5x0.5x-0.6x-0.4x
Debt Service Coverage Ratio(2)
4.2x4.2x4.3x4.1x4.0x
Dividend DataSix Months EndedThree Months Ended
June 30, 2023June 30, 2022June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Total Dividends Declared$31,677 $29,790 $15,825 $15,852 $14,938 $14,918 $14,900 
Common Dividend Declared per Share$0.36 $0.34 $0.18 $0.18 $0.17 $0.17 $0.17 
Payout Ratio (Core FFO basis)(3)
73.5 %85.0 %75.0 %75.0 %70.8 %73.9 %81.0 %
Payout Ratio (Core AFFO basis)(4)
73.5 %81.0 %75.0 %77.3 %
______________________________
(1) The ratio of earnings to fixed charges is computed by dividing earnings by fixed charges. For this purpose, earnings consist of income from continuing operations attributable to the controlling interests plus fixed charges, less capitalized interest. Fixed charges consist of interest expense, including amortized costs of debt issuance, plus interest costs capitalized. The earnings to fixed charges ratio includes loss on extinguishment of debt of $4.9 million for the three months ended September 30, 2022.
(2) Debt service coverage ratio is calculated by dividing Adjusted EBITDA by interest expense and principal amortization. Adjusted EBITDA is a non-GAAP measure. See "Definitions" on page 11 for the definition of Adjusted EBITDA.
(3) Payout Ratio (Core FFO basis) is calculated by dividing the common dividend per share by the core FFO per share. Core FFO is a non-GAAP measure. See "Definitions" on page 11 for the definition of Core FFO.
(4) Payout Ratio (Core AFFO basis) is calculated by dividing the common dividend per share by the core AFFO per share. Core AFFO is a non-GAAP measure. See "Definitions" on page 11 for the definition of Core AFFO.
30


Net Loss to NOI Reconciliations
(In thousands)
elme_primaryxlogoxgreen.jpg

Six Months EndedThree Months Ended
June 30, 2023June 30, 2022June 30, 2023March 31, 2023December 31, 2022September 30, 2022June 30, 2022
Net loss$(6,254)$(16,598)$(2,611)$(3,643)$(3,531)$(10,739)$(8,874)
Adjustments:
Property management expense3,947 3,546 2,178 1,769 1,974 1,916 1,796 
General and administrative expense13,521 14,595 6,680 6,841 7,260 6,403 7,656 
Transformation costs5,354 4,246 2,454 2,900 3,041 2,399 2,023 
Real estate depreciation and amortization42,951 46,239 21,415 21,536 21,851 23,632 24,039 
Interest expense13,625 11,806 6,794 6,831 6,552 6,582 6,156 
Loss on extinguishment of debt, net54 — — 54 — 4,917 — 
Other income(569)(386)(569)— (258)(68)— 
Total Net operating income (NOI)(1)
$72,629 $63,448 $36,341 $36,288 $36,889 $35,042 $32,796 
Multifamily NOI:
Same-store portfolio$59,567 $53,748 $30,021 $29,546 $29,661 $28,264 $27,061 
Acquisitions6,007 2,633 2,8763,1313,5043,2912,057 
Development(112)(19)(54)(58)(57)(52)(19)
Non-residential431 405 203228199188235 
Total65,893 56,767 33,046 32,847 33,307 31,691 29,334 
Other NOI (Watergate 600)6,736 6,681 3,295 3,441 3,582 3,351 3,462 
Total NOI$72,629 $63,448 $36,341 $36,288 $36,889 $35,042 $32,796 
______________________________
  (1) NOI is a non-GAAP measure. See "Definitions" on page 11 for the definition of NOI and reconciliation of Net loss to NOI on the current page.
31