q42023supplementalcover.jpg



CONTACT:7550 Wisconsin Ave, Suite 900
Amy HopkinsBethesda, MD 20814
Vice President, Investor RelationsTel 202-774-3253
E-Mail: ahopkins@elmecommunities.comFax 301-984-9610
www.elmecommunities.com
February 15, 2024
Elme Communities Announces Fourth Quarter and Full Year 2023 Results
Elme Communities (the “Company”) (NYSE: ELME), a multifamily REIT with communities in the Washington, DC metro area and the Atlanta metro area, reported financial and operating results today for the quarter and year ended December 31, 2023:
Full-Year 2023 Financial and Operational Results
Net loss was $53.0 million, or $0.61 per diluted share
NAREIT FFO was $77.8 million, or $0.88 per diluted share, up 27.9% compared to the prior year
Core FFO was $85.2 million, or $0.97 per diluted share, up 10.2% compared to the prior year
Net Operating Income (NOI) was $148.1 million, up 9.4% compared to the prior year
Same-store multifamily NOI increased by 8.3% compared to the prior year period
Average Effective Monthly Rent per Home increased 6.5% compared to the prior year for our Same-Store Portfolio
Same-store multifamily Average Occupancy was 95.6% during the year, up 0.2% compared to the prior year
Fourth Quarter Financial Results
Net loss was $3.1 million, or $0.04 per diluted share
NAREIT FFO was $21.0 million, or $0.24 per diluted share, up 14.3% compared to the prior year period
Core FFO was $20.9 million, or $0.24 per diluted share, unchanged compared to the prior year period
Net Operating Income (NOI) was $38.6 million, up 4.6% compared to the prior year period
Fourth Quarter Operational Highlights
Same-store multifamily NOI increased by 4.5% compared to the prior year period
Effective blended Lease Rate Growth was 2.5% during the quarter for our Same-Store Portfolio, comprised of effective new Lease Rate Growth of (2.4)% and effective renewal Lease Rate Growth of 6.2%
Average Effective Monthly Rent Per Home increased 3.8% compared to the prior year period for our Same-Store Portfolio
Same-store Retention was 65% while achieving strong renewal Lease Rate Growth
Same-store multifamily Average Occupancy was 95.5% during the quarter, up 0.5% compared to the prior year period
Same-store multifamily Ending Occupancy was 95.9%, up 0.7% compared to the prior year period
Liquidity Position
Available liquidity was approximately $550 million as of December 31, 2023, consisting of availability under the Company's revolving credit facility and cash on hand
Annualized fourth quarter Net Debt to Adjusted EBITDA ratio was 5.5x
The Company has no debt maturities until 2025 and no secured debt

1

Elme Communities

"We delivered solid fourth quarter performance, closing out a year of exceptional growth." said Paul T. McDermott, President and CEO. "Looking forward, our primary emphasis will be on implementing operational enhancements and utilizing our new technology to enhance profitability. Our Washington Metro portfolio, which represents over 80% of our multifamily NOI, is poised for strong performance this year and we anticipate an improving capital markets environment throughout 2024 as interest rates stabilize. With a favorable outlook for our largest market and price points that offer relative insulation from new supply, we are confident in our ability to advance our initiatives while achieving NOI growth in 2024."

Fourth Quarter Operating Results
Multifamily same-store NOI - Same-store NOI increased 4.5% compared to the corresponding prior year period driven primarily by higher base rent. Average Occupancy for the quarter increased 50 basis points from the prior year period to 95.5%.
Other same-store NOI - The other Same-Store Portfolio is comprised of one asset, Watergate 600. Other same-store NOI decreased by 6.5% compared to the corresponding prior year period due to lower occupancy. Watergate 600 was 87.8% occupied and leased at quarter end.

2024 Guidance
"With embedded rent growth in our Washington Metro portfolio and the potential to outperform in our markets based on operational initiatives that are already underway, we are well positioned at this point in the year," said Steven Freishtat, Executive Vice President and CFO. "Our 2024 guidance reflects moderated NOI growth, particularly in the first half of the year, supported by stable demand for value-oriented apartments in the Washington Metro region. While we anticipate a year-over-year decline in Core FFO in 2024 primarily driven by higher interest rates, our core business is performing well, our stock valuation is compelling, and we are laying the groundwork for strong NOI performance going forward."
Elme is providing its guidance for 2024, including its full year 2024 outlook on key assumptions and matters. Elme expects Core FFO for 2024 to range from $0.90 to $0.96 per fully diluted share. The following assumptions are included in the Core FFO guidance for 2024:

Full Year 2024 Outlook on Key Assumptions and Metrics
Same-store multifamily NOI growth is expected to range from 0.25% to 2.0%
Non-same-store multifamily NOI is expected to range from $5.25 million to $6.25 million
Other same-store NOI, which consists solely of Watergate 600, is expected to range from $12.0 million to $13.0 million
Property management expense is expected to range from $8.5 million to $9.0 million
G&A, net of core adjustments, is expected to range from $24.25 million to $25.25 million
Interest expense is expected to range from $37.25 million to $38.25 million
Does not take into account any potential future acquisitions or dispositions in 2024
2

Elme Communities

Full Year 2024
Core FFO per diluted share$0.90 - $0.96
Net Operating Income Assumptions
  Same-store multifamily NOI growth (a)
0.25% - 2.0%
  Non-same-store multifamily NOI (b)
$5.25 million - $6.25 million
  Other same-store NOI (c)
$12.0 million - $13.0 million
Expense Assumptions
   Property management expense$8.5 million - $9.0 million
   G&A, net of core adjustments$24.25 million - $25.25 million
   Interest expense$37.25 million - $38.25 million
(a) Includes revenue and expenses from retail operations at multifamily properties
(b) Includes Elme Druid Hills and Riverside Development.
(c) Consists of Watergate 600

Elme Communities' 2024 Core FFO guidance and outlook are based on a number of factors, many of which are outside the Company's control, including economic factors such as inflation and interest rate changes, 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.

2024 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, 2024 is as follows:
LowHigh
Net loss per diluted share                                     
$(0.15)$(0.09)
Real estate depreciation and amortization1.051.05
NAREIT FFO per diluted share 0.900.96
Core adjustments
Core FFO per diluted share                                                                           $0.90$0.96

Dividends

On January 4, 2024, 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 April 3, 2024 to shareholders of record on March 20, 2024.

Presentation Webcast and Conference Call Information

The Fourth Quarter 2023 Earnings Call is scheduled for Friday, February 16, 2024 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:                558089

The instant replay of the Earnings Call will be available until Friday, March 1, 2024. Instant replay access information is as follows:

USA Toll Free Number:            1-877-481-4010
International Toll Number:        1-919-882-2331
3

Elme Communities

Conference ID:                49686

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.

About Elme Communities

Elme Communities 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 9,400 apartment homes in the Washington, DC metro and the Atlanta metro regions, 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: our ability to deliver NOI and rent growth in 2024; the capital market environment in 2024; the ability of the price points within our portfolio to insulate our portfolio from the effects of new supply; 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 the greater Washington metro and Sunbelt regions; 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 to advance our initiatives; the risk of failure to enter into and/or complete acquisitions and dispositions; changes in the composition of our portfolio; reductions in or actual or threatened changes to the timing of federal government spending; the economic health of our residents; the impact from macroeconomic factors (including inflation, increases in interest rates, potential economic slowdowns or recessions and geopolitical conflicts); risks related to our ability to control our expenses if revenues decrease; compliance with applicable laws and corporate social responsibility goals, including those concerning the environment and access by persons with disabilities; 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; 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; 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. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income (loss) as a measure of our operating performance. Please see the following pages for the corresponding definitions and reconciliations of such non-GAAP financial measures.

4

Elme Communities

 ELME COMMUNITIES AND SUBSIDIARIES
FINANCIAL HIGHLIGHTS
(In thousands, except per share data)
(Unaudited)
Three Months Ended December 31,Twelve Months Ended December 31,
OPERATING RESULTS2023202220232022
Revenue
Real estate rental revenue$58,852 $55,593 $227,911 $209,380 
Expenses
Property operating and maintenance (1)
12,625 12,090 50,985 47,384 
Real estate taxes and insurance (1)
7,629 6,614 28,845 26,617 
Property management2,226 1,974 8,108 7,436 
General and administrative5,996 7,260 25,887 28,258 
Transformation costs— 3,041 6,339 9,686 
Depreciation and amortization24,095 21,851 88,950 91,722 
Real estate impairment — — 41,860 — 
52,571 52,830 250,974 211,103 
     Loss on sale of real estate— — — — 
Real estate operating income (loss)6,281 2,763 (23,063)(1,723)
Other income (expense)
Interest expense(9,386)(6,552)(30,429)(24,940)
Loss on extinguishment of debt— — (54)(4,917)
Other income— 258 569 712 
(9,386)(6,294)(29,914)(29,145)
Net loss$(3,105)$(3,531)$(52,977)$(30,868)
Net loss$(3,105)$(3,531)$(52,977)$(30,868)
Depreciation and amortization24,095 21,851 88,950 91,722 
Real estate impairment— — 41,860 — 
NAREIT funds from operations$20,990 $18,320 $77,833 $60,854 
Non-cash loss on extinguishment of debt$— $— $54 $4,873 
Tenant improvements and incentives, net of reimbursements(267)— (277)(1,025)
Leasing commissions capitalized— (16)(56)(16)
Recurring capital improvements(2,642)(2,656)(8,592)(7,682)
Straight-line rents, net(27)(55)(187)(492)
Non-cash fair value interest expense— — — 210 
Non-real estate depreciation & amortization of debt costs1,217 1,147 5,108 4,664 
Amortization of lease intangibles, net(248)(337)(818)(945)
Amortization and expensing of restricted share and unit compensation1,508 1,831 5,474 7,988 
Adjusted funds from operations$20,531 $18,234 $78,539 $68,429 
 ______________________________
(1) Certain immaterial amounts in prior periods have been reclassified to conform with the current period presentation.
5

Elme Communities

Three Months Ended December 31,Twelve Months Ended December 31,
Per share data:2023202220232022
Net loss(Basic)$(0.04)$(0.04)$(0.61)$(0.36)
(Diluted)$(0.04)$(0.04)$(0.61)$(0.36)
NAREIT FFO(Basic)$0.24 $0.21 $0.88 $0.69 
(Diluted)$0.24 $0.21 $0.88 $0.69 
Dividends paid$0.18 $0.17 $0.72 $0.68 
Weighted average shares outstanding - basic87,788 87,491 87,735 87,388 
Weighted average shares outstanding - diluted87,788 87,491 87,735 87,388 
Weighted average shares outstanding - diluted (for NAREIT FFO)87,836 87,622 87,815 87,491 
6

Elme Communities

ELME COMMUNITIES AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data)
(Unaudited)
December 31, 2023December 31, 2022
Assets
Land$384,097 $373,171 
Income producing property1,960,020 1,897,835 
2,344,117 2,271,006 
Accumulated depreciation and amortization(528,024)(481,588)
Net income producing property1,816,093 1,789,418 
Properties under development or held for future development30,980 31,260 
Total real estate held for investment, net1,847,073 1,820,678 
Cash and cash equivalents5,984 8,389 
Restricted cash2,554 1,463 
Rents and other receivables17,642 16,346 
Prepaid expenses and other assets26,775 25,730 
Total assets$1,900,028 $1,872,606 
Liabilities
Notes payable, net$522,345 $497,359 
Line of credit157,000 55,000 
Accounts payable and other liabilities38,997 34,386 
Dividend payable15,863 14,934 
Advance rents5,248 1,578 
Tenant security deposits6,225 5,563 
Total liabilities745,678 608,820 
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: 87,867 and 87,534 shares issued and outstanding, as of December 31, 2023 and December 31, 2022, respectively
879 875 
Additional paid in capital1,735,530 1,729,854 
Distributions in excess of net income(569,391)(453,008)
Accumulated other comprehensive loss(12,958)(14,233)
Total shareholders' equity1,154,060 1,263,488 
Noncontrolling interests in subsidiaries290 298 
Total equity1,154,350 1,263,786 
Total liabilities and equity$1,900,028 $1,872,606 

7

Elme Communities





The following tables contain reconciliations of net loss to NOI and same-store NOI for the periods presented (in thousands):
Three Months Ended December 31,Twelve Months Ended December 31,
2023202220232022
Net loss$(3,105)$(3,531)$(52,977)$(30,868)
Adjustments:
Property management expense2,226 1,974 8,108 7,436 
General and administrative expense5,996 7,260 25,887 28,258 
Transformation costs— 3,041 6,339 9,686 
Real estate depreciation and amortization24,095 21,851 88,950 91,722 
Real estate impairment— — 41,860 — 
Interest expense9,386 6,552 30,429 24,940 
Loss on extinguishment of debt, net— — 54 4,917 
Other income— (258)(569)(712)
Total Net Operating Income (NOI)$38,598 $36,889 $148,081 $135,379 
Multifamily NOI:
Same-store Portfolio$30,988 $29,661 $120,891 $111,673 
Acquisitions4,2613,504 13,433 9,428 
Development(56)(57)(224)(128)
Non-residential56199 676 792 
Total35,249 33,307 134,776 121,765 
Other NOI (Watergate 600)3,349 3,582 13,305 13,614 
Total NOI$38,598 $36,889 $148,081 $135,379 


8

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 December 31,Twelve Months Ended December 31,
2023202220232022
Net loss $(3,105)$(3,531)$(52,977)$(30,868)
Add:
Real estate depreciation and amortization24,095 21,851 88,950 91,722 
Real estate impairment— — 41,860 — 
NAREIT funds from operations20,990 18,320 77,833 60,854 
Add:
Structuring expenses— 60 60 1,161 
Loss on extinguishment of debt, net— — 54 4,917 
Severance expense391 — 785 474 
Transformation costs— 3,041 6,339 9,686 
Write-off of pursuit costs24 — 73 174 
Relocation expense74 629 74 
Adjustment to deferred taxes(526)— (526)— 
Core funds from operations$20,882 $21,495 $85,247 $77,340 
Three Months Ended December 31,Twelve Months Ended December 31,
Per share data:2023202220232022
NAREIT FFO(Basic)$0.24 $0.21 $0.88 $0.69 
(Diluted)$0.24 $0.21 $0.88 $0.69 
Core FFO(Basic)$0.24 $0.25 $0.97 $0.88 
(Diluted)$0.24 $0.24 $0.97 $0.88 
Weighted average shares outstanding - basic87,788 87,491 87,735 87,388 
Weighted average shares outstanding - diluted
(for NAREIT and Core FFO)
87,836 87,622 87,815 87,491 

9

Elme Communities





Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) (in thousands):
Three Months Ended December 31,Twelve Months Ended December 31,
2023202220232022
Net loss$(3,105)$(3,531)$(52,977)$(30,868)
Add/(deduct):
Interest expense9,3866,55230,42924,940
Real estate depreciation and amortization24,09521,85188,95091,722
Real estate impairment41,860
Non-real estate depreciation158178886822
Severance expense391785474
Transformation costs3,0416,3399,686
Relocation expense37462974
Structuring expenses60601,161
Loss on extinguishment of debt544,917
Adjustment to deferred taxes(526)(526)
Adjusted EBITDA $30,402$28,225$116,489$102,928


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, gain from non-disposal activities, adjustment to deferred taxes 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, (7) write-off of pursuit costs and (8) adjustment to deferred taxes. 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, (7) write-off of pursuit costs and (8) adjustment to deferred taxes. 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 Debt to Adjusted EBITDA represents net debt as of period end divided by adjusted EBITDA for the period, as annualized (i.e. three months periods are multiplied by four) or on a trailing 12 month basis. We define net debt as the total outstanding debt reported as per our consolidated balance sheets less cash and cash equivalents at the end of the period.

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
11

Elme Communities

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 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 Washington 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
12

Elme Communities

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 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
December 31, 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
Twelve Months EndedThree Months Ended
OPERATING RESULTSDecember 31, 2023December 31, 2022December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Revenues
Real estate rental revenue$227,911 $209,380 $58,852 $56,651 $56,599 $55,809 $55,593 
Expenses
Property operating and maintenance(1)
(50,985)(47,384)(12,625)(12,696)(13,325)(12,339)(12,090)
Real estate taxes and insurance(1)
(28,845)(26,617)(7,629)(7,101)(6,933)(7,182)(6,614)
Property management(8,108)(7,436)(2,226)(1,935)(2,178)(1,769)(1,974)
General and administrative(25,887)(28,258)(5,996)(6,370)(6,680)(6,841)(7,260)
Transformation costs(6,339)(9,686)— (985)(2,454)(2,900)(3,041)
Depreciation and amortization(88,950)(91,722)(24,095)(21,904)(21,415)(21,536)(21,851)
Real estate impairment(41,860)— — (41,860)— — — 
(250,974)(211,103)(52,571)(92,851)(52,985)(52,567)(52,830)
Real estate operating (loss) income(23,063)(1,723)6,281 (36,200)3,614 3,242 2,763 
Other income (expense)
Interest expense(30,429)(24,940)(9,386)(7,418)(6,794)(6,831)(6,552)
Loss on extinguishment of debt(54)(4,917)— — — (54)— 
Other income569 712 — — 569 — 258 
Net loss$(52,977)$(30,868)$(3,105)$(43,618)$(2,611)$(3,643)$(3,531)
Per Share Data:
Net loss$(0.61)$(0.36)$(0.04)$(0.50)$(0.03)$(0.04)$(0.04)
Fully diluted weighted average shares outstanding87,735 87,388 87,788 87,759 87,741 87,649 87,491 
Percentage of Revenues:
General and administrative expenses11.4 %13.5 %10.2 %11.2 %11.8 %12.3 %13.1 %
Net loss(23.2)%(14.7)%(5.3)%(77.0)%(4.6)%(6.5)%(6.4)%
Ratios:
Adjusted EBITDA(2) / Interest expense
3.8 x4.1 x3.2 x3.9 x4.2 x4.2 x4.3 x
______________________________
(1) Certain immaterial amounts in prior periods have been reclassified to conform with the current period presentation.
(2) 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
December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Assets
Land$384,097 $384,097 $373,113 $373,171 $373,171 
Income producing property1,960,020 1,941,663 1,911,381 1,903,648 1,897,835 
2,344,117 2,325,760 2,284,494 2,276,819 2,271,006 
Accumulated depreciation and amortization(528,024)(506,298)(523,153)(502,104)(481,588)
Net income producing property1,816,093 1,819,462 1,761,341 1,774,715 1,789,418 
Properties under development or held for future development30,980 31,095 31,260 31,260 31,260 
Total real estate held for investment, net1,847,073 1,850,557 1,792,601 1,805,975 1,820,678 
Cash and cash equivalents5,984 8,079 5,554 7,044 8,389 
Restricted cash2,554 2,104 1,887 1,487 1,463 
Rents and other receivables17,642 15,300 15,746 16,095 16,346 
Prepaid expenses and other assets26,775 34,233 22,711 24,398 25,730 
Total assets$1,900,028 $1,910,273 $1,838,499 $1,854,999 $1,872,606 
Liabilities
Notes payable, net$522,345 $522,150 $521,955 $521,761 $497,359 
Line of credit157,000 149,000 24,000 35,000 55,000 
Accounts payable and other liabilities38,997 40,666 36,920 28,583 34,386 
Dividend payable15,863 15,868 15,834 15,869 14,934 
Advance rents5,248 3,365 2,949 1,800 1,578 
Tenant security deposits6,225 6,171 5,913 5,671 5,563 
Total liabilities745,678 737,220 607,571 608,684 608,820 
Equity
Preferred shares; $0.01 par value; 10,000 shares authorized— — — — — 
Shares of beneficial interest, $0.01 par value; 150,000 shares authorized879 878 878 877 875 
Additional paid-in capital1,735,530 1,734,657 1,733,388 1,731,701 1,729,854 
Distributions in excess of net income(569,391)(550,442)(490,939)(472,503)(453,008)
Accumulated other comprehensive loss (12,958)(12,332)(12,693)(14,056)(14,233)
Total shareholders' equity1,154,060 1,172,761 1,230,634 1,246,019 1,263,488 
Noncontrolling interests in subsidiaries290 292 294 296 298 
Total equity1,154,350 1,173,053 1,230,928 1,246,315 1,263,786 
Total liabilities and equity$1,900,028 $1,910,273 $1,838,499 $1,854,999 $1,872,606 
16


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

elme_primaryxlogoxgreen.jpg

Twelve Months EndedThree Months Ended
December 31, 2023December 31, 2022December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Funds from operations (FFO)
Net loss$(52,977)$(30,868)$(3,105)$(43,618)$(2,611)$(3,643)$(3,531)
Real estate depreciation and amortization88,95091,72224,09521,90421,41521,53621,851
Real estate impairment41,86041,860
NAREIT funds from operations (FFO)(1)
77,83360,85420,99020,14618,80417,89318,320
Loss on extinguishment of debt544,91754
Severance expense785474391394
Transformation costs6,3399,6869852,4542,9003,041
Relocation expense62974330613418674
Structuring expenses601,1616060
Write-off of pursuit costs7317424940
Adjustment to deferred taxes(526)(526)— — — — 
Core FFO(1)
$85,247$77,340$20,882$21,437$21,401$21,527$21,495
Allocation to participating securities(2)
(255)(232)(46)(71)(68)(70)(41)
NAREIT FFO per share - basic$0.88$0.69$0.24$0.23$0.21$0.20$0.21
NAREIT FFO per share - fully diluted$0.88$0.69$0.24$0.23$0.21$0.20$0.21
Core FFO per share - fully diluted$0.97$0.88$0.24$0.24$0.24$0.24$0.24
Common dividend per share$0.72$0.68$0.18$0.18$0.18$0.18$0.17
Average shares - basic87,73587,38887,78887,75987,74187,64987,491
Average shares - fully diluted (for NAREIT FFO and Core FFO)87,81587,49187,83687,79987,78587,84087,622
17


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

elme_primaryxlogoxgreen.jpg

Twelve Months EndedThree Months Ended
December 31, 2023December 31, 2022December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Adjusted funds from operations (AFFO)(1)
NAREIT FFO(1)
$77,833$60,854$20,990$20,146$18,804$17,893$18,320
Non-cash loss on extinguishment of debt544,87354
Tenant improvements and incentives, net of reimbursements(277)(1,025)(267)(10)
Leasing commissions capitalized(56)(16)(56)(16)
Recurring capital improvements(8,592)(7,682)(2,642)(1,490)(2,456)(2,004)(2,656)
Straight-line rent, net(187)(492)(27)(74)(57)(29)(55)
Non-cash fair value interest expense210
Non-real estate depreciation and amortization of debt costs5,1084,6641,2171,3481,2761,2671,147
Amortization of lease intangibles, net(818)(945)(248)(155)(178)(237)(337)
Amortization and expensing of restricted share and unit compensation(3)
5,4747,9881,5081,4321,3461,1881,831
AFFO(1)
78,53968,42920,53121,20718,73518,06618,234
Cash loss on extinguishment of debt44
Non-share-based severance expense653202313340
Relocation expense62974330613418674
Structuring expenses601,1616060
Transformation costs(4)
6,3399,3789852,4542,9003,041
Write-off of pursuit costs7317424940
Adjustment to deferred taxes(526)(526)
Core AFFO(1)
$85,767$79,462$20,345$22,498$21,332$21,592$21,409
______________________________
(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 December 31, 2023Twelve Months EndedThree Months Ended
December 31, 2023December 31, 2022December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Rental and other property revenues
Same-store7,795$185,958 $174,491 $46,776 $46,610 $46,786 $45,786 $45,051 
Acquisitions1,57922,429 14,936 7,160 5,233 5,079 4,957 5,314 
DevelopmentN/A— — — — — — — 
Non-residential(1)
N/A924 1,073 219 222 235 248 266 
Total rental and other property revenues(2)
9,374209,311 190,500 54,155 52,065 52,100 50,991 50,631 
Property operating expenses
Same-store65,067 62,818 15,788 16,274 16,765 16,240 15,390 
Acquisitions8,996 5,508 2,899 2,068 2,203 1,826 1,810 
Development224 128 56 56 54 58 57 
Non-residential248 281 163 33 32 20 67 
Total property operating expenses74,535 68,735 18,906 18,431 19,054 18,144 17,324 
Net Operating Income (NOI)(3)
Same-store120,891 111,673 30,988 30,336 30,021 29,546 29,661 
Acquisitions13,433 9,428 4,261 3,165 2,876 3,131 3,504 
Development(224)(128)(56)(56)(54)(58)(57)
Non-residential676 792 56 189 203 228 199 
Total NOI$134,776 $121,765 $35,249 $33,634 $33,046 $32,847 $33,307 
Same-store metrics
Operating margin(4)
65%64%66%65%64%65%66%
Retention63%62%65%61%63%64%60%
Same-store effective lease rate growth
    New(0.2)%8.8%(2.4)%0.1%0.4%0.7%1.5%
    Renewal6.2%11.1%6.2%5.1%6.4%8.0%10.5%
    Blended3.3%10.1%2.5%3.0%3.7%4.5%5.9%
______________________________
(1) Includes revenues and expenses from retail operations at multifamily properties.
(2) Utility costs reimbursed by residents are included in real estate rental revenue on our consolidated statements of operations. Utility reimbursements totaled $8.1 million and $7.3 million for the twelve months ended December 31, 2023 and 2022 respectively, and $1.9 million, $1.9 million, $2.2 million, $2.1 million and $1.9 million for the three months ended December 31, 2023, September 30, 2023, June 30, 2023, March 31, 2023 and December 31, 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 HomesQ4 2023Q4 2022% ChgQ4 2023Q4 2022% ChgQ4 2023Q4 2022%
Chg
Q4 2023Q4 2022% ChgQ4 2023Q4 2022% Chg
Virginia5,550$34,838 $33,275 4.7 %$11,282 $10,900 3.5 %$23,556 $22,375 5.3 %96.0 %94.9 %1.1 %$1,976 $1,905 3.7 %
DC / Maryland1,5158,820 8,438 4.5 %2,925 3,040 (3.8)%5,895 5,398 9.2 %96.1 %95.3 %0.8 %1,951 1,857 5.1 %
Georgia7303,118 3,338 (6.6)%1,581 1,450 9.0 %1,537 1,888 (18.6)%90.6 %95.1 %(4.5)%1,472 1,453 1.3 %
Total 7,795$46,776 $45,051 3.8 %$15,788 $15,390 2.6 %$30,988 $29,661 4.5 %95.5 %95.0 %0.5 %$1,924 $1,853 3.8 %
Sequential ComparisonApt HomesQ4 2023Q3 2023% ChgQ4 2023Q3 2023% ChgQ4 2023Q3 2023% ChgQ4 2023Q3 2023% ChgQ4 2023Q3 2023% Chg
Virginia5,550$34,838 $34,507 1.0 %$11,282 $11,599 (2.7)%$23,556 $22,908 2.8 %96.0 %95.9 %0.1 %$1,976 $1,963 0.7 %
DC / Maryland1,5158,820 8,987 (1.9)%2,925 3,092 (5.4)%5,895 5,895 — %96.1 %96.5 %(0.4)%1,951 1,935 0.8 %
Georgia7303,118 3,116 0.1 %1,581 1,583 (0.1)%1,537 1,533 0.3 %90.6 %92.0 %(1.4)%1,472 1,451 1.4 %
Total7,795$46,776 $46,610 0.4 %$15,788 $16,274 (3.0)%$30,988 $30,336 2.1 %95.5 %95.6 %(0.1)%$1,924 $1,910 0.7 %
Year-to-Date ComparisonApt HomesYTD 2023YTD 2022% ChgYTD 2023YTD 2022% ChgYTD 2023YTD 2022% ChgYTD 2023YTD 2022% ChgYTD 2023YTD 2022% Chg
Virginia5,550$137,791 $129,161 6.7 %$46,479 $44,866 3.6 %$91,312 $84,295 8.3 %95.8 %95.4 %0.4 %$1,950 $1,835 6.3 %
DC / Maryland1,51535,211 32,896 7.0 %12,462 12,152 2.6 %22,749 20,744 9.7 %96.0 %96.1 %(0.1)%1,913 1,783 7.3 %
Georgia73012,956 12,434 4.2 %6,126 5,800 5.6 %6,830 6,634 3.0 %92.8 %94.7 %(1.9)%1,464 1,364 7.3 %
Total7,795$185,958 $174,491 6.6 %$65,067 $62,818 3.6 %$120,891 $111,673 8.3 %95.6 %95.4 %0.2 %$1,897 $1,781 6.5 %
______________________________
(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 ComparisonQ4 2023Q4 2022$ Change% Change% of Q4 2023 Total
Controllable operating expenses(1, 2)
$7,663 $7,750 $(87)(1.1)%48.6 %
Real estate taxes(2)
4,821 4,597 224 4.9 %30.5 %
Utilities2,320 2,322 (2)(0.1)%14.7 %
Insurance984 721 263 36.5 %6.2 %
Total same-store operating expenses15,788 15,390 398 2.6 %100.0 %
Utility reimbursements(1,619)(1,609)(10)0.6 %
Total same-store operating expenses, net of utility reimbursements$14,169 $13,781 $388 2.8 %
Sequential ComparisonQ4 2023Q3 2023$ Change% Change% of Q4 2023 Total
Controllable operating expenses(2)
$7,663 $7,947 $(284)(3.6)%48.6 %
Real estate taxes(2)
4,821 4,875 (54)(1.1)%30.5 %
Utilities2,320 2,619 (299)(11.4)%14.7 %
Insurance984 833 151 18.1 %6.2 %
Total same-store operating expenses15,788 16,274 (486)(3.0)%100.0 %
Utility reimbursements(1,619)(1,520)(99)6.5 %
Total same-store operating expenses, net of utility reimbursements$14,169 $14,754 $(585)(4.0)%
Year-to-Date ComparisonYTD 2023YTD 2022$ Change% Change% of YTD 2023 Total
Controllable operating expenses(2)
$32,081 $31,632 $449 1.4 %49.3 %
Real estate taxes(2)
19,540 19,089 451 2.4 %30.0 %
Utilities10,163 9,217 946 10.3 %15.6 %
Insurance3,283 2,880 403 14.0 %5.1 %
Total same-store operating expenses65,067 62,818 2,249 3.6 %100.0 %
Utility reimbursements(6,883)(6,586)(297)4.5 %
Total same-store operating expenses, net of utility reimbursements$58,184 $56,232 $1,952 3.5 %
______________________________
(1) Controllable operating expenses consist of:
     Payroll, Repairs & Maintenance, Marketing, Administrative and other
(2) Certain immaterial amounts in prior periods have been reclassified to conform with the current period presentation.
21


Acquisition Summary
(Dollars in thousands)
elme_primaryxlogoxgreen.jpg



Acquisition
LocationAcquisition DateNumber of Homes
Ending Occupancy (as of December 31, 2023)
Contract Purchase Price
Elme Druid HillsAtlanta, GASeptember 29, 202350093.8%$108,000 


22


Multifamily Communities
elme_primaryxlogoxgreen.jpg
December 31, 2023
CommunityLocationApartment HomesCurrent StrategyYear AcquiredYear Built
Average Occupancy(1,2)
Ending Occupancy
% of Total Portfolio NOI(1,2,3)
Virginia
Elme AlexandriaAlexandria, VA532B Value-Add2019199094.6%95.7%5%
Cascade at LandmarkAlexandria, VA277B Value-Add2019198896.2%97.5%3%
Clayborne Alexandria, VA74A-N/A200896.3%95.9%1%
Riverside ApartmentsAlexandria, VA1222B Value-Add2016197196.1%97.1%12%
Bennett ParkArlington, VA224A-N/A200795.7%96.4%4%
Park AdamsArlington, VA200B Value-Add1969195996.4%96.0%2%
The MaxwellArlington, VA163A-N/A201497.0%96.9%2%
The ParamountArlington, VA135B2013198496.8%97.8%2%
The WellingtonArlington, VA710B Value-Add2015196095.9%96.9%7%
TroveArlington, VA401AN/A202095.9%95.5%5%
Roosevelt TowersFalls Church, VA191B Value-Add1965196496.0%97.9%2%
Elme DullesHerndon, VA328B Value-Add2019200096.0%97.3%4%
Elme HerndonHerndon, VA283B Value-Add2019199196.0%96.5%3%
Elme LeesburgLeesburg, VA134B 2019198695.7%97.0%2%
Elme ManassasManassas, VA408B Value-Add2019198694.2%93.1%4%
The Ashby at McLeanMcLean, VA268B Value-Add1996198295.9%95.5%4%
Washington, DC
3801 Connecticut AvenueWashington, DC307B Value-Add1963195196.5%96.4%3%
Kenmore ApartmentsWashington, DC371B Value-Add2008194895.8%95.7%3%
Yale WestWashington, DC216A-2014201195.6%97.2%3%
Maryland
Elme BethesdaBethesda, MD193B1997198696.8%98.4%3%
Elme Watkins MillGaithersburg, MD210B2019197595.6%96.2%2%
Elme GermantownGermantown, MD218B Value-Add2019199096.0%95.9%2%
Georgia
Elme ConyersConyers, GA240B 2021199993.8%93.3%1%
Elme Eagles LandingStockbridge, GA490B Value-Add2021200092.4%89.0%3%
Total same-store communities7,79595.6%95.9%82%
23






Multifamily Communities (continued)
elme_primaryxlogoxgreen.jpg
December 31, 2023

CommunityLocationApartment HomesCurrent StrategyYear AcquiredYear Built
Average Occupancy(1,2)
Ending Occupancy
% of Total Portfolio NOI(1,2,3)
Georgia
Elme MariettaMarietta, GA420B Value-Add2022197592.4%90.7%3%
Elme Sandy SpringsSandy Springs, GA389B Value-Add2022197293.4%91.3%3%
Elme CumberlandSmyrna, GA270B Value-Add2022198293.3%91.1%2%
Elme Druid HillsAtlanta, GA500B Value-Add2023198793.4%93.8%1%
Total non same-store communities1,57993.1%91.9%9%
Total multifamily communities9,37495.2%95.2%91%
______________________________
(1) For the twelve months ended December 31, 2023.
(2) Elme Druid Hills reflects the results during the Company's period of ownership beginning on September 29, 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.



24


Office Property
elme_primaryxlogoxgreen.jpg
December 31, 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 twelve months ended December 31, 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

Twelve Months EndedThree Months Ended
December 31, 2023December 31, 2022December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Adjusted EBITDA(1)
Net loss$(52,977)$(30,868)$(3,105)$(43,618)$(2,611)$(3,643)$(3,531)
Add/(deduct):
Interest expense30,42924,9409,3867,4186,7946,8316,552
Real estate depreciation and amortization88,95091,72224,09521,90421,41521,53621,851
Real estate impairment41,86041,860
Non-real estate depreciation886822158291222215178
Severance expense785474391394
Transformation costs6,3399,6869852,4542,9003,041
Relocation expense62974330613418674
Structuring expenses601,1616060
Loss on extinguishment of debt544,91754
Adjustment to deferred taxes(526)(526)
Adjusted EBITDA $116,489$102,928$30,402$29,146$28,408$28,533$28,225
______________________________
(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

December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Balances Outstanding
Unsecured
Fixed rate bonds$397,768 $397,679 $397,590 $397,502 $397,413 
Term loan(1)
124,577 124,471 124,365 124,259 99,946 
Credit facility157,000 149,000 24,000 35,000 55,000 
Total$679,345 $671,150 $545,955 $556,761 $552,359 
Weighted Average Interest Rates
Unsecured
Fixed rate bonds4.5 %4.5 %4.5 %4.5 %4.5 %
Term loan(2)
4.7 %4.7 %3.0 %3.0 %2.3 %
Credit facility6.3 %6.3 %6.0 %5.7 %5.2 %
Weighted Average4.9 %4.9 %4.2 %4.2 %4.2 %
______________________________
(1) 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 (subject to adjustment depending on Elme Communities' credit rating). 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.
(2) Elme Communities had an interest rate swap that had effectively fixed 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 effectively fixed 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.
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
December 31, 2023

chart-9de58f6b1cae4637bb7.jpg
Future Maturities of Debt
YearUnsecured DebtCredit FacilityTotal DebtAvg Interest Rate
2024$— $— $— —%
2025125,000 
(1)
157,000 
(2)
282,000 5.6%
2026— — — —%
2027— — — —%
202850,000 — 50,000 7.4%
Thereafter350,000 — 350,000 4.1%
Scheduled principal payments$525,000 $157,000 $682,000 4.9%
Net discounts/premiums(94)— (94)
Loan costs, net of amortization(2,561)— (2,561)
Total maturities$522,345 $157,000 $679,345 4.9%
Weighted average maturity = 4.5 years
______________________________
(1) Elme Communities previously 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 21, 2023. During the first quarter of 2023, we entered into 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. 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. Subsequent to this transaction, the interest rate swap effectively fixed 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. In March 2023, we entered into two interest rate swap arrangements with an aggregate notional amount of $125.0 million that 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 December 31, 2023CovenantQuarter Ended December 31, 2023CovenantQuarter Ended December 31, 2023Covenant
% of Total Indebtedness to Total Assets(1)
33.6 %≤ 65.0% N/AN/AN/AN/A
Ratio of Income Available for Debt Service to Annual Debt Service3.5             ≥ 1.5 N/AN/AN/AN/A
% of Secured Indebtedness to Total Assets(1)
— %≤ 40.0% N/AN/AN/AN/A
Ratio of Total Unencumbered Assets(2) to Total Unsecured Indebtedness
3.0             ≥ 1.5 N/AN/AN/AN/A
% of Net Consolidated Total Indebtedness to Consolidated Total Asset Value(3)
 N/A N/A26.5 %≤ 60.0%26.5 %≤ 60.0%
Ratio of Consolidated Adjusted EBITDA(4) to Consolidated Fixed Charges(5)
 N/A N/A3.58           ≥ 1.503.58           ≥ 1.50
% of Consolidated Secured Indebtedness to Consolidated Total Asset Value(3)
 N/A N/A— %≤ 40.0%— %≤ 40.0%
% of Consolidated Unsecured Indebtedness to Unencumbered Pool Value(6)
 N/A N/A26.5 %≤ 60.0%26.5 %≤ 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
December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Market Data
Shares Outstanding87,867 87,832 87,809 87,709 87,534 
Market Price per Share$14.60 $13.64 $16.44 $17.86 $17.80 
Equity Market Capitalization$1,282,858 $1,198,028 $1,443,580 $1,566,483 $1,558,105 
Total Debt$679,345 $671,150 $545,955 $556,761 $552,359 
Total Market Capitalization$1,962,203 $1,869,178 $1,989,535 $2,123,244 $2,110,464 
Total Debt to Market Capitalization0.35 :10.36 :10.27 :10.26 :10.26 :1
Earnings to Fixed Charges(1)
0.7x-4.9x0.6x0.5x0.5x
Debt Service Coverage Ratio(2)
3.2x3.9x4.2x4.2x4.3x
Dividend DataTwelve Months EndedThree Months Ended
December 31, 2023December 31, 2022December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Total Dividends Declared$63,406 $59,646 $15,844 $15,885 $15,825 $15,852 $14,938 
Common Dividend Declared per Share$0.72 $0.68 $0.18 $0.18 $0.18 $0.18 $0.17 
Payout Ratio (Core FFO basis)(3)
74.2 %77.3 %75.0 %75.0 %75.0 %75.0 %70.8 %
Payout Ratio (Core AFFO basis)(4)
74.2 %74.7 %78.3 %
______________________________
(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 real estate impairment of $41.9 million for the three months ended September 30, 2023.
(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

Twelve Months EndedThree Months Ended
December 31, 2023December 31, 2022December 31, 2023September 30, 2023June 30, 2023March 31, 2023December 31, 2022
Net loss$(52,977)$(30,868)$(3,105)$(43,618)$(2,611)$(3,643)$(3,531)
Adjustments:
Property management expense8,108 7,436 2,226 1,935 2,178 1,769 1,974 
General and administrative expense25,887 28,258 5,996 6,370 6,680 6,841 7,260 
Transformation costs6,339 9,686 — 985 2,454 2,900 3,041 
Real estate depreciation and amortization88,950 91,722 24,095 21,904 21,415 21,536 21,851 
Real estate impairment41,860 — — 41,860 — — — 
Interest expense30,429 24,940 9,386 7,418 6,794 6,831 6,552 
Loss on extinguishment of debt, net54 4,917 — — — 54 — 
Other income(569)(712)— — (569)— (258)
Total Net operating income (NOI)(1)
$148,081 $135,379 $38,598 $36,854 $36,341 $36,288 $36,889 
Multifamily NOI:
Same-store portfolio$120,891 $111,673 $30,988 $30,336 $30,021 $29,546 $29,661 
Acquisitions13,433 9,428 4,261 3,1652,8763,1313,504 
Development(224)(128)(56)(56)(54)(58)(57)
Non-residential676 792 56 189203228199 
Total134,776 121,765 35,249 33,634 33,046 32,847 33,307 
Other NOI (Watergate 600)13,305 13,614 3,349 3,220 3,295 3,441 3,582 
Total NOI$148,081 $135,379 $38,598 $36,854 $36,341 $36,288 $36,889 
______________________________
  (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