| 17 INDUSTRIAL LOGISTICS PROPERTIES TRUST As of and for the Three Months Ended 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 Selected Income Statement Data: Rental income $ 112,235 $ 108,895 $ 110,142 $ 108,043 $ 110,258 Net loss $ (33,902) $ (41,402) $ (36,191) $ (36,580) $ (35,546) Net loss attributable to common shareholders $ (23,403) $ (31,240) $ (26,112) $ (25,828) $ (24,809) NOI $ 86,052 $ 84,887 $ 85,309 $ 84,424 $ 84,473 Cash Basis NOI $ 82,196 $ 81,453 $ 81,643 $ 80,827 $ 80,441 Adjusted EBITDAre $ 84,400 $ 83,072 $ 83,194 $ 81,331 $ 80,712 FFO attributable to common shareholders $ 9,450 $ 7,799 $ 7,945 $ 7,375 $ 7,916 Normalized FFO attributable to common shareholders $ 9,450 $ 8,086 $ 7,945 $ 7,594 $ 7,916 CAD attributable to common shareholders $ 11,928 $ 8,948 $ 10,505 $ 9,803 $ 10,182 Rolling four quarter CAD attributable to common shareholders $ 41,184 $ 39,438 $ 35,238 $ 33,023 $ 42,701 Per Common Share Data (basic and diluted): Net loss attributable to common shareholders $ (0.36) $ (0.48) $ (0.40) $ (0.40) $ (0.38) FFO attributable to common shareholders $ 0.14 $ 0.12 $ 0.12 $ 0.11 $ 0.12 Normalized FFO attributable to common shareholders $ 0.14 $ 0.12 $ 0.12 $ 0.12 $ 0.12 CAD attributable to common shareholders $ 0.18 $ 0.14 $ 0.16 $ 0.15 $ 0.16 Rolling four quarter CAD attributable to common shareholders $ 0.63 $ 0.60 $ 0.54 $ 0.51 $ 0.65 Dividends: Annualized dividends paid per share $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04 Annualized dividend yield (at end of period) 0.9% 0.9% 1.4% 1.2% 1.3% Annualized Normalized FFO attributable to common shareholders payout ratio 7.1% 8.3% 8.3% 8.3% 8.3% CAD attributable to common shareholders payout ratio 5.6% 7.1% 6.3% 6.7% 6.3% Rolling four quarter CAD attributable to common shareholders payout ratio 6.3% 6.7% 7.4% 7.8% 6.2% Selected Balance Sheet Data: Total gross assets $ 5,956,536 $ 5,961,129 $6,000,494 $5,997,715 $5,939,557 Total assets $ 5,527,569 $ 5,563,675 $5,634,315 $5,662,080 $5,634,976 Total liabilities $ 4,405,069 $ 4,401,896 $4,416,177 $4,400,791 $4,348,801 Total equity $ 1,122,500 $ 1,161,779 $1,218,138 $1,261,289 $1,286,175 SELECTED FINANCIAL INFORMATION (dollars in thousands, except per share data) |