Skip to main content

TRANSCONTINENTAL REALTY INVESTORS INC

For the period ended Dec 31, 2023. Filed Mar 21, 2024.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2023 · Filed Mar 21, 2024

TCI$49.64-0.4%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Notes to Consolidated Financial Statements

  1. Organization

As used herein, the terms “the Company”, “We”, “Our”, or “Us” refer to Transcontinental Realty Investors, Inc., a Nevada corporation, which was formed in 1984. Our common stock is listed on the New York Stock Exchange (“NYSE”) under the symbol “TCI”. Approximately 78% of our common stock is owned by American Realty Investors, Inc. (“ARL”), whose common stock is listed on the NYSE under the symbol “ARL”, and 7% is owned by the controlling stockholder of ARL.

Our primary business is the acquisition, development and ownership of income-producing residential and commercial real estate properties. In addition, we opportunistically acquire land for future development in in-fill or high-growth suburban markets. From time to time, and when we believe it appropriate to do so, we will also sell land and income-producing properties. We generate revenues by leasing apartment units to residents, and leasing office, industrial and retail space to various for-profit businesses as well as certain local, state and federal agencies. We also generate income from the sales of income-producing properties and land.

Substantially all of our assets are held by our wholly-owned subsidiary, Southern Properties Capital Ltd. (“SPC”), which was formed to allow us to raise funds by issuing non-convertible bonds that were listed and traded on the Tel-Aviv Stock Exchange ("TASE").

At December 31, 2023, our property portfolio consisted of:

Four office buildings ("commercial properties")comprising in aggregate of approximately 1,056,793 square feet;

Fourteen multifamily properties comprising in 2,328 units; and

Approxima tely 1,843 acresof developed and undeveloped land.

Our day to day operations are managed by Pillar Income Asset Management, Inc. (“Pillar”). Their duties include, but are not limited to, locating, evaluating and recommending real estate-related investment opportunities and arranging debt and equity financing with third party lenders and investors. All of our employees are Pillar employees. Three of our commercial properties are managed by Regis Realty Prime, LLC (“Regis”). Regis provides leasing, construction management and brokerage services. All of our multifamily properties and one of our commercial properties are managed by outside management companies. Pillar and Regis are considered to be related parties (See Note 14 – Related Party Transactions).

  1. Summary of Significant Accounting Policies

Basis of presentation

These consolidated financial statements have been prepared in accordance with generally accepted accounting principles ("GAAP") in the United States of America.

We consolidate entities in which we are considered to be the primary beneficiary of a variable interest entity (“VIE”) or have a majority of the voting interest of the entity. We have determined that we are a primary beneficiary of the VIE when we have (i) the power to direct the activities of a VIE that most significantly impacts its economic performance, and (ii) the obligations to absorb losses or the right to receive benefits that could potentially be significant to the VIE. In determining whether we are the primary beneficiary, we consider qualitative and quantitative factors, including ownership interest, management representation, ability to control decision and other contractual rights. We account for entities in which we have less than a controlling financial interest or entities where we are not deemed to be the primary beneficiary under the equity method of accounting. Accordingly, we include our share of the net earnings or losses of these entities in our results of operations.

Certain prior year amounts have been reclassified to conform with the current year presentation. These reclassifications had no effect on the reported results of operation. An adjustment has been made to reclassify$2,947 and$1,621 interest expense to related parties for the years ended December 31, 2022 and 2021, respectively, from interest expense to interest income on our consolidated statements of operations.

Real estate, depreciation, and impairment

Real estate assets are stated at the lower of depreciated cost or fair value, if deemed impaired. Major replacements and betterments are capitalized and depreciated over their estimated remaining useful lives. Depreciation is computed on a straight-line basis over the useful lives of the properties (buildings and improvements—10 to 40 years; furniture, fixtures and equipment—5 to 10 years).

We assess whether an indicator of impairment in the value of our real estate exists by considering expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors. Such factors include projected rental revenue, operating costs and capital expenditures as well as estimated holding periods and capitalization rates. If an impairment indicator exists, the determination of recoverability is made based upon the estimated undiscounted future net cash flows, excluding interest expense. The amount of impairment loss, if any, is determined by comparing the fair value, as determined by a discounted cash flows analysis, with the carrying value of the related assets. We generally hold and operate our income producing real estate long-term, which decreases the likelihood of their carrying values not being recoverable. Real estate classified as held for sale are measured at the lower of the carrying amount or fair value less cost to sell.

Cost capitalization

The cost of buildings and improvements includes the purchase price of property, legal fees and other acquisition costs. We also capitalize development costs including costs directly related to planning, developing, initial leasing and constructing a property as well as interest, property taxes, insurance, and other direct project costs incurred during the period of development. Capitalized costs also include direct and certain indirect costs clearly associated with the project. Indirect costs include real estate taxes, insurance and certain shared administrative costs. In assessing the amounts of direct and indirect costs to be capitalized, allocations are made to projects based on estimates of the actual amount of time spent on each activity. Indirect costs not clearly associated with specific projects are expensed as period costs.

We consider a construction project as substantially completed and held available for occupancy upon the receipt of certificates of occupancy, but no later than one year from cessation of major construction activity. We cease capitalization on the portion (1) substantially completed and (2) occupied or held available for occupancy, and we capitalize only those costs associated with the portion under construction.

Deferred leasing costs

We capitalize leasing costs on our commercial properties, which include commissions paid to outside brokers, legal costs incurred to negotiate and document a lease agreement. We allocate these costs to individual tenant leases and amortize them over the related lease term.

Fair value measurement

Fair value represents the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between willing market participants at the measurement date that is other than in a forced or liquidation sale. In determining fair value we apply the following hierarchy:

Level 1 —Unadjusted quoted prices for identical and unrestricted assets or liabilities in active markets.

Level 2 —Quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

Level 3 —Unobservable inputs that are significant to the fair value measurement.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

Related parties

Related parties are persons or entities who have one or more of the following characteristics, which include entities for which investments in their equity securities would be required, trust for the benefit of persons including principal owners of the entities and members of their immediate families, management personnel of the entity and members of their immediate families and other parties with which the entity may deal if one party controls or can significantly influence the decision making of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests, or affiliates of the entity.

Recognition of revenue

Rental revenue includes fixed minimum rents, reimbursement of operating costs and other leasing income. Rental revenue for residential property, which is generally leased for twelve months or less, is recorded when due from residents, whereas rental revenue for commercial properties, which is generally leased for more than twelve months, is recognized on a straight-line basis over the terms of the related leases.

Reimbursements of operating costs, as allowed under most of our commercial tenant leases, consist of amounts due from tenants for common area maintenance, real estate taxes and other recoverable costs, and are recognized as revenue in the period in which the recoverable expenses are incurred. We record these reimbursements on a “gross” basis, since we generally are the primary obligor with respect to purchasing goods and services from third-party suppliers; we have discretion in selecting the supplier and have the credit risk with respect to paying the supplier.

An allowance for doubtful accounts is recorded for all past due rents and operating expense reimbursements considered to be uncollectible.

Cash and Cash Equivalents and Restricted Cash

We consider all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents, for which cost approximates fair value. Restricted cash includes cash balances held in escrow by financial institutions under the terms of certain secured notes payable and certain unsecured bonds payable.

Concentration of credit risk

We maintain our cash balances at commercial banks and through investment companies, the deposits that are insured by the Federal Deposit Insurance Corporation. At December 31, 2023 and 2022, we maintained balances in excess of the insured amount.

Income taxes

We are a “C” corporation” for U.S. federal income tax purposes. However, we are included in the May Realty Holdings, Inc. ("MRHI") consolidated group for tax purposes. We have a tax sharing agreement that specifies the manner in which the group will share the consolidated tax liability and also how certain tax attributes are to be treated among members of the group.

Comprehensive income

Net income and comprehensive income are the same for the years ended December 31, 2023, 2022 and 2021.

Use of estimates

In the preparation of consolidated financial statements in conformity with GAAP, it is necessary for management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expense for the year ended. Actual results could differ from those estimates.

  1. Earnings Per Share

Earnings per share (“EPS”) has been computed by dividing net income available to common shares by the weighted-average number of common shares outstanding during the period.

The following table provides our basic and diluted EPS calculation:

For the Year EndedDecember 31,
202320222021
Net income$7,250$469,004$10,077
Net income attributable to noncontrolling interest(1,313)(742)(679)
Net income attributable to the Company$5,937$468,262$9,398
Weighted-average common shares outstanding-basic and diluted8,639,3168,639,3168,639,316
EPS attributable to common shares- basic and diluted$0.69$54.20$1.09
  1. Supplemental Cash Flow Information

The following presents the schedule of interest paid and other supplemental cash flow information:

For the Year EndedDecember 31,
202320222021
Cash paid for interest$10,803$17,802$24,471
Cash paid for income taxes$38,072$54,023$682
Cash, cash equivalents and restricted cash - beginning of year
Cash and cash equivalents$113,424$50,735$36,761
Restricted cash108,88321,98650,206
$222,307$72,721$86,967
Cash, cash equivalents, restricted cash - end of year
Cash and cash equivalents$36,700$113,424$50,735
Restricted cash42,327108,88321,986
$79,027$222,307$72,721
Payments on mortgages, other notes and bonds payable
Mortgages and other notes payable$6,481$67,263$65,242
Bonds payable131,17643,75953,658
$137,657$111,022$118,900

The following is a schedule of noncash investing and financing activities:

For the Year EndedDecember 31,
202320222021
Property acquired in exchange for reduction of related party receivable$8,764$—$—
Assets distributed from joint venture$—$133,372$—
Liabilities assumed by joint venture$—$72,143$—
Distribution from joint venture applied to Earn Out Obligation$—$34,159$5,441
Assets contributed to joint venture$—$—$18,608
Liabilities assumed by joint venture$—$—$15,606
Notes receivable received in exchange for related party receivable$—$—$9,259
  1. Operating Segments

Our segments are based on the internal reporting that we review for operational decision-making purposes. We operate intwo reportable segments: (i) the acquisition, development, ownership and management of multifamily properties ("Residential Segment") and (ii) the acquisition, ownership and management of commercial real estate properties ("Commercial Segment"). The services for our segments include rental of property and other tenant services, including parking and storage space rental. Asset information by segment is not reported because we do not use this measure to assess performance or make decisions to allocate resources. Therefore, depreciation and amortization expense is not allocated among segments. General and administrative expenses, advisory fees, interest income and interest expense are not included in segment profit as our internal reporting addresses these items on a corporate level.

The following table presents our profit by reportable segment:

For the Year EndedDecember 31,
202320222021
Residential Segment
Revenue$32,608$17,828$14,495
Operating expenses(17,749)(9,524)(8,167)
Profit from segment14,8598,3046,328
Commercial Segment
Revenue14,41516,25223,313
Operating expenses(10,147)(8,815)(12,693)
Profit from segment4,2687,43710,620
Total profit from all segments$19,127$15,741$16,948

The following table reconciles our profit by reportable segment to net income:

For the Year EndedDecember 31,
202320222021
Profit from reportable segments$19,127$15,741$16,948
Other non-segment items of income (expense)
Depreciation and amortization(13,646)(9,686)(11,870)
General and administrative(9,199)(9,943)(12,425)
Advisory fee to related party(9,156)(7,974)(11,782)
Other income2,8822,5802,966
Interest income30,02024,24817,951
Interest expense(9,291)(17,316)(22,979)
Gain (loss) on foreign currency transactions99320,067(6,175)
Loss on early extinguishment of debt(1,710)(2,805)(1,451)
Equity in income from unconsolidated joint venture1,060468,08614,531
(Loss) gain on sale, remeasurement or write down of assets, net(1,891)89,19623,352
Income tax provision(1,939)(103,190)1,011
Net income$7,250$469,004$10,077

The table below reconciles our segment information to the corresponding amounts in our consolidated balance sheets:

December 31,
20232022
Segment assets$462,419$448,995
Real estate69,13980,055
Investment in unconsolidated joint venture55520,904
Notes receivable133,837129,304
Receivable from related parties136,211147,142
Cash, short-term investments and other non-segment assets240,883391,765
Total assets$1,043,044$1,218,165
  1. Lease Revenue

We lease our multifamily properties and commercial properties under agreements that are classified as operating leases. Our multifamily leases generally include minimum rents and charges for ancillary services. Our commercial property leases generally included minimum rents and recoveries for property taxes and common area maintenance. Minimum rental revenues are recognized on a straight-line basis over the terms of the related leases.

The following table summarizes the components of rental revenue for the years ended December 31, 2023, 2022 and 2021:

For the Year EndedDecember 31,
202320222021
Fixed component$45,466$32,163$35,555
Variable component1,5571,9172,253
Total rental revenue$47,023$34,080$37,808

The following table summarizes the future rental payments to us from under non-cancelable leases, which excludes multifamily properties, which typically have lease terms of one-year or less:

YearAmount
2024$11,500
202511,094
202610,718
202710,356
20289,936
Thereafter18,327
Total$71,931
  1. Real Estate Activity

At December 31, 2023 and 2022, our real estate investment is comprised of the following:

December 31,
20232022
Land$104,156$108,933
Building and improvements372,399359,904
Tenant improvements16,28625,611
Construction in progress76,11065,427
Total cost568,951559,875
Less accumulated deprecation(67,365)(66,054)
Total real estate$501,586$493,821

On March 15, 2023, we entered into a development agreement with Pillar to build a 240 unit multifamily property in Lake Wales, Florida ("Lake Wales") that is expected to be completed in 2025 for a total cost of approximately$55,330. The cost of construction will be funded in part by a$33,000 construction loan (See Note 12 –Mortgages and Other Notes Payable). The development agreement provides for a$1,637 fee that will be paid to Pillar over the construction period. In connection with the closing of the loan, we purchased the land and certain entitlement costs from a related party at an appraised value of$6,064. As of December 31, 2023, we have incurred a total of$16,913 in development costs.

On November 6, 2023, we entered into a development agreement with Pillar to build a 216 unit multifamily property in McKinney, Texas ("Merano") that is expected to be completed in 2025 for a total cost of approximately$51,910. The cost of construction will be funded in part by a$25,407 construction loan (See Note 12 –Mortgages and Other Notes Payable). The development agreement provides for a$1,551 fee that will be paid to Pillar over the construction period. As of December 31, 2023, we have incurred a total of$7,155 in development costs.

On December 15, 2023, we entered into a development agreement with Pillar to build a 216 unit multifamily property in Temple, Texas ("Bandera Ridge") that is expected to be completed in 2025 for a total cost of approximately$49,603. The cost of construction will be funded in part by a$23,500 construction loan (See Note 12 –Mortgages and Other Notes Payable). The development agreement provides for a$1,607 fee that will be paid to Pillar over the construction period. In connection with the closing of the loan, we purchased the land from a related party at an appraised value of$2,700. As of December 31, 2023, we have incurred a total of$3,124 in development costs.

Construction in progress consists of development of Windmill Farms and the costs associated with our ground-up development projects.

We incurred depreciation expense of $12,887, $8,962 and $10,820 for the years ending December 31, 2023, 2022 and 2021, respectively.

(Loss) gain on sale, remeasurement or write down of assets, net consists of the following:

For the Year EndedDecember 31,
202320222021
Land(1)$188$4,752$16,645
Residential properties(2)—83,7589,110
Commercial properties(3)—68627,197
Other(4)(2,079)—(29,600)
$(1,891)$89,196$23,352

(1)Includes the sale of lots related to our investment in Windmill Farms, Mercer Crossing and other land holdings.

(2)On November 1, 2022, we acquired control of the VAA Holdback Portfolio from VAA (See Note 11 – Acquisitions), which resulted in a $73,187 gain on remeasurement of assets.

On September 16, 2022, inconnection with the sale of the VAA Sale Portfolio by VAA (See Note 10 - Investment in Unconsolidated Joint Ventures), we sold Sugar Mill Phase III, a 72 unit multifamily property in Baton Rouge, Louisiana for$11,800, resulting in a gain on sale of$1,871. We used the proceeds from the sale to pay off the$9,551 mortgage note payable on the property and for general corporate purposes.

On January 14, 2022, we sold Toulon, a 240 unit multifamily property in Gautier, Mississippi for $26,750, resulting in a gain on sale of $9,364. We used theproceeds to pay off the $14,740 mortgage note payable on the property and for general corporate purposes.

On March 30, 2021 we sold a 50% ownership interest in Overlook at Allensville Phase II to Macquarie (See Note 10 –Investment in Unconsolidated Joint Ventures). In 2021, we also recognizedthe gain on the sale of various multifamily properties that had previously been deferred(See Note 17 – Deferred Income).

(3)On May 17, 2022, we sold Fruitland Park, a 6,722 square foot commercial building in Fruitland Park, Florida for $750, resulting in a gain on saleof$667. We used the proceeds from the sale for general corporate purposes.

On August 26, 2021, we sold 600 Las Colinas, a 512,173 square foot office building in Irving, Texas for $74,750, resulting in gain on sale of $27,270. We used theproceeds from the saleto pay off the $35,946 mortgage note payable on the property and for general corporate purposes.

(4)In 2021, we incurred a $29,600 loss on the remeasurement of the Earn Out Obligation in connection with our investment in VAA (See Note 10 - Investment in Unconsolidated Joint Ventures).

  1. Short-term Investments

We have investments in variable denominated floating rate notes and commercial paper with maturities of less than 180 days. At December 31, 2023, the average interest rate on the notes was 5.65%.

  1. Notes Receivable

The following table summarizes our notes receivables at December 31, 2023 and 2022:

Carrying Value · InterestRate · MaturityDate
Borrower / Project · 2023 · 2022
ABC Land and Development, Inc.$4,408$4,4089.50%6/30/2026
ABC Paradise, LLC1,2101,2109.50%6/30/2026
Autumn Breeze(1)2,1572,3265.00%7/1/2025
Bellwether Ridge(1)3,7983,7985.00%11/1/2026
Cascades at Spring Street(2)(3)1801805.38%6/30/2027
Dominion at Mercer Crossing(4)6,354—9.50%6/7/2028
Forest Pines(1)6,4726,4725.00%5/1/2024
Inwood on the Park(2)(3)20,32520,3255.38%6/30/2028
Kensington Park(2)(3)10,26211,8355.38%3/31/2027
Lake Shore Villas(2)(3)6,0006,0005.38%12/31/2032
Legacy Pleasant Grove49649612.00%10/23/2024
McKinney Ranch3,9263,9266.00%9/15/2024
Ocean Estates II(2)(3)3,6153,6155.38%5/31/2028
One Realco Land Holding, Inc.1,7281,7289.50%6/30/2026
Parc at Ingleside(1)3,7593,7595.00%11/1/2026
Parc at Opelika Phase II(1)(5)3,1903,19010.00%1/13/2023
Parc at Windmill Farms(1)(5)7,8867,8865.00%11/1/2022
Phillips Foundation for Better Living, Inc.(2)18218212.00%3/31/2024
Plaza at Chase Oaks(2)(3)11,77211,7725.38%3/31/2028
Plum Tree(1)1,7671,7675.00%4/26/2026
Polk County Land3,0003,0009.50%6/30/2026
Riverview on the Park Land, LLC1,0451,0459.50%6/30/2026
Spartan Land5,9075,9076.00%1/16/2025
Spyglass of Ennis(1)5,1795,2585.00%11/1/2024
Steeple Crest(1)6,4986,4985.00%8/1/2026
Timbers at The Park(2)(3)11,17311,1735.38%12/31/2032
Tuscany Villas(2)(3)1,5481,5485.38%4/30/2027
$133,837$129,304

(1) The note is convertible, at our option, into a 100% ownership interest in the underlying development property, and is collateralized by the underlying development property.

(2) The borrower is determined to be a related party due to our significant investment in the performance of the collateral secured by the notes receivable.

(3) Principal and interest payments on the notes from Unified Housing Foundation, Inc. (“UHF”) are funded from surplus cash flow from operations, sale or refinancing of the underlying properties and are cross collateralized to the extent that any surplus cash available from any of the properties underlying the notes. On October 1, 2023, the interest rate on the notes was amended from a fixed rate of 12.0% to a floating rate indexed to the Secured Overnight Financing Rate ("SOFR") in effect on the last day of the preceding calendar quarter. In connection with the amendment, accrued interest of$3,601 was forgiven in exchange for participation in the proceeds from any future sale or refinancing of the underlying property.

(4) The note bears interest at prime plus 1.0%.

(5) We are working with the borrower to extend the maturity and/or exercise our conversion option.

  1. Investment in Unconsolidated Joint Ventures

On November 16, 2018, our SPC subsidiary formed the Victory Abode Apartments, LLC ("VAA"), a joint venture with the Macquarie Group (“Macquarie”). VAA was formed as a result of a sale of the 50% ownership interest in a portfolio multifamily properties owned by us in exchange for a 50% voting interest in VAA and a note payable (“Mezzanine Loan”).

In connection with the formation of VAA, ten of the initial properties were subject to an earn-out provision ("Earn Out") that provided for a remeasurement of value after atwo-year period following the completion of construction. Upon the formation of VAA, we recorded an initial liability ("Earn Out Obligation") of $10,000 for the advance on the Earn Out that we received from Macquarie. Upon remeasurement, the Earn Out Obligation was determined to be approximately $39,600, and as a result, we recorded a charge of $29,600 in 2021 (See Note 7 – Real Estate Activity). In accordance with the joint venture operating agreement, the Earn Out Obligation was paid from our share of subsequent distributions from VAA.

On March 30, 2021, we sold a 50% ownership interest in Overlook at Allensville Phase II, a 144 unit multifamily property in Sevierville, Tennessee to Macquarie for $2,551, resulting in a gain on sale of $1,417. Concurrent with the sale, we each contributed our 50% ownership interests in the property into VAA.

On June 17, 2022, we entered into an agreement to sell 45 properties (“VAA Sale Portfolio”) owned by VAA andone property owned by our SPC subsidiary.

On September 16, 2022, VAA completed the sale of the VAA Sale Portfolio for $1,810,700, resulting in a gain on sale of $738,444 to the joint venture. In connection with sale, we received an initial distribution of $182,848 from VAA, which included the payment of the remaining balance of the Earn Out Obligation.

On November 1, 2022, we received an additional distribution from VAA, which included the full operational control of theseven remaining properties ("VAA Holdback Portfolio") (See Note 11 - Acquisitions) and a cash payment of $204,036.

On March 23, 2023, we received $17,976 from VAA, which represented the remaining distribution of the proceeds from the sale of the VAA Sale Portfolio.

We used our share of the proceeds from the sale of the VAA Sale Portfolio to investin short-term investments, investment in real estate, pay down our debt and for general corporate purposes.

The following is a summary of our investment in unconsolidated joint venture:

December 31,
20232022
Assets
Cash, cash equivalents and restricted cash$1,032$50,058
Other assets—2,346
Total assets$1,032$52,404
Liabilities and Partners Capital
Liabilities from discontinued operations$—$8,824
Other liabilities1351,988
Our share of partners' capital55520,904
Outside partner's capital34220,688
Total liabilities and partners' capital$1,032$52,404

The following is a summary of our income (loss) from investments in unconsolidated joint venture:

For the Years Ended December 31,
202320222021
Revenue
Rental revenue$—$11,362$14,632
Other revenue—601704
Total revenue—11,96315,336
Expenses
Operating expenses4918,13912,836
Depreciation and amortization—2,5253,364
Interest(332)15,41223,238
Total expenses(283)36,07639,438
Income (loss) from continuing operations283(24,113)(24,102)
Income from discontinued operations (1)1,837708,3417,416
Net income (loss)$2,120$684,228$(16,686)
Our share of net income in unconsolidated joint venture$1,060$468,086$14,531

(1) The amount for the year ended December 31, 2022, includes $738,444 gain on sale of asset and $31,281 loss on early extinguishment of debt that were incurred in connection with the sale of the VAA Sale Portfolio.

  1. Acquisitions

On November 1, 2022, we acquired the remaining 50% ownership interest in the VAA Holdback Portfolio that we did not previously own through a distribution from VAA (See Note 10 – Investment in Unconsolidated Joint Ventures). Prior to the acquisition, we had accounted for the VAA Holdback Portfolio under the equity method of accounting as part of our investment in VAA. As a result of this transaction, we obtained 100% ownership of the VAA Holdback Portfolio. The acquisition was completed in order to obtain 100% ownership and control over this well positioned portfolio of multifamily residential properties in the Southern United States.

The VAA Holdback Portfolio consisted of the following properties:

PropertyLocationUnits
Blue Lake VillasWaxahachie, TX186
Blue Lake Villas Phase IIWaxahachie, TX70
Northside on TravisSherman, TX200
Parc at Denham SpringsDenham Spring, LA224
Residences at Holland LakeWeatherford, TX208
Villas of Park West IPueblo, CO148
Villas of Park West IIPueblo, CO112

The following is a summary of the allocation of the fair value of the VAA Holdback Portfolio:

Real estate$219,500
Other assets4,843
Total assets acquired224,343
Mortgage notes payable70,330
Accounts payable and other liabilities1,624
Accrued interest190
Total liabilities assumed72,144
Fair value of acquired net assets (100% ownership)$152,199

We have determined that the purchase price represented the fair value of the additional ownership interest in the VAA Holdback Portfolio that was acquired.

Fair value of existing ownership interest (at 50% ownership)$219,500
Carrying value of investment146,313
Gain on remeasurement of assets$73,187

From November 1, 2022, we have included the VAA Holdback Portfolio in our consolidated financial statements.

  1. Mortgages and Other Notes Payable

Below is a summary of our notes and interest payable as of December 31, 2023 and 2022:

Carrying Value · InterestRate · MaturityDate
Property/ Entity · 2023 · 2022
770 South Post Oak$11,187$11,4064.40%6/1/2025
Athens(1)—1,1554.00%8/28/2023
Blue Lake Villas(2)9,5039,6733.15%11/1/2055
Blue Lake Villas Phase II(2)3,3493,4242.85%6/1/2052
Chelsea8,0647,8753.40%12/1/2050
EQK Portage3,3503,35010.00%11/13/2024
Forest Grove6,9887,1283.75%5/5/2024
Landing on Bayou Cane14,44214,1613.50%9/1/2053
Legacy at Pleasant Grove12,71613,0393.60%4/1/2048
Northside on Travis(2)11,39411,6562.50%2/1/2053
Parc at Denham Springs(2)16,39916,7373.75%4/1/2051
Parc at Denham Springs Phase II15,60815,7894.05%2/1/2060
RCM HC Enterprises5,0865,0865.00%12/31/2024
Residences at Holland Lake(2)10,42410,6223.60%3/1/2053
Villas at Bon Secour19,20519,4103.08%9/1/2031
Villas of Park West I(3)9,1819,3733.04%3/1/2053
Villas of Park West II(3)8,3348,5043.18%3/1/2053
Vista Ridge9,5129,6744.00%8/1/2053
Windmill Farms(4)4,3996,4007.75%2/28/2024
$179,141$184,462

(1) On August 28, 2023, we paid off the loan.

(2) On November 1, 2022, we agreed to assume the mortgage note payable from our joint venture in connection with the acquisition of the underlying property (See Note 11 - Acquisitions) and obtained final lender approval of the assumption in 2023.

(3) On November 1, 2022, we agreed to assume the mortgage note payable from our joint venture in connection with the acquisition of the underlying property (See Note 11 - Acquisitions) and obtained final lender approval of the assumption in 2024.

(4) On February 28, 2023, we extended the maturity of the loan to February 28, 2024 at an interest rate of 7.75%. On February 8, 2024, we extended the maturity to February 28, 2026 at an interest rate of 7.50%.

As of December 31, 2023, we were in compliance with all of our loan covenants except for the minimum debt service coverage ratio (“DSCR”) for the loan on 770 South Post Oak. As a result, the lender requires us to lock the surplus cash flow of the property into a designated deposit account controlled by them, until we are in compliance with the DSCR for a period of two consecutive quarters.

On March 15, 2023, we entered into a $33,000 construction loan to finance the development of Lake Wales (See Note 7 - Real Estate Activity) that bears interest at SOFR plus 3% and matures on March 15, 2026, withtwo one-year extension options. As of December 31, 2023, no advances have been drawn on the loan.

On November 6, 2023, we entered into a $25,407 construction loan to finance the development of Merano (See Note 7 - Real Estate Activity) that bears interest at prime plus 0.25% and matures on November 6, 2028. As of December 31, 2023, no advances have been drawn on the loan.

On December 15, 2023, we entered into a $23,500 construction loan to finance the development of Bandera Ridge (See Note 7 - Real Estate Activity) that bears interest at SOFR plus 3% and matures on December 15, 2028. As of December 31, 2023, no advances have been drawn on the loan.

All of the above mortgages and other notes payable are collateralized by the underlying property. In addition, we have guaranteed the loans on Bandera Ridge, Forest Grove, Lake Wales, Merano and Villas at Bon Secour.

Future principal payments due on our mortgages and other notes payable at December 31, 2023 are as follows:

YearAmount
2024$23,299
202514,102
20263,265
20273,376
20283,493
Thereafter132,573
Deferred finance cost(967)
$179,141
  1. Bonds Payable

We issued three series of nonconvertible bonds ("Bonds") through SPC, which were traded on the TASE. The Bonds were denominated in New Israeli Shekels ("NIS") and provided for semiannual principal and interest payments.

In connection with the Bonds, we incurred a gain (loss) on foreign currency transactions of $993, $20,067, and $(6,175), for the years ended December 31, 2023,2022 and 2021, respectively.

The outstanding balance of our Bonds at December 31, 2022 was as follows:

Interest Rate
Bond Issuance · Amount · Maturity
Series A Bonds(1)$28,9717.30%7/31/23
Series B Bonds(1)35,8066.80%7/31/25
Series C Bonds(2)66,5464.65%1/31/23
Less unamortized deferred issuance costs(2,105)
$129,218

(1) The bonds were collateralized by the assets of SPC.

(2) The bonds were collateralized by a trust deed in Browning Place, a 625,297 square foot office building in Dallas, Texas.

On January 31, 2023, we completed our scheduled bond payment, which included the full repayment of the Series C bonds. On May 4, 2023, we paid off the remaining balances of the Series A and Series B Bonds and withdrew from the TASE.

  1. Related Party Transactions

We engage in certain business transactions with related parties, including but not limited to asset acquisition and dispositions of real estate. Transactions involving related parties cannot be presumed to be carried out on an arm’s length basis due to the absence of free market forces that naturally exist in business dealings between two or more unrelated entities. Related party transactions may not always be favorable to our business and may include terms, conditions and agreements that are not necessarily beneficial to or in our best interest.

Pillar and Regis are wholly owned by affiliates of the MRHI, which also indirectly owns appro ximately 90.8% of ARL. Pillar is compensated for services in accordance with an Advisory Agreement. Regis receives property management fees and leasing commissions in accordance with the terms of its property-level management agreement. In addition, Regis is entitled to receive real estate brokerage commissions in accordance with the terms of a non-exclusive brokerage agreement.

Rental income includes $882, $931 and $944 for the years ended December 31, 2023, 2022 and 2021, respectively, for office space leased to Pillar and Regis.

Property operating expense includes $366, $433 and $889 for the years ended December 31, 2023, 2022 and 2021, respectively, for management fees on commercial properties payable to Regis.

General and administrative expense includes $3,701, $3,899 and $4,091 for the years ended December 31, 2023, 2022 and 2021, respectively, for employee compensation and other reimbursable costs payable to Pillar.

Advisory fees paid to Pillar were $9,156, $7,974 and $11,782 for the years ended December 31, 2023, 2022 and 2021, respectively.

Notes receivable include amounts held by UHF (See Note 9 – Notes Receivable), which is deemed to be a related party due to our significant investment in the performance of the collateral secured by the notes receivable. Related party receivables represent amounts outstanding from Pillar for loans and advances, net of unreimbursed fees, expenses and costs as provided above. Interest income on UHF notes and related party receivables was $16,432, $16,714 and $14,329 for the years ended December 31, 2023, 2022 and 2021, respectively. Accrued interest on the UHF notes of $1,742 and $4,040 is included in other assets at December 31, 2023 and 2022, respectively.

  1. Noncontrolling Interests

The noncontrolling interest represents the third party ownership interest in Income Opportunity Realty Investors, Inc. ("IOR"). Shares of IOR are listed on the NYSE American under the symbol of IOR. We owned 82.3% in IOR during the year ended December 31, 2023 and 81.1% during the years ended December 31, 2022 and 2021.

  1. Stockholders' Equity

Our decision to declare dividends on common stock is determined on an annual basis following the end of each year. In accordance with that policy, no dividends on our common stock were declared for 2023, 2022 or 2021. Future dividends to common stockholders will be determined in light of conditions then existing, including ourfinancial condition and requirements, future prospects, restrictions in financing agreements, business conditions and other factors deemed relevant by our board of directors.

  1. Deferred Income

In previous years, we sold properties to related parties where we had continuing involvement in the form of management or financial assistance associated with the sale of the properties. Because of the continuing involvement associated with the sale, the sales criteria for the full accrual method was not met, and as such, we deferred the gain recognition and accounted for the transactions by applying the finance, deposit, installment or cost recovery methods, as appropriate. The gains on these transactions have been deferred until the properties are sold to a non-related third party. As of December 31, 2023, we had a deferred gain of $581.

  1. Income Taxes

We account for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, deferred tax assets and liabilities are determined on the basis of the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date. We recognize deferred tax assets to the extent that we believe these assets are more likely than not to be realized. In making such a determination, we consider all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If we determine that we would be able to realize our deferred tax assets in the future in excess of their net recorded amount, we would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes. We record uncertain tax positions on the basis of a two-step process whereby (1) we determine whether it is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold, we recognize the largest amount of tax benefit that is more than 50 percent likely to be realized upon ultimate settlement with the related tax authority.

The expense (benefit) for income taxes consists of:

Year Ended December 31,
202320222021
Current:
Federal$1,768$77,668$(1,011)
State1717,710—
Deferred and Other:
Federal—17,812—
State———
Total tax expense (benefit)$1,939$103,190$(1,011)

The reconciliation between our effective tax rate on income from operations and the statutory rate is as follows:

Year Ended December 31,
202320222021
Income tax (benefit) expense at federal statutory rate$1,768$118,700$2,373
State and local income taxes net of federal tax benefit1717,711—
Alternative minimum tax refund——(1,011)
Valuation allowance—(23,221)(2,373)
Calculated income tax expense (benefit)$1,939$103,190$(1,011)
Effective tax rate22.9%22.5%(8.6)%

We are subject to taxation in the United States and various states and foreign jurisdictions. As of December 31, 2023, our tax years for 2023, 2022, and 2021 are subject to examination by the tax authorities. With few exceptions, as of December 31, 2022, we are no longer subject to U.S federal, state, local, or foreign examinations by tax authorities for the years before 2016.

Components of the Net Deferred Tax Asset or Liability

December 31,
20232022
Deferred tax asset
Basis difference for fixed assets$1,952$—
Foreign currency translations—4,279
Deferred gain122—
Net operating loss carryforward——
2,0744,279
Deferred tax liability
Deferred gain—17,724
Basis differences for fixed assets—4,373
—$22,097
2,074(17,818)
Less: valuation allowance——
Net deferred tax liability$2,074$(17,818)

We have state net operating losses in many of the various states in which we operate.

  1. Commitments and Contingencies

We believe that we will generate excess cash from property operations in the next twelve months; such excess, however, might not be sufficient to discharge all of our obligations as they become due. We intend to sell income-producing assets, refinance real estate and obtain additional borrowings primarily secured by real estate to meet our liquidity requirements.

  1. Quarterly Results of Operations

The following is a tabulation of our quarterly results of operations for the years December 31, 2023 and 2022. Quarterly results presented may differ from those previously reported in our Form 10-Q due to the reclassification of the operations.

2023 Quarter Ended
March 31,June 30,September 30,December 31,
Revenues$11,688$12,239$12,525$13,453
Net operating loss(2,573)(3,513)(1,775)(2,131)
Net income (loss) attributable to the Company3,5175304,451(2,561)
EPS - basic and diluted$0.41$0.06$0.52$(0.30)
2022 Quarter Ended
March 31,June 30,September 30,December 31,
Revenues$7,787$7,770$8,319$12,784
Net operating (loss) income(4,126)(2,847)(2,765)456
Net income attributable to the Company14,50216,461378,35158,948
EPS - basic and diluted$1.68$1.91$43.79$6.82

The increase in net income and EPS - basic and diluted during the quarter ended September 30, 2022 is attributable to our share of the gain on the sale of the VAA Sale Portfolio by our joint venture in VAA (See Note 10 – Investment in Unconsolidated Joint Ventures).

  1. Subsequent Events

The date to which events occurring after December 31, 2023, the date of the most recent balance sheet, have been evaluated for possible adjustments to the financial statements or disclosure is March 21, 2024, which is the date of which the financial statements were available to be issued. There are no subsequent events that would require an adjustment to the financial statements.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.