AMERICAN REALTY INVESTORS INC
For the period ended Dec 31, 2023. Filed Mar 21, 2024.
View on SEC.govAbout 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
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
- Organization
As used herein, the terms “the Company”, “We”, “Our”, or “Us” refer to American Realty Investors, Inc., a Nevada corporation, which was formed in 1999. Our common stock is listed on the New York Stock Exchange (“NYSE”) under the symbol “ARL”. Over 90% of our stock is owned by related party entities.
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.
We own approximately 78.4% of the common stock of Transcontinental Realty Investors, Inc. ("TCI") and substantially all of our operations are conducted through TCI, whose common stock is listed on the NYSE under the symbol “TCI”. Accordingly, we include TCI’s financial results in our consolidated financial statements. Substantially all of TCI's assets are held by its wholly-owned subsidiary, Southern Properties Capital Ltd. (“SPC”), which was formed for the purpose of raising 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).
- 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$8,667 and$5,661 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, the Company 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 (loss)
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.
- Earnings Per Share
Earnings per share (“EPS”) has been computed by dividing net income available to common shares, adjusted for preferred dividends, 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, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Net income | $5,251 | $475,317 | $6,445 |
| Net income attributable to noncontrolling interest | (1,283) | (101,968) | (3,098) |
| Net income applicable to the Company | $3,968 | $373,349 | $3,347 |
| Weighted-average common shares outstanding - basic and diluted | 16,152,043 | 16,152,043 | 16,152,043 |
| EPS attributable to common shares - basic and diluted | $0.25 | $23.11 | $0.21 |
- Supplemental Cash Flows Information
The following presents the schedule of interest paid and other supplemental cash flow information:
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Cash paid for interest | $11,014 | $22,211 | $28,891 |
| Cash paid for income taxes | $38,072 | $55,288 | $910 |
| Cash, cash equivalents and restricted cash - beginning of year | |||
| Cash and cash equivalents | $113,445 | $50,748 | $36,814 |
| Restricted cash | 108,883 | 21,986 | 50,206 |
| $222,328 | $72,734 | $87,020 | |
| Cash, cash equivalents and restricted cash - end of year | |||
| Cash and cash equivalents | $36,740 | $113,445 | $50,748 |
| Restricted cash | 42,327 | 108,883 | 21,986 |
| $79,067 | $222,328 | $72,734 | |
| Payment on mortgages, other notes and bonds payable | |||
| Mortgages and other notes payable | $6,481 | $67,263 | $65,242 |
| Bonds payable | 131,176 | 43,759 | 53,658 |
| $137,657 | $111,022 | $118,900 | |
The following is a schedule of noncash investing and financing activities:
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| 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 |
- 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 property rentals 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 Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Residential Segment | |||
| Revenue | $32,608 | $17,828 | $14,495 |
| Operating expenses | (17,749) | (9,524) | (8,167) |
| Profit from segment | 14,859 | 8,304 | 6,328 |
| Commercial Segment | |||
| Revenue | 14,415 | 16,252 | 23,313 |
| Operating expenses | (10,147) | (8,815) | (12,693) |
| Profit from segment | 4,268 | 7,437 | 10,620 |
| Total profit from segments | $19,127 | $15,741 | $16,948 |
The following table reconciles our profit by reportable segment to net income (loss):
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| 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 | (10,011) | (10,033) | (15,942) |
| Advisory fee to related party | (10,187) | (8,753) | (13,985) |
| Other income | 3,477 | 3,464 | 4,231 |
| Interest income | 26,847 | 26,559 | 17,760 |
| Interest expense | (9,502) | (17,529) | (23,419) |
| Gain (loss) on foreign currency transactions | 993 | 20,067 | (6,175) |
| Loss on early extinguishment of debt | (1,710) | (2,805) | (1,451) |
| Equity in income from unconsolidated joint ventures | 3,242 | 469,268 | 14,634 |
| (Loss) gain on sale, remeasurement or write down of assets | (1,923) | 87,132 | 24,647 |
| Income tax provision | (1,456) | (98,108) | 1,067 |
| Net income | $5,251 | $475,317 | $6,445 |
The table below reconciles the segment information to the corresponding amounts in the consolidated balance sheets:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Segment assets | $462,419 | $448,995 |
| Real estate | 69,139 | 80,055 |
| Investments in unconsolidated joint ventures | 10,060 | 28,226 |
| Notes receivable | 144,142 | 139,609 |
| Receivable from related parties | 96,533 | 108,184 |
| Cash, short-term investments and other non-segment assets | 241,191 | 392,410 |
| Total assets | $1,023,484 | $1,197,479 |
- 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, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Fixed component | $45,466 | $32,163 | $35,555 |
| Variable component | 1,557 | 1,917 | 2,253 |
| 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:
| Year | Amount |
|---|---|
| 2024 | $11,500 |
| 2025 | 11,094 |
| 2026 | 10,718 |
| 2027 | 10,356 |
| 2028 | 9,936 |
| Thereafter | 18,327 |
| Total | $71,931 |
- Real Estate Activity
At December 31, 2023 and 2022, our real estate investment is comprised of the following:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Land | $104,156 | $108,933 |
| Building and improvements | 372,399 | 359,904 |
| Tenant improvements | 16,286 | 25,611 |
| Construction in progress | 76,110 | 65,427 |
| Total cost | 568,951 | 559,875 |
| 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.
Gain on sale or write-down of assets, net consists of the following:
| For the Year EndedDecember 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Land(1) | $188 | $4,752 | $16,645 |
| Residential properties(2) | — | 83,758 | 10,405 |
| Commercial properties(3) | — | 686 | 27,197 |
| Other(4) | (2,111) | (2,064) | (29,600) |
| $(1,923) | $87,132 | $24,647 | |
(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 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 properties 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 from the sale 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 sale to 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).
- 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%.
- 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 | $4,408 | 9.50% | 6/30/2026 |
| ABC Paradise, LLC | 1,210 | 1,210 | 9.50% | 6/30/2026 |
| Autumn Breeze(1) | 2,157 | 2,326 | 5.00% | 7/1/2025 |
| Bellwether Ridge(1) | 3,798 | 3,798 | 5.00% | 11/1/2026 |
| Cascades at Spring Street(2)(3) | 180 | 180 | 5.38% | 6/30/2027 |
| Dominion at Mercer Crossing(4) | 6,354 | — | 9.50% | 6/7/2028 |
| Echo Station(2)(3) | 10,305 | 10,305 | 5.38% | 12/31/2032 |
| Forest Pines(1) | 6,472 | 6,472 | 5.00% | 5/1/2024 |
| Inwood on the Park(2)(3) | 20,325 | 20,325 | 5.38% | 6/30/2028 |
| Kensington Park(2)(3) | 10,262 | 11,835 | 5.38% | 3/31/2027 |
| Lake Shore Villas(2)(3) | 6,000 | 6,000 | 5.38% | 12/31/2032 |
| Legacy Pleasant Grove | 496 | 496 | 12.00% | 10/23/2024 |
| McKinney Ranch | 3,926 | 3,926 | 6.00% | 9/15/2024 |
| Ocean Estates II(2)(3) | 3,615 | 3,615 | 5.38% | 5/31/2028 |
| One Realco Land Holding, Inc. | 1,728 | 1,728 | 9.50% | 6/30/2026 |
| Parc at Ingleside(1) | 3,759 | 3,759 | 5.00% | 11/1/2026 |
| Parc at Opelika Phase II(1)(5) | 3,190 | 3,190 | 10.00% | 1/13/2023 |
| Parc at Windmill Farms(1)(5) | 7,886 | 7,886 | 5.00% | 11/1/2022 |
| Phillips Foundation for Better Living, Inc.(2) | 182 | 182 | 12.00% | 3/31/2024 |
| Plaza at Chase Oaks(2)(3) | 11,772 | 11,772 | 5.38% | 3/31/2028 |
| Plum Tree(1) | 1,767 | 1,767 | 5.00% | 4/26/2026 |
| Polk County Land | 3,000 | 3,000 | 9.50% | 6/30/2026 |
| Riverview on the Park Land, LLC | 1,045 | 1,045 | 9.50% | 6/30/2026 |
| Spartan Land | 5,907 | 5,907 | 6.00% | 1/16/2025 |
| Spyglass of Ennis(1) | 5,179 | 5,258 | 5.00% | 11/1/2024 |
| Steeple Crest(1) | 6,498 | 6,498 | 5.00% | 8/1/2026 |
| Timbers at The Park(2)(3) | 11,173 | 11,173 | 5.38% | 12/31/2032 |
| Tuscany Villas(2)(3) | 1,548 | 1,548 | 5.38% | 4/30/2027 |
| $144,142 | $139,609 | |||
(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 $4,159 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.
- 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.
We also have a 20% ownership interest in Gruppa Florentina, LLC ("Milano"), which operates several pizza parlors in Central and Northern California. Milano also has 23 franchised locations, includingtwo operating, under the trade name Angelo & Vito’s Pizzerias.
The following is a summary of our investment in unconsolidated joint ventures:
| As of December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Assets (1) | ||
| Real estate | $13,897 | $13,140 |
| Cash, cash equivalents and restricted cash | 20,047 | 66,364 |
| Other assets | 57,005 | 35,938 |
| Total assets | $90,949 | $115,442 |
| Liabilities and Partners Capital (1) | ||
| Liabilities from discontinued operations | $— | $8,824 |
| Mortgage notes payable | 13,841 | 16,267 |
| Other liabilities | 27,947 | 13,412 |
| Our share of partners' capital | 10,207 | 27,973 |
| Outside partner's capital | 38,954 | 48,966 |
| Total liabilities and partners' capital | $90,949 | $115,442 |
| Investment in unconsolidated joint ventures | ||
| Our share of partners' capital | $10,207 | $27,973 |
| Basis adjustment (2) | (147) | 253 |
| Total investment in unconsolidated joint ventures | $10,060 | $28,226 |
(1) These amounts include the assets of $1,032 and $52,404 of VAA at December 31, 2023 and 2022, respectively, and liabilities of $135 and $10,812 of VAA at December 31, 2023 and 2022, respectively.
(2) We amortize the difference between the cost of our investments in unconsolidated joint ventures and the book value of our underlying equity into income on a straight-line basis consistent with the lives of the underlying assets.
The following is a summary of our income (loss) from investments in unconsolidated joint ventures:
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Revenue (1) | |||
| Rental revenue | $— | $11,362 | $14,632 |
| Other revenue | 60,057 | 41,093 | 60,514 |
| Total revenue | 60,057 | 52,455 | 75,146 |
| Expenses (1) | |||
| Operating expenses | 54,517 | 55,831 | 66,503 |
| Depreciation and amortization | 1,361 | 3,499 | 4,857 |
| Interest | 459 | 15,839 | 23,744 |
| Total expenses | 56,337 | 75,169 | 95,104 |
| Income (loss) from continuing operations | 3,720 | (22,714) | (19,958) |
| Income from discontinued operations (2) | 1,837 | 708,341 | 7,416 |
| Net income (loss) | $5,557 | $685,627 | $(12,542) |
| Our share of net income in unconsolidated joint ventures | $3,242 | $469,268 | $14,634 |
(1) These amounts include revenue of $0, $11,963 and $15,336 of VAA during the years ended December 31, 2023, 2022 and 2021, respectively, and expenses of $(283), $36,076 and $39,438 of VAA during the years ended December 31, 2023, 2022 and 2021, respectively.
(2) 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.
- 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:
| Property | Location | Units |
|---|---|---|
| Blue Lake Villas | Waxahachie, TX | 186 |
| Blue Lake Villas Phase II | Waxahachie, TX | 70 |
| Northside on Travis | Sherman, TX | 200 |
| Parc at Denham Springs | Denham Spring, LA | 224 |
| Residences at Holland Lake | Weatherford, TX | 208 |
| Villas of Park West I | Pueblo, CO | 148 |
| Villas of Park West II | Pueblo, CO | 112 |
The following is a summary of the allocation of the fair value of the VAA Holdback Portfolio:
| Real estate | $219,500 |
|---|---|
| Other assets | 4,843 |
| Total assets acquired | 224,343 |
| Mortgage notes payable | 70,330 |
| Accounts payable and other liabilities | 1,624 |
| Accrued interest | 190 |
| Total liabilities assumed | 72,144 |
| 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 investment | 146,313 |
| Gain on remeasurement of assets | $73,187 |
From November 1, 2022, we have included the VAA Holdback Portfolio in our consolidated financial statements.
- 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 | $11,406 | 4.40% | 6/1/2025 |
| Athens(1) | — | 1,155 | 4.00% | 8/28/2023 |
| Blue Lake Villas(2) | 9,503 | 9,673 | 3.15% | 11/1/2055 |
| Blue Lake Villas Phase II(2) | 3,349 | 3,424 | 2.85% | 6/1/2052 |
| Chelsea | 8,064 | 7,875 | 3.40% | 12/1/2050 |
| EQK Portage | 3,350 | 3,350 | 10.00% | 11/13/2024 |
| Forest Grove | 6,988 | 7,128 | 3.75% | 5/5/2024 |
| Landing on Bayou Cane | 14,442 | 14,161 | 3.50% | 9/1/2053 |
| Legacy at Pleasant Grove | 12,716 | 13,039 | 3.60% | 4/1/2048 |
| New Concept Energy | 3,542 | 3,542 | 6.00% | 9/30/2025 |
| Northside on Travis(2) | 11,394 | 11,656 | 2.50% | 2/1/2053 |
| Parc at Denham Springs(2) | 16,399 | 16,737 | 3.75% | 4/1/2051 |
| Parc at Denham Springs Phase II | 15,608 | 15,789 | 4.05% | 2/1/2060 |
| RCM HC Enterprises | 5,086 | 5,086 | 5.00% | 12/31/2024 |
| Residences at Holland Lake(2) | 10,424 | 10,622 | 3.60% | 3/1/2053 |
| Villas at Bon Secour | 19,205 | 19,410 | 3.08% | 9/1/2031 |
| Villas of Park West I(3) | 9,181 | 9,373 | 3.04% | 3/1/2053 |
| Villas of Park West II(3) | 8,334 | 8,504 | 3.18% | 3/1/2053 |
| Vista Ridge | 9,512 | 9,674 | 4.00% | 8/1/2053 |
| Windmill Farms(4) | 4,399 | 6,400 | 7.75% | 2/28/2024 |
| $182,683 | $188,004 | |||
(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 and 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 notes payable at December 31, 2023 are as follows:
| Year | Amount |
|---|---|
| 2024 | $23,299 |
| 2025 | 14,102 |
| 2026 | 3,265 |
| 2027 | 3,376 |
| 2028 | 3,493 |
| Thereafter | 136,115 |
| Deferred finance cost | (967) |
| $182,683 |
- 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 is as follows:
| Interest Rate | |||
|---|---|---|---|
| Bond Issuance · Amount · Maturity | |||
| Series A Bonds(1) | $28,971 | 7.30% | 7/31/23 |
| Series B Bonds(1) | 35,806 | 6.80% | 7/31/25 |
| Series C Bonds(2) | 66,546 | 4.65% | 1/31/23 |
| Less unamortized deferred issuance costs | (2,105) | ||
| $129,218 | |||
(1) The bonds are 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.
- 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 an affiliates of the MRHI, which indirectly owns appro ximately 90.8% of our common shares. 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 $4,006, $4,191 and $4,399 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 $10,187, $8,753 and $13,985 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 $13,260, $15,600 and $14,138 for the years ended December 31, 2023, 2022 and 2021, respectively. Accrued interest on the UHF notes of $2,012 and $4,663 is included in other assets at December 31, 2023 and 2022, respectively.
- Noncontrolling Interests
The noncontrolling interest represents the third party ownership interest in TCI and Income Opportunity Realty Investors, Inc. ("IOR"). We owned 78.4% of TCI, which in turn owned 82.3% in IOR during the year ended December 31, 2023 and 81.1% during the years ended December 31, 2022 and 2021.
- Stockholders' Equity
Dividends:
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.
Preferred Stock:
We are authorized to issue up to 15,000,000 shares of Series A 10.0% Cumulative Convertible Preferred Stock with a par value of $2.00 per share with a liquidation preference of $10.00 per share plus accrued and unpaid dividends. Dividends are payable quarterly at the annual rate of $1.00 per share, or $.25 per share when declared. The Series A Preferred Stock may be converted into common stock at 90.0% of the average daily closing price of our common stock for the prior 20 trading days.
- Deferred Income
In previous years, we sold properties to related parties where we have 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 transaction 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 deferred gain of $9,791.
- 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 in accordance with ASC 740 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:
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Current: | |||
| Federal | $1,293 | $77,374 | $(1,408) |
| State | 163 | 7,710 | 341 |
| Deferred and Other: | |||
| Federal | — | 13,024 | — |
| State | — | — | — |
| Total tax expense (benefit) | $1,456 | $98,108 | $(1,067) |
The reconciliation between our effective tax rate on income from operations and the statutory rate is as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Income tax (benefit) expense at federal statutory rate | $1,293 | $118,940 | $284 |
| State and local income taxes net of federal tax (benefit) expense | 163 | 7,705 | 342 |
| Alternative minimum tax refund | — | — | (1,434) |
| Temporary tax differences | |||
| Change in valuation allowance | — | (28,537) | (259) |
| Reported tax (benefit) expense | $1,456 | $98,108 | $(1,067) |
| Effective tax rate | 23.6% | 24.9% | 4.6% |
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, 2023, 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, | ||
|---|---|---|
| 2023 | 2022 | |
| Deferred tax asset: | ||
| Allowance for losses on notes | $— | $1,470 |
| Basis difference in fixed assets | 1,952 | — |
| Deferred gain | 122 | — |
| Foreign currency translations | — | 4,279 |
| Net operating loss carryforward | — | — |
| 2,074 | 5,749 | |
| Deferred tax liabilities: | ||
| Deferred gain | — | 18,249 |
| Basis differences for fixed assets | — | 530 |
| — | 18,779 | |
| 2,074 | (13,030) | |
| Less: valuation allowance | — | — |
| Net deferred tax liability | $2,074 | $(13,030) |
We have state net operating losses in many of the various states in which we operate.
- 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.
We were a defendant in litigation instituted by David Clapper and related entities (collectively, "Clapper”) regarding a multifamily property transaction that occurred in 1988. The litigation led to a substantial judgment against our affiliate and Clapper subsequently sued numerous other entities including us in Federal Court to collect that judgment. The case was tried to a jury in May 2021. The jury found the defendants owed Clapper nothing and the Court issued a take nothing judgment. Clapper subsequently filed an appeal to the US Fifth Circuit Court of Appeals, and on March 8, 2024, the court reversed the judgment and remanded the case for further proceedings.
- Quarterly Results of Operations
The following is a tabulation of our quarterly results of operations for the years 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 | $12,526 | $14,047 |
| Net operating loss | (3,086) | (3,859) | (2,104) | (2,191) |
| Net income (loss) attributable to the Company | 2,978 | 125 | 2,988 | (2,123) |
| EPS - basic and diluted | $0.18 | $0.01 | $0.18 | $(0.13) |
| 2022 Quarter Ended | ||||
|---|---|---|---|---|
| March 31, | June 30, | September 30, | December 31 | |
| Revenues | $7,787 | $8,129 | $8,319 | $13,309 |
| Net operating (loss) income | (4,495) | (3,033) | (3,188) | 1,449 |
| Net income attributable to the Company | 11,314 | 16,312 | 302,289 | 43,434 |
| EPS - basic and diluted | $0.70 | $1.01 | $18.72 | $2.69 |
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).
- 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.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.