ONE LIBERTY PROPERTIES INC
For the period ended Dec 31, 2023. Filed Mar 6, 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 6, 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
NOTE 1 — ORGANIZATION AND BACKGROUND
One Liberty Properties, Inc. (“OLP”) was incorporated in 1982 in Maryland. OLP is a self-administered and self-managed real estate investment trust (“REIT”). OLP acquires, owns and manages a geographically diversified portfolio consisting primarily of industrial and, to a lesser extent, retail properties, many of which are subject to long-term net leases. As of December 31, 2023, OLP owns 110 properties, including three properties owned by consolidated joint ventures andtwo properties owned by unconsolidated joint ventures. The 110 properties are located in 31 states.
NOTE 2 — SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation
The consolidated financial statements include the accounts and operations of OLP, its wholly owned subsidiaries, its joint ventures in which the Company, as defined, has a controlling interest, and variable interest entities (“VIEs”) of which the Company is the primary beneficiary. OLP and its consolidated subsidiaries are referred to herein as the “Company”. Material intercompany items and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.
Management believes that the estimates and assumptions that are most important to the portrayal of the Company’s consolidated financial condition and results of operations, in that they require management’s most difficult, subjective or complex judgments, form the basis of the accounting policies deemed to be most significant to the Company. These significant accounting policies relate to revenues and the value of the Company’s real estate portfolio, including investments in unconsolidated joint ventures. Management believes its estimates and assumptions related to these significant accounting policies are appropriate under the circumstances; however, should future events or occurrences result in unanticipated consequences, there could be a material impact on the Company’s future consolidated financial condition or results of operations.
Segment Reporting
Substantially all of the Company’s real estate assets, at acquisition, are comprised of real estate owned that is leased to tenants on a long-term basis. Therefore, the Company aggregates real estate assets for reporting purposes and operates inone reportable segment.
Revenue Recognition
Rental income includes the base rent that each tenant is required to pay in accordance with the terms of its lease reported over the non-cancelable term of the lease on a straight-line basis, if collectability is probable. On a quarterly basis, management reviews the tenant’s payment history and financial condition in determining, in its judgment, whether any accrued rental income and unbilled rent receivable balances applicable to a specific tenant is collectable. Any change to the collectability of lease payments or unbilled rent receivables is recognized as a current period adjustment to rental revenue (see Note 3).
Some leases provide for increases based on the Consumer Price Index or for additional contingent rental revenue in the form of percentage rents. The percentage rents are based upon the level of sales achieved by the lessee and are recognized once the required sales levels are reached. Some leases provide for an incentive for the lessee to sign a lease, such as a leasehold improvement allowance in which the Company reimburses the tenant for the construction of lessee assets. Such lease incentives are capitalized at lease commencement and recognized on a straight-line basis over the lease term as a reduction to rental income. A ground lease provides for rent which can be deferred and paid based on the operating performance of the property; therefore, this rent is recognized as rental income when the operating performance is achieved and the rent is received.
Many of the Company’s properties are subject to long-term net leases under which the tenant is typically responsible to pay directly to the vendor the real estate taxes, insurance, utilities and ordinary maintenance and repairs related to the property, and the Company is not the primary obligor with respect to such items. As a result, the revenue and expenses relating to these properties are recorded on a net basis. For certain properties, in addition to contractual base rent, the tenants pay their contracted for share of real estate taxes and operating expenses to the Company. The revenue and expenses associated with properties at which the Company is the primary obligor are generally recorded on a gross basis. During 2023, 2022 and 2021, the Company recorded reimbursements of expenses of$13,636,000, $12,548,000 and $10,938,000, respectively, which are included in Rental income, net in the accompanying consolidated statements of income.
Gains and losses on the sale of real estate investments are recorded when the Company no longer holds a controlling financial interest in the entity which holds the real estate investment and the relevant revenue recognition criteria under GAAP have been met.
Purchase Accounting for Acquisition of Real Estate
In acquiring real estate, the Company evaluates whether substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets, and if that requirement is met, the asset group is accounted for as an asset acquisition and not a business combination. Transaction costs incurred with such asset acquisitions are capitalized to real estate assets and depreciated over the respectful useful lives.
The Company allocates the purchase price of real estate, including direct transaction costs applicable to an asset acquisition, among land, building, improvements and intangibles (e.g., the value of above, below and at-market leases, and origination costs associated with in-place leases and above or below-market mortgages assumed at the acquisition date). The value, as determined, is allocated to the gross assets acquired based on management’s determination of the relative fair values of these assets and liabilities.
The Company assesses the fair value of the gross assets acquired based on available market information which utilize estimated cash flow projections; such inputs are categorized as Level 3 inputs in the fair value hierarchy. In determining fair value, factors considered by management include an evaluation of current market demand, market capitalization rates and discount rates, estimates of carrying costs (e.g., real estate taxes, insurance and other operating expenses), and lost rental revenue during the expected lease-up periods. Management also estimates costs to execute similar leases, including leasing commissions and tenant improvements.
The values of acquired above-market and below-market leases are recorded based on the present values (using discount rates which reflect the risks associated with the leases acquired) of the difference between the contractual amounts to be received and management’s estimate of market lease rates, measured over the terms of the respective leases that management deemed appropriate at the time of the acquisitions. Such valuations include a consideration of the non-cancellable terms of the respective leases, as well as any applicable renewal
period(s). The fair values associated with below-market rental renewal options are determined based on the Company’s experience and other relevant factors at the time of the acquisitions. The values of above-market leases are amortized as a reduction to rental income over the terms of the respective non-cancellable lease periods. The portion of the values of below-market leases are amortized as an increase to rental income over the terms of the respective non-cancellable lease periods. The portion of the values of the leases associated with below-market renewal options that management deemed are reasonably certain to be exercised by the tenant are amortized to rental income over such renewal periods. The value of other intangible assets (i.e., origination costs) is recorded to amortization expense over the remaining terms of the respective leases. If a lease is terminated prior to its contractual expiration date or not renewed, all unamortized amounts relating to that lease would be recognized in operations at that time. The estimated useful lives of intangible assets or liabilities generally range fromone to 32 years.
The values of assumed mortgages are recorded based on the present values (using discount rates which reflect the risks associated with the mortgage assumed) of the difference between the contractual amounts to be paid at the stated interest rates and management’s estimate of market interest rates for similar debt, at the time of the acquisition, measured over the terms of the respective debt. The values of above or below-market mortgages are amortized as a decrease or increase, respectively, to interest expense over the term of the respective debt which range fromsix toseven years.
Accounting for Long-Lived Assets and Impairment of Real Estate Owned
The Company reviews its real estate portfolio on a quarterly basis for indicators of impairment to the value of any of its real estate assets, including deferred costs and intangibles, to determine if there is any need for an impairment charge. In reviewing the portfolio, the Company examines one or more of the following: the type of asset, the current financial statements or other available financial information of the tenant, prolonged or significant vacancies, the economic environment of the area in which the asset is located and the industry in which the tenant is involved, the timeliness of the payments made by the tenant under its lease, property inspection reports and communication with, by, or relating to, the tenant. For each real estate asset owned for which indicators of impairment exist, management performs a recoverability test by comparing (i) the sum of the estimated undiscounted future cash flows attributable to the asset, which are determined using assumptions and estimates, including projected rental rates over an appropriate holding period and property capitalization rates, to (ii) the carrying amount of the asset. If the aggregate undiscounted cash flows are less than the asset’s carrying amount, an impairment is recorded to the extent that the estimated fair value is less than the asset’s carrying amount. The estimated fair value is determined using a discounted cash flow model of the expected future cash flows through the useful life of the property. The analysis includes an estimate of the future cash flows that are expected to result from the real estate investment’s use and eventual disposition. These cash flows consider factors such as expected future operating income, trends and prospects, the effects of leasing demand, competition and other factors. During the three years ended December 31, 2023, there were no impairment charges related to the Company’s real estate portfolio.
Properties Held-for-Sale
Real estate investments are classified as properties held-for-sale when management determines that the investment meets the applicable criteria. Real estate assets that are classified as held-for-sale are: (i) valued at the lower of carrying amount or the estimated fair value less costs to sell on an individual asset basis; and (ii) not depreciated.
Investment in Joint Ventures and Variable Interest Entities
The Financial Accounting Standards Board, or FASB, provides guidance for determining whether an entity is a VIE. VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. A VIE is required to be consolidated by its primary beneficiary, which is the party that (i) has the power to control the activities that most significantly impact the VIE’s economic performance and (ii) has the obligation to absorb losses, or the right to receive benefits, of the VIE that could potentially be significant to the VIE.
The Company assesses the accounting treatment for each of its investments, including a review of each venture or limited liability company or partnership agreement, to determine the rights of each party and whether those rights are protective or participating. The agreements typically contain certain protective rights, such as the requirement of partner approval to sell, finance or refinance the property and to pay capital expenditures and operating expenditures outside of the approved budget or operating plan. In situations where, among other things, the Company and its partners jointly (i) approve the annual budget, (ii) approve certain expenditures, (iii) prepare or review and approve the joint venture’s tax return before filing, or (iv) approve each lease at a property, the Company does not consolidate as the Company considers these to be substantive participation rights that result in shared, joint power over the activities that most significantly impact the performance of the joint venture or property. Additionally, the Company assesses the accounting treatment for any interests pursuant to which the Company may have a variable interest as a lessor. Leases may contain certain protective rights, such as the right of sale and the receipt of certain escrow deposits.
The Company accounts for its investments in unconsolidated joint ventures under the equity method of accounting. All investments in unconsolidated joint ventures have sufficient equity at risk to permit the entity to finance its activities without additional subordinated financial support and, as a group, the holders of the equity at risk have power through voting rights to direct the activities of these ventures. As a result, none of these joint ventures are VIEs. In addition, the Company shares power with its co-managing members over these entities, and therefore the entities are not consolidated. These investments are recorded initially at cost, as investments in unconsolidated joint ventures, and subsequently adjusted for their share of equity in earnings, cash contributions and distributions. None of the joint venture debt is recourse to the Company, subject to standard carve-outs.
The Company reviews on a quarterly basis its investments in unconsolidated joint ventures for other-than-temporary losses in investment value. Any decline that is not expected to be recovered based on the underlying assets of the investment is considered other than temporary and an impairment charge is recorded as a reduction in the carrying value of the investment. During the three years ended December 31, 2023, there wereno impairment charges related to the Company’s investments in unconsolidated joint ventures.
The Company has elected to follow the cumulative earnings approach when assessing, for the consolidated statement of cash flows, whether the distribution from the investee is a return of the investor’s investment as compared to a return on its investment. The source of the cash generated by the investee to fund the distribution is not a factor in the analysis (that is, it does not matter whether the cash was generated through investee refinancing, sale of assets or operating results). Consequently, the investor only considers the relationship
between the cash received from the investee to its equity in the undistributed earnings of the investee, on a cumulative basis, in assessing whether the distribution from the investee is a return on or a return of its investment. Cash received from the unconsolidated entity is presumed to be a return on the investment to the extent that, on a cumulative basis, distributions received by the investor are less than its share of the equity in the undistributed earnings of the entity.
Fair Value Measurements
The Company measures the fair value of financial instruments based on the assumptions that market participants would use in pricing the asset or liability. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). As a basis for considering market participant assumptions in fair value measurements, a fair value hierarchy distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity and the reporting entity’s own assumptions about market participant assumptions. In accordance with the fair value hierarchy, Level 1 assets/liabilities are valued based on quoted prices for identical instruments in active markets, Level 2 assets/liabilities are valued based on quoted prices in active markets for similar instruments, on quoted prices in less active or inactive markets, or on other “observable” market inputs and Level 3 assets/liabilities are valued based on significant “unobservable” market inputs.
Derivatives and Hedging Activities
The Company uses interest rate swaps to add stability to interest expense; not for trading or speculative purposes.
The Company records all derivatives on the consolidated balance sheets at fair value using widely accepted valuation techniques including a discounted cash flow analysis on the expected cash flows of the derivatives. In addition, the Company incorporates credit valuation adjustments to appropriately reflect both its own non-performance risk and the respective counterparty’s non-performance risk in the fair value measurements. These counterparties are generally large financial institutions engaged in providing a variety of financial services. These institutions generally face similar risks regarding adverse changes in market and economic conditions including, but not limited to, fluctuations in interest rates, exchange rates, equity and commodity prices and credit spreads.
The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows are considered cash flow hedges. For derivatives designated as cash flow hedges, the effective portion of changes in the fair value of the derivative is initially reported in accumulated other comprehensive income (outside of earnings) and subsequently reclassified to earnings in the period in which the hedged transaction becomes ineffective. For derivatives not designated as cash flow hedges, changes in the fair value of the derivative are recognized directly in earnings in the period in which the change occurs; however, the Company’s policy is to not enter into such transactions.
Stock Based Compensation
The fair value of restricted stock grants and restricted stock units (“RSUs”), determined as of the date of grant, is amortized into general and administrative expense over the respective vesting period. The deferred compensation to be recognized as expense is net of forfeitures. The Company recognizes the effect of forfeitures when they occur and previously recognized compensation expense is reversed in the period the grant or unit is forfeited. For share-based awards with a performance or market measure, the Company recognizes compensation expense over the requisite service period and the performance assumptions are re-evaluated quarterly. The requisite service period begins on the date the Compensation Committee of the Company’s Board of Directors authorizes the award, adopts any relevant performance measures and communicates the award to the recipient.
Income Taxes
The Company is qualified as a REIT under the applicable provisions of the Internal Revenue Code. Under these provisions, the Company will not be subject to Federal, and generally, state and local income taxes, on amounts distributed to stockholders, provided it distributes at least 90% of its ordinary taxable income and meets certain other conditions.
The Company follows a two-step approach for evaluating uncertain tax positions. Recognition (step one) occurs when an enterprise concludes that a tax position, based solely on its technical merits, is more-likely-than-not to be sustained upon examination. Measurement (step two) determines the amount of benefit that more-likely-than-not will be realized upon settlement. Derecognition of a tax position that was previously recognized would occur when a company subsequently determines that a tax position no longer meets the more-likely-than-** **not threshold of being sustained. The use of a valuation allowance as a substitute for derecognition of tax positions is prohibited. The Company has not identified any uncertain tax positions requiring accrual.
Cash and Cash Equivalents
All highly liquid investments with original maturities of three months or less when purchased are considered to be cash equivalents.
Concentration of Credit Risk
The Company maintains cash accounts at various financial institutions. While the Company attempts to limit any financial exposure, substantially all of its deposit balances exceed federally insured limits. The Company has not experienced any losses on such accounts.
The Company’s properties are located in 31 states. Onlyone state, South Carolina, contributed more than 10% (i.e.,10.3%) to the Company’s total revenues in 2023. No real estate investments in any one state contributed more than 10% to the Company’s total revenues in 2022 and 2021.
No tenant contributed over 10% to the Company’s total revenues in any of the past three years.
Escrows
Real estate taxes and other escrows aggregating $3,162,000 and $559,000 at December 31, 2023 and 2022, respectively, are included in Escrow, deposits and other assets and receivables.
New Accounting Pronouncements
In November 2023, the FASB issued ASU No. 2023-07,Segment Reporting – Improvements to Reportable Segments Disclosures, which enhances disclosures of significant segment expenses regularly provided to the chief operating decision maker, extends certain annual disclosures to interim periods, and permits more than one measure of segment profit or loss to be reported under certain conditions. The amendments are effective for fiscal years beginning after December 15, 2023 and early adoption of the amendment is permitted. The Company has evaluated the guidance and determined it will have no material impact to the financial statements.
In March 2020, the FASB issued ASU No. 2020-04,Reference Rate Reform (Topic 848), which was amended in December 2022 by ASU No. 2022-06,Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848. This Topic contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. As of December 31, 2023, the Company has converted all its LIBOR indexed debt and derivatives to SOFR based indexes. For all derivative financial instruments designated as effective hedges, the Company utilized the elective relief in Topic 848 which allows for the continuation of hedge accounting through the transition process.
NOTE 3 — LEASES
Lessor Accounting
The Company owns rental properties which are leased to tenants under operating leases with current expirations ranging from 2024 to 2055, with options toextend orterminate the lease. Revenues from such leases are reported as Rental income, net, and are comprised of (i) lease components, which includes fixed and variable lease payments and (ii) non-lease components which includes reimbursements of property level operating expenses. The Company doesnot separate non-lease components from the related lease components, as the timing and pattern of transfer are the same, and account for the combined component in accordance with ASC 842.
Fixed lease revenues represent the base rent that each tenant is required to pay in accordance with the terms of its respective lease, and any lease incentives paid or payable to the lessee, reported on a straight-line basis over the non-cancelable term of the lease. Variable lease revenues typically include payments based on (i) tenant reimbursements, (ii) changes in the index or market-based indices after the inception of the lease, (iii) percentage rents and (iv) the operating performance of the property. Variable lease revenues are not recognized until the specific events that trigger the variable payments have occurred.
The components of lease revenues are as follows (amounts in thousands):
| · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · | ||||||||
| · · · Year Ended December 31, | ||||||||
| · 2023 · 2022 · 2021 | ||||||||
| Fixed lease revenues | | | $75,935 | | $74,101 | | $70,387 | |
| Variable lease revenues | | | 13,759 | | | 17,259(a) | 11,008 | |
| Lease revenues (b) | | $89,694 | | $91,360 | | $81,395 | ||
| (a) | Includes, for 2022, $4,626 of additional rent accrued from a ground lease tenant – see Note 6. |
|---|
| (b) | Excludes $952, $831 and $785 of amortization related to lease intangible assets and liabilities for 2023, 2022 and 2021, respectively. |
|---|
In many of the Company’s leases, the tenant is obligated to pay the real estate taxes, insurance, and certain other expenses directly to the vendor. These obligations, which have been assumed by the tenants, are not reflected in the Company’s consolidated financial statements. To the extent any such tenant defaults on its lease or if it is deemed probable that the tenant will fail to pay for such obligations, a liability for such obligations would be recorded.
On a quarterly basis, the Company assesses the collectability of substantially all lease payments due by reviewing the tenant’s payment history or financial condition. Changes to collectability are recognized as a current period adjustment to rental revenue. As of December 31, 2023, the Company has assessed the collectability of all recorded lease revenues as probable.
NOTE 3 — LEASES (CONTINUED)
Minimum Future Rents
As of December 31, 2023, the minimum future contractual rents to be received on non-cancellable operating leases are included in the table below (amounts in thousands). The minimum future contractual rents do not include (i) straight-line rent or amortization of lease intangibles or incentives and (ii) variable lease payments as described above.
| | | | |
|---|---|---|---|
| For the year ending December 31, | | | |
| 2024 | | $70,906 | |
| 2025 | | | 65,473 |
| 2026 | | | 61,286 |
| 2027 | | | 51,983 |
| 2028 | | | 41,028 |
| Thereafter | | | 127,437 |
| Total | | $418,113 |
Lease Incentives
At December 31, 2023 and 2022, the Company’s unamortized lease incentives aggregating $1,095,000 and $1,300,000, respectively, are recorded in other assets and receivables on the consolidated balance sheets. During 2023 and 2022, the Company amortized $121,000 and $44,000, respectively, of such incentives as a reduction to rental income. During 2023, the Company wrote-off $84,000 of a tenant’s unamortized lease incentive balance as the related property was sold during such year, which reduced the gain on sale reported on the consolidated statement of income. The lease incentives will be amortized against rental income over the term of the leases during the next 10 years.
Unbilled Straight-Line Rent
At December 31, 2023 and 2022, the Company’s unbilled rent receivables aggregating $16,661,000 and $16,079,000, respectively, represent rent reported on a straight-line basis in excess of rental payments required under the respective leases. The unbilled rent receivable is to be billed and received pursuant to the lease terms during the next 19 years.
During 2023, 2022 and 2021, the Company wrote-off $1,048,000, $519,000 and $1,438,000, respectively, of unbilled straight-line rent receivable related to the properties sold during such years, which reduced the gain on sale reported on the consolidated statements of income.
At December 31, 2023 and 2022, the Company’s unearned rental income aggregating $579,000 and $756,000, respectively, represent rent reported on a straight-line basis less than rental payments required under the respective leases. Such amounts are recorded in other liabilities on the consolidated balance sheets. The unearned rental income is to be recognized into revenue over the term of the leases during the next eight years.
During 2023, the Company wrote-off $43,000 of a tenant’s unearned rental income as the related property sold was sold during such year, which increased the gain on sale reported on the consolidated statement of income. No such amounts were written off during 2022 or 2021.
On a quarterly basis, the Company assesses the collectability of unbilled rent receivable balances by reviewing the tenant’s payment history and financial condition. The Company has assessed the collectability of all unbilled rent receivable balances as probable as of December 31, 2023. During 2023, the Company wrote-off, as a reduction of rental income, net,$133,000 of unbilled rent receivables due from Bed Bath & Beyond as the tenant filed for Chapter 11 bankruptcy protection and rejected its lease in April 2023.
NOTE 3 — LEASES (CONTINUED)
Lessee Accounting
Ground Lease
The Company is a lessee under a ground lease in Greensboro, North Carolina, which is classified as an operating lease. The ground lease expires March 3, 2025 and provides for up tofour, five-year renewal options andone seven-month renewal option. At December 31, 2023 and 2022, the Company recorded a liability of $2,827,000 and $6,366,000, respectively, for the obligation to make payments under the lease and an asset of $2,246,000 and $5,864,000, respectively, for the right to use the underlying asset during the lease term which are included inother liabilities andother assets, respectively, on the consolidated balance sheets. Lease payments associated with renewal option periods that the Company determined were reasonably certain to be exercised are included in the measurement of the lease liability and right of use asset. During 2023, as a result of an amendment to the operating lease at this property, the Company determined it was no longer reasonably certain that the second ground lease extension option would be exercised. As such, the Company reassessed the right of use asset and adjusted the lease liability to reflect the shortened lease term. As of December 31, 2023, the remaining lease term, including renewal options deemed exercised, is 6.2 years. The Company applied a discount rate of 6.91%, based on its incremental borrowing rate given the term of the lease, as the rate implicit in the lease is not known. During the years ended December 31, 2023, 2022 and 2021, the Company recognized$544,000, $599,000 and $599,000, respectively, of lease expense related to this ground lease which is included in Real estate expenses on the consolidated statements of income.
Office Lease
The Company is a lessee under a corporate office lease in Great Neck, New York, which is classified as an operating lease. The lease expires on December 31, 2031 and provides a 5-year renewal option. At December 31, 2023 and 2022, the Company recorded a liability of$536,000 and $558,000, respectively, for the obligation to make payments under the lease and an asset of $505,000 and $535,000, respectively, for the right to use the underlying asset during the lease term which are included inother liability andother assets, respectively, on the consolidated balance sheets. Lease payments associated with the renewal option period, which was determined to be reasonably certain to be exercised, are included in the measurement of the lease liability and right of use asset. As of December 31, 2023, the remaining lease term, including the renewal option deemed exercised, is 13.0 years. The Company applied a discount rate of 3.81%, based on its incremental borrowing rate given the term of the lease, as the rate implicit in the lease is not known. During the years ended December 31, 2023, 2022 and 2021, the Company recognized$56,000, $56,000 and $55,000, respectively, of lease expense related to this office lease which is included in General and administrative expenses on the consolidated statements of income.
Minimum Future Lease Payments
As of December 31, 2023, the minimum future lease payments related to the operating ground and office leases are as follows (amounts in thousands):
| | | | |
|---|---|---|---|
| For the year ending December 31, | | | |
| 2024 | | $557 | |
| 2025 | | | 626 |
| 2026 | | 627 | |
| 2027 | | 629 | |
| 2028 | | 630 | |
| Thereafter | | 1,229 | |
| Total undiscounted cash flows | | $4,298 | |
| Present value discount | | (935) | |
| Lease liability | | $3,363 |
NOTE 4 — REAL ESTATE INVESTMENTS
Acquisitions
The following table details the Company’s real estate acquisitions during 2023 and 2022 (amounts in thousands). The Company determined that with respect to each of these acquisitions, the gross assets acquired are concentrated in a single identifiable asset. Therefore, these transactions do not meet the definition of a business and are accounted for as asset acquisitions. As such, direct transaction costs associated with these asset acquisitions have been capitalized to real estate assets and depreciated over their respective useful lives.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · · · · Contract · · · · Capitalized | ||||||||||
| | | Date | | | Purchase | | Terms of | | | Transaction |
| Description of Industrial Property · Acquired · Price · Payment · Costs | ||||||||||
| Multi-tenant | | | | | | | | | | |
| Blythewood, South Carolina | | July 13, 2023 | | $13,400 | | Cash and $4,280 mortgage (a) | | $109 | ||
| Totals for 2023 | | | | $13,400 | | $109 | ||||
| | | | | | | | | | | |
| Conditioned Air Company of Naples LLC | | | | | | | | | | |
| Fort Myers, Florida | | January 5, 2022 | | $8,100 | | All cash (b) | | $66 | ||
| Q.E.P. Co., Inc. | | | | | | | | | | |
| Dalton, Georgia | | May 12, 2022 | | | 17,000 | | All cash (b) | | | 330 |
| Multi-tenant | | | | | | | | | | |
| Hillside, Illinois | | May 16, 2022 | | | 5,770 | | All cash | | | 112 |
| Curaleaf, Inc. | | | | | | | | | | |
| Lexington, Kentucky | | June 17, 2022 | | | 8,430 | | Cash and $5,480 mortgage (c) | | | 80 |
| Multi-tenant | | | | | | | | | | |
| Northwood, Ohio | | November 15, 2022 | | | 8,629 | | Cash and $6,034 mortgage (d) | | | 87 |
| Multi-tenant | | | | | | | | | | |
| Northwood, Ohio | | November 15, 2022 | | | 8,561 | | Cash and $6,034 mortgage (d) | | | 86 |
| Totals for 2022 | | | | $56,490 | | $761 | ||||
| (a) | Simultaneously with the acquisition of this property, the Company assumed a $4,280 mortgage, bearing an interest rate of 4.60% and maturing in 2029. |
|---|
| (b) | Subsequent to the acquisitions of the Fort Myers, Florida and Dalton, Georgia properties, the Company obtained new mortgage debt of $4,860 and $10,000, bearing interest rates of 3.09% and 3.50% and maturing in 2031 and 2032, respectively. |
|---|
| (c) | Simultaneously with the acquisition of this property, the Company obtained new mortgage debt of $5,480, bearing an interest rate of 3.85% and maturing in 2047. |
|---|
| (d) | Simultaneously with the acquisition of these properties, the Company assumed a $6,034 mortgage encumbering both properties, bearing an interest rate of 3.57% and maturing in 2030. |
|---|
NOTE 4 — REAL ESTATE INVESTMENTS (CONTINUED)
The following table details the allocation of the purchase price and capitalized transaction costs for the Company’s acquisition of real estate during 2023 and 2022 (amounts in thousands):
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Building & · · Intangible Lease · · Mortgage · · · | ||||||||||||||||||
| Description of Industrial Property · Land · Improvements · Asset (a) · Liability (b) · · Intangible (c) · · Total | ||||||||||||||||||
| Multi-tenant | | | | | | | | | | | | | | | | | | |
| Blythewood, South Carolina | | $311 | | $12,304 | | $871 | | $(237) | | $260 | | $13,509 | ||||||
| Totals for 2023 | | $311 | | $12,304 | | $871 | | $(237) | | $260 | | $13,509 | ||||||
| | | | | | | | | | | | | | | | | | | |
| Conditioned Air Company of Naples LLC | | | | | | | | | | | | | | | | | | |
| Fort Myers, Florida | | $991 | | $6,876 | | $568 | | $(269) | | $— | | $8,166 | ||||||
| Q.E.P. Co., Inc. | | | | | | | | | | | | | | | | | | |
| Dalton, Georgia | | | 547 | | | 15,836 | | | 1,223 | | | (276) | | | — | | | 17,330 |
| Multi-tenant | | | | | | | | | | | | | | | | | | |
| Hillside, Illinois | | | 2,560 | | | 2,975 | | | 539 | | | (192) | | | — | | | 5,882 |
| Curaleaf, Inc. | | | | | | | | | | | | | | | | | | |
| Lexington, Kentucky | | | 1,558 | | | 6,881 | | | 486 | | | (415) | | | — | | | 8,510 |
| Multi-tenant | | | | | | | | | | | | | | | | | | |
| Northwood, Ohio | | | 181 | | | 8,306 | | | 747 | | | (854) | | | 336 | | | 8,716 |
| Multi-tenant | | | | | | | | | | | | | | | | | | |
| Northwood, Ohio | | | 171 | | | 7,383 | | | 759 | | | — | | | 334 | | | 8,647 |
| Totals for 2022 | | $6,008 | | $48,257 | | $4,322 | | $(2,006) | | $670 | | $57,251 | ||||||
| (a) | With respect to the intangible lease assets, the weighted average amortization period for the 2023 and 2022 acquisitions is 1.1 years and 6.1 years, respectively. |
|---|
| (b) | With respect to the intangible lease liabilities, the weighted average amortization period for the 2023 and 2022 acquisitions is 1.1 years and 8.8 years, respectively. |
|---|
| (c) | With respect to the mortgage intangible assets, the weighted average amortization period for the 2023 and 2022 acquisitions is 5.4 years and 7.1 years, respectively. |
|---|
The following table details the market capitalization and discount rates associated with the assessment of the fair value of the related lease and mortgage intangibles for the Company’s acquisition of real estate:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · · · · · · Discount Rate (a) | ||||||||
| Year | | | | Market Cap | | Lease | | Mortgage |
| Acquired | | Description of Industrial Property | | Rate (a) | | Intangible | | Intangible |
| 2023 | | Multi-tenant | | | | | | |
| | | Blythewood, South Carolina | | 6.75% | | 6.75% | | 6.00% |
| 2022 | | Conditioned Air Company of Naples LLC | | | | | | |
| | | Fort Myers, Florida | | 5.50% | | 5.60% | | — |
| 2022 | | Q.E.P. Co., Inc. | | | | | | |
| | | Dalton, Georgia | | 5.00% | | 5.69% | | — |
| 2022 | | Multi-tenant | | | | | | |
| | | Hillside, Illinois | | 6.25% | | 6.63%(b) | — | |
| 2022 | | Curaleaf, Inc. | | | | | | |
| | | Lexington, Kentucky | | 5.25% | | 5.88% | | — |
| 2022 | | Multi-tenant | | | | | | |
| | | Northwood, Ohio | | 6.75% | | 5.60% | | 5.75% |
| 2022 | | Multi-tenant | | | | | | |
| | | Northwood, Ohio | | 6.75% | | 5.60% | | 5.75% |
| (a) | The fair value of the tangible and intangible leases and mortgages were assessed as of the acquisition date using an income approach and estimated cash flow projections which utilize an appropriate market capitalization rate and discount rate which are categorized as Level 3 unobservable inputs in the fair value hierarchy (as defined in Note 2). |
|---|
| (b) | Represents the weighted average discount rate of the warehouse lease (i.e., 5.77%) and the office lease (i.e., 9.03%). |
|---|
NOTE 4 — REAL ESTATE INVESTMENTS (CONTINUED)
The following table details the accumulated amortization of acquired intangibles during the periods indicated (amounts in thousands):
| · · · · · · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · December 31, 2023 · · · December 31, 2022 | ||||||||||||
| · · · Intangible · · · Intangible | ||||||||||||
| · · · Lease Assets · · · Mortgage Asset (a) · · · Lease Liabilities · · · Lease Assets · · · Mortgage Asset (a) · · · Lease Liabilities | ||||||||||||
| Accumulated amortization | | $19,377 | | $126 | | $5,191 | | $23,506 | | $12 | | $5,061 |
| (a) | In connection with the assumption of below-market mortgages in 2022 and 2023 upon the acquisition of the Northwood, Ohio and Blythewood, South Carolina properties. |
|---|
The following table details the amortization of acquired intangibles and the classification in the Company’s consolidated statements of income for the periods indicated (amounts in thousands):
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · Year Ended December 31, · · | ||||||||||
| · 2023 · · 2022 · · 2021 · · Classification | ||||||||||
| Intangible lease assets/liabilities | $952 | | $831 | | $785 | | Rental income, net | |||
| Tenant origination costs | | 4,821 | | | 4,722 | | | 4,700 | | Depreciation and amortization |
| Intangible mortgage assets | | 114 | | | 12 | | | — | | Interest expense |
As of December 31, 2023, the future amortization of the Company’s acquired intangibles are as follows (amounts in thousands):
| · · · · · · · · · · · · | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| For the year ending December 31, · · Intangible Lease Assets (a) · · · Tenant Origination Costs (b) · · · Intangible Mortgage Assets (c) · · · Intangible Lease Liabilities (d) · | |||||||||||
| 2024 | $154 | | $3,685 | | $137 | | $1,085 | | |||
| 2025 | 128 | | | 2,672 | | | 137 | | | 723 | |
| 2026 | 91 | | | 2,462 | | | 137 | | | 704 | |
| 2027 | 31 | | | 1,785 | | | 137 | | | 756 | |
| 2028 | 28 | | | 1,103 | | | 137 | | | 735 | |
| Thereafter | 80 | | | 2,462 | | | 119 | | | 6,093 | |
| Total | $512 | | $14,169 | | $804 | | $10,096 | | |||
| (a) | The result of acquired above-market leases and will be deducted from rental income through 2032. |
|---|
| (b) | The result of acquired in-place leases and will be charged to Depreciation and amortization expense through 2055. |
|---|
| (c) | The result of acquired below-market mortgages and will be charged to interest expense through 2030. |
|---|
| (d) | The result of acquired below-market leases and will be added to rental income through 2055. |
|---|
Depreciation and Amortization
Depreciation of buildings is computed on the straight-line method over an estimated useful life of 40 years. Depreciation of building improvements is computed on the straight-line method over the estimated useful life of the improvements. If the Company determines it is the owner of tenant improvements, the amounts funded to construct the tenant improvements are treated as a capital asset and depreciated over the lesser of the remaining lease term or the estimated useful life of the improvements on the straight-line method. Leasehold interest and the related ground lease payments are amortized over the initial lease term of the leasehold position. During 2023, 2022 and 2021, the Company recorded depreciation expense (including amortization of a leasehold position, lease origination costs, and capitalized leasing commissions) of $24,789,000, $23,781,000 and $22,832,000, respectively.
NOTE 5 — SALES OF PROPERTIES
The following table details the Company’s sales of real estate during 2023, 2022 and 2021 (amounts in thousands):
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · Gross · · Gain on Sale of · | |||||||||||
| Description of Property · · City, State · · Date Sold · · Sales Price · · Real Estate, Net · | |||||||||||
| TGI Fridays restaurant property | | Hauppauge, New York | | February 28, 2023 | | $4,200 | | $1,534 | | ||
| Havertys retail property | | Duluth, Georgia | | May 31, 2023 | | | 6,000 | | | 3,180 | |
| TGI Fridays restaurant property | | Greensboro, North Carolina | | September 20, 2023 | | | 3,250 | | | 332 | |
| Land (a) | | Lakewood, Colorado | | November 14, 2023 | | | 3,333(a) | | 2,177(a) | ||
| Chuck E Cheese restaurant property | | Indianapolis, Indiana | | November 15, 2023 | | | 2,200 | | | 226 | |
| TGI Fridays restaurant property | | Richmond, Virginia | | November 17, 2023 | | | 3,200 | | | 265 | |
| Applebee's restaurants (2 properties) | | Cartersville & Carrollton, Georgia | | December 5, 2023 | | | 7,300 | | | 2,581 | |
| Applebee's restaurant property | | Lawrenceville, Georgia | | December 7, 2023 | | | 2,903(b) | | 989 | | |
| Havertys retail property | | Virginia Beach, Virginia | | December 15, 2023 | | | 5,500 | | | 1,727 | |
| Barnes & Noble retail property | | Fort Myers, Florida | | December 21, 2023 | | | 7,300 | | | 3,997 | |
| Totals for 2023 | | $45,186 | | $17,008(c) | |||||||
| | | | | | | | | | | | |
| Wendy's restaurants (4 properties) | | Various cities, Pennsylvania | | March 22, 2022 | | $10,000 | | $4,649 | | ||
| Orlando Baking industrial property | | Columbus, Ohio | | May 2, 2022 | | | 8,500 | | | 6,925 | |
| Havertys retail property | | Fayetteville, Georgia | | June 17, 2022 | | | 4,800(d) | | 1,125 | | |
| Vacant retail property | | Columbus, Ohio | | August 8, 2022 | | | 8,300 | | | 4,063 | |
| Totals for 2022 | | $31,600 | | $16,762(e) | |||||||
| | | | | | | | | | | | |
| Whole Foods retail property & parking lot | | West Hartford, Connecticut | | June 17, 2021 | | $40,510 | | $21,469 | | ||
| Vacant retail property | | Philadelphia, Pennsylvania | | July 1, 2021 | | | 8,300 | | | 1,299(f) | |
| Wendy's restaurants - 2 properties | | Hanover & Gettysburg, Pennsylvania | | December 27, 2021 | | | 5,700 | | | 2,695 | |
| Totals for 2021 | | $54,510(g) | $25,463(h) | ||||||||
| (a) | A consolidated joint venture, in which the Company holds a 90% interest, sold a land parcel which was part of a multi-tenant shopping center. In connection with the sale of this parcel, the joint venture paid down $1,116 of the mortgage on this property. The non-controlling interest’s share of the gain was $218. |
|---|
| (b) | In connection with this sale, the Company provided seller-financing of $1,816 which is included in other receivables on the consolidated balance sheet as of December 31, 2023. The loan receivable bears interest at 8.0% and matures on July 1, 2024, with a buyer’s option to extend the maturity an additional six months. |
|---|
| (c) | As a result of these sales, the Company wrote-off, as a reduction to Gain on sale of real estate, net, an aggregate of $1,005 of unbilled/unearned rent, $982 of net unamortized intangible lease assets and liabilities and $223 of other assets and receivables. |
|---|
| (d) | In connection with this sale, the Company paid off the $1,563 mortgage on this property. |
|---|
| (e) | As a result of these sales, the Company wrote-off, as a reduction to Gain on sale of real estate, net, an aggregate of $519 of unbilled rent receivables and $4 of net unamortized intangible lease liabilities and assets. |
|---|
| (f) | This property was owned by a consolidated joint venture in which the Company held a 90% interest. The non-controlling interest’s share of the gain was $130. |
|---|
| (g) | In connection with these sales, the Company paid off mortgages in an aggregate of $20,387 and incurred $848 of prepayment costs on debt. |
|---|
| (h) | As a result of these sales, the Company wrote-off, as a reduction to Gain on sale of real estate, net, an aggregate of $1,438 of unbilled rent receivables and $967 of unamortized intangible lease assets. |
|---|
NOTE 5 — SALES OF PROPERTIES (CONTINUED)
Sale subsequent to December 31, 2023
On January 19, 2024, the Company entered into a contract to sell a pad site at a multi-tenant shopping center in Lakewood, Colorado, which is owned by a consolidated joint venture in which the Company holds a 90% interest, for $2,900,000. The buyer’s right to terminate the contract expired February 23, 2024 and the sale is anticipated to close during the quarter ending March 31, 2024. The Company anticipates recognizing a gain on sale of real estate, net on its consolidated statement of income of approximately $1,800,000 during the three months ending March 31, 2024, of which the non-controlling interest’s share will be approximately $180,000.
NOTE 6 — VARIABLE INTEREST ENTITIES, CONTINGENT LIABILITY AND CONSOLIDATED JOINT VENTURES
Variable Interest Entity—Ground Lease
The Company determined it has a variable interest through its ground lease at its Beachwood, Ohio property (The Vue Apartments) and the owner/operator is a VIE because its equity investment at risk is insufficient to finance its activities without additional subordinated financial support. The Company further determined that it is not the primary beneficiary of this VIE because the Company does not have power over the activities that most significantly impact the owner/operator’s economic performance and therefore, does not consolidate this VIE for financial statement purposes. Accordingly, the Company accounts for this investment as land and the revenues from the ground lease as Rental income, net. The ground lease provides for rent which can be deferred and paid based on the operating performance of the property; therefore, this rent is recognized as rental income when the operating performance is achieved and the rent is received. No ground lease rental income has been collected since October 2020 other than the proceeds from the settlement of the Proceedings (as defined under “Additional rent income – Ground Lease Tenant”).
As of December 31, 2023, the VIE’s maximum exposure to loss was $17,276,000 which represented the carrying amount of the land. In purchasing the property in 2016, the owner/operator obtained a$67,444,000 mortgage from a third party which, together with the Company’s purchase of the land, provided substantially all of the funds to acquire the multi-family property. The Company provided its land as collateral for the owner/ operator’s mortgage loan; accordingly, the land position is subordinated to the mortgage. The mortgage balance was$63,569,000 as of December 31, 2023.
Pursuant to the ground lease, as amended in November 2020, the Company agreed, in its discretion, to fund 78% of (i) any operating expense shortfalls at the property and (ii) any capital expenditures required at the property. The Company funded $932,000 and $697,000 during the years ended December 31, 2023 and 2022, respectively. These amounts are included as part of the carrying amount of the land.
Additional rent income—Ground Lease Tenant
The Company’s ground lease tenant was a plaintiff/claimant in various legal proceedings (the “Proceedings”) against, among others, the developer of such apartment complex alleging, among other things, that the buildings’ construction was flawed. The Proceedings were settled in the quarter ended December 31, 2022 and although the Company was not a party to the Proceedings, pursuant to the lease with the tenant, the Company received$4,642,000 from the settlement. At December 31, 2022, $4,626,000 of such sum was accrued as rental income, net on the consolidated statement of income and as other receivables on the consolidated balance sheet.
NOTE 6 — VARIABLE INTEREST ENTITIES, CONTINGENT LIABILITY AND CONSOLIDATED JOINT VENTURES (CONTINUED)
Variable Interest Entities—Consolidated Joint Ventures
The Company has determined that thethree consolidated joint ventures in which it holds between a 90% to 95% interest are VIEs because the non-controlling interests do not hold substantive kick-out or participating rights. The Company has determined it is the primary beneficiary of these VIEs as it has the power to direct the activities that most significantly impact each joint venture’s performance including management, approval of expenditures, and the obligation to absorb the losses or rights to receive benefits. Accordingly, the Company consolidates the operations of these VIEs for financial statement purposes. The VIEs’ creditors do not have recourse to the assets of the Company other than those held by the applicable joint venture.
The following is a summary of the consolidated VIEs’ carrying amounts and classification in the Company’s consolidated balance sheets, none of which are restricted (amounts in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| | | 2023 (a) | 2022 | |||
| Land | | $9,917 | | $10,365 | ||
| Buildings and improvements, net of accumulated depreciation of $6,380 and $5,670, respectively | | | 17,475 | | 17,870 | |
| Cash | | | 1,059 | | 1,163 | |
| Unbilled rent receivable | | | 938 | | | 1,111 |
| Unamortized intangible lease assets, net | | | 412 | | | 472 |
| Escrow, deposits and other assets and receivables | | | 749 | | | 772 |
| Mortgages payable, net of unamortized deferred financing costs of $109 and $152, respectively | | | 16,660 | | | 18,500 |
| Accrued expenses and other liabilities | | | 745 | | 711 | |
| Unamortized intangible lease liabilities, net | | | 385 | | | 424 |
| Accumulated other comprehensive income | | | 2 | | | 22 |
| Non-controlling interests in consolidated joint ventures | | | 1,042 | | 972 | |
| (a) | A consolidated joint venture located in Lakewood, Colorado, in which the Company holds a 90% interest, sold a portion of land at this property in November 2023 and paid down the related mortgage by $1,116 (see Note 5). |
|---|
As of December 31, 2023 and 2022, MCB Real Estate, LLC and its affiliates (‘‘MCB’’) are the Company’s joint venture partner intwo consolidated joint ventures in which the Company has aggregate equity investments of approximately $4,448,000 and $4,563,000, respectively.
Distributions to each joint venture partner are determined pursuant to the applicable operating agreement and, in the event of a sale of, or refinancing of the mortgage encumbering, the property owned by such venture, the distributions to the Company may be less than that implied by the Company’s equity ownership interest in the venture.
NOTE 7 — INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
In September 2023, an unconsolidated joint venture in which the Company had a 50% interest entered into a contract to sell this multi-tenant shopping center in Manahawkin, New Jersey for $36,500,000. As a result, the joint venture recorded an impairment charge of$1,699,000, of which the Company’s 50% share was $850,000 and was recorded in Equity in loss from unconsolidated joint ventures on the consolidated statement of income for the year ended December 31, 2023. On December 15, 2023, this property was sold for$35,070,000, net of closing costs. The Company’s 50% share of the loss from this sale was $108,000, which is included in Equity in loss from sale of unconsolidated joint venture properties on the consolidated statement of income for the year ended December 31, 2023.
In July 2021, an unconsolidated joint venture in which the Company had a 50% interest sold a portion of its land in Savannah, Georgia for $2,559,000, net of closing costs. The Company’s 50% share of the gain from this sale was $805,000, which is included in Equity in earnings from sale of unconsolidated joint venture properties on the consolidated statement of income for the year ended December 31, 2021. The unconsolidated joint venture retained approximately 2.2 acres of land at this property.
The Company’s remainingtwo unconsolidated joint ventures each own and operateone property. As of December 31, 2023 and 2022, the Company’s equity investment in unconsolidated joint ventures totaled $2,051,000 and $10,400,000, respectively. The Company recorded equity in loss of$904,000 during 2023 and equity in earnings of $400,000 and $202,000 during 2022 and 2021, respectively.
NOTE 8 — DEBT OBLIGATIONS
Mortgages Payable
The following table details the Mortgages payable, net, balances per the consolidated balance sheets (amounts in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| · · 2023 · 2022 | ||||||
| Mortgages payable, gross | | $422,565 | | $409,175 | ||
| Unamortized deferred financing costs | | | (3,414) | | (3,355) | |
| Unamortized mortgage intangible assets (a) | | | (804) | | | (658) |
| Mortgages payable, net | | $418,347 | | $405,162 | ||
| (a) | In connection with the assumption of two below-market mortgages upon the acquisition of the Northwood, Ohio and Blythewood, South Carolina properties (see Note 4). |
|---|
At December 31, 2023, there were 68 outstanding mortgages payable, all of which are secured by first liens on individual real estate investments with an aggregate gross carrying value of $670,157,000 before accumulated depreciation of $127,325,000. After giving effect to interest rate swap agreements (see Note 9), the mortgage payments bear interest at fixed rates ranging from 3.05% to 8.40% and mature between 2024 and 2047. The weighted average interest rate on all mortgage debt was 4.31% and 4.10% at December 31, 2023 and 2022, respectively.
Scheduled principal repayments during the years indicated are as follows (amounts in thousands):
| · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ending December 31, · 2024 · 2025 · 2026 · 2027 · 2028 · Thereafter · Total | ||||||||||||||
| Amortization payments | | $11,873 | | $10,627 | | $10,491 | | $9,399 | | $8,718 | | $34,283 | | $85,391 |
| Principal due at maturity | | 49,906 | | 30,850 | | 19,179 | | 38,524 | | 30,155 | | 168,560 | | 337,174 |
| Total | | $61,779 | | $41,477 | | $29,670 | | $47,923 | | $38,873 | | $202,843 | | $422,565 |
NOTE 8 — DEBT OBLIGATIONS (CONTINUED)
Line of Credit
The Company’s credit facility with Manufacturers and Traders Trust Company and VNB New York, LLC, provides that it may borrow up to $100,000,000, subject to borrowing base requirements. The facility is available for the acquisition of commercial real estate, repayment of mortgage debt, and renovation and operating expense purposes; provided, that if used for renovation and operating expense purposes, the amount outstanding for such purposes will not exceed the lesser of $40,000,000 and 40% of the borrowing base. Net proceeds received from the sale, financing or refinancing of properties are generally required to be used to repay amounts outstanding under the credit facility. The facility is guaranteed by subsidiaries of the Company that own unencumbered properties and the Company is required to pledge to the lenders the equity interests in such subsidiaries.
The facility, which matures December 31, 2026, provides for an interest rate equal to 30-day SOFR plus an applicable margin ranging from 175 basis points to 275 basis points depending on the ratio of the Company’s total debt to total value, as determined pursuant to the facility. The applicable margin was 175 basis points at December 31, 2023 and 2022. An unused facility fee of.25% per annum applies to the facility. The weighted average interest rate on the facility was approximately 6.69%,3.42% and 1.86% during 2023, 2022 and 2021, respectively.
The credit facility includes certain restrictions and covenants which may limit, among other things, the incurrence of liens, and which require compliance with financial ratios relating to, among other things, the minimum amount of tangible net worth, the minimum amount of debt service coverage, the minimum amount of fixed charge coverage, the maximum amount of debt to value, the minimum level of net income, certain investment limitations and the minimum value of unencumbered properties and the number of such properties. The Company was in compliance with all covenants at December 31, 2023.
The following table details the Line of credit, net, balances per the consolidated balance sheets (amounts in thousands):
| · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| · · 2023 · 2022 | ||||||
| Line of credit, gross | | $— | | | $21,800 | |
| Unamortized deferred financing costs | | | —(a) | | | (732) |
| Line of credit, net | | $— | | | $21,068 | |
| (a) | In accordance with ASU 2015-15, the Company reclassified the $549 balance of unamortized deferred financing costs to other assets and receivables on the consolidated balance sheet at December 31, 2023, as there was no balance outstanding on the Line of credit. |
|---|
At each of December 31, 2023 and March 1, 2024, $100,000,000 was available to be borrowed under the facility, including an aggregate of up to $40,000,000 available for renovation and operating expense purposes.
Deferred Financing Costs
Mortgage and credit line costs are deferred and amortized on a straight-line basis over the terms of the respective debt obligations, which approximates the effective interest method. At December 31, 2023 and 2022, accumulated amortization of such costs was $5,298,000 and $4,791,000, respectively. The Company generally presents unamortized deferred financing costs as a direct deduction from the carrying amount of the associated debt liability.
NOTE 9—FAIR VALUE MEASUREMENTS
The carrying amounts of cash and cash equivalents, escrow, deposits and other assets and receivables (excluding interest rate swaps), dividends payable, and accrued expenses and other liabilities, are not measured at fair value on a recurring basis but are considered to be recorded at amounts that approximate fair value.
The fair value and carrying amounts of the Company’s mortgages payable are as follows (dollars in thousands):
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · · December 31, · | ||||||||
| · 2023 · · 2022 | ||||||||
| Fair value of mortgages payable (a) | | $397,031 | | | $378,943 | | ||
| Carrying value of mortgages payable, gross | | $422,565 | | | $409,175 | | ||
| Fair value less than the carrying value | | $(25,534) | | | $(30,232) | | ||
| Blended market interest rate (a) | | | 5.93% | | | 5.87% | ||
| Weighted average interest rate | | | 4.31% | | | 4.10% | ||
| Weighted average remaining term to maturity (years) | | | 5.9 | | | | 6.5 | |
| (a) | Estimated using unobservable inputs such as available market information and discounted cash flow analysis based on borrowing rates the Company believes it could obtain with similar terms and maturities. These fair value measurements fall within Level 3 of the fair value hierarchy. |
|---|
At December 31, 2023 and 2022, the carrying amount of the Company’s line of credit (before unamortized deferred financing costs) of $0 and $21,800,000, respectively, approximates its fair value.
Considerable judgment is necessary to interpret market data and develop the estimated fair value. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Fair Value on a Recurring Basis
As of December 31, 2023, the Company had in effect 13 interest rate derivatives, all of which were interest rate swaps, related to 13 outstanding mortgage loans with an aggregate $29,650,000 notional amount maturing between 2024 and 2026 (weighted average remaining term to maturity of 1.2 years). These interest rate swaps, all of which were designated as cash flow hedges, converted SOFR based variable rate mortgages to fixed annual rate mortgages. The interest rates range from 3.22% to 4.55% with a weighted average interest rate of 3.88% at December 31, 2023.
Fair values are approximated using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of the derivatives. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. Although the Company has determined the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the associated credit valuation adjustments use Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and its counterparty. As of December 31, 2023, the Company has assessed and determined the impact of the credit valuation adjustments on the overall valuation of its derivative positions is not significant. As a result, the Company determined its derivative valuation is classified in Level 2 of the fair value hierarchy. The Company does not currently own any financial instruments that are measured on a recurring basis and that are classified as Level 1 or 3.
NOTE 9 — FAIR VALUE MEASUREMENTS (CONTINUED)
The fair value of the Company’s derivative financial instruments was determined to be the following (amounts in thousands):
| · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| | | As of | | Carrying and | | Balance Sheet |
| · December 31, · Fair Value · Classification | ||||||
| Financial assets: Interest rate swaps | | 2023 | | $824 | | Other assets |
| | 2022 | | 1,811 | | Other assets | |
As of December 31, 2023 and 2022, there were no derivatives in a liability position.
The following table presents the effect of the Company’s derivative financial instruments on the consolidated statements of income for the years presented (amounts in thousands):
| · · · · · · · · | |||||
|---|---|---|---|---|---|
| · · · · · · · · | |||||
| · · Year Ended December 31, | |||||
| · · 2023 · 2022 · 2021 | |||||
| Amount of gain (loss) recognized on derivatives in other comprehensive income (loss) | $328 | | $3,028 | | $1,179 |
| Amount of reclassification from Accumulated other comprehensive income (loss) into Interest expense | 1,295 | | (297) | | (2,318) |
During 2021, in connection with the sale of two properties and the early payoff of the related mortgages, the Company discontinued hedge accounting on the related interest rate swaps as the hedged forecasted transactions were no longer probable to occur. As such, the Company accelerated the reclassification of $867,000 from Accumulated other comprehensive loss to interest expense which is included as part of Prepayment costs on debt in the consolidated statement of income for the year ended December 31, 2021.
During the twelve months ending December 31, 2024, the Company estimates an additional $714,000 will be reclassified from Accumulated other comprehensive income as a decrease to Interest expense.
The derivative agreements in effect at December 31, 2023 provide that if the wholly owned subsidiary of the Company which is a party to such agreement defaults or is capable of being declared in default on any of its indebtedness, then a default can be declared on such subsidiary’s derivative obligation. In addition, the Company is a party to the derivative agreements and if there is a default by the subsidiary on the loan subject to the derivative agreement to which the Company is a party and if there are swap breakage losses on account of the derivative being terminated early, the Company could be held liable for such swap breakage losses.
NOTE 10 — RELATED PARTY TRANSACTIONS
Compensation and Services Agreement
Pursuant to the compensation and services agreement with Majestic Property Management Corp. (“Majestic”), Majestic provides the Company with certain (i) executive, administrative, legal, accounting, clerical, property management, property acquisition, consulting (i.e., sale, leasing, brokerage, and mortgage financing), and construction supervisory services (collectively, the “Services”) and (ii) facilities and other resources. Majestic is wholly owned by the Company’s vice chairman and it provides compensation to several of the Company’s executive officers.
NOTE 10 — RELATED PARTY TRANSACTIONS (CONTINUED)
During 2023, 2022, and 2021, in consideration for the Services, the Company paid Majestic $3,317,000, $3,067,000 and $3,111,000, respectively. Included in these fees are $1,510,000 in 2023, $1,346,000 in 2022 and $1,365,000 in 2021 of property management services. The amounts paid for property management services are based on 1.5% and 2.0% of the rental payments (including tenant reimbursements) actually received by the
Company from net lease tenants and operating lease tenants, respectively. The Company does not pay Majestic with respect to properties managed by third parties. During 2023, 2022 and 2021, the Company also paid Majestic, pursuant to the compensation and services agreement, $317,000, $317,000 and $295,000, respectively, for the Company’s share of all direct office expenses, including rent, telephone, postage, computer services, internet usage and supplies.
Executive officers and all others providing services to the Company under the compensation and services agreement were awarded shares of restricted stock and restricted stock units (“RSUs”) under the Company’s stock incentive plans. During 2023, 2022 and 2021, the related expense charged to the Company’s operations was$2,499,000, $2,572,000 and $2,590,000, respectively.
The amounts paid under the compensation and services agreement (except for the property management services which are included in Real estate expenses) and the costs of the stock incentive plans are included in General and administrative expense on the consolidated statements of income.
Joint Venture Partners and Affiliates
During 2023, 2022 and 2021, the Company paid an aggregate of $90,000, $84,000 and $83,000, respectively, to its consolidated joint venture partner or their affiliates (none of whom are officers, directors, or employees of the Company) for property management services, which are included in Real estate expenses on the consolidated statements of income.
During 2023, 2022 and 2021, the Company’s unconsolidated joint ventures paid management fees of $115,000, $131,000 and $118,000, respectively, to the other partner of the ventures, which increased Equity in loss on the consolidated statement of income by $57,000 during 2023 and reduced Equity in earnings on the consolidated statements of income by $66,000 and $59,000 during 2022 and 2021, respectively.* *
Other
During 2023, 2022 and 2021, the Company paid fees of (i) $313,000, $313,000 and $298,000, respectively, to the Company’s chairman and (ii) $125,000, $125,000 and $119,000, respectively, to the Company’s vice chairman. These fees are included in General and administrative expense on the consolidated statements of income.
At December 31, 2023 and 2022, Gould Investors L.P. (“Gould Investors”), a related party, owned 2,180,931 and 1,998,535 shares of the outstanding common stock of the Company, respectively, or approximately 10.4% and 9.5%, respectively.
The Company obtains its property insurance in conjunction with Gould Investors and reimburses Gould Investors annually for the Company’s insurance cost relating to its properties. Amounts reimbursed to Gould Investors were$1,093,000, $586,000 and $1,402,000 during 2023, 2022 and 2021, respectively. Included in Real estate expenses on the consolidated statements of income is insurance expense of$893,000, $944,000 and $1,267,000 during 2023, 2022 and 2021, respectively. The balance of the amounts reimbursed to Gould Investors represents prepaid insurance and is included in other assets on the consolidated balance sheets.
NOTE 11 — STOCKHOLDERS’ EQUITY
Common Stock Dividend
In each of 2023, 2022 and 2021, the Board of Directors declared an aggregate $1.80 per share in cash distributions.
On March 4, 2024, the Board of Directors declared a quarterly cash dividend of$0.45 per share on the Company’s common stock, totaling approximately $9,500,000. The quarterly dividend is payable on April 4, 2024 to stockholders of record on March 27, 2024.
Stock Repurchase Program
During 2022 and 2023, the Board of Directors authorized and/or amended repurchase programs pursuant to which the Company could repurchase shares of its common stock in open-market, through privately negotiated transactions or otherwise. During 2023 and 2022, the Company repurchased approximately 499,000 and 208,000 shares of common stock, for total consideration of $9,638,000 and $5,214,000, net of commissions of $30,000 and $12,000, respectively. As of December 31, 2023, the Company is authorized to repurchase approximately $8,082,000 of shares of common stock.
No shares were repurchased by the Company during 2021.
Shares Issued through the At-the-Market Equity Offering Program
The Company did not sell any shares during 2023.
During 2022, the Company sold approximately 17,000 shares for proceeds of$604,000, net of commissions of$12,000, and incurred offering costs of$41,000 for professional fees. During 2021, the Company sold 106,290 shares for proceeds of$3,379,000, net of commissions of$69,000, and incurred offering costs of$65,000 for professional fees.
Dividend Reinvestment Plan
The Company’s Dividend Reinvestment Plan (the “DRP”), among other things, provides stockholders with the opportunity to reinvest all or a portion of their cash dividends paid on the Company’s common stock in additional shares of its common stock, at a discount, determined in the Company’s sole discretion, of up to 5% from the market price (as such price is calculated pursuant to the DRP). The discount is currently being offered at 3%. Under the DRP, the Company issued approximately 233,000,102,000 and 35,000 shares of common stock during 2023, 2022 and 2021, respectively.
Stock Based Compensation
The Company’s 2022, 2019 and 2016 Incentive Plans (collectively, the “Plans”) permit the Company to grant, among other things, stock options, restricted stock, RSUs, performance share awards and dividend equivalent rights and any one or more of the foregoing to its employees, officers, directors and consultants. A maximum of 750,000 shares of the Company’s common stock wasauthorized for issuance pursuant to each plan at such plan’s inception.
The following details the shares subject to awards that are outstanding under the Plans as of December 31, 2023:
| | | | | | | |
|---|---|---|---|---|---|---|
| | | 2022 | | 2019 | | 2016 |
| · Incentive Plan (a) · Incentive Plan (b) · Incentive Plan (b) | ||||||
| Restricted stock | | 149,335 | | 426,625 | | 136,600 |
| RSUs | | 168,490 | | 79,622 | | — |
| Totals | | 317,825 | | 506,247 | | 136,600 |
| (a) | On January 12, 2024, 151,180 restricted shares were issued pursuant to this plan, having an aggregate value of approximately $3,265,000 and are scheduled to vest in January 2029. |
|---|
| (b) | No additional awards may be granted under such plans. |
|---|
For accounting purposes, the restricted stock is not included in the shares shown as outstanding on the balance sheet until they vest; however, dividends are paid on the unvested shares. The restricted stock grants are charged to General and administrative expense over the respective vesting periods based on the market value of the common stock on the grant date. Unless earlier forfeited because the participant’s relationship with the Company terminated, unvested restricted stock awards vest five years from the grant date, and under certain circumstances may vest earlier.
The following table reflects the activities involving RSUs that were outstanding during the year ended December 31, 2023:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| · 2023 · · 2022 · · 2021 · · 2020 · · 2019 · | |||||||||||
| RSUs granted (a) | | 85,250 | | 85,350 | | 80,700 | | 75,026 | | 77,776 | |
| RSUs vested | | — | | — | | — | | 74,988(b) | 64,488(c) | ||
| RSUs forfeited | | — | | 2,110(d) | 1,078(d) | 38(d) | 13,288(e) | ||||
| RSUs outstanding | | 85,250 | | 83,240 | | 79,622 | | — | | — | |
| Vesting Date (f) (g) | | 6/30/2026 | | 6/30/2025 | | 6/30/2024 | | 6/30/2023 | | 6/30/2022 | |
| (a) | The shares underlying the RSUs are excluded from the shares shown as outstanding on the balance sheet until they have vested and been issued. |
|---|
| (b) | Such shares were issued in August 2023. |
|---|
| (c) | Such shares were issued in August 2022. |
|---|
| (d) | Such shares were forfeited due to the retirement of a recipient before the completion of the applicable three-year performance cycle. |
|---|
| (e) | Of the shares forfeited from the 2019 grant, 10,538 shares were not earned in 2022 because the applicable market condition was only partially satisfied and the remaining 2,750 shares were forfeited in 2019. |
|---|
| (f) | Generally, the recipient must maintain a relationship with the Company during the applicable three-year performance cycle. |
|---|
| (g) | RSUs vest upon satisfaction of metrics related to average annual total stockholder return (“TSR Metric”) and average annual return on capital (“ROC Metric”; together with the TSR Metric, the “Metrics”) and are issued to the extent the Compensation Committee determines that the Metrics with respect to the vesting of such shares have been satisfied. |
|---|
The specific metrics and other material terms and conditions of the RSUs are as follows:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · · · · · · Performance Criteria (a) | ||||||||
| Year RSU Granted | | Metric | | Weight | | Minimum | | Maximum |
| 2019 - 2020 (b) | | ROC Metric (c) | | 50% | | Average annual of at least 7.0% | | Average annual of at least 9.75% |
| | | TSR Metric (d) | | 50% | | Average annual of at least 7.0% | | Average annual of at least 12.0% |
| 2021 - 2023 (e) (f) | | ROC Metric (c) | | 50% | | Average annual of at least 6.0% | | Average annual of at least 8.75% |
| | | TSR Metric (d) | | 50% | | Average annual of at least 6.0% | | Average annual of at least 11.0% |
(a) If the average annual ROC or TSR falls between the applicable minimum and maximum performance criteria, a pro-rata portion of such units, as applicable, vest.
(b) Such RSUs were not entitled to voting or dividend rights.
(c) The ROC Metrics meet the definition of a performance condition. Fair value is based on the market value on the date of grant. For ROC Awards, the Company does not recognize expense when performance conditions are not expected to be met; such performance assumptions are re-evaluated quarterly.
(d) The TSR Metrics meet the definition of a market condition. A third-party appraiser prepares a Monte Carlo simulation pricing model to determine the fair value of such awards, which is recognized ratably over thethree-year service period. For these TSR awards, the per unit or share fair value was estimated using the following assumptions:
| · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| TSR Award Year · Expected Life (yrs) · Dividend Rate · Risk-Free Interest Rate · Expected Price Volatility (1) | |||||||
| 2023 | 3 | 8.72% | | 4.42% - 5.28% | | 28.69% - 30.05% | |
| 2022 | 3 | 7.10% | | 1.58% - 3.33% | | 29.37% - 39.87% | |
| 2021 | 3 | 5.91% | | 0.03% - 0.35% | | 26.74% - 41.53% | |
| (1) | Calculated based on the historical and implied volatility. |
(e) Such RSUs are (i) not entitled to voting rights and (ii) upon vesting, the holders receive an amount equal to the dividends that would have been paid on the underlying shares had such shares been outstanding during thethree-year performance cycle.
(f) As of December 31, 2023 and 2022, the Company accrued an aggregate of$450,000 and$210,000 of dividend equivalents, respectively, for the 2023, 2022 and 2021 RSUs based on the number of shares that would have been issued, underlying such RSUs, using performance and market assumptions determined as of such dates.
As of December 31, 2023, based on performance and market assumptions, the fair value of the RSUs granted in 2023, 2022 and 2021 is $958,000, $1,371,000 and $1,822,000, respectively. Recognition of such deferred compensation will be charged to General and administrative expense over the respective three-year performance cycle.
The following is a summary of the activity of the equity incentive plans:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Year Ended December 31, | |||||||||
| · · 2023 · 2022 · 2021 | |||||||||
| Restricted stock grants: | | | | | | | | | |
| Number of shares | | | 152,955 | | | 153,575 | | | 151,500 |
| Average per share grant price | | $22.09 | | $33.75 | | $20.34 | |||
| Deferred compensation to be recognized over vesting period | | $3,379,000 | | $5,183,000 | | $3,082,000 | |||
| | | | | | | | | | |
| Number of non-vested shares: | | | | | | | | | |
| Non-vested beginning of the year | | | 712,375 | | | 706,450 | | | 701,675 |
| Grants | | 152,955 | | | 153,575 | | 151,500 | ||
| Vested during the year | | (152,300) | | | (146,900) | | (145,725) | ||
| Forfeitures | | (470) | | | (750) | | (1,000) | ||
| Non-vested end of the year | | 712,560 | | 712,375 | | 706,450 | |||
| | | | | | | | | | |
| RSU grants: | | | | | | | | | |
| Number of underlying shares | | | 85,250 | | | 85,350 | | | 80,700 |
| Average per share grant price | | $20.32 | | $26.44 | | $30.46 | |||
| Deferred compensation to be recognized over vesting period | | $958,000 | | $1,420,000 | | $1,808,000 | |||
| | | | | | | | | | |
| Number of non-vested shares: | | | | | | | | | |
| Non-vested beginning of the year | | | 241,076 | | | 230,752 | | | 223,802 |
| Grants | | | 85,250 | | | 85,350 | | | 80,700 |
| Vested during the year | | | (74,988) | | | (64,488) | | | (73,750) |
| Forfeitures | | | (3,226) | | | (10,538) | | | — |
| Non-vested end of the year | | | 248,112 | | | 241,076 | | | 230,752 |
| | | | | | | | | | |
| Restricted stock and RSU grants (based on grant price): | | | | | | | | | |
| Weighted average per share value of non-vested shares | | $25.90 | | $26.26 | | $25.04 | |||
| Value of stock vested during the year | | $5,165,000 | | $5,535,000 | | $5,165,000 | |||
| Weighted average per share value of shares forfeited during the year | | $27.52 | | $29.12 | | $24.62 | |||
| | | | | | | | | | |
| Total charge to operations: | | | | | | | | | |
| Outstanding restricted stock grants | | $3,979,000 | | $4,057,000 | | $3,734,000 | |||
| Outstanding RSUs | | | 1,388,000 | | | 1,450,000 | | | 1,699,000 |
| Total charge to operations | | $5,367,000 | | $5,507,000 | | $5,433,000 | |||
As of December 31, 2023, total compensation costs of $7,627,000 and $1,797,000 related to non-vested restricted stock awards and RSUs, respectively, have not yet been recognized. These compensation costs will be charged to General and administrative expense over the remaining respective vesting periods. The weighted average vesting period is 2.1 years for the restricted stock and 1.5 years for the RSUs.
NOTE 12 — EARNINGS PER COMMON SHARE
Basic earnings per share was determined by dividing net income allocable to common stockholders for each year by the weighted average number of shares of common stock outstanding during the applicable year. Net income is also allocated to the unvested restricted stock outstanding during each year, as the restricted stock is entitled to receive dividends and is therefore considered a participating security. As of December 31, 2023, the shares of common stock underlying the RSUs (see Note 11) are excluded from the basic earnings per share calculation, as these units are not participating securities until they vest and are issued.
Diluted earnings per share reflects the potential dilution that could occur if securities or other rights exercisable for, or convertible into, common stock were exercised or converted or otherwise resulted in the issuance of common stock that shared in the earnings of the Company.
The following table provides a reconciliation of the numerator and denominator of earnings per share calculations (amounts in thousands, except per share amounts):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Year Ended December 31, | |||||||||
| · · 2023 · 2022 · 2021 | |||||||||
| Numerator for basic and diluted earnings per share: | | | | | | | | | |
| Net income | | $29,918 | | $42,253 | | $39,034 | |||
| Deduct net income attributable to non-controlling interests | | | (304) | | | (76) | | (177) | |
| Deduct earnings allocated to unvested restricted stock (a) | | | (1,291) | | | (1,434) | | (1,326) | |
| Net income available for common stockholders: basic and diluted | | $28,323 | | $40,743 | | $37,531 | |||
| Denominator for basic earnings per share: | | | | | | | | | |
| Weighted average number of common shares outstanding | | | 20,499 | | | 20,360 | | 20,086 | |
| Effect of dilutive securities: RSUs | | | 57 | | | 93 | | 178 | |
| Denominator for diluted earnings per share: | | | | | | | | | |
| Weighted average number of shares | | | 20,556 | | 20,453 | | 20,264 | ||
| | | | | | | | | | |
| Earnings per common share, basic | | $1.38 | | $2.00 | | $1.87 | |||
| Earnings per common share, diluted | | $1.38 | | $1.99 | | $1.85 | |||
| (a) | Represents an allocation of distributed earnings to unvested restricted stock that, as participating securities, are entitled to receive dividends. |
|---|
NOTE 12 — EARNINGS PER COMMON SHARE (CONTINUED)
The following table identifies the number of shares of common stock underlying the RSUs that are included in the calculation, on a diluted basis, of the weighted average number of shares of common stock for such years:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023: | ||||||||||
| · Total Number · Shares Included Based on (a) · | ||||||||||
| | | of Underlying | | Return on | | Stockholder | | | | Shares |
| Date of Award · Shares · Capital Metric · Return Metric · Total · Excluded (b) | ||||||||||
| July 1, 2023 (c) | | 85,250 | | 23,237 | | 42,625 | | 65,862 | | 19,388 |
| July 1, 2022 (c)(d) | | 83,240 | | 35,050 | | — | | 35,050 | | 48,190 |
| August 3, 2021 (c)(d) | | 79,622 | | 39,811 | | — | | 39,811 | | 39,811 |
| Totals | | 248,112 | | 98,098 | 42,625 | 140,723 | 107,389 | |||
| | | | | | | | | | | |
| Year Ended December 31, 2022: | ||||||||||
| | Total Number | Shares Included Based on (a) | | |||||||
| | | of Underlying | | Return on | | Stockholder | | | | Shares |
| Date of Award | Shares | Capital Metric | Return Metric | Total | Excluded (b) | |||||
| July 1, 2022 (c) | | 85,350 | | 40,222 | | — | | 40,222 | | 45,128 |
| August 3, 2021 (c) | 80,700 | | 40,350 | | — | | 40,350 | | 40,350 | |
| August 3, 2020 (e) | 75,026 | | 37,513 | | 37,513 | | 75,026 | | — | |
| Totals | 241,076 | 118,085 | 37,513 | 155,598 | 85,478 | |||||
| | | | | | | | | | | |
| Year Ended December 31, 2021: | ||||||||||
| | Total Number | Shares Included Based on (a) | | |||||||
| | | of Underlying | | Return on | | Stockholder | | | | Shares |
| Date of Award | | Shares | Capital Metric | Return Metric | Total | | Excluded (b) | |||
| August 3, 2021 (c) | | 80,700 | | 40,350 | | 40,350 | | 80,700 | | — |
| August 3, 2020 (e) | 75,026 | | 37,513 | | 37,513 | | 75,026 | | — | |
| July 1, 2019 (f) | 75,026 | | 37,513 | | 37,513 | | 75,026 | | — | |
| Totals | 230,752 | | 115,376 | 115,376 | 230,752 | — | ||||
| (a) | Reflects the number of shares underlying RSUs that would be issued assuming the measurement date used to determine whether the applicable conditions are satisfied is December 31 of the applicable year. |
|---|
| (b) | Excluded as the applicable conditions had not been met for these shares at the applicable measurement dates. |
|---|
| (c) | The RSUs awarded in 2023, 2022 and 2021 vest, subject to satisfaction of the applicable market and/or performance conditions, as of June 30, 2026, 2025 and 2024, respectively (see Note 11). |
|---|
| (d) | As of December 31, 2023, 1,078 shares of the 2021 award and 2,110 shares of the 2022 award were forfeited due to the retirement of a recipient before the completion of the applicable three-year performance cycle. |
|---|
| (e) | With respect to the RSUs awarded August 3, 2020, 74,988 shares were deemed to have vested and the balance of 38 shares were forfeited in June 2023. The vested shares were issued in August 2023 (see Note 11). |
|---|
| (f) | With respect to the RSUs awarded July 1, 2019, 64,488 shares were deemed to have vested and the balance of 10,538 shares were forfeited in June 2022. The vested shares were issued in August 2022 (see Note 11). |
|---|
There wereno options outstanding to purchase shares of common stock or other rights exercisable for, or convertible into, common stock in 2023, 2022 and 2021.
NOTE 13—OTHER INCOME
Settlement of Litigation
During 2022, the Company received $5,388,000 in connection with the settlement of a lawsuit which was recognized as Income on settlement of litigation on the consolidated statement of income for such year.
Insurance Recoveries on Hurricane Casualty
During 2022 and 2021, the Company recognized a gain on insurance recoveries of $918,000 and $695,000, respectively, which is included in Other income on the consolidated statements of income for such years, related to hurricane damage to one of its properties in 2020. No such gain was recognized during 2023.
Lease Assignment Fee Income
During 2021, the Company received $100,000 from a tenant in connection with consenting to a lease assignment related tosix of its properties; such amount is included in Other income on the consolidated statement of income for such year. No such income was recognized during 2023 and 2022.
NOTE 14 — COMMITMENTS AND CONTINGENCIES
The Company maintains a non-contributory defined contribution pension plan covering eligible employees. Contributions by the Company are made through a money purchase plan, based upon a percent of the qualified employees’ total salary (subject to the maximum amount allowed by law). Pension expense approximated$436,000, $349,000 and $301,000 for 2023, 2022 and 2021, respectively, and is included in General and administrative expense on the consolidated statements of income.
The Company is party to (i) leases obligating it to provide tenant improvement allowances and (ii) various legal proceedings. Management believes these allowances and proceedings are routine, incidental to the operation of the Company’s business and that such allowance payments or proceedings will not have a material adverse effect upon the Company’s consolidated financial statements taken as a whole.
NOTE 15 — INCOME TAXES
The Company elected to be taxed as a REIT under the Internal Revenue Code, commencing with its taxable year ended December 31, 1983. To qualify as a REIT, the Company must meet a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its ordinary taxable income to its stockholders. As a REIT, the Company generally will not be subject to corporate level federal, state and local income tax on taxable income it distributes currently to its stockholders. If the Company fails to qualify as a REIT in any taxable year, it will be subject to federal, state and local income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not be able to qualify as a REIT forfour subsequent taxable years. It is management’s current intention to maintain the Company’s REIT status.
Even though the Company qualifies for taxation as a REIT, the Company is subject to certain state and local taxes on its income and property, and to federal income and excise taxes on its undistributed taxable income. As of December 31, 2023, tax returns for the calendar years 2020 through 2022 remain subject to examination by the Internal Revenue Service and various state and local tax jurisdictions.
During 2023, 2022 and 2021, the Company did not incur any federal income tax expense. The Company does not have any deferred tax assets or liabilities at December 31, 2023 and 2022.
The approximate allocation of the distributions made to stockholders is as follows for the years indicated:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Year Ended December 31, · | |||||||||
| · 2023 · 2022 · 2021 | |||||||||
| Ordinary income (a) | | 53% | | 54% | | 43% | |||
| Capital gains | | 47 | | | 46 | | | 57 | |
| | | 100% | | 100% | | 100% | |||
| (a) | In 2023, 2022 and 2021, the ordinary income portion of the distributions are considered qualified REIT dividends and will be taxed at a rate reduced by up to 20% pursuant to Internal Revenue Code Section 199A. |
|---|
The Company treats depreciation expense, straight-line rent adjustments and certain other items differently for tax purposes than for financial reporting purposes. Therefore, its taxable income and dividends paid deduction differs from its financial statement income.
The following table reconciles dividends declared with the dividends paid deduction for the years indicated (amounts in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | |||||||||
| · · Estimate · · Actual · · Actual | |||||||||
| Dividends declared | | $38,116 | | $37,915 | | $37,478 | |||
| Dividend reinvestment plan (a) | | 157 | | 102 | | 35 | |||
| | | 38,273 | | 38,017 | | 37,513 | |||
| Less: Spillover dividends designated to previous year | | (4,240) | | — | | — | |||
| Less: Spillover dividends designated to following year | | | — | | | — | | | (2,085) |
| Plus: Dividends designated from prior year | | | — | | | 2,085 | | | 9,261 |
| Plus: Dividends designated from following year | | 737 | | 4,240 | | — | |||
| Dividends paid deduction | | $34,770 | | $44,342 | | $44,689 | |||
| (a) | Reflects the discount on common stock purchased through the dividend reinvestment plan of 3%. |
|---|
NOTE 16 — SUBSEQUENT EVENTS
Subsequent events have been evaluated and, except as previously disclosed, there were no other events relative to the consolidated financial statements that require additional disclosure.
NOTE 17 — QUARTERLY FINANCIAL DATA (Unaudited):
(In Thousands, Except Per Share Data)
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Quarter Ended · · Total · | ||||||||||||||||
| 2023 · March 31 · June 30 · Sept. 30 · Dec. 31 · For Year · | ||||||||||||||||
| Total revenues | | $22,952 | | $22,407 | | $22,546 | | $22,741 | | $90,646 | | |||||
| Gain on sale of real estate, net | | $1,534 | | $3,180 | | $332 | | $11,962 | | $17,008 | | |||||
| Net income | | $5,408 | | $6,539 | | $2,769 | | $15,202 | | $29,918 | | |||||
| Net income attributable to One Liberty Properties, Inc. | | $5,386 | | $6,519 | | $2,747 | | $14,962 | | $29,614 | | |||||
| Weighted average number of common shares outstanding: | | | | | | | | | | | | | | | | |
| Basic | | 20,514 | | 20,571 | | 20,567 | | 20,342 | | | 20,499 | | ||||
| Diluted | | 20,579 | | 20,642 | | 20,596 | | 20,383 | | | 20,556 | | ||||
| Net income per common share attributable to common stockholders: | | | | | | | | | | | | | | | | |
| Basic and Diluted | | $.25 | | $.30 | | $.12 | | $.71 | | $1.38(a) | ||||||
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Quarter Ended · · Total | ||||||||||||||||
| 2022 · March 31 · June 30 · Sept. 30 · Dec. 31 · For Year | ||||||||||||||||
| Total revenues (b) | | $21,556 | | $21,472 | | $21,473 | | $27,715 | | $92,216 | | |||||
| Gain on sale of real estate, net | | $4,649 | | $8,050 | | $4,063 | | $— | | $16,762 | | |||||
| Net income (c) | | $9,340 | | $16,785 | | $7,221 | | $8,907 | | $42,253 | | |||||
| Net income attributable to One Liberty Properties, Inc. (c) | | $9,323 | | $16,767 | | $7,204 | | $8,883 | | $42,177 | | |||||
| Weighted average number of common shares outstanding: | | | | | | | | | | | | | | | | |
| Basic | | 20,379 | | 20,364 | | 20,340 | | 20,358 | | | 20,360 | | ||||
| Diluted | | 20,541 | | 20,480 | | 20,416 | | 20,406 | | | 20,453 | | ||||
| Net income per common share attributable to common stockholders: | | | | | | | | | | | | | | | | |
| Basic | | $.44 | | $.80 | | $.34 | | $.42 | | $2.00(a) | ||||||
| Diluted | | $.44 | | $.79 | | $.34 | | $.42 | | $1.99(a) | ||||||
| (a) | Calculated on weighted average shares outstanding for the year. |
|---|
| (b) | Includes $4,626 of additional rent from a ground lease tenant recognized in the quarter ended December 31, 2022 – see Note 6. |
|---|
| (c) | Includes $5,388 of income from the settlement of a lawsuit received in the quarter ended June 30, 2022 – see Note 13. |
|---|
Schedule III—Consolidated Real Estate and Accumulated Depreciation
December 31, 2023
(Amounts in Thousands)
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.