Use these links to rapidly review the document
TABLE OF CONTENTS
PART IV
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K
ý | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the fiscal year ended December 31, 2018 |
||
Or |
||
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 001-09279
ONE LIBERTY PROPERTIES, INC.
(Exact name of registrant as specified in its charter)
MARYLAND (State or other jurisdiction of Incorporation or Organization) |
13-3147497 (I.R.S. employer Identification No.) |
|
60 Cutter Mill Road, Great Neck, New York (Address of principal executive offices) |
11021 (Zip Code) |
Registrant's telephone number, including area code: (516) 466-3100
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Name of exchange on which registered | |
---|---|---|
Common Stock, par value $1.00 per share | New York Stock Exchange |
Securities registered pursuant to Section 12(g) of the Act: NONE
Indicate by check mark if the registrant is a well-known seasoned issuer as defined in Rule 405 of the Securities Act. Yes o No ý
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act. Yes o No ý
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ý No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a small reporting company or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "small reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer o | Accelerated filer ý | Non-accelerated filer o |
Smaller reporting company ý Emerging growth company o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether registrant is a shell company (defined in Rule 12b-2 of the Act). Yes o No ý
As of June 30, 2018 (the last business day of the registrant's most recently completed second quarter), the aggregate market value of all common equity held by non-affiliates of the registrant, computed by reference to the price at which common equity was last sold on said date, was approximately $398 million.
As of March 1, 2019, the registrant had 19,589,220 shares of common stock outstanding.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the proxy statement for the 2019 annual meeting of stockholders of One Liberty Properties, Inc., to be filed pursuant to Regulation 14A not later than April 30, 2019, are incorporated by reference into Part III of this Annual Report on Form 10-K.
General
We are a self-administered and self-managed real estate investment trust, also known as a REIT. We were incorporated in Maryland on December 20, 1982. We acquire, own and manage a geographically diversified portfolio consisting primarily of industrial, retail, restaurant, health and fitness and theater properties, many of which are subject to long-term leases. Most of our leases are "net leases" under which the tenant, directly or indirectly, is responsible for paying the real estate taxes, insurance and ordinary maintenance and repairs of the property. As of December 31, 2018, we own 119 properties and participate in joint ventures that own four properties. These 123 properties are located in 30 states and have an aggregate of approximately 10.4 million square feet (including an aggregate of approximately 373,000 square feet at properties owned by our joint ventures).
As of December 31, 2018:
2018 Highlights and Recent Developments
In 2018:
In the narrative portion of this Annual Report on Form 10-K, except as otherwise indicated:
1
(iv) references to industrial properties include properties (a) a portion of which may be used for office purposes and (b) that are used for distribution, warehouse and flex purposes and (v) all calculations of occupancy rate reflect our assisted living facility in Round Rock, Texas as occupied.
Acquisition Strategies
We seek to acquire properties throughout the United States that have locations, demographics and other investment attributes that we believe to be attractive. We believe that long-term leases provide a predictable income stream over the term of the lease, making fluctuations in market rental rates and in real estate values less significant to achieving our overall investment objectives. Our primary goal is to acquire single-tenant properties that are subject to long-term net leases that include periodic contractual rental increases or rent increases based on increases in the consumer price index. Periodic contractual rental increases provide reliable increases in future rent payments and rent increases based on the consumer price index provide protection against inflation. Historically, long-term leases have made it easier for us to obtain longer-term, fixed-rate mortgage financing with principal amortization, thereby moderating the interest rate risk associated with financing or refinancing our property portfolio and reducing the outstanding principal balance over time. We may, however, acquire a property that is subject to a short-term lease when we believe the property represents a favorable opportunity for generating additional income from its re-lease or has significant residual value. Although the acquisition of single-tenant properties subject to net leases is the focus of our investment strategy, we also consider investments in, among other things, (i) properties that can be re-positioned or re-developed, (ii) community shopping centers anchored by national or regional tenants and (iii) properties ground leased to operators of multi-family properties. We pay substantially all the operating expenses at community shopping centers, a significant portion of which is reimbursed by tenants pursuant to their leases.
Generally, we hold the properties we acquire for an extended period of time. Our investment criteria are intended to identify properties from which increased asset value and overall return can be realized from an extended period of ownership. Although our investment criteria favor an extended period of ownership, we will dispose of a property if we regard the disposition of the property as an opportunity to realize the overall value of the property sooner or to avoid future risks by achieving a determinable return from the property.
Historically, a significant portion of our portfolio generated rental income from retail properties. We are sensitive to the risks facing the retail industry and have been addressing our exposure thereto by seeking to acquire industrial properties (including warehouse and distribution facilities) and properties that capitalize on e-commerce activities, and by being especially selective in acquiring retail properties. As a result, retail properties generated 41.9%, 43.3%, and 46.1%, of rental income, net, in 2018, 2017, and 2016, respectively.
We identify properties through the network of contacts of our senior management and our affiliates, which contacts include real estate brokers, private equity firms, banks and law firms. In addition, we attend industry conferences and engage in direct solicitations.
Our charter documents do not limit the number of properties in which we may invest, the amount or percentage of our assets that may be invested in any specific property or property type, or the concentration of investments in any region in the United States. We do not intend to acquire properties located outside of the United States. We will continue to form entities to acquire interests in real
2
properties, either alone or with other investors, and we may acquire interests in joint ventures or other entities that own real property.
It is our policy, and the policy of our affiliated entities, that any investment opportunity presented to us or to any of our affiliated entities that involves the acquisition of a net leased property, a ground lease (other than a ground lease of a multi-family property) or a community shopping center, will first be offered to us and may not be pursued by any of our affiliated entities unless we decline the opportunity. Further, to the extent our affiliates are unable or unwilling to pursue an acquisition of a multi-family property (including a ground lease of a multi-family property), we may pursue such transaction if it meets our investment objectives.
Investment Evaluation
In evaluating potential investments, we consider, among other criteria, the following:
Our Business Objective
Our business objective is to maintain and increase, over time, the cash available for distribution to our stockholders by:
3
Typical Property Attributes
As of December 31, 2018, the properties in our portfolio have the following attributes:
Our Tenants
The following table sets forth information about the diversification of our tenants by industry sector as of December 31, 2018:
Type of Property
|
Number of Tenants |
Number of Properties |
2019 Contractual Rental Income(1) |
Percentage of 2019 Contractual Rental Income |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Industrial |
38 | 36 | $ | 31,979,462 | 46.1 | ||||||||
RetailGeneral |
57 | 35 | 14,242,453 | 20.5 | |||||||||
RetailFurniture(2) |
3 | 14 | 6,115,766 | 8.8 | |||||||||
Restaurant |
10 | 16 | 3,412,938 | 4.9 | |||||||||
Health & Fitness |
1 | 3 | 3,102,126 | 4.5 | |||||||||
RetailSupermarket |
3 | 3 | 2,878,515 | 4.2 | |||||||||
Theater |
1 | 2 | 2,228,385 | 3.2 | |||||||||
RetailOffice Supply(3) |
1 | 6 | 2,162,930 | 3.1 | |||||||||
Other |
4 | 4 | 3,282,632 | 4.7 | |||||||||
| | | | | | | | | | | | | |
|
118 | 119 | $ | 69,405,207 | 100.0 | ||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Many of our tenants (including franchisees of national chains) operate on a national basis including, among others, Advanced Auto, Applebees, Burlington Coat Factory, CarMax, the City of New York, CVS, Famous Footwear, FedEx, Ferguson Enterprises, LA Fitness, L-3, Marshalls, Northern Tool, Office Depot, PetSmart, Regal Cinemas, Ross Stores, Shutterfly, TGI Friday's, The Toro
4
Company, Walgreens, Wendy's and Whole Foods, and some of our tenants operate on a regional basis, including Haverty Furniture and Giant Food Stores.
Our Leases
Most of our leases are net leases under which the tenant, in addition to its rental obligation, typically is responsible, directly or indirectly for expenses attributable to the operation of the property, such as real estate taxes and assessments, insurance and ordinary maintenance and repairs. The tenant is also generally responsible for maintaining the property and for restoration following a casualty or partial condemnation. The tenant is typically obligated to indemnify us for claims arising from the property and is responsible for maintaining insurance coverage for the property it leases and naming us an additional insured. Under some net leases, we are responsible for structural repairs, including foundation and slab, roof repair or replacement and restoration following a casualty event, and at several properties we are responsible for certain expenses related to the operation and maintenance of the property.
Generally, our leases provide for contractual rent increases periodically throughout the term of the lease or for rent increases pursuant to a formula based on the consumer price index. Some leases provide for minimum rents supplemented by additional payments based on sales derived from the property subject to the lease (i.e., percentage rent). Percentage rent from (i) two properties contributed $122,000 to 2018 rental income and (ii) four properties contributed $263,000 to 2017 rental income.
Generally, our strategy is to acquire properties that are subject to existing long-term leases or to enter into long-term leases with our tenants. Our leases generally provide the tenant with one or more renewal options.
The following table sets forth scheduled expirations of leases at our properties as of December 31, 2018:
Year of Lease Expiration(1)
|
Number of Expiring Leases |
Approximate Square Footage Subject to Expiring Leases |
2019 Contractual Rental Income Under Expiring Leases |
Percentage of 2019 Contractual Rental Income Represented by Expiring Leases |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2019(2) |
4 | 192,755 | $ | 581,660 | 0.8 | ||||||||
2020 |
12 | 117,624 | 1,731,466 | 2.5 | |||||||||
2021 |
17 | 465,810 | 3,334,050 | 4.8 | |||||||||
2022 |
24 | 2,106,914 | 14,173,580 | 20.4 | |||||||||
2023 |
21 | 1,153,338 | 7,959,345 | 11.5 | |||||||||
2024 |
12 | 697,039 | 3,848,833 | 5.5 | |||||||||
2025 |
10 | 360,402 | 4,627,526 | 6.7 | |||||||||
2026 |
11 | 551,229 | 5,287,305 | 7.6 | |||||||||
2027 |
9 | 1,002,919 | 5,864,939 | 8.5 | |||||||||
2028 and thereafter |
35 | 3,306,718 | 21,996,503 | 31.7 | |||||||||
| | | | | | | | | | | | | |
|
155 | 9,954,748 | $ | 69,405,207 | 100.0 | ||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
5
Financing, Re-Renting and Disposition of Our Properties
Our revolving credit facility provides us with a source of funds that may be used to acquire properties, payoff existing mortgages, and to a more limited extent, invest in joint ventures, implement property improvements and for working capital purposes. Net proceeds received from the sale, financing or refinancing of properties are generally required to be used to repay amounts outstanding under our facility. See "Item 7. Management's Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital ResourcesCredit Facility".
We mortgage specific properties on a non-recourse basis, subject to the standard carve-outs described under "Item 2. PropertiesMortgage Debt", to enhance the return on our investment in a specific property. The proceeds of mortgage loans may be used for property acquisitions, investments in joint ventures or other entities that own real property, to reduce bank debt and for working capital purposes.
With respect to properties we acquire on a free and clear basis, we usually seek to obtain long-term fixed-rate mortgage financing, when available at acceptable terms, shortly after the acquisition of such property to avoid the risk of movement of interest rates and fluctuating supply and demand in the mortgage markets. We also will acquire a property that is subject to (and will assume) a fixed-rate mortgage. Substantially all of our mortgages provide for amortization of part of the principal balance during the term, thereby reducing the refinancing risk at maturity. Some of our properties may be financed on a cross-defaulted or cross-collateralized basis, and we may collateralize a single financing with more than one property.
After termination or expiration of any lease relating to any of our properties, we will seek to re-rent or sell such property in a manner that will maximize the return to us, considering, among other factors, the income potential and market value of such property. We acquire properties for long-term investment for income purposes and do not typically engage in the turnover of investments. We will consider the sale of a property if a sale appears advantageous in view of our investment objectives. If there is a substantial tax gain, we may seek to enter into a tax deferred transaction and reinvest the proceeds in another property. Cash realized from the sale of properties, net of required payoffs of the related mortgage debt, if any, required paydowns of our credit facility, and distributions to stockholders, is available for general working capital purposes and the acquisition of additional properties.
Our Joint Ventures
As of December 31, 2018, we own a 50% equity interest in four joint ventures that own four retail properties with approximately 373,000 square feet of space. At December 31, 2018, our investment in these joint ventures was approximately $10.9 million and the occupancy rate at these properties based on square footage, was 59.3%. See "Item 2. Properties" for information about, among other things, the occupancy rate at our joint venture properties.
Based on the leases in effect at December 31, 2018, we anticipate that our share of the base rent payable in 2019 to our joint ventures is approximately $1.5 million. Our multi-tenant community shopping center located in Manahawkin, New Jersey is expected to contribute 87.4% of the aggregate base rent payable by all of our joint ventures in 2019. Leases with respect to 17.9%, 29.1% and 53.0% of the aggregate base rent payable to all of our joint ventures in 2019 is payable pursuant to leases expiring from 2019 to 2020, from 2021 to 2022, and thereafter, respectively. See "Item 7. Management's Discussion and Analysis of Financial Condition and Results of OperationsChallenges Facing Certain Tenants and Properties" for information regarding our Manahawkin, New Jersey joint venture.
6
Competition
We face competition for the acquisition of properties from a variety of investors, including domestic and foreign corporations and real estate companies, financial institutions, insurance companies, pension funds, investment funds, other REITs and individuals, many of which have significant advantages over us, including a larger, more diverse group of properties and greater financial (including access to debt on more favorable terms) and other resources than we have.
Our Structure
Nine employees, including Patrick J. Callan, Jr., our president and chief executive officer, Lawrence G. Ricketts, Jr., our executive vice president and chief operating officer, Justin Clair, a vice president, Benjamin Bolanos, a vice president, Karen Dunleavy, vice president-financial and four other employees, devote all of their business time to us. Our other executive, administrative, legal, accounting and clerical personnel provide their services to us on a part-time basis, which services generally are provided pursuant to the compensation and services agreement described below.
We entered into a compensation and services agreement with Majestic Property Management Corp. effective as of January 1, 2007. Majestic Property is wholly owned by our vice chairman of the board and it provides compensation to certain of our executive officers. Pursuant to this agreement, we pay Majestic Property for providing us with the services of executive, administrative, legal, accounting, clerical and property management personnel, as well as property acquisition, sale and lease consulting and brokerage services, consulting services with respect to mortgage financings and construction supervisory services (collectively, the "Services").The amount we pay Majestic Property for the Services is approved each year by the compensation and/or audit committees of our board of directors, and the independent directors.
In 2018, pursuant to the compensation and services agreement, we paid Majestic Property approximately $2.7 million plus $216,000 for our share of all direct office expenses, including rent, telephone, postage, computer services, supplies and internet usage. Included in the $2.7 million is $1.2 million for property management servicesthe amount for the property management services is based on 1.5% and 2.0% of the rental payments (including tenant reimbursements) actually received by us from net lease tenants and operating lease tenants, respectively. We do not pay Majestic Property with respect to properties managed by third parties. Based on our portfolio of properties at December 31, 2018, we estimate that the property management fee in 2019 will be approximately $1.2 million.
We believe that the compensation and services agreement allows us to benefit from (i) access to, and from the services of, a group of senior executives with significant knowledge and experience in the real estate industry and our company, (ii) other individuals who perform services on our behalf, and (iii) general economies of scale. If not for this agreement, we believe that a company of our size would not have access to the skills and expertise of these executives at the cost that we have incurred and will incur in the future. For a description of the background of our management, please see the information under the heading "Executive Officers" in Part I of this Annual Report. See Note 12 to our consolidated financial statements for information regarding equity awards to individuals performing services on our behalf pursuant to the compensation and services agreement.
Additional Information
Additional information about us can be found at our website located at www.onelibertyproperties.com. We make available, free of charge, on or through our website, annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. The SEC maintains an internet site (http://www.sec.gov) that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC.
7
Forward-Looking Statements
This Annual Report on Form 10-K, together with other statements and information publicly disseminated by us, contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward-looking statements to be covered by the safe harbor provision for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for purposes of complying with these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words "may," "will," "could," "believe," "expect," "intend," "anticipate," "estimate," "project," or similar expressions or variations thereof. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond our control and which could materially affect actual results, performance or achievements. Factors which may cause actual results to differ materially from current expectations include, but are not limited to:
Any or all of our forward-looking statements in this report and in any other public statements we make may turn out to be incorrect. Actual results may differ from our forward-looking statements because of inaccurate assumptions we might make or because of the occurrence of known or unknown risks and uncertainties. Many factors mentioned in the discussion below will be important in determining future results. Consequently, no forward-looking statement can be guaranteed and you are cautioned not to place undue reliance on these forward- looking statements. Actual future results may vary materially.
Except as may be required under the United States federal securities laws, we undertake no obligation to publicly update our forward-looking statements, whether as a result of new information, future events or otherwise. You are advised, however, to consult any further disclosures we make in our reports that are filed with or furnished to the SEC.
Set forth below is a discussion of certain risks affecting our business. The categorization of risks set forth below is meant to help you better understand the risks facing our business and is not intended to limit your consideration of the possible effects of these risks to the listed categories. Any adverse effects arising from the realization of any of the risks discussed, including our financial condition and results of operations, may, and likely will, adversely affect many aspects of our business. In addition to the other
8
information contained or incorporated by reference in this Form 10-K, readers should carefully consider the following risk factors:
Risks Related to Our Business
If we are unable to re-rent properties upon the expiration of our leases or if our tenants default or seek bankruptcy protection, our rental income will be reduced and we would incur additional costs.
Substantially all of our rental income is derived from rent paid by our tenants. From 2019 through 2021, leases with respect to 33 tenants that account for 8.1% of our 2019 contractual rental income, expire, and from 2022 through 2023, leases with respect to 45 tenants that account for 31.9% of our 2019 contractual rental income, expire. If our tenants, and in particular, our significant tenants, (i) do not renew their leases upon the expiration of same, (ii) default on their obligations or (iii) seek rent relief, lease renegotiation or other accommodations, our revenues could decline and, in certain cases, co-tenancy provisions may be triggered possibly allowing other tenants at the same property to reduce their rental payments or terminate their leases. At the same time, we would remain responsible for the payment of the mortgage obligations with respect to the related properties and would become responsible for the operating expenses related to these properties, including, among other things, real estate taxes, maintenance and insurance. We estimate that the aggregate carrying expense (including mortgage interest expense) in 2019 for properties and tenants facing significant challenges (i.e., our assisted living facility in Round Rock, Texas, a property tenanted by Kmart in Clemmons, North Carolina, and a vacant retail property in Crystal Lake, Illinois), is approximately $1.7 million, but may exceed such sum. In addition, we may incur expenses in enforcing our rights as landlord. Even if we find replacement tenants (which we may be constrained in accomplishing with respect to our assisted living facility in Round Rock, Texas by competing facilities in such market and regulatory requirements mandating that such facilities be operated by specially licensed operators) or re-negotiate leases with current tenants, the terms of the new or renegotiated leases, including the cost of required renovations or concessions to tenants, or the expense of the reconfiguration of a tenant's space, may be less favorable than current lease terms and could reduce the amount of cash available to meet expenses and pay dividends. If tenants facing financial difficulties default on their obligation to pay rent or do not renew their leases at lease expiration, our results of operations and financial condition may be adversely affected. See "Item 7. Management's Discussion and Analysis of Financial Condition or Results of OperationsChallenges Facing Certain Tenants and Properties."
Traditional retail tenants account for 36.6% of our 2019 contractual rental income and the competition that such tenants face from e-commerce retail sales could adversely affect our business.
Approximately 36.6% of our 2019 contractual rental income is derived from retail tenants, including 8.8% from tenants engaged in retail furniture (i.e., Haverty Furniture accounts for 7.0% of 2019 contractual rental income) and 3.1% from tenants engaged in office supply activities (i.e., Office Depot accounts for 3.1% of 2019 contractual rental income). Our retail tenants face increasing competition from e-commerce retailers. These retailers may be able to provide customers with better pricing and the ease and comfort of shopping from their home or office. E-commerce sales have been obtaining an increasing percentage of retail sales over the past few years and this trend is expected to continue. The continued growth of e-commerce sales could decrease the need for traditional retail outlets and reduce retailers' space and property requirements. This could adversely impact our ability to rent space at our retail properties and increase competition for retail tenants thereby reducing the rent we would receive at these properties and adversely affect our results of operations and financial condition.
9
Approximately 22.7% of our 2019 contractual rental income is derived from five tenants. The default, financial distress or failure of any of these tenants could significantly reduce our revenues.
Haverty Furniture, LA Fitness, Northern Tool, L-3 Technologies and Ferguson Enterprises account for approximately 7.0%, 4.5%, 4.1%, 3.8% and 3.4%, respectively, of our 2019 contractual rental income. The default, financial distress or bankruptcy of any of these tenants could cause interruptions in the receipt of, or the loss of, a significant amount of rental income and would require us to pay operating expenses (including real estate taxes) currently paid by the tenant. This could also result in the vacancy of the property or properties occupied by the defaulting tenant, which would significantly reduce our rental revenues and net income until the re-rental of the property or properties, and could decrease the ultimate sale value of the property.
If we are unable to refinance our mortgage loans at maturity, we may be forced to sell properties at disadvantageous terms, which would result in the loss of revenues and in a decline in the value of our portfolio.
We had, as of December 31, 2018, $423.1 million in mortgage debt outstanding, all of which is non-recourse (subject to standard carve-outs) and our ratio of mortgage debt to total assets was 54.2%. As of December 31, 2018, our Manahawkin, New Jersey joint venture had $23.9 million in mortgage indebtedness (all of which is non-recourse, subject to standard carve-outs). The risks associated with our mortgage debt (including the Manahawkin, New Jersey mortgage debt), includes the risk that cash flow from properties securing the indebtedness and our available cash and cash equivalents will be insufficient to meet required payments of principal and interest.
Generally, only a portion of the principal of our mortgage indebtedness will be repaid prior to or at maturity and we do not plan to retain sufficient cash to repay such indebtedness at maturity. Accordingly, to meet these obligations if they cannot be refinanced at maturity, we will have to use funds available under our credit facility, if any, and our available cash and cash equivalents to pay our mortgage debt or seek to raise funds through the financing of unencumbered properties, sale of properties or the issuance of additional equity. From 2019 through 2023, approximately $139.3 million of our mortgage debt maturesspecifically, $16.0 million in 2019, $13.8 million in 2020, $22.7 million in 2021, $45.8 million in 2022 and $41.0 million in 2023. If we are unsuccessful in refinancing or extending existing mortgage indebtedness or financing unencumbered properties, selling properties on favorable terms or raising additional equity, our cash flow will not be sufficient to repay all maturing mortgage debt when payments become due, and we (or this joint venture) may be forced to dispose of properties on disadvantageous terms or convey properties secured by mortgages to the mortgagees, which would lower our revenues and the value of our portfolio.
We may find that the value of a property could be less than the mortgage secured by such property. We may also have to decide whether we should refinance or pay off a mortgage on a property at which the mortgage matures prior to lease expiration and the tenant may not renew the lease. In these types of situations, after evaluating various factors, including among other things, the tenant's competitive position in the applicable submarket, our and our tenant's estimates of its prospects, consideration of alternative uses and opportunities to re-purpose or re-let the property, we may seek to renegotiate the terms of the mortgage, or to the extent that the loan is non-recourse and the terms of the mortgage cannot be satisfactorily renegotiated, forfeit the property by conveying it to the mortgagee and writing off our investment.
Declines in the value of our properties could result in impairment charges.
If we are presented with indications of impairment in the value of a particular property or group of properties, we will be required to evaluate any such property or properties. If we determine that any of our properties at which indicators of impairment exist have a fair market value below the net book
10
value of such property, we will be required to recognize an impairment charge for the difference between the fair value and the book value during the quarter in which we make such determination; such impairment charges may then increase in subsequent quarters. This evaluation may lead us to write off any straight-line rent receivable and lease intangible balances recorded with respect to such property. In addition, we may incur losses from time to time if we dispose of properties for sales prices that are less than our book value.
The concentration of our properties in certain states may make our revenues and the value of our portfolio vulnerable to adverse changes in local economic conditions.
Many of the properties we own are located in the same or a limited number of geographic regions. Approximately 39.5% of our 2019 contractual rental income is derived from properties located in five statesNew York (8.7%), Texas (8.6%), South Carolina (8.4%), Pennsylvania (7.8%) and North Carolina (6.0%). As a result, a decline in the economic conditions in these states or in regions where our properties may be concentrated in the future, may have an adverse effect on the rental and occupancy rates for, and the property values of, these properties, which could lead to a reduction of our rental income and/or impairment charges.
Our portfolio of properties is concentrated in the industrial and retail real estate sectors, and our business would be adversely affected by an economic downturn in either of such sectors.
Approximately 36.6% and 46.1% of our 2019 contractual rental income is derived from retail and industrial tenants, respectively, and we are vulnerable to economic declines that negatively impact these sectors of the economy, which could have an adverse effect on our results of operations, liquidity and financial condition.
If our credit facility is not renewed, interest rates increase or credit markets tighten, it may be more difficult for us to secure financing, which may limit our ability to finance or refinance our real estate properties, reduce the number of properties we can acquire, sell certain properties, and decrease our stock price.
Our credit facility expires December 31, 2019. Among other things, we depend on the facility to allow us to acquire properties on an accelerated basis (thereby potentially making our offer to purchase a property more attractive than offers from competitors), without the delays that may be associated with traditional mortgage financing. We can provide no assurance that such facility will be renewed or that if renewed, that the terms thereof will not be less favorable that the terms of the current facility. If this facility is not renewed on terms acceptable to us, our liquidity and capital resource position may be adversely impacted.
An increase in interest rates could reduce the amount investors are willing to pay for our common stock. Because REIT stocks are often perceived as high-yield investments, investors may perceive less relative benefit to owning REIT stocks as interest rates and the yield on government treasuries and other bonds increase.
Increases in interest rates or reduced access to credit markets may make it difficult for us to obtain financing, refinance mortgage debt, limit the mortgage debt available on properties we wish to acquire and limit the properties we can acquire. Even in the event that we are able to secure mortgage debt on, or otherwise finance our real estate properties, due to increased costs associated with securing financing and other factors beyond our control, we may be unable to refinance the entire outstanding loan balance or be subject to unfavorable terms (such as higher loan fees, interest rates and periodic payments) if we do refinance the loan balance. In addition, an increase in interest rates could decrease the amount third parties are willing to pay for our assets, thereby limiting our ability to reposition our portfolio promptly in response to changes in economic or other conditions.
11
While interest rates have been at historically low levels the past several years, they have become increasingly volatile. During the three years ended December 31, 2018, the interest rate on the 10-year treasury note ranged from 1.37% to 3.24%. If we are required to refinance mortgage debt that matures over the next several years at higher interest rates than such mortgage debt currently bears, the funds available for dividends may be reduced. The following table sets forth, as of December 31, 2018, the principal balance of the mortgage payments due at maturity on our properties and the weighted average interest rate thereon (dollars in thousands):
Year
|
Principal Balances Due at Maturity |
Weighted Average Interest Rate Percentage |
|||||
---|---|---|---|---|---|---|---|
2019 |
$ | 3,485 | 3.88 | ||||
2020 |
| | |||||
2021 |
8,463 | 4.13 | |||||
2022 |
31,539 | 3.92 | |||||
2023 |
28,190 | 4.79 | |||||
2024 and thereafter |
209,648 | 4.17 |
We manage a substantial portion of our exposure to interest rate risk by accessing debt with staggered maturities, obtaining fixed rate mortgage debt and through the use of interest rate swap agreements. However, no amount of hedging activity can fully insulate us from the risks associated with changes in interest rates. Swap agreements involve risk, including that counterparties may fail to honor their obligations under these arrangements, and that these arrangements may cause us to pay higher interest rates on our debt obligations than would otherwise be the case. Failure to hedge effectively against interest rate risk could adversely affect our results of operations and financial condition.
If our borrowings increase, the risk of default on our repayment obligations and our debt service requirements will also increase.
The terms of our revolving credit facility limit our ability to incur indebtedness, including limiting the total indebtedness that we may incur to an amount equal to 70% of the total value (as defined in the credit facility) of our properties. (At December 31, 2018, such total indebtedness was 49.4% of the total value of our properties). Increased leverage could result in increased risk of default on our payment obligations related to borrowings and in an increase in debt service requirements, which could reduce our net income and the amount of cash available to meet expenses and to pay dividends.
If a significant number of our tenants default or fail to renew expiring leases, or we take impairment charges against our properties, a breach of our revolving credit facility could occur.
Our revolving credit facility includes covenants that require us to maintain certain financial ratios and comply with other requirements. If our tenants default under their leases with us or fail to renew expiring leases, generally accepted accounting principles may require us to recognize impairment charges against our properties, and our financial position could be adversely affected causing us to be in breach of the financial covenants contained in our credit facility.
Failure to meet interest and other payment obligations under our revolving credit facility or a breach by us of the covenants to maintain the financial ratios would place us in default under our credit facility, and, if the banks called a default and required us to repay the full amount outstanding under the credit facility, we might be required to rapidly dispose of our properties, which could have an adverse impact on the amounts we receive on such disposition. If we are unable to dispose of our properties in a timely fashion to the satisfaction of the banks, the banks could foreclose on that portion of our collateral pledged to the banks, which could result in the disposition of our properties at below
12
market values. The disposition of our properties at below our carrying value would adversely affect our net income, reduce our stockholders' equity and adversely affect our ability to pay dividends.
The re-development of a multi-tenant community shopping center located in Manahawkin, New Jersey owned by an unconsolidated joint venture may be unsuccessful or fail to meet our expectations.
An unconsolidated joint venture in which we are a 50% partner is re-developing a multi-tenant community shopping center located in Manahawkin, New Jersey, and which we refer to as the Manahawkin Property. We anticipate that this project will be completed in stages through 2022 and that our share of the capital expenditures required in connection therewith may range from $10 million to $15 million. This re-development project may be unsuccessful or fail to meet our expectations due to a variety of risks and uncertainties including:
See "Item 2. Properties" and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" for further information about the Manahawkin Property.
Certain of our net leases and our ground leases require us to pay property related expenses that are not the obligations of our tenants.
Under the terms of substantially all of our net leases, in addition to satisfying their rent obligations, our tenants are responsible for the payment of real estate taxes, insurance and ordinary maintenance and repairs. However, under the provisions of certain net and ground leases, we are required to pay some expenses, such as the costs of environmental liabilities, roof and structural repairs, insurance premiums, certain non-structural repairs and maintenance. If our properties incur significant expenses that must be paid by us under the terms of our leases, our business, financial condition and results of operations will be adversely affected and the amount of cash available to meet expenses and pay dividends may be reduced.
Uninsured and underinsured losses may affect the revenues generated by, the value of, and the return from a property affected by a casualty or other claim.
Most all of our tenants obtain, for our benefit, comprehensive insurance covering our properties in amounts that are intended to be sufficient to provide for the replacement of the improvements at each property. However, the amount of insurance coverage maintained for any property may be insufficient (i) to pay the full replacement cost of the improvements at the property following a casualty event or (ii) if coverage is provided pursuant to a blanket policy and the tenant's other properties are subject to
13
insurance claims. In addition, the rent loss coverage under the policy may not extend for the full period of time that a tenant may be entitled to a rent abatement as a result of, or that may be required to complete restoration following, a casualty event In addition, there are certain types of losses, such as those arising from earthquakes, floods, hurricanes and terrorist attacks, that may be uninsurable or that may not be economically insurable. Changes in zoning, building codes and ordinances, environmental considerations and other factors also may make it impossible or impracticable for us to use insurance proceeds to replace damaged or destroyed improvements at a property. If restoration is not or cannot be completed to the extent, or within the period of time, specified in certain of our leases, the tenant may have the right to terminate the lease. If any of these or similar events occur, it may reduce our revenues, the value of, or our return from, an affected property.
Our revenues and the value of our portfolio are affected by a number of factors that affect investments in leased real estate generally.
We are subject to the general risks of investing in leased real estate. These include the non-performance of lease obligations by tenants, leasehold improvements that will be costly or difficult to remove should it become necessary to re-rent the leased space for other uses, covenants in certain retail leases that limit the types of tenants to which available space can be rented (which may limit demand or reduce the rents realized on re-renting), rights to terminate leases due to co-tenancy provisions(i.e., a tenant's right to reduce their rent or terminate their lease if certain key tenants vacate a property), events of casualty or condemnation affecting the leased space or the property or due to interruption of the tenant's quiet enjoyment of the leased premises, obligations of a landlord to restore the leased premises or the property following events of casualty or condemnation, adverse changes in economic conditions and local conditions (e.g., changing demographics, retailing trends and traffic patterns), declines in rental rates, changes in the supply and price of quality properties and the market supply and demand of competing properties, the impact of environmental laws, security concerns, prepayment penalties applicable under mortgage financings, changes in tax, zoning, building code, fire safety and other laws and regulations, the type of insurance coverage available, and changes in the type, capacity and sophistication of building systems. The occurrence of any of these events could adversely impact our results of operations, liquidity and financial condition.
Real estate investments are relatively illiquid and their values may decline.
Real estate investments are relatively illiquid. Therefore, we will be limited in our ability to reconfigure our real estate portfolio in response to economic changes. We may encounter difficulty in disposing of properties when tenants vacate either at the expiration of the applicable lease or otherwise. If we decide to sell any of our properties, our ability to sell these properties and the prices we receive on their sale may be affected by many factors, including the number of potential buyers, the number of competing properties on the market and other market conditions, as well as whether the property is leased and if it is leased, the terms of the lease. As a result, we may be unable to sell our properties for an extended period of time without incurring a loss, which would adversely affect our results of operations, liquidity and financial condition.
We have been, and in the future will be, subject to significant competition and we may not be able to compete successfully for investments.
We have been, and in the future will be, subject to significant competition for attractive investment opportunities from other real estate investors, many of which have greater financial resources than us, including publicly-traded REITs, non-traded REITs, insurance companies, commercial and investment banking firms, private institutional funds, hedge funds, private equity funds and other investors. We may not be able to compete successfully for investments. If we pay higher prices for investments, our returns may be lower and the value of our assets may not increase or may decrease significantly below
14
the amount we paid for such assets. If such events occur, we may experience lower returns on our investments.
We cannot assure you of our ability to pay dividends in the future.
We intend to pay quarterly dividends and to make distributions to our stockholders in amounts such that all or substantially all of our ordinary taxable income in each year is distributed. This, along with other factors, will enable us to qualify for the tax benefits accorded to a REIT under the Internal Revenue Code of 1986, as amended, which we refer to as the Code. We have not established a minimum dividend payment level and our ability to pay dividends may be adversely affected by the risk factors described in this Annual Report on Form 10-K. All distributions will be made at the discretion of our board of directors and will depend on our earnings (including taxable income), our financial condition, maintenance of our REIT status and such other factors as our board of directors may deem relevant from time to time.
If we reduce our dividend, the market value of our common stock may decline.
The level of our common stock dividend is established by our board of directors from time to time based on a variety of factors, including our cash available for distribution, funds from operations, adjusted funds from operations and maintenance of our REIT status. Various factors could cause our board of directors to decrease our dividend level, including insufficient income to cover our dividends, tenant defaults or bankruptcies resulting in a material reduction in our funds from operations or a material loss resulting from an adverse change in the value of one or more of our properties. If our board of directors determines to reduce our common stock dividend, the market value of our common stock could be adversely affected.
Our current and future investments in joint ventures could be adversely affected by the lack of sole decision making authority, reliance on joint venture partners' financial condition or insurance coverage, disputes that may arise between our joint venture partners and us and our reliance on one significant joint venture partner.
A number of properties in which we have an interest are owned through consolidated and unconsolidated joint ventures. We may continue to acquire properties through joint ventures and/or contribute some of our properties to joint ventures. Investments in joint ventures may, under certain circumstances, involve risks not present when a third party is not involved, including the possibility that joint venture partners might file for bankruptcy protection, fail to fund their share of required capital contributions or obtain insurance coverage pursuant to a blanket policy as a result of which claims with respect to other properties covered by such policy and in which we have no interest could reduce or eliminate the coverage available with respect to the joint venture properties. Further, joint venture partners may have conflicting business interests or goals, and as a result there is the potential risk of impasses on decisions, such as a sale and the timing thereof. Any disputes that may arise between joint venture partners and us may result in litigation or arbitration that would increase our expenses and prevent our officers and/or directors from focusing their time and effort on our business. Consequently, actions by or disputes with joint venture partners might result in subjecting properties owned by the joint venture to additional risk. With respect to our (i) consolidated joint ventures, we own, with two joint venture partners and their respective affiliates, five properties that account for 5.4% of 2019 contractual rental income, and (ii) unconsolidated joint ventures, we own, with two joint venture partners and their affiliates, four properties which account for our $1.5 million share of 2019 base rent payable. We may be adversely affected if we are unable to maintain a satisfactory working relationship with these joint venture partners or if any of these partners becomes financially distressed.
15
Compliance with environmental regulations and associated costs could adversely affect our results of operations and liquidity.
Under various federal, state and local laws, ordinances and regulations, an owner or operator of real property may be required to investigate and clean up hazardous or toxic substances or petroleum product releases at the property and may be held liable to a governmental entity or to third parties for property damage and for investigation and cleanup costs incurred in connection with contamination. The cost of investigation, remediation or removal of hazardous or toxic substances may be substantial, and the presence of such substances, or the failure to properly remediate a property, may adversely affect our ability to sell or rent the property or to borrow money using the property as collateral. In connection with our ownership, operation and management of real properties, we may be considered an owner or operator of the properties and, therefore, potentially liable for removal or remediation costs, as well as certain other related costs, including governmental fines and liability for injuries to persons and property, not only with respect to properties we own now or may acquire, but also with respect to properties we have owned in the past.
We cannot provide any assurance that existing environmental studies with respect to any of our properties reveal all potential environmental liabilities, that any prior owner of a property did not create any material environmental condition not known to us, or that a material environmental condition does not otherwise exist, or may not exist in the future, as to any one or more of our properties. If a material environmental condition does in fact exist, or exists in the future, the remediation costs could have a material adverse impact upon our results of operations, liquidity and financial condition.
Compliance with the Americans with Disabilities Act could be costly.
Under the Americans with Disabilities Act of 1990, all public accommodations must meet Federal requirements for access and use by disabled persons. A determination that our properties do not comply with the Americans with Disabilities Act could result in liability for both governmental fines and damages. If we are required to make unanticipated major modifications to any of our properties to comply with the Americans with Disabilities Act, which are determined not to be the responsibility of our tenants, we could incur unanticipated expenses that could have an adverse impact upon our results of operations, liquidity and financial condition.
Our senior management and other key personnel are critical to our business and our future success depends on our ability to retain them.
We depend on the services of Matthew J. Gould, chairman of our board of directors, Fredric H. Gould, vice chairman of our board of directors, Patrick J. Callan, Jr., our president and chief executive officer, Lawrence G. Ricketts, Jr., our executive vice president and chief operating officer, David W. Kalish, our senior vice president and chief financial officer and Karen Dunleavy, our vice presidentfinancial, and other members of our senior management to carry out our business and investment strategies. Only three of our most senior executive officers, Messrs. Callan and Ricketts, and Ms. Dunleavy, devote all of their business time to us. The remainder of our senior management provides services to us on a part-time, as-needed basis. The loss of the services of any of our senior management or other key personnel, the inability or failure of the members of senior management providing services to us on a part-time basis to devote sufficient time or attention to our activities or our inability to recruit and retain qualified personnel in the future, could impair our ability to carry out our business and investment strategies.
16
Our transactions with affiliated entities involve conflicts of interest.
From time to time we have entered into transactions with persons and entities affiliated with us and with certain of our officers and directors. Such transactions involve a potential conflict of interest, and entail a risk that we could have obtained more favorable terms if we had entered into such transaction with an unaffiliated third party. Our policy for transactions with affiliates is to have these transactions approved by our audit committee. We entered into a compensation and services agreement with Majestic Property effective as of January 1, 2007. Majestic Property is wholly-owned by the vice chairman of our board of directors and it provides compensation to certain of our part-time senior executive officers and other individuals performing services on our behalf. Pursuant to the compensation and services agreement, we pay an annual fee to Majestic Property which provides us with the services of all affiliated executive, administrative, legal, accounting and clerical personnel that we use on a part time basis, as well as property management services, property acquisition, sales and leasing and mortgage brokerage services. In 2018, pursuant to the compensation and services agreement, we paid Majestic Property a fee of $2.7 million and an additional $216,000 for our share of all direct office expenses, including rent, telephone, postage, computer services, supplies, and internet usage. We also obtain our property insurance in conjunction with Gould Investors L.P., our affiliate, and in 2018, reimbursed Gould Investors $912,000 for our share of the insurance premiums paid by Gould Investors. Gould Investors beneficially owns approximately 9.2% of our outstanding common stock and certain of our senior executive officers are also executive officers of the managing general partner of Gould Investors. See Note 11 of our consolidated financial statements for information regarding equity awards to individuals performing services on our behalf pursuant to the compensation and services agreement.
The failure of any bank in which we deposit our funds could have an adverse impact on our financial condition.
We have diversified our cash and cash equivalents between several banking institutions in an attempt to minimize exposure to any one of these entities. However, the Federal Deposit Insurance Corporation only insures accounts in amounts up to $250,000 per depositor per insured bank. We currently have cash and cash equivalents deposited in certain financial institutions significantly in excess of federally insured levels. If any of the banking institutions in which we have deposited funds ultimately fails, we may lose our deposits over $250,000. The loss of our deposits may have an adverse effect on our financial condition.
Breaches of information technology systems could materially harm our business and reputation.
We collect and retain on information technology systems, certain financial, personal and other sensitive information provided by third parties, including tenants, vendors and employees. We also rely on information technology systems for the collection and distribution of funds. There can be no assurance that we will be able to prevent unauthorized access to sensitive information or the unauthorized distribution of funds. Any loss of this information or unauthorized distribution of funds as a result of a breach of information technology systems may result in loss of funds to which we are entitled, legal liability and costs (including damages and penalties), as well as damage to our reputation, that could materially and adversely affect our business.
We are dependent on third party software for our billing and financial reporting processes.
We are dependent on third party software, and in particular Yardi's property management software, for generating tenant invoices and financial reports. If the software fails (including a failure resulting from such parties unwillingness or inability to maintain or upgrade the functionality of the software), our ability to bill tenants and prepare financial reports could be impaired which would adversely affect our business.
17
The potential phasing out of LIBOR after 2021 may affect our financial results.
The authority regulating LIBOR has announced that it intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021. It is not possible to predict the effect of these changes or the establishment of alternative reference rates. Any changes in the manner in which LIBOR is calculated or the implementation of an alternative rate to succeed LIBOR, may result in a sudden or prolonged increase or decrease in the reported LIBOR rates. If that were to occur, the levels of interest payments we incur and interest payments we receive may change. In addition, although certain of our LIBOR based obligations and investments provide for alternative methods of calculating the interest rate if LIBOR is not reported, uncertainty as to the extent and manner of future changes may result in interest rates and/or payments that are higher than, lower than or that do not otherwise correlate over time with the interest rates and/or payments that would have been made on our obligations if LIBOR rate was available in its current form.
Risks Related to the REIT Industry
Legislative or regulatory tax changes could have an adverse effect on us.
There are a number of issues associated with an investment in a REIT that are related to the Federal income tax laws, including, but not limited to, the consequences of our failing to continue to qualify as a REIT. At any time, the Federal income tax laws governing REITs or the administrative interpretations of those laws may be amended or modified. Any new laws or interpretations may take effect retroactively and could adversely affect us or our stockholders.
On December 22, 2017, Pub. L. No. 15-97 (informally known as the Tax Cuts and Jobs Act (the "Act")) was enacted. The Act makes significant changes to the Code, including changes that impact REITs and their stockholders, among others. In particular, the Act reduces the maximum corporate tax rate from 35% to 21%. By reducing the corporate tax rate, it is possible that the Act will reduce the relative attractiveness to investors (as compared with potential alternative investments) of the generally single level of taxation on REIT distributions. However, the Act also made certain changes to the Code which are generally advantageous to REITs and their stockholders. For instance, for tax years beginning before January 1, 2026, the Act permits up to a 20% deduction for individuals, trusts, and estates with respect to their receipt of "qualified REIT dividends", which are dividends from a REIT that are not capital gain dividends and are not qualified dividend income. These changes generally result in an effective maximum U.S. federal income tax rate on such dividends of 29.6%, if the deduction is allowed in full. Key provisions of the Act that could impact us and the market price of our shares include the following:
18
In addition to the foregoing, the Act may impact our tenants, the real estate market, and the overall economy, which may have an effect on us. It is not possible to state with certainty at this time the effect of the Act on us and on an investment in our shares.
Failure to qualify as a REIT could result in material adverse tax consequences and could significantly reduce cash available for distributions.
We operate so as to qualify as a REIT under the Code. Qualification as a REIT involves the application of technical and complex legal provisions for which there are limited judicial and administrative interpretations. The determination of various factual matters and circumstances not entirely within our control may affect our ability to qualify as a REIT. In addition, no assurance can be given that legislation, new regulations, administrative interpretations or court decisions will not significantly change the tax laws with respect to qualification as a REIT or the federal income tax consequences of such qualification. If we fail to quality as a REIT, we will be subject to federal, certain additional state and local income tax (including any applicable alternative minimum tax) on our taxable income at regular corporate rates and would not be allowed a deduction in computing our taxable income for amounts distributed to stockholders. In addition, unless entitled to relief under certain statutory provisions, we would be disqualified from treatment as a REIT for the four taxable years following the year during which qualification is lost. The additional tax would reduce significantly our net income and the cash available to pay dividends.
We are subject to certain distribution requirements that may result in our having to borrow funds at unfavorable rates.
To obtain the favorable tax treatment associated with being a REIT, we generally are required, among other things, to distribute to our stockholders at least 90% of our ordinary taxable income (subject to certain adjustments) each year. To the extent that we satisfy these distribution requirements, but distribute less than 100% of our taxable income we will be subject to Federal and state corporate tax on our undistributed taxable income.
As a result of differences in timing between the receipt of income and the payment of expenses, and the inclusion of such income and the deduction of such expenses in arriving at taxable income, and the effect of nondeductible capital expenditures, the creation of reserves and the timing of required debt service (including amortization) payments, we may need to borrow funds in order to make the distributions necessary to retain the tax benefits associated with qualifying as a REIT, even if we believe that then prevailing market conditions are not generally favorable for such borrowings. Such borrowings could reduce our net income and the cash available to pay dividends.
19
Compliance with REIT requirements may hinder our ability to maximize profits.
In order to qualify as a REIT for Federal income tax purposes, we must continually satisfy tests concerning, among other things, our sources of income, the amounts we distribute to our stockholders and the ownership of our stock. We may also be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution. Accordingly, compliance with REIT requirements may hinder our ability to operate solely on the basis of maximizing profits.
In order to qualify as a REIT, we must also ensure that at the end of each calendar quarter, at least 75% of the value of our assets consists of cash, cash items, government securities and real estate assets. Any investment in securities cannot include more than 10% of the outstanding voting securities of any one issuer or more than 10% of the total value of the outstanding securities of any one issuer. In addition, no more than 5% of the value of our assets can consist of the securities of any one issuer, other than a qualified REIT security. If we fail to comply with these requirements, we must dispose of such portion of these securities in excess of these percentages within 30 days after the end of the calendar quarter in order to avoid losing our REIT status and suffering adverse tax consequences. This requirement could cause us to dispose of assets for consideration that is less than their true value and could lead to an adverse impact on our results of operations and financial condition.
Item 1B. Unresolved Staff Comments.
None.
As of December 31, 2018, we own 119 properties with an aggregate net book value of $705.5 million. Our occupancy rate, based on square footage, was 99.2% and 99.6% as of December 31, 2018 and 2017, respectively.
We also participate in joint ventures that own four properties and at December 31, 2018, our investment in these unconsolidated joint ventures is $10.9 million. The occupancy rate of our joint venture properties, based on square footage, was 59.3% and 97.6% as of December 31, 2018 and 2017, respectively. The decrease in the occupancy rate is due primarily to the expiration in November 2018 of the Kmart lease at the Manahawkin PropertyKmart had leased 33% of the square footage at the Manahawkin Property. See "Properties Owned by Joint Ventures", "Mortgage Debt" and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" for further information about the Manahawkin Property, including information about the related mortgage debt and re-development activities.
20
Our Properties
The following table details, as of December 31, 2018, certain information about our properties:
Location
|
Type of Property | Percentage of 2019 Contractual Rental Income |
Approximate Square Footage of Building |
2019 Contractual Rental Income per Square Foot |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Fort Mill, SC |
Industrial | 4.1 | 701,595 | $ | 4.08 | |||||||
Hauppauge, NY |
Industrial | 3.8 | 201,614 | 12.92 | ||||||||
Baltimore, MD |
Industrial | 3.4 | 367,000 | 6.39 | ||||||||
Royersford, PA(1) |
RetailSupermarket | 3.2 | 194,600 | 11.48 | ||||||||
Lebanon, TN |
Industrial | 2.9 | 540,200 | 3.78 | ||||||||
El Paso, TX |
Industrial | 2.6 | 419,821 | 4.34 | ||||||||
West Hartford, CT |
RetailSupermarket | 2.2 | 47,174 | 32.97 | ||||||||
Littleton, CO(2) |
Retail | 2.2 | 101,617 | 16.11 | ||||||||
Greensboro, NC |
Theater | 2.2 | 61,213 | 24.75 | ||||||||
Delport, MO(3) |
Industrial | 2.1 | 339,094 | 4.28 | ||||||||
Secaucus, NJ |
Health & Fitness | 2.0 | 44,863 | 30.40 | ||||||||
El Paso, TX(4) |
Retail | 1.9 | 110,179 | 12.50 | ||||||||
Wheaton, IL(5) |
Land | 1.8 | 300,104 | 4.18 | ||||||||
McCalla, AL |
Industrial | 1.8 | 294,000 | 4.26 | ||||||||
Brooklyn, NY |
Office | 1.8 | 66,000 | 18.87 | ||||||||
Knoxville, TN |
Retail | 1.7 | 35,330 | 32.84 | ||||||||
Fort Mill, SC |
Industrial | 1.6 | 303,188 | 3.76 | ||||||||
Joppa, MD |
Industrial | 1.6 | 258,710 | 4.16 | ||||||||
Ankeny, IA(3) |
Industrial | 1.5 | 208,234 | 5.04 | ||||||||
Moorestown, NJ(3) |
Industrial | 1.5 | 219,881 | 4.63 | ||||||||
Pittston, PA |
Industrial | 1.4 | 249,600 | 3.82 | ||||||||
Tucker, GA |
Health & Fitness | 1.4 | 58,800 | 16.16 | ||||||||
Englewood, CO |
Industrial | 1.3 | 63,882 | 14.56 | ||||||||
Pennsburg, PA(3) |
Industrial | 1.3 | 291,203 | 3.04 | ||||||||
Saco, ME |
Industrial | 1.2 | 131,400 | 6.12 | ||||||||
St. Louis Park, MN(3) |
Industrial | 1.1 | 131,710 | 6.07 | ||||||||
Hamilton, OH |
Health & Fitness | 1.1 | 38,000 | 20.75 | ||||||||
Beachwood, OH(5) |
Land | 1.1 | 349,999 | 2.24 | ||||||||
Cedar Park, TX |
RetailFurniture | 1.1 | 50,810 | 14.71 | ||||||||
Bakersfield, CA |
Industrial | 1.0 | 218,116 | 3.36 | ||||||||
Green Park, MO |
Industrial | 1.0 | 119,680 | 6.02 | ||||||||
Columbus, OH |
RetailFurniture | 1.0 | 96,924 | 7.40 | ||||||||
Indianapolis, IN |
Theater | 1.0 | 57,688 | 12.37 | ||||||||
Indianapolis, IN |
Industrial | 1.0 | 125,622 | 5.45 | ||||||||
Lake Charles, LA(6) |
Retail | 1.0 | 54,229 | 12.41 | ||||||||
Ronkonkoma, NY(3) |
Industrial | 1.0 | 90,599 | 7.42 | ||||||||
Greenville, SC(7) |
Industrial | 0.9 | 142,200 | 4.56 | ||||||||
Columbus, OH |
Industrial | 0.9 | 105,191 | 6.02 | ||||||||
Ft. Myers, FL |
Retail | 0.9 | 29,993 | 20.17 | ||||||||
Huntersville, NC |
Industrial | 0.9 | 78,319 | 7.68 | ||||||||
Memphis, TN |
Industrial | 0.8 | 224,749 | 2.61 | ||||||||
Kennesaw, GA |
Retail | 0.8 | 32,138 | 17.90 | ||||||||
Champaign, IL(3) |
Retail | 0.8 | 50,530 | 11.19 | ||||||||
Wichita, KS |
RetailFurniture | 0.8 | 88,108 | 6.35 | ||||||||
Chicago, IL |
RetailOffice Supply | 0.8 | 23,939 | 22.16 | ||||||||
New Hope, MN |
Industrial | 0.8 | 122,461 | 4.33 |
21
Location
|
Type of Property | Percentage of 2019 Contractual Rental Income |
Approximate Square Footage of Building |
2019 Contractual Rental Income per Square Foot |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Melville, NY |
Industrial | 0.8 | 51,351 | 10.26 | ||||||||
Clemmons, NC(8) |
Retail | 0.7 | 96,725 | 5.40 | ||||||||
Moorestown, NJ |
Industrial | 0.7 | 64,000 | 7.61 | ||||||||
Tyler, TX |
RetailFurniture | 0.7 | 72,000 | 6.75 | ||||||||
Fayetteville, GA |
RetailFurniture | 0.7 | 65,951 | 6.97 | ||||||||
Louisville, KY |
Industrial | 0.7 | 125,370 | 3.60 | ||||||||
Onalaska, WI |
Retail | 0.6 | 63,919 | 7.00 | ||||||||
Cary, NC |
RetailOffice Supply | 0.6 | 33,490 | 13.29 | ||||||||
New Hyde Park, NY |
Industrial | 0.6 | 38,000 | 11.32 | ||||||||
Greenville, SC |
Industrial | 0.6 | 88,800 | 4.81 | ||||||||
Philadelphia, PA |
RetailSupermarket | 0.6 | 57,653 | 7.28 | ||||||||
Houston, TX |
Retail | 0.6 | 25,005 | 16.70 | ||||||||
Plymouth, MN |
Industrial | 0.6 | 82,565 | 4.95 | ||||||||
Richmond, VA |
RetailFurniture | 0.6 | 38,788 | 10.53 | ||||||||
Amarillo, TX |
RetailFurniture | 0.6 | 72,027 | 5.64 | ||||||||
Deptford, NJ |
Retail | 0.6 | 25,358 | 15.90 | ||||||||
Highland Ranch, CO(3) |
Retail | 0.6 | 42,920 | 9.39 | ||||||||
Virginia Beach, VA |
RetailFurniture | 0.6 | 58,937 | 6.82 | ||||||||
Lexington, KY |
RetailFurniture | 0.5 | 30,173 | 12.48 | ||||||||
Eugene, OR |
RetailOffice Supply | 0.5 | 24,978 | 14.88 | ||||||||
Duluth, GA |
RetailFurniture | 0.5 | 50,260 | 7.29 | ||||||||
Newark, DE |
Retail | 0.5 | 23,547 | 15.40 | ||||||||
Woodbury, MN |
Retail | 0.5 | 49,406 | 7.21 | ||||||||
Newport, VA |
RetailFurniture | 0.5 | 49,865 | 7.09 | ||||||||
El Paso, TX |
RetailOffice Supply | 0.5 | 25,000 | 13.81 | ||||||||
Houston, TX |
Retail | 0.5 | 20,087 | 16.00 | ||||||||
Durham, NC |
Industrial | 0.5 | 46,181 | 6.95 | ||||||||
Greensboro, NC |
Retail | 0.4 | 12,950 | 23.00 | ||||||||
Selden, NY |
Retail | 0.4 | 14,555 | 20.00 | ||||||||
Athens, GA(9) |
Retail | 0.4 | 41,280 | 6.98 | ||||||||
Somerville, MA |
Retail | 0.4 | 12,054 | 23.23 | ||||||||
Gurnee, IL |
RetailFurniture | 0.4 | 22,768 | 12.21 | ||||||||
Bluffton, SC |
RetailFurniture | 0.4 | 35,011 | 7.92 | ||||||||
Naples, FL |
RetailFurniture | 0.4 | 15,912 | 17.43 | ||||||||
Carrollton, GA |
Restaurant | 0.4 | 6,012 | 44.42 | ||||||||
Pinellas Park, FL |
Health & Fitness | 0.4 | 53,064 | 5.03 | ||||||||
Hauppauge, NY |
Restaurant | 0.4 | 7,000 | 36.65 | ||||||||
Cartersville, GA |
Restaurant | 0.4 | 5,635 | 44.72 | ||||||||
Hyannis, MA |
Retail | 0.3 | 9,750 | 25.28 | ||||||||
Richmond, VA |
Restaurant | 0.3 | 9,367 | 25.38 | ||||||||
Greensboro, NC |
Restaurant | 0.3 | 6,655 | 35.57 | ||||||||
Greenville, SC(10) |
Industrial | 0.3 | 128,000 | 2.22 | ||||||||
West Hartford, CT(11) |
RetailSupermarket | 0.3 | | 0.00 | ||||||||
Myrtle Beach, SC |
Restaurant | 0.3 | 6,734 | 31.68 | ||||||||
Kennesaw, GA |
Restaurant | 0.3 | 4,051 | 51.06 | ||||||||
Everett, MA |
Retail | 0.3 | 18,572 | 11.08 | ||||||||
Bolingbrook, IL |
Retail | 0.3 | 33,111 | 6.10 | ||||||||
Concord, NC |
Restaurant | 0.3 | 4,749 | 42.04 | ||||||||
Cape Girardeau, MO |
Retail | 0.3 | 13,502 | 14.71 | ||||||||
Lawrenceville, GA |
Restaurant | 0.3 | 4,025 | 49.25 |
22
Location
|
Type of Property | Percentage of 2019 Contractual Rental Income |
Approximate Square Footage of Building |
2019 Contractual Rental Income per Square Foot |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Miamisburg, OH |
Industrial | 0.3 | 35,707 | 5.48 | ||||||||
Marston, MA |
Retail | 0.3 | 8,775 | 21.00 | ||||||||
Indianapolis, IN |
Restaurant | 0.3 | 12,820 | 14.14 | ||||||||
Monroeville, PA |
Retail | 0.2 | 6,051 | 25.30 | ||||||||
Reading, PA |
Restaurant | 0.2 | 2,754 | 53.04 | ||||||||
Reading, PA |
Restaurant | 0.2 | 2,551 | 55.89 | ||||||||
West Palm Beach, FL |
Industrial | 0.2 | 10,361 | 13.70 | ||||||||
Gettysburg, PA |
Restaurant | 0.2 | 2,944 | 44.29 | ||||||||
Hanover, PA |
Restaurant | 0.2 | 2,702 | 47.67 | ||||||||
Palmyra, PA |
Restaurant | 0.2 | 2,798 | 45.32 | ||||||||
Trexlertown, PA |
Restaurant | 0.2 | 3,004 | 41.36 | ||||||||
Cuyahoga Falls, OH |
Retail | 0.2 | 6,796 | 17.21 | ||||||||
South Euclid, OH |
Retail | 0.2 | 11,672 | 9.94 | ||||||||
Hilliard, OH |
Retail | 0.2 | 6,751 | 15.55 | ||||||||
Lawrence, KS |
Retail | 0.2 | 8,600 | 12.21 | ||||||||
Port Clinton, OH |
Retail | 0.1 | 6,749 | 15.19 | ||||||||
Seattle, WA |
Retail | 0.1 | 3,053 | 26.06 | ||||||||
Rosenberg, TX |
Retail | 0.1 | 8,000 | 8.79 | ||||||||
Louisville, KY |
Industrial | 0.1 | 9,642 | 4.14 | ||||||||
Batavia, NY(12) |
Retail | 0.0 | 23,483 | 0.50 | ||||||||
Round Rock, TX(13) |
Assisted Living Facility | 0.0 | 87,560 | 0.00 | ||||||||
Crystal Lake, IL(14) |
Retail | 0.0 | 32,446 | 0.00 | ||||||||
Houston, TX(15) |
Retail | 0.0 | 12,000 | 0.00 | ||||||||
| | | | | | | | | | | | |
|
100.0 | 10,034,639 | ||||||||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
23
Properties Owned by Joint Ventures
The following table sets forth, as of December 31, 2018, information about the properties owned by joint ventures in which we are a venture partner:
Location
|
Type of Property |
Percentage of Base Rent Payable in 2019 Contributed by the Applicable Joint Venture(1) |
Approximate Square Footage of Building |
2019 Base Rent per Square Foot |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Manahawkin, NJ(2) |
Retail | 87.4 | 319,349 | $ | 15.78 | |||||||
Savannah, GA |
Retail | 10.0 | 45,973 | 6.55 | ||||||||
Savannah, GA(3) |
Retail | 1.8 | | | ||||||||
Savannah, GA |
Retail | 0.8 | 7,959 | 3.16 | ||||||||
| | | | | | | | | | | | |
|
100.0 | 373,281 | ||||||||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
24
Geographic Concentration
As of December 31, 2018, the 119 properties owned by us are located in 30 states. The following table sets forth information, presented by state, related to our properties as of December 31, 2018:
State
|
Number of Properties |
2019 Contractual Rental Income |
Percentage of 2019 Contractual Rental Income |
Approximate Building Square Feet |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
New York |
8 | 6,038,996 | 8.7 | 492,602 | |||||||||
Texas |
11 | 5,962,602 | 8.6 | 902,489 | |||||||||
South Carolina |
7 | 5,800,353 | 8.4 | 1,405,528 | |||||||||
Pennsylvania |
11 | 5,402,970 | 7.8 | 815,860 | |||||||||
North Carolina |
8 | 4,138,583 | 6.0 | 340,282 | |||||||||
Tennessee |
3 | 3,788,797 | 5.5 | 800,279 | |||||||||
Georgia |
9 | 3,563,543 | 5.1 | 268,152 | |||||||||
Ohio |
9 | 3,558,217 | 5.1 | 657,789 | |||||||||
Maryland |
2 | 3,423,902 | 4.9 | 625,710 | |||||||||
New Jersey |
4 | 3,271,867 | 4.7 | 354,102 | |||||||||
Colorado |
3 | 2,886,116 | 4.2 | 208,419 | |||||||||
Illinois |
6 | 2,829,869 | 4.1 | 462,898 | |||||||||
Missouri |
3 | 2,370,523 | 3.4 | 472,276 | |||||||||
Minnesota |
4 | 2,094,652 | 3.0 | 386,142 | |||||||||
Connecticut |
2 | 1,779,365 | 2.6 | 47,174 | |||||||||
Indiana |
3 | 1,579,609 | 2.3 | 196,130 | |||||||||
Virginia |
4 | 1,401,879 | 2.0 | 156,957 | |||||||||
Florida |
4 | 1,290,991 | 1.9 | 109,330 | |||||||||
Alabama |
1 | 1,252,921 | 1.8 | 294,000 | |||||||||
Iowa |
1 | 1,049,103 | 1.5 | 208,234 | |||||||||
Massachusetts |
4 | 916,657 | 1.3 | 49,151 | |||||||||
Kentucky |
3 | 867,880 | 1.2 | 165,185 | |||||||||
Maine |
1 | 803,670 | 1.2 | 131,400 | |||||||||
California |
1 | 733,260 | 1.0 | 218,116 | |||||||||
Louisiana |
1 | 672,951 | 1.0 | 54,229 | |||||||||
Kansas |
2 | 664,617 | 0.9 | 96,708 | |||||||||
Other |
4 | 1,261,314 | 1.8 | 115,497 | |||||||||
| | | | | | | | | | | | | |
|
119 | $ | 69,405,207 | 100.0 | 10,034,639 | ||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
The following table sets forth information, presented by state, related to the properties owned by our joint ventures as of December 31, 2018:
State
|
Number of Properties |
Our Share of the Base Rent Payable in 2019 to these Joint Ventures |
Approximate Building Square Feet |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
New Jersey |
1 | $ | 1,320,325 | 319,349 | ||||||
Georgia |
3 | 190,544 | 53,932 | |||||||
| | | | | | | | | | |
|
4 | $ | 1,510,869 | 373,281 | ||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
25
Mortgage Debt
At December 31, 2018, we had:
The following table sets forth scheduled principal mortgage payments due on our properties as of December 31, 2018 (dollars in thousands):
YEAR
|
PRINCIPAL PAYMENTS DUE |
|||
---|---|---|---|---|
2019 |
$ | 15,969 | ||
2020 |
13,777 | |||
2021 |
22,704 | |||
2022 |
45,823 | |||
2023 |
40,952 | |||
Thereafter |
283,871 | |||
| | | | |
Total |
$ | 423,096 | ||
| | | | |
| | | | |
| | | | |
At December 31, 2018, the first mortgage on the Manahawkin Property, the only joint venture property with mortgage debt, had an outstanding principal balance of $23.9 million, carries an annual interest rate of 4% and matures in July 2025. This mortgage contains a prepayment penalty. The following table sets forth the scheduled principal mortgage payments due for this property as of December 31, 2018 (dollars in thousands):
YEAR
|
PRINCIPAL PAYMENTS DUE |
|||
---|---|---|---|---|
2019 |
$ | 711 | ||
2020 |
740 | |||
2021 |
770 | |||
2022 |
802 | |||
2023 |
835 | |||
Thereafter |
20,016 | |||
| | | | |
Total |
$ | 23,874 | ||
| | | | |
| | | | |
| | | | |
The mortgages on our properties (including properties owned by joint ventures) are generally non-recourse, subject to standard carve-outs. The term "standard carve-outs" refers to recourse items to an otherwise non-recourse mortgage and are customary to mortgage financing. While carve-outs vary from lender to lender and transaction to transaction, the carve-outs may include, among other things, voluntary bankruptcy filings, environmental liabilities, the sale, financing or encumbrance of the property in violation of loan documents, damage to property as a result of intentional misconduct or gross negligence, failure to pay valid taxes and other claims which could create liens on property and the conversion of security deposits, insurance proceeds or condemnation awards.
Not applicable.
Item 4. Mine Safety Disclosures.
Not applicable.
26
Item 5. Market for the Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
Our common stock is listed on the New York Stock Exchange under the symbol "OLP." As of March 13, 2019, there were approximately 380 holders of record of our common stock.
We qualify as a REIT for Federal income tax purposes. In order to maintain that status, we are required to distribute to our stockholders at least 90% of our annual ordinary taxable income. The amount and timing of future distributions will be at the discretion of our board of directors and will depend upon our financial condition, earnings, business plan, cash flow and other factors. We intend to make distributions in an amount at least equal to that necessary for us to maintain our status as a real estate investment trust for Federal income tax purposes.
Issuer Purchases of Equity Securities
We did not repurchase any shares of our outstanding common stock in 2018.
Equity Compensation Plan Information
As of December 31, 2018, the only equity compensation plan under which equity compensation may be awarded is our 2016 Incentive Plan, which was approved by our stockholders in June 2016. This plan permits us to grant stock options, restricted stock, restricted stock units and performance based awards to our employees, officers, directors, consultants and other eligible participants. The following table provides information as of December 31, 2018 about shares of our common stock that may be issued upon the exercise of options, warrants and rights under our 2016 Incentive Plan:
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights(1) |
Weighted-average exercise price of outstanding options, warrants and rights |
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column(a))(2) |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
|
(a) |
(b) |
(c) |
|||||||
Equity compensation plans approved by security holders |
152,500 | | 162,900 | |||||||
Equity compensation plans not approved by security holders |
| | | |||||||
| | | | | | | | | | |
Total |
152,500 | | 162,900 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Item 6. Selected Financial Data.
The following table sets forth on a historical basis our selected financial data. This information should be read in conjunction with our consolidated financial statements and "Item 7. Management's
27
Discussion and Analysis of Financial Conditions and Results of Operations" appearing elsewhere in this Annual Report on Form 10-K.
|
As of and for the Year Ended December 31, (Dollars in thousands, except per share data) |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2018 | 2017 | 2016 | 2015 | 2014 | |||||||||||
OPERATING DATA |
||||||||||||||||
Total revenues |
$ | 79,126 | (1) | $ | 75,916 | $ | 70,588 | $ | 65,711 | (1) | $ | 60,477 | (1) | |||
Gain on sale of real estate, net |
5,262 | 9,837 | 10,087 | 5,392 | 10,180 | |||||||||||
Operating income |
36,330 | 41,803 | 41,780 | 38,045 | 40,424 | |||||||||||
Equity in earnings of unconsolidated joint ventures |
1,304 | 826 | 1,005 | 412 | 533 | |||||||||||
Equity in earnings from sale of unconsolidated JV properties |
2,057 | | | | | |||||||||||
Net income attributable to One Liberty Properties, Inc. |
20,665 | 24,147 | 24,422 | 20,517 | 22,116 | |||||||||||
Weighted average number of common shares outstanding: |
||||||||||||||||
Basic |
18,575 | 17,944 | 16,768 | 15,971 | 15,563 | |||||||||||
Diluted |
18,588 | 18,047 | 16,882 | 16,079 | 15,663 | |||||||||||
Net income per common sharebasic |
$ | 1.05 | $ | 1.29 | $ | 1.40 | $ | 1.23 | $ | 1.37 | ||||||
Net income per common sharediluted |
$ | 1.05 | $ | 1.28 | $ | 1.39 | $ | 1.22 | $ | 1.37 | ||||||
Cash distributions declared per share of common stock |
$ | 1.80 | $ | 1.74 | $ | 1.66 | $ | 1.58 | $ | 1.50 | ||||||
BALANCE SHEET DATA |
||||||||||||||||
Real estate investments, net |
$ | 705,459 | $ | 666,374 | $ | 651,213 | $ | 562,257 | $ | 504,850 | ||||||
Unamortized intangible lease assets, net |
26,541 | 30,525 | 32,645 | 28,978 | 27,387 | |||||||||||
Investment in unconsolidated joint ventures |
10,857 | 10,723 | 10,833 | 11,350 | 4,907 | |||||||||||
Cash and cash equivalents |
15,204 | 13,766 | 17,420 | 12,736 | 20,344 | |||||||||||
Total assets |
780,912 | 742,586 | 733,445 | 646,499 | 587,162 | |||||||||||
Mortgages payable, net of deferred financing costs |
418,798 | 393,157 | 394,898 | 331,055 | 288,868 | |||||||||||
Due under line of credit, net of deferred financing costs |
29,688 | 8,776 | 9,064 | 17,744 | 13,154 | |||||||||||
Unamortized intangible lease liabilities, net |
14,013 | 17,551 | 19,280 | 14,521 | 10,463 | |||||||||||
Total liabilities |
482,317 | 444,084 | 441,518 | 384,073 | 331,258 | |||||||||||
Total equity |
298,595 | 298,502 | 291,927 | 262,426 | 255,904 | |||||||||||
OTHER DATA(2) |
||||||||||||||||
Funds from operations |
$ | 38,879 | $ | 36,193 | $ | 33,256 | $ | 32,717 | $ | 28,248 | ||||||
Funds from operations per common share: |
||||||||||||||||
Basic |
$ | 2.02 | $ | 1.95 | $ | 1.91 | $ | 1.98 | $ | 1.76 | ||||||
Diluted |
$ | 2.02 | $ | 1.94 | $ | 1.90 | $ | 1.97 | $ | 1.75 | ||||||
Adjusted funds from operations |
$ | 41,059 | $ | 39,065 | $ | 34,848 | $ | 31,997 | $ | 29,703 | ||||||
Adjusted funds from operations per common share: |
||||||||||||||||
Basic |
$ | 2.14 | $ | 2.10 | $ | 2.01 | $ | 1.94 | $ | 1.85 | ||||||
Diluted |
$ | 2.13 | $ | 2.09 | $ | 1.99 | $ | 1.92 | $ | 1.84 |
28
Funds from Operations and Adjusted Funds from Operations
We compute funds from operations, or FFO, in accordance with the "White Paper on Funds From Operations" issued by the National Association of Real Estate Investment Trusts ("NAREIT") and NAREIT's related guidance. FFO is defined in the White Paper as net income (computed in accordance with generally accepting accounting principles), excluding gains (or losses) from sales of property, plus real estate depreciation and amortization (including amortization of deferred leasing costs), plus impairment write-downs of depreciable real estate and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis. In computing FFO, we do not add back to net income the amortization of costs in connection with our financing activities or depreciation of non-real estate assets. We compute adjusted funds from operations, or AFFO, by adjusting from FFO for our straight-line rent accruals and amortization of lease intangibles, deducting lease termination fees and gain on extinguishment of debt and adding back amortization of restricted stock compensation, amortization of costs in connection with our financing activities (including our share of our unconsolidated joint ventures) and debt prepayment costs. Since the NAREIT White Paper does not provide guidelines for computing AFFO, the computation of AFFO may vary from one REIT to another.
We believe that FFO and AFFO are useful and standard supplemental measures of the operating performance for equity REITs and are used frequently by securities analysts, investors and other interested parties in evaluating equity REITs, many of which present FFO and AFFO when reporting their operating results. FFO and AFFO are intended to exclude GAAP historical cost depreciation and amortization of real estate assets, which assumes that the value of real estate assets diminish predictability over time. In fact, real estate values have historically risen and fallen with market conditions. As a result, we believe that FFO and AFFO provide a performance measure that when compared year over year, should reflect the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs and other matters without the inclusion of depreciation and amortization, providing a perspective that may not be necessarily apparent from net income. We also consider FFO and AFFO to be useful to us in evaluating potential property acquisitions.
FFO and AFFO do not represent net income or cash flows from operations as defined by GAAP. FFO and AFFO and should not be considered to be an alternative to net income as a reliable measure of our operating performance; nor should FFO and AFFO be considered an alternative to cash flows from operating, investing or financing activities (as defined by GAAP) as measures of liquidity. FFO and AFFO do not measure whether cash flow is sufficient to fund all of our cash needs, including principal amortization, capital improvements and distributions to stockholders.
Management recognizes that there are limitations in the use of FFO and AFFO. In evaluating our performance, management is careful to examine GAAP measures such as net income and cash flows from operating, investing and financing activities.
29
The table below provides a reconciliation of net income in accordance with GAAP to FFO and AFFO for each of the indicated years (dollars in thousands):
|
2018 | 2017 | 2016 | 2015 | 2014 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
GAAP net income attributable to One Liberty Properties, Inc. |
$ | 20,665 | $ | 24,147 | $ | 24,422 | $ | 20,517 | $ | 22,116 | ||||||
Add: depreciation and amortization of properties |
23,792 | 20,674 | 17,865 | 16,150 | 14,494 | |||||||||||
Add: our share of depreciation and amortization of unconsolidated joint ventures |
709 | 872 | 893 | 634 | 374 | |||||||||||
Add: impairment loss |
| 153 | | | 1,093 | |||||||||||
Add: amortization of deferred leasing costs |
363 | 319 | 299 | 234 | 168 | |||||||||||
Add: Federal excise tax relating to gain on sale |
| | 6 | 174 | 302 | |||||||||||
Deduct: gain on sale of real estate, net |
(5,262 | ) | (9,837 | ) | (10,087 | ) | (5,392 | ) | (10,180 | ) | ||||||
Deduct: purchase price fair value adjustment |
| | | (960 | ) | | ||||||||||
Deduct: equity in earnings from sale of unconsolidated joint venture properties |
(2,057 | ) | | | | | ||||||||||
Adjustments for non-controlling interests |
669 | (135 | ) | (142 | ) | 1,360 | (119 | ) | ||||||||
| | | | | | | | | | | | | | | | |
NAREIT funds from operations applicable to common stock |
38,879 | 36,193 | 33,256 | 32,717 | 28,248 | |||||||||||
Deduct: straight-line rent accruals and amortization of lease intangibles |
(1,491 | ) | (1,329 | ) | (2,991 | ) | (1,605 | ) | (1,756 | ) | ||||||
(Deduct) add: our share of straight-line rent accruals and amortization of lease intangibles of unconsolidated joint ventures |
(539 | ) | 36 | 49 | 7 | (1 | ) | |||||||||
Deduct: lease termination fee income |
(372 | ) | | | (2,886 | ) | (1,269 | ) | ||||||||
Add: amortization of restricted stock compensation |
3,510 | 3,133 | 2,983 | 2,334 | 1,833 | |||||||||||
Add: prepayment costs on debt |
| | 577 | 568 | 1,581 | |||||||||||
Add: amortization and write-off of deferred financing costs |
985 | 977 | 904 | 1,023 | 1,038 | |||||||||||
Add: our share of amortization and write-off of deferred financing costs of unconsolidated joint ventures |
45 | 25 | 25 | 23 | 17 | |||||||||||
Adjustments for non-controlling interests |
42 | 30 | 45 | (184 | ) | 12 | ||||||||||
| | | | | | | | | | | | | | | | |
Adjusted funds from operations applicable to common stock |
$ | 41,059 | $ | 39,065 | $ | 34,848 | $ | 31,997 | $ | 29,703 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
30
The table below provides a reconciliation of net income per common share (on a diluted basis) in accordance with GAAP to FFO and AFFO:
|
2018 | 2017 | 2016 | 2015 | 2014 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
GAAP net income attributable to One Liberty Properties, Inc. |
$ | 1.05 | $ | 1.28 | $ | 1.39 | $ | 1.22 | $ | 1.37 | ||||||
Add: depreciation and amortization of properties |
1.24 | 1.12 | 1.02 | .98 | .90 | |||||||||||
Add: our share of depreciation and amortization of unconsolidated joint ventures |
.04 | .05 | .05 | .04 | .02 | |||||||||||
Add: impairment loss |
| .01 | | | .07 | |||||||||||
Add: amortization of deferred leasing costs |
.02 | .02 | .02 | .02 | .01 | |||||||||||
Add: Federal excise tax relating to gain on sale |
| | | .01 | .02 | |||||||||||
Deduct: gain on sale of real estate |
(.27 | ) | (.53 | ) | (.57 | ) | (.32 | ) | (.63 | ) | ||||||
Deduct: purchase price fair value adjustment |
| | | (.06 | ) | | ||||||||||
Deduct: equity in earnings from sale of unconsolidated joint venture properties |
(.10 | ) | | | | | ||||||||||
Adjustments for non-controlling interests |
.04 | (.01 | ) | (.01 | ) | .08 | (.01 | ) | ||||||||
| | | | | | | | | | | | | | | | |
NAREIT funds from operations per share of common stock |
2.02 | 1.94 | 1.90 | 1.97 | 1.75 | |||||||||||
Deduct: straight-line rent accruals and amortization of lease intangibles |
(.07 | ) | (.07 | ) | (.16 | ) | (.10 | ) | (.10 | ) | ||||||
Deduct: our share of straight-line rent accruals and amortization of lease intangibles of unconsolidated joint ventures |
(.03 | ) | | | | | ||||||||||
Deduct: lease termination fee income |
(.02 | ) | | | (.17 | ) | (.08 | ) | ||||||||
Add: amortization of restricted stock compensation |
.18 | .17 | .17 | .14 | .11 | |||||||||||
Add: prepayment costs on debt |
| | .03 | .03 | .10 | |||||||||||
Add: amortization and write-off of deferred financing costs |
.05 | .05 | .05 | .06 | .06 | |||||||||||
Add: our share of amortization and write-off of deferred financing costs of unconsolidated joint ventures |
| | | | | |||||||||||
Adjustments for non-controlling interests |
| | | (.01 | ) | | ||||||||||
| | | | | | | | | | | | | | | | |
Adjusted funds from operations per share of common stock |
$ | 2.13 | $ | 2.09 | $ | 1.99 | $ | 1.92 | $ | 1.84 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations.
Overview
We are a self-administered and self-managed real estate investment trust. We are focused on acquiring, owning and managing a geographically diversified portfolio of industrial, retail (including furniture stores and supermarkets), restaurant, health and fitness and theater properties, many of which are subject to long-term leases. Most of our leases are "net leases" under which the tenant, directly or indirectly, is responsible for paying the real estate taxes, insurance and ordinary maintenance and repairs of the property. As of December 31, 2018, we own 119 properties and our joint ventures own four properties. These 123 properties are located in 30 states.
We face a variety of risks and challenges in our business. As more fully described under "Item 1A. Risk Factors", we, among other things, face the possibility we will not be able to acquire accretive properties on acceptable terms, lease our properties on terms favorable to us or at all, our tenants may not be able to pay their rental and other obligations and we may not be able to renew or re-let, on acceptable terms, leases that are expiring or otherwise terminating.
We seek to manage the risk of our real property portfolio and the related financing arrangements by diversifying among types of properties, industries, locations, tenants, scheduled lease expirations,
31
mortgage maturities and lenders, and by seeking to minimize our exposure to interest rate fluctuations. As a result, as of December 31, 2018:
We monitor the risk of tenant non-payments through a variety of approaches tailored to the applicable situation. Generally, based on our assessment of the credit risk posed by our tenants, we monitor a tenant's financial condition through one or more of the following actions: reviewing tenant financial statements or other financial information, obtaining other tenant related information, regular contact with tenant's representatives, tenant credit checks and regular management reviews of our tenants. We may sell a property if the tenant's financial condition is unsatisfactory.
In acquiring properties, we balance an evaluation of the terms of the leases and the credit of the existing tenants with a fundamental analysis of the real estate to be acquired, which analysis takes into account, among other things, the estimated value of the property, local demographics and the ability to re-rent or dispose of the property on favorable terms upon lease expiration or early termination.
We are sensitive to the risks facing the retail industry as a result of the growth of e-commerce. We are addressing our exposure to the retail industry by seeking to acquire industrial properties that we believe capitalize on e-commerce activities, such as e-commerce distribution and warehousing facilities, and by being especially selective in acquiring retail properties. As a result, retail properties generated 41.9%, 43.3%, and 46.1% of rental income, net, in 2018, 2017, and 2016, respectively, and industrial properties generated 39.1%, 34.1%, and 30.8% of rental income, net, in 2018, 2017, and 2016, respectively.
2018 Highlights
In 2018:
32
Challenges Facing Certain Tenants and Properties
We describe below certain risks and uncertainties associated with tenants and properties that are experiencing financial or other challenges.
In December 2018, PM Management-Round Rock AL, LLC, the tenant at our assisted living facility in Round Rock, Texas, and its parent, Senior Care Centers, LLC, filed for Chapter 11 bankruptcy protection with the U.S. Bankruptcy Court for the Northern District of Texas. This property accounted for $353,000, or less than 1.0%, of 2018 rental income (after giving effect to the write-off described below) and $2.2 million, or 3.2%, of 2017 rental income. In 2018, we wrote-off $4.9 million with respect to this property, including a $2.7 million write-off of tenant origination costs to depreciation and amortization expense, and a $1.4 million write-off against rental income of the balance of the tenant's unbilled rent receivable. At December 31, 2018, the net book value and mortgage debt associated with this property were $16.1 million and $13.5 million, respectively. In 2017 and 2018, this tenant paid $2 million and $1.7 million of base rent, respectively, and in 2019, this tenant paid $349,000, representing the base rent owed for January and February 2019. We estimate that the carrying costs (including mortgage interest expense) for this property in 2019 may exceed $1.2 million. Harden Healthcare, LLC and Senior Care Centers, LLC guaranteed the payment and performance of the obligations under this lease. We sued the guarantors but cannot provide any assurance that we will obtain any recovery therefrom. We are seeking a replacement operator licensed to manage this facility (a "Licensed Operator"). If we do not engage such an operator, we may attempt to sell or re-lease the property. Our ability to sell or re-lease this property is constrained by competing facilities in such market and state regulatory requirements mandating that assisted living facilities be operated by a Licensed Operator.
A multi-family complex, which we refer to as The Vue, which ground leases from us the underlying land located in Beachwood, Ohio, experienced a significant decrease in its operating cash flow in 2018 due to a decrease in the property's occupancy rate. The occupancy rate, which at December 31, 2018 was 72.1%, declined during 2018 due to a casualty loss the impact of which was compounded by competition from recently constructed residential buildings. Accordingly, effective October 1, 2018, (i) we and the owner/operator of The Vue entered into a lease amendment which, among other things, reduced the annual base rent payable in 2019 pursuant to the ground lease to $783,000 (from an annual base rent of $1.6 million in 2018) which increases in stages to approximately $1.3 million beginning April 2021 and (ii) the owner/operator deposited $600,000 in escrow to secure the payment of the rent payable from October 2018 through July 2019. The owner/operator also raised $2 million in equity from its members to support the operations at the property. The Vue accounted for $1.5 million, or 2.2%, of 2017 rental income, $1.4 million, or 2.0%, of 2018 rental income, and accounts for $783,000, or 1.1%, of 2019 contractual rental income. At December 31, 2018 (i) there are no unbilled rent receivables, intangibles or tenant origination costs associated with this property and (ii) the net book value of our land subject to this ground lease is $13.9 million and is subordinate to $67.4 million
33
of mortgage debt incurred by the owner/operator. Unlike most of our tenancies, the owner/operator is responsible for the property's current monthly mortgage interest payments of approximately $228,000the interest only period with respect to such mortgage expires August 2020. See "Off Balance Sheet Arrangements" and Note 7 to our consolidated financial statements.
In October 2018, Kmart Corp. filed for Chapter 11 bankruptcy protection with the U.S. Bankruptcy Court for the Southern District of New York. Our Kmart property located in Clemmons, North Carolina, accounted for $601,000 or 0.9%, and $699,000, or 1.0%, of rental income for 2017 and 2018, respectively, and at December 31, 2018, the net book value, intangible lease liability and mortgage debt associated with this property was $5.2 million, $1.0 million and $1.9 million, respectively. There are no tenant origination costs or unbilled rent receivables associated with this property. As of March 13, 2019, the lease has not been rejected and remains in effect. Though the tenant has paid rent through March 2019, no assurance can be given that it will continue to do so. We estimate that in 2019 the carrying costs (including mortgage interest expense) associated with this property are approximately $262,000.
A retail property located in Crystal Lake, Illinois has been vacant for the past two years. At December 31, 2018, the mortgage debt on the property was $ 1.6 million, and we estimate that in 2019, the carrying costs (including mortgage interest expense) with respect to this property are approximately $239,000.
We decided, as contemplated by our disclosures earlier in 2018, to pursue a re-development of the Manahawkin Property, which is owned by an unconsolidated joint venture in which we have a 50% equity interest. We estimate that our share of the annual base rent to be generated at this property will be reduced to approximately $1.3 million in 2019 from approximately $1.8 million in 2018 (as adjusted for the write-off of certain accounts receivable and an intangible lease liability) as a result of (i) our re-development efforts, which may necessitate that we relocate or not renew certain tenants and (ii) Kmart, a former anchor tenant at this property which leased 33% of the square footage, vacating the property at lease expiration in November 2018. We believe that during the re-development period, cash flow from the operations at this property will cover the property's carrying costs and debt service obligations. See "Liquidity and Capital Resources."
We may be adversely affected if, among other things, (i) any of these tenants reduce, defer, or do not pay the rent payments due us or do not pay the operating expenses of the property for which they are responsible, (ii) if the owner/operator of the The Vue fails to pay required mortgage payments when due, (iii) we sell our interest in any of these properties when they are in distress, (iv) our interests in these properties are foreclosed upon, or (v) we are required to take write-offs (other than those already taken with respect to the assisted living facility or impairment charges with respect to these properties.
Comparison of Years Ended December 31, 2018 and 2017
Revenues
The following table compares total revenues for the periods indicated:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2018 | 2017 | % Change | ||||||||||
Rental income, net |
$ | 70,298 | $ | 68,244 | $ | 2,054 | 3.0 | ||||||
Tenant reimbursements |
8,456 | 7,672 | 784 | 10.2 | |||||||||
Lease termination fee |
372 | | 372 | n/a | |||||||||
| | | | | | | | | | | | | |
Total revenues |
$ | 79,126 | $ | 75,916 | $ | 3,210 | 4.2 | ||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
34
Rental income, net. The increase is due to:
Same store rental income increased on a gross basis by $2.3 million in 2018the components of the increase are:
The gross increase in rental income at same store properties was offset by $2.0 million due to:
Offsetting the increase in rental income, net, are decreases of:
We estimate that rental income in 2019 from the properties acquired in 2018 will be approximately $6.4 million.
Tenant reimbursements. Real estate tax and operating expense reimbursements increased due to reimbursements of approximately $399,000 and $186,000 from properties acquired in 2017 and 2018, respectively. Reimbursements at same store properties increased by $481,000. Tenant reimbursements generally relate to real estate expenses incurred in the same period. The increase in reimbursements was offset by $282,000 from the sale of our Fort Bend, Texas property.
Lease termination fee. In 2018, we received a lease termination fee of $372,000 in connection with the buyout of the lease with Savers for a retail property located in Colorado, which we refer to as the "Savers' Buyout", and re-leased the property simultaneously with the lease termination. There was no such fee in 2017.
35
Operating Expenses
The following table compares operating expenses for the periods indicated:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2018 | 2017 | % Change | ||||||||||
Operating expenses: |
|||||||||||||
Depreciation and amortization |
$ | 24,155 | $ | 20,993 | $ | 3,162 | 15.1 | ||||||
General and administrative |
11,937 | 11,279 | 658 | 5.8 | |||||||||
Real estate expenses |
11,288 | 10,736 | 552 | 5.1 | |||||||||
Federal excise and state taxes |
370 | 481 | (111 | ) | (23.1 | ) | |||||||
Leasehold rent |
308 | 308 | | | |||||||||
Impairment loss |
| 153 | (153 | ) | (100.0 | ) | |||||||
| | | | | | | | | | | | | |
Total operating expenses |
$ | 48,058 | $ | 43,950 | $ | 4,108 | 9.3 | ||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Depreciation and amortization. The increase is due primarily to increases of:
The increase was offset by $1.1 million due to the sales of properties in 2018 and 2017 (including $189,000 from properties sold in 2018) and the inclusion, in 2017, of a $219,000 write-off of tenant origination costs at a vacant property formerly tenanted by hhgreggCrystal Lake, Illinois.
We estimate that in 2019, depreciation and amortization from the properties acquired in 2018 will be approximately $2.4 million. This expense for these properties in 2018 was $498,000.
General and administrative. The increase is due primarily to increases of:
The increase was offset by the inclusion in 2017 of $166,000 of non-cash expense related to the accelerated vesting of restricted stock awards due to the retirement of a non-management director.
Real estate expenses. The increase is due primarily to increases of:
36
The increase was offset by:
Impairment loss. In 2017, we recorded an impairment loss of $153,000 with respect to our property formerly tenanted by Joe's Crab Shack, which was sold in November 2017. There was no similar loss in 2018.
Gain on sale of real estate, net
The following table compares gain on sale of real estate, net:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2018 | 2017 | % Change | ||||||||||
Gain on sale of real estate, net |
$ | 5,262 | $ | 9,837 | ($ | 4,575 | ) | (46.5 | ) |
The gain in 2018 was realized from the sales of our Fort Bend, Texas property (a $2.4 million gain) and Lakemoor, Illinois property (a $4.6 million gain) offset by a $1.7 million loss on the December 2018 sale of the property tenanted by Shopko and located in Lincoln, Nebraska. The gain in 2017 was realized from the sales of the Greenwood Village, Colorado property, the Kohl's property in Kansas City, Missouri, and the former hhgregg property in Niles, Illinois.
Other Income and Expenses
The following table compares other income and expenses for the periods indicated:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2018 | 2017 | % Change | ||||||||||
Other income and expenses: |
|||||||||||||
Equity in earnings of unconsolidated joint ventures |
$ | 1,304 | $ | 826 | $ | 478 | 57.9 | ||||||
Equity in earnings from sale of unconsolidated joint venture properties |
2,057 | | 2,057 | n/a | |||||||||
Other income |
720 | 407 | 313 | 76.9 | |||||||||
Interest: |
|||||||||||||
Expense |
(17,862 | ) | (17,810 | ) | 52 | 0.3 | |||||||
Amortization and write-off of deferred financing costs |
(985 | ) | (977 | ) | 8 | 0.8 |
Equity in earnings of unconsolidated joint ventures. The increase is due to a $550,000 write-off of an intangible lease liability in connection with the expiration of the Kmart lease at the Manahawkin Property and $110,000 from the termination of an interest rate derivative in connection with the July 31, 2018 sale of a property in Milwaukee, Wisconsin. The Milwaukee, Wisconsin property contributed $287,000 and $316,000 in 2018 and 2017, respectively, to equity in income of unconsolidated joint ventures.
Equity in earnings from sale of unconsolidated joint venture properties. The results for 2018 include a $2.0 million gain from the sale of the Milwaukee, Wisconsin property.
37
Other income. Other income in 2018 includes $395,000 from the early termination of an interest rate derivative in connection with a refinancing transaction and a non-recurring $298,000 consulting fee. Other income in 2017 includes $243,000 paid to us by a former tenant in connection with the resolution of a dispute and $74,000 that we received for easements on a property sold in 2017.
Interest expense. The following table summarizes interest expense for the periods indicated:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2018 | 2017 | % Change | ||||||||||
Interest expense: |
|||||||||||||
Credit facility interest |
$ | 668 | $ | 478 | $ | 190 | 39.7 | ||||||
Mortgage interest |
17,194 | 17,332 | (138 | ) | (0.8 | ) | |||||||
| | | | | | | | | | | | | |
Total |
$ | 17,862 | $ | 17,810 | $ | 52 | 0.3 | ||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Credit facility interest
The increase in 2018 is due to the $3.1 million increase in the weighted average balance outstanding under the facility and a 86 basis point increase in the weighted average interest rate (from 2.87% to 3.73%) due to the increase in the one month LIBOR rate.
Mortgage interest
The following table reflects the average interest rate on the average principal amount of outstanding mortgage debt during the applicable year:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2018 | 2017 | % Change | ||||||||||
Average interest rate on mortgage debt |
4.26 | % | 4.31 | % | (0.05 | ) | (1.2 | ) | |||||
Average principal amount of mortgage debt |
$ | 404,035 | $ | 399,086 | $ | 4,949 | 1.2 |
In 2018, we financed (including financings effectuated in connection with acquisitions) or refinanced $61.7 million of gross mortgage debt (including $14.7 million of refinanced amounts) with an average interest rate of approximately 4.4%. Mortgage interest expense in 2017 includes $118,000 related to the payoff of a mortgage and early termination of the related interest rate derivative in connection with the July 2017 sale of the Kohl'sKansas City, Missouri property.
We estimate that in 2019, the mortgage interest expense associated with the properties acquired in 2018 will be approximately $701,000 for the three of the eight acquired properties that at December 31, 2018, had mortgage debt. Interest expense for these three properties in 2018 was $233,000.
Comparison of Years Ended December 31, 2017 and 2016
Revenues
The following table compares total revenues for the periods indicated:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2017 | 2016 | % Change | ||||||||||
Rental income, net |
$ | 68,244 | $ | 64,164 | $ | 4,080 | 6.4 | ||||||
Tenant reimbursements |
7,672 | 6,424 | 1,248 | 19.4 | |||||||||
| | | | | | | | | | | | | |
Total revenues |
$ | 75,916 | $ | 70,588 | $ | 5,328 | 7.5 | ||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
38
Rental income, net. The increase is due to:
Offsetting the increases are decreases of:
Tenant reimbursements. Real estate tax and operating expense reimbursements increased due primarily to reimbursements of approximately $855,000 and $377,000 from properties acquired in 2016 and 2017, respectively. Tenant reimbursements generally relate to real estate expenses incurred in the same period.
Operating Expenses
The following table compares operating expenses for the periods indicated:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2017 | 2016 | % Change | ||||||||||
Operating expenses: |
|||||||||||||
Depreciation and amortization |
$ | 20,993 | $ | 18,164 | $ | 2,829 | 15.6 | ||||||
General and administrative |
11,279 | 10,693 | 586 | 5.5 | |||||||||
Real estate expenses |
10,736 | 8,931 | 1,805 | 20.2 | |||||||||
Real estate acquisition costs |
| 596 | (596 | ) | (100.0 | ) | |||||||
Federal excise and state taxes |
481 | 203 | 278 | 136.9 | |||||||||
Leasehold rent |
308 | 308 | | | |||||||||
Impairment loss |
153 | | 153 | n/a | |||||||||
| | | | | | | | | | | | | |
Total operating expenses |
$ | 43,950 | $ | 38,895 | $ | 5,055 | 13.0 | ||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Depreciation and amortization. The increase is due primarily to increases of: (i) $1.6 million and $761,000 of depreciation and amortization expense on the properties acquired in 2016 and 2017, respectively, and (ii) an aggregate $884,000 of write-offs of tenant origination costs related to the hhgregg and Joe's Crab Shack properties. The increase was offset by $433,000 due to the sales of properties in 2016 and 2017.
General and administrative. The increase is due primarily to increases of: (i) $278,000 in compensation expense primarily due to higher compensation levels; (ii) $166,000 in non-cash compensation expense related to the accelerated vesting of restricted stock due to the retirement of a non-management director; and (iii) $142,000 of miscellaneous expenses.
39
Real estate expenses. The increase is due primarily to an increase of $1.3 million from properties acquired in 2016 and 2017; substantially all these expenses are rebilled to tenants and are included in Tenant reimbursements. Also contributing to the increase are: (i) $435,000 related to properties formerly tenanted by Quality Bakery and hhgregg-Crystal Lake, Illinois; and (ii) $245,000 related to the hhgregg-Niles, Illinois property that we sold. The increase was offset by a decrease of $197,000 of expenses related to the vacant property formerly tenanted by Sports Authority, which was sold in May 2017.
Real estate acquisition costs. The expense in 2016 primarily relates to properties purchased that year. As a result of the adoption of ASU 2017-01 in January 2017, asset acquisition costs of $387,000 in 2017 were capitalized to the related real estate assets.
Federal excise and state taxes. The increase primarily relates to an annual state franchise tax resulting from the 2016 and 2017 purchase of two properties located in Tennessee.
Impairment loss. In 2017, we recorded an impairment loss of $153,000 with respect to our property formerly tenanted by Joe's Crab Shack, which was sold in November 2017. There was no similar loss in the prior year.
Gain on sale of real estate, net
The following table compares gain on sale of real estate, net:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2017 | 2016 | % Change | ||||||||||
Gain on sale of real estate, net |
$ | 9,837 | $ | 10,087 | $ | (250 | ) | (2.5 | ) |
The gain in 2017 was realized from the sales of the Greenwood Village, Colorado property, the Kohl's property in Kansas City, Missouri, and the former hhgregg property in Niles, Illinois.
Other Income and Expenses
The following table compares other income and expenses for the periods indicated:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2017 | 2016 | % Change | ||||||||||
Other income and expenses: |
|||||||||||||
Equity in earnings of unconsolidated joint ventures |
$ | 826 | $ | 1,005 | $ | (179 | ) | (17.8 | ) | ||||
Prepayment costs on debt |
| (577 | ) | (577 | ) | (100.0 | ) | ||||||
Other income |
407 | 435 | (28 | ) | (6.4 | ) | |||||||
Interest: |
|||||||||||||
Expense |
(17,810 | ) | (17,258 | ) | 552 | 3.2 | |||||||
Amortization and write-off of deferred financing costs |
(977 | ) | (904 | ) | 73 | 8.1 |
Equity in earnings of unconsolidated joint ventures. The 2016 income includes our 50% share, or $146,000, of income obtained for permanent utility easements granted at two properties. There was no such income during 2017.
Prepayment costs on debt. These costs were incurred in connection with the property sales and the payoff, prior to the stated maturity, of the related mortgage debt in 2016, primarily relating to the sales of several properties.
40
Other income. Other income in 2017 includes $243,000 paid to us by a former tenant in connection with the resolution of a dispute and $74,000 that we received for easements on a property sold in 2017. Other income in 2016 includes $356,000 that we received for such easements.
Interest expense. The following table summarizes interest expense for the periods indicated:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2017 | 2016 | % Change | ||||||||||
Interest expense: |
|||||||||||||
Credit facility interest |
$ | 478 | $ | 590 | $ | (112 | ) | (19.0 | ) | ||||
Mortgage interest |
17,332 | 16,668 | 664 | 4.0 | |||||||||
| | | | | | | | | | | | | |
Total |
$ | 17,810 | $ | 17,258 | $ | 552 | 3.2 | ||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Credit facility interest
The decrease in 2017 is due to the $11.2 million decrease in the weighted average balance outstanding under our line of credit. The decrease was offset by an increase of 64 basis points in the weighted average interest rate due to the increase in the one month LIBOR rate and an increase of $81,000 in the unused facility fee primarily resulting from the $25.0 million increase in our borrowing capacity under the facility.
Mortgage interest
The following table reflects the average interest rate on the average principal amount of outstanding mortgage debt during the applicable year:
|
Year Ended December 31, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase (Decrease) |
|
|||||||||||
(Dollars in thousands)
|
2017 | 2016 | % Change | ||||||||||
Average interest rate on mortgage debt |
4.31 | % | 4.61 | % | (.30 | )% | (6.5 | ) | |||||
Average principal amount of mortgage debt |
$ | 399,086 | $ | 361,645 | $ | 37,441 | 10.4 |
The increase is due primarily to the increase in the average principal amount of mortgage debt outstanding, offset by a decrease in the average interest rate on outstanding mortgage debt. The increase in the average balance outstanding is due substantially to mortgage debt of $72.9 million incurred in connection with properties acquired in 2016 and 2017 and the financing or refinancing of $51.5 million of mortgage debt, net of refinanced amounts, in connection with properties acquired prior to 2016. The decrease in the average interest rate is due to the financing (including financings effectuated in connection with acquisitions) or refinancing in 2017 and 2016 of $158.8 million of gross mortgage debt (including $34.4 million of refinanced amounts) with an average interest rate of approximately 3.7%.
Liquidity and Capital Resources
Our sources of liquidity and capital include cash flow from operations, cash and cash equivalents, borrowings under our revolving credit facility, refinancing existing mortgage loans, obtaining mortgage loans secured by our unencumbered properties, issuance of our equity securities and property sales. In 2018, we obtained $47.1 million of proceeds from mortgage financings, net of $14.7 million of refinanced amounts, and $3.1 million of net proceeds from the sale of our common stock pursuant to our at-the-market equity offering program. Our available liquidity at March 8, 2019 was approximately $94.7 million, including approximately $7.2 million of cash and cash equivalents (net of the credit
41
facility's required $3.0 million deposit maintenance balance) and, subject to borrowing base requirements, up to $87.5 million available under our revolving credit facility.
Liquidity and Financing
We expect to meet our (i) operating cash requirements (including debt service and anticipated dividend payments) principally from cash flow from operations and (ii) remaining capital requirements of $791,000 for building expansion and improvements at our property tenanted by L-3, located in Hauppauge, New York, from cash flow from operations, our available cash and cash equivalents, proceeds from the sale of our common stock and, to the extent permitted, our credit facility. We and our joint venture partner are also pursuing a significant re-development of the Manahawkin Propertywe estimate that our share of the capital expenditures required in connection with such re-development will range from $10 million to $15 million and anticipate that such expenditures will be funded from the foregoing sources.
The following table sets forth, as of December 31, 2018, information with respect to our mortgage debt that is payable from January 2019 through December 31, 2021 (excluding the mortgage debt of our unconsolidated joint ventures):
(Dollars in thousands)
|
2019 | 2020 | 2021 | Total | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Amortization payments |
$ | 12,484 | $ | 13,777 | $ | 14,241 | $ | 40,502 | |||||
Principal due at maturity |
3,485 | | 8,463 | 11,948 | |||||||||
| | | | | | | | | | | | | |
Total |
$ | 15,969 | $ | 13,777 | $ | 22,704 | $ | 52,450 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
At December 31, 2018, an unconsolidated joint venture had a first mortgage on its property (i.e., the Manahawkin Property) with an outstanding balance approximately $23.9 million, bearing interest at 4% per annum and maturing in July 2025.
We intend to make debt amortization payments from operating cash flow and, though no assurance can be given that we will be successful in this regard, generally intend to refinance, extend or payoff the mortgage loans which mature in 2019 through 2021. We intend to repay the amounts not refinanced or extended from our existing funds and sources of funds, including our available cash, proceeds from the sale of our common stock and our credit facility (to the extent available).
We continually seek to refinance existing mortgage loans on terms we deem acceptable to generate additional liquidity. Additionally, in the normal course of our business, we sell properties when we determine that it is in our best interests, which also generates additional liquidity. Further, since each of our encumbered properties is subject to a non-recourse mortgage (with standard carve-outs), if our in-house evaluation of the market value of such property is less than the principal balance outstanding on the mortgage loan, we may determine to convey, in certain circumstances, such property to the mortgagee in order to terminate our mortgage obligations, including payment of interest, principal and real estate taxes, with respect to such property.
Typically, we utilize funds from our credit facility to acquire a property and, thereafter secure long-term, fixed rate mortgage debt on such property. We apply the proceeds from the mortgage loan to repay borrowings under the credit facility, thus providing us with the ability to re-borrow under the credit facility for the acquisition of additional properties.
Credit Facility
Subject to borrowing base requirements, we can borrow up to $100.0 million pursuant to our revolving credit facility which is available to us for the acquisition of commercial real estate, repayment of mortgage debt, property improvements and general working capital purposes; provided, that if used
42
for property improvements and working capital purposes, the amount outstanding for such purposes will not exceed the lesser of $15.0 million and 15% of the borrowing base and if used for working capital purposes, will not exceed $10.0 million. The facility matures December 31, 2019 and bears interest equal to the one month LIBOR rate plus the applicable margin. The applicable margin ranges from 175 basis points if our ratio of total debt to total value (as calculated pursuant to the facility) is equal to or less than 50%, increasing to a maximum of 300 basis points if such ratio is greater than 65%. The applicable margin was 175 basis points for 2017 and 2018. There is an unused facility fee of 0.25% per annum on the difference between the outstanding loan balance and $100.0 million. The credit facility requires the maintenance of $3.0 million in average deposit balances. For 2018, the weighted average interest rate on the facility was approximately 3.73% and as of March 11, 2019, the rate on the facility was 4.24%.
The terms of our revolving credit facility include certain restrictions and covenants which 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. Net proceeds received from the sale, financing or refinancing of properties are generally required to be used to repay amounts outstanding under our credit facility. At December 31, 2018, we were in compliance in all material respects with the covenants under this facility.
Contractual Obligations
The following sets forth our contractual obligations as of December 31, 2018:
|
Payment due by period | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands)
|
Less than 1 Year |
1 - 3 Years | 4 - 5 Years | More than 5 Years |
Total | |||||||||||
Contractual Obligations |
||||||||||||||||
Mortgages payableinterest and amortization |
$ | 30,629 | $ | 61,840 | $ | 55,379 | $ | 119,634 | $ | 267,482 | ||||||
Mortgages payablebalances due at maturity |
3,485 | 8,463 | 59,729 | 209,648 | 281,325 | |||||||||||
Credit facility(1) |
30,000 | | | | 30,000 | |||||||||||
Purchase obligations(2) |
4,228 | 6,136 | 5,966 | | 16,330 | |||||||||||
| | | | | | | | | | | | | | | | |
Total |
$ | 68,342 | $ | 76,439 | $ | 121,074 | $ | 329,282 | $ | 595,137 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
As of December 31, 2018, we had $423 million of mortgage debt outstanding (excluding mortgage indebtedness of our unconsolidated joint ventures), all of which is non-recourse (subject to standard carve-outs). We expect that mortgage interest and amortization payments (excluding repayments of principal at maturity) of approximately $92.5 million due through 2021 will be paid primarily from cash generated from our operations. We anticipate that principal balances due at maturity through 2021 of $11.9 million will be paid primarily from cash and cash equivalents and mortgage financings and
43
refinancings. If we are unsuccessful in refinancing our existing indebtedness or financing our unencumbered properties, our cash flow, funds available under our credit facility and available cash, if any, may not be sufficient to repay all debt obligations when payments become due, and we may need to issue additional equity, obtain long or short-term debt, or dispose of properties on unfavorable terms.
Cash Distribution Policy
We have elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended. Accordingly, to qualify as a REIT, we must, among other things, meet a number of organizational and operational requirements, including a requirement that we distribute currently at least 90% of our ordinary taxable income to our stockholders. It is our current intention to comply with these requirements and maintain our REIT status. As a REIT, we generally will not be subject to corporate federal, state or local income taxes on taxable income we distribute currently (in accordance with the Internal Revenue Code and applicable regulations) to our stockholders. If we fail to qualify as a REIT in any taxable year, we will be subject to federal, state and local income taxes at regular corporate rates and may not be able to qualify as a REIT for four subsequent tax years. Even if we qualify for federal taxation as a REIT, we may be subject to certain state and local taxes on our income and to federal income taxes on our undistributed taxable income (i.e., taxable income not distributed in the amounts and in the time frames prescribed by the Internal Revenue Code and applicable regulations thereunder) and are subject to Federal excise taxes on our undistributed taxable income.
It is our intention to pay to our stockholders within the time periods prescribed by the Internal Revenue Code no less than 90%, and, if possible, 100% of our annual taxable income, including taxable gains from the sale of real estate. It will continue to be our policy to make sufficient distributions to stockholders in order for us to maintain our REIT status under the Internal Revenue Code.
Our board of directors reviews the dividend policy regularly to determine if any changes to our dividend should be made.
Off-Balance Sheet Arrangements
We are not a party to any off-balance sheet arrangements other than with respect to land parcels owned by us and located in Wheaton, Illinois and Beachwood, Ohio. These parcels are improved by multi-family complexes and we ground leased the parcels to the owner/operators of such complexes. These ground leases generated $2.6 million of rental income, net, during 2018, excluding $800,000 generated from our Lakemoor, Illinois property which was sold in September 2018. At December 31, 2018, our maximum exposure to loss with respect to these properties is $24.4 million, representing the carrying value of the land; our leasehold positions are subordinate to an aggregate of $106.9 million of mortgage debt incurred by our tenants, the owner/operators of the multi-family complexes. These owner/operators are affiliated with one another. We do not believe that this type of off-balance sheet arrangement has been or will be material to our liquidity and capital resource positions. See Notes 5 and 7 to our consolidated financial statements for additional information regarding these arrangements.
Critical Accounting Policies
Our significant accounting policies are more fully described in Note 2 to our consolidated financial statements. Certain of our accounting policies are particularly important to an understanding of our financial position and results of operations and require the application of significant judgment by our management; as a result they are subject to a degree of uncertainty. These critical accounting policies include the following, discussed below.
44
Purchase Accounting for Acquisition of Real Estate
The fair value of real estate acquired is allocated to acquired tangible assets, consisting of land and building, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases and other value of in-place leases based in each case on their fair values. The fair value of the tangible assets of an acquired property (which includes land, building and building improvements) is determined by valuing the property as if it were vacant, and the "as-if-vacant" value is then allocated to land, building and building improvements based on our determination of relative fair values of these assets. We assess fair value of the lease intangibles based on estimated cash flow projections that utilize appropriate discount rates and available market information. The fair values associated with below-market rental renewal options are determined based on our experience and the relevant facts and circumstances that existed at the time of the acquisitions. The portion of the values of the leases associated with below-market renewal options that we deem likely to be exercised are amortized to rental income over the respective renewal periods. The allocation made by us may have a positive or negative effect on net income and may have an effect on the assets and liabilities on the balance sheet.
Revenues
Our revenues, which are substantially derived from rental income, include rental income that our tenants pay in accordance with the terms of their respective leases reported on a straight-line basis over the non-cancellable term of each lease. Since many of our leases provide for rental increases at specified intervals, straight-line basis accounting requires us to record as an asset and include in revenues, unbilled rent receivables which we will only receive if the tenant makes all rent payments required through the expiration of the term of the lease. Accordingly, our management must determine, in its judgment, that the unbilled rent receivable applicable to each specific tenant is collectible. We review unbilled rent receivables on a quarterly basis and take into consideration the tenant's payment history and the financial condition of the tenant. In the event that the collectability of an unbilled rent receivable is in doubt, we are required to take a reserve against the receivable or a direct write-off of the receivable, which has an adverse effect on net income for the year in which the reserve or direct write-off is taken, and will decrease total assets and stockholders' equity.
Carrying Value of Real Estate Portfolio
We review our real estate portfolio on a quarterly basis to ascertain if there are any indicators of impairment to the value of any of our real estate assets, including deferred costs and intangibles, to determine if there is any need for an impairment charge. In reviewing the portfolio, we examine the type of asset, the current financial statements or other available financial information of the tenant, the economic situation in the area in which the asset is located, the economic situation in the industry in which the tenant is involved and the timeliness of the payments made by the tenant under its lease, as well as any current correspondence that may have been had with the tenant, including property inspection reports. For each real estate asset owned for which indicators of impairment exist, we perform a recoverability test by comparing the sum of the estimated undiscounted future cash flows attributable to the asset to its carrying amount. If the undiscounted cash flows are less than the asset's carrying amount, an impairment loss 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. Real estate assets that are expected to be disposed of are valued at the lower of carrying amount or fair value less costs to sell on an individual asset basis. We generally do not obtain any independent appraisals in determining value but rely on our own analysis and valuations. Any impairment charge taken with respect to any part of our real estate portfolio will reduce our net income and reduce assets and stockholders' equity to the
45
extent of the amount of any impairment charge, but it will not affect our cash flow or our distributions until such time as we dispose of the property.
Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Our primary market risk exposure is the effect of changes in interest rates on the interest cost of draws on our revolving variable rate credit facility and the effect of changes in the fair value of our interest rate swap agreements. Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control.
We use interest rate swaps to limit interest rate risk on variable rate mortgages. These swaps are used for hedging purposes-not for speculation. We do not enter into interest rate swaps for trading purposes. At December 31, 2018, our aggregate liability in the event of the early termination of our swaps was $554,000.
At December 31, 2018, we had 27 interest rate swap agreements outstanding. The fair market value of the interest rate swaps is dependent upon existing market interest rates and swap spreads, which change over time. As of December 31, 2018, if there had been an increase of 100 basis points in forward interest rates, the fair market value of the interest rate swaps would have increased by approximately $5.3 million and the net unrealized gain on derivative instruments would have increased by $5.3 million. If there were a decrease of 100 basis points in forward interest rates, the fair market value of the interest rate swaps would have decreased by approximately $5.7 million and the net unrealized gain on derivative instruments would have decreased by $5.7 million. These changes would not have any impact on our net income or cash.
Our mortgage debt, after giving effect to the interest rate swap agreements, bears interest at fixed rates and accordingly, the effect of changes in interest rates would not impact the amount of interest expense that we incur under these mortgages.
Our variable rate credit facility is sensitive to interest rate changes. At December 31, 2018, a 100 basis point increase of the interest rate on this facility would increase our related interest costs by approximately $300,000 per year and a 100 basis point decrease of the interest rate would decrease our related interest costs by approximately $300,000 per year.
The fair market value of our long-term debt is estimated based on discounting future cash flows at interest rates that our management believes reflect the risks associated with long term debt of similar risk and duration.
The following table sets forth our debt obligations by scheduled principal cash flow payments and maturity date, weighted average interest rates and estimated fair market value at December 31, 2018:
|
For the Year Ended December 31, | ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Dollars in thousands)
|
2019 | 2020 | 2021 | 2022 | 2023 | Thereafter | Total | Fair Market Value |
|||||||||||||||||
Fixed rate: |
|||||||||||||||||||||||||
Long-term debt |
$ | 15,969 | $ | 13,777 | $ | 22,704 | $ | 45,823 | $ | 40,952 | $ | 283,871 | $ | 423,096 | $ | 420,396 | |||||||||
Weighted average interest rate |
4.27 | % | 4.38 | % | 4.29 | % | 4.07 | % | 4.66 | % | 4.22 | % | 4.26 | % | 4.41 | % | |||||||||
Variable rate: |
|||||||||||||||||||||||||
Long-term debt(1) |
$ | 30,000 | | | | | | $ | 30,000 | |
46
value. See "Item 7. Management's Discussion and Analysis of Financial Conditions and Results of OperationsLiquidity and Capital ResourcesCredit Facility."
Item 8. Financial Statements and Supplementary Data.
This information appears in Item 15(a) of this Annual Report on Form 10-K, and is incorporated into this Item 8 by reference thereto.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
Not applicable.
Item 9A. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
A review and evaluation was performed by our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act") as of the end of the period covered by this Annual Report on Form 10-K. Based on that review and evaluation, the CEO and CFO have concluded that our disclosure controls and procedures, as designed and implemented as of December 31, 2018, were effective.
Changes in Internal Controls over Financial Reporting
There have been no changes in our internal controls over financial reporting, as defined in in Rules 13a-15(f) and 15d-15(f) promulgated under the Exchange Act, that occurred during the three months ended December 31, 2018 that materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.
Management's Report on Internal Control Over Financial Reporting
Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rules 13a-15(f) and 15d-15(f) promulgated under the Exchange Act as a process designed by, or under the supervision of, a company's principal executive and principal financial officers and effected by a company's board, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP and includes those policies and procedures that:
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the
47
risks that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, assessed the effectiveness of our internal control over financial reporting as of December 31, 2018. In making this assessment, our management used criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in Internal ControlIntegrated Framework (2013).
Based on its assessment, our management concluded that, as of December 31, 2018, our internal control over financial reporting was effective based on those criteria.
Our independent registered public accounting firm, Ernst & Young LLP, have issued a report on management's assessment of the effectiveness of internal control over financial reporting. This report appears on page F-2 of this Annual Report on Form 10-K.
Adoption of 2019 Incentive Plan
In March 2019, our board of directors adopted, subject to stockholder approval, the 2019 Incentive Plan. This plan permits us to grant: (i) stock options, restricted stock, restricted stock units, performance share awards and any one or more of the foregoing, up to a maximum of 750,000 shares; and (ii) cash settled dividend equivalent rights in tandem with the grant of certain awards.
Tax Cuts and Jobs Act
The following discussion supplements and updates the discussion (the "Prior Discussion") contained in our prospectus dated May 10, 2017 under the heading "Federal Income Tax Considerations" and supersedes the Prior Discussion to the extent the discussion below is inconsistent with the Prior Discussion. The Prior Discussion and the discussion below (collectively referred to as the "Tax Discussion") are subject to the qualifications set forth therein and below. The tax treatment of holders of our common stock will vary depending upon the holder's particular situation, and the Tax Discussion addresses only holders that hold securities as a capital asset and does not deal with all aspects of taxation that may be relevant to particular holders in light of their personal investment or tax circumstances. The Tax Discussion also does not deal with all aspects of taxation that may be relevant to certain types of holders, to which special provisions of the federal income tax laws apply, including:
48
The statements in the Tax Discussion are based on the Code, its legislative history, current and proposed regulations under the Code, published rulings and court decisions. This summary describes the provisions of these sources of law only as they are currently in effect. All of these sources of law may change at any time, and any change in the law may apply retroactively. We cannot assure you that new laws, interpretations of law or court decisions, any of which may take effect retroactively, will not cause any statement in this discussion to be inaccurate.
As supplemented and updated by this summary, and by the discussion in any applicable prospectus supplement, investors should review the discussion in the prospectus under the heading "Federal Income Tax Considerations" for a more detailed summary of the federal income tax consequences of the purchase, ownership, and disposition of our securities and our election to be subject to federal income tax as a REIT.
PROSPECTIVE INVESTORS SHOULD CONSULT THEIR TAX ADVISORS REGARDING THE U.S. FEDERAL, STATE, LOCAL, FOREIGN AND OTHER TAX CONSEQUENCES OF THE ACQUISITION, OWNERSHIP, AND DISPOSITION OF OUR SECURITIES.
Enactment of Tax Act
On December 22, 2017, the Tax Cuts and Jobs Act, which we refer to as the "Tax Act", was enacted. The Tax Act made major changes to the Code, including a number of provisions of the Code that may affect the taxation of REITs and the holders of their securities. The most significant of these provisions are described below. The individual and collective impact of these changes on REITs and their security holders is uncertain and may not become evident for some period of time. Prospective investors should consult their tax advisors regarding the implications of the Tax Act on their investment.
Revised Individual Tax Rates and Deductions
The Tax Act adjusted the tax brackets and reduced the top federal income tax rate for individuals from 39.6% to 37%. In addition, numerous deductions were eliminated or limited, including the deduction for state and local taxes being limited to $10,000 per year. These individual income tax changes are generally effective beginning in 2018, but without further legislation, they will sunset after 2025.
Pass-Through Business Income Tax Rate Lowered through Deduction
Under the Tax Act, individuals, trusts, and estates generally may deduct 20% of "qualified business income" (generally, domestic trade or business income other than certain investment items) of a partnership, S corporation, or sole proprietorship. In addition, "qualified REIT dividends" (i.e., REIT dividends other than capital gain dividends and portions of REIT dividends designated as qualified dividend income eligible for capital gain tax rates) and certain other income items are eligible for the deduction. The deduction, however, is subject to complex limitations to its availability. As with the other individual income tax changes, the provisions related to the deduction are effective beginning in 2018, but without further legislation, they will sunset after 2025.
Graduated Corporate Tax Rates Replaced With Single Rate; Elimination of Corporate Alternative Minimum Tax
The Tax Act eliminated graduated corporate income tax rates with a maximum rate of 35% and replaced them with a single corporate income tax rate of 21%, and reduced the dividends received deduction for certain corporate subsidiaries. The 21% rate may also apply to (i) our net income for any taxable period in which we fail to qualify as a REIT, or (ii) our net income from nonqualifying assets during a period in which we fail to satisfy the REIT asset test but otherwise qualify as a REIT. The Tax
49
Act also permanently eliminated the corporate alternative minimum tax. These provisions are effective beginning in 2018.
Net Operating Loss Modifications
The Tax Act limited the net operating loss ("NOL") deduction to 80% of taxable income (before the deduction). The Tax Act also generally eliminated NOL carrybacks for individuals and non-REIT corporations (NOL carrybacks did not apply to REITs under prior law) but allows indefinite NOL carryforwards. The new NOL rules apply beginning in 2018.
Limitations on Interest Deductibility
The Tax Act limits the net interest expense deduction of a business to 30% of the sum of adjusted taxable income, business interest, and certain other amounts. The Tax Act allows a real property trade or business to elect out of such limitation so long as it uses the alternative depreciation system which lengthens the depreciation recovery period with respect to certain property. The limitation with respect to the net interest expense deduction applies beginning in 2018.
Withholding Rate Reduced
The Tax Act reduced the highest rate of withholding with respect to distributions to non-U.S. holders that are treated as attributable to gains from the sale or exchange of U.S. real property interests from 35% to 21%. These provisions are effective beginning in 2018.
50
Item 10. Directors, Executive Officers and Corporate Governance.
Apart from certain information concerning our executive officers which is set forth in Part I of this Annual Report, additional information required by this Item 10 shall be included in our proxy statement for our 2019 annual meeting of stockholders, to be filed with the SEC not later than April 30, 2019, and is incorporated herein by reference.
EXECUTIVE OFFICERS
Set forth below is a list of our executive officers whose terms expire at our 2019 annual board of directors' meeting. The business history of our officers, who are also directors, will be provided in our proxy statement to be filed pursuant to Regulation 14A not later than April 30, 2019.
NAME
|
AGE | POSITION WITH THE COMPANY | |||
---|---|---|---|---|---|
Matthew J. Gould* | 59 | Chairman of the Board | |||
Fredric H. Gould* | 83 | Vice Chairman of the Board | |||
Patrick J. Callan, Jr. | 56 | President, Chief Executive Officer and Director | |||
Lawrence G. Ricketts, Jr. | 42 | Executive Vice President and Chief Operating Officer | |||
Jeffrey A. Gould* | 53 | Senior Vice President and Director | |||
David W. Kalish** | 71 | Senior Vice President and Chief Financial Officer | |||
Mark H. Lundy | 56 | Senior Vice President and Secretary | |||
Israel Rosenzweig | 71 | Senior Vice President | |||
Karen Dunleavy | 60 | Vice President, Financial | |||
Alysa Block | 58 | Treasurer | |||
Richard M. Figueroa | 51 | Vice President and Assistant Secretary | |||
Isaac Kalish** | 43 | Vice President and Assistant Treasurer | |||
Justin Clair | 36 | Vice President | |||
Benjamin Bolanos | 28 | Vice President |
Lawrence G. Ricketts, Jr. Mr. Ricketts has been our Chief Operating Officer since 2008, Vice President from 1999 through 2006 and Executive Vice President since 2006.
David W. Kalish. Mr. Kalish has served as our Senior Vice President and Chief Financial Officer since 1990 and as Senior Vice President, Finance of BRT Apartments Corp. since 1998. Since 1990, he has served as Vice President and Chief Financial Officer of the managing general partner of Gould Investors L.P., a master limited partnership involved primarily in the ownership and operation of a diversified portfolio of real estate assets. Mr. Kalish is a certified public accountant.
Mark H. Lundy. Mr. Lundy has served as our Secretary since 1993, as our Vice President since 2000 and as our Senior Vice President since 2006. Mr. Lundy has been a Vice President of BRT Apartments Corp. from 1993 to 2006, its Senior Vice President since 2006, a Vice President of the managing general partner of Gould Investors from 1990 through 2012 and its President and Chief Operating Officer since 2013. He is an attorney admitted to practice in New York and the District of Columbia.
Israel Rosenzweig. Mr. Rosenzweig has served as our Senior Vice President since 1997, as Chairman of the Board of Directors of BRT Apartments Corp. since 2013, as Vice Chairman of its
51
Board of Directors from 2012 through 2013, and as its Senior Vice President from 1998 through 2012. He has been a Vice President of the managing general partner of Gould Investors since 1997.
Karen Dunleavy. Ms. Dunleavy has been our Vice President, Financial since 1994. She served as Treasurer of the managing general partner of Gould Investors from 1986 through 2013. Ms. Dunleavy is a certified public accountant.
Alysa Block. Ms. Block has been our Treasurer since 2007, and served as Assistant Treasurer from 1997 to 2007. Ms. Block has also served as the Treasurer of BRT Apartments Corp. from 2008 through 2013, and served as its Assistant Treasurer from 1997 to 2008.
Richard M. Figueroa. Mr. Figueroa has served as our Vice President and Assistant Secretary since 2001, as Vice President and Assistant Secretary of BRT Apartments Corp. since 2002 and as Vice President of the managing general partner of Gould Investors since 1999. Mr. Figueroa is an attorney admitted to practice in New York.
Isaac Kalish. Mr. Kalish has served as our Vice President since 2013, Assistant Treasurer since 2007, as Assistant Treasurer of the managing general partner of Gould Investors from 2012 through 2013, as Treasurer from 2013, as Vice President and Treasurer of BRT Apartments Corp. since 2013, and as its Assistant Treasurer from 2009 through 2013. Mr. Kalish is a certified public accountant.
Justin Clair. Mr. Clair has been employed by us since 2006, served as Assistant Vice President from 2010 through 2014 and as Vice President since 2014.
Benjamin Bolanos. Mr. Bolanos has been employed by us since 2012 and has served as Vice President since June 2018.
Item 11. Executive Compensation.
The information concerning our executive compensation required by this Item 11 shall be included in our proxy statement for our 2019 annual meeting of stockholders, to be filed with the SEC not later than April 30, 2019, and is incorporated herein by reference.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
The information concerning our beneficial owners and management required by this Item 12 shall be included in our proxy statement for our 2019 annual meeting of stockholders, to be filed with the SEC not later than April 30, 2019 and is incorporated herein by reference.
Item 13. Certain Relationships and Related Transactions, and Director Independence.
The information concerning certain relationships, related transactions and director independence required by this Item 13 shall be included in our proxy statement for our 2019 annual meeting of stockholders, to be filed with the SEC not later than April 30, 2019 and is incorporated herein by reference.
Item 14. Principal Accountant Fees and Services.
The information concerning our principal accounting fees required by this Item 14 shall be included in our proxy statement for our 2019 annual meeting of stockholders, to be filed with the SEC not later than April 30, 2019 and is incorporated herein by reference.
52
Item 15. Exhibits and Financial Statement Schedules.
All other schedules are omitted because they are not applicable or the required information is shown in the consolidated financial statements or the notes thereto.
53
54
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | ||
101.DEF |
XBRL Taxonomy Extension Definition Linkbase Document |
||
101.LAB |
XBRL Taxonomy Extension Definition Label Linkbase Document |
||
101.PRE |
XBRL Taxonomy Extension Presentation Linkbase Document |
The file number for all the exhibits incorporated by reference is 001- 09279 other than exhibit 4.1 whose file number is 333-86850.
Not applicable.
55
Pursuant to the requirements of Section 13 or 15(d) of the Exchange, the Registrant has duly caused this report to be signed on its behalf of the undersigned, thereunto duly authorized.
March 18, 2019 | ONE LIBERTY PROPERTIES, INC. | |||
By: |
/s/ PATRICK J. CALLAN, JR. Patrick J. Callan, Jr. President and Chief Executive Officer |
Pursuant to the requirements of the Exchange Act, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
Signature
|
Title
|
Date
|
||
---|---|---|---|---|
/s/ MATTHEW J. GOULD Matthew J. Gould |
Chairman of the Board of Directors | March 18, 2019 | ||
/s/ FREDRIC H. GOULD Fredric H. Gould |
Vice Chairman of the Board of Directors |
March 18, 2019 |
||
/s/ PATRICK J. CALLAN, JR. Patrick J. Callan, Jr. |
President, Chief Executive Officer and Director |
March 18, 2019 |
||
/s/ CHARLES BIEDERMAN Charles Biederman |
Director |
March 18, 2019 |
||
/s/ JOSEPH A. DELUCA Joseph A. DeLuca |
Director |
March 18, 2019 |
||
/s/ JEFFREY A. GOULD Jeffrey A. Gould |
Director |
March 18, 2019 |
||
/s/ LOUIS P. KAROL Louis P. Karol |
Director |
March 18, 2019 |
||
/s/ J. ROBERT LOVEJOY J. Robert Lovejoy |
Director |
March 18, 2019 |
56
Signature
|
Title
|
Date
|
||
---|---|---|---|---|
/s/ LEOR SIRI Leor Siri |
Director | March 18, 2019 | ||
/s/ EUGENE I. ZURIFF Eugene I. Zuriff |
Director |
March 18, 2019 |
||
/s/ DAVID W. KALISH David W. Kalish |
Senior Vice President and Chief Financial Officer (Principal Financial Officer) |
March 18, 2019 |
||
/s/ KAREN DUNLEAVY Karen Dunleavy |
Vice President, Financial (Principal Accounting Officer) |
March 18, 2019 |
57
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of One Liberty Properties, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of One Liberty Properties, Inc. and subsidiaries (the Company) as of December 31, 2018 and 2017, the related consolidated statements of income, comprehensive income, changes in equity and cash flows for each of the three years in the period ended December 31, 2018, and the related notes and financial statement schedule listed in the Index at Item 15(a)(2) (collectively referred to as the "consolidated financial statements"). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2018 and 2017, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2018, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2018, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated March 18, 2019 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Ernst & Young LLP
We have served as the Company's auditor since 1989.
New
York, New York
March 18, 2019
F-1
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of One Liberty Properties, Inc.
Opinion on Internal Control over Financial Reporting
We have audited One Liberty Properties, Inc. and subsidiaries' internal control over financial reporting as of December 31, 2018, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, One Liberty Properties, Inc. and subsidiaries (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2018, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2018 and 2017, the related consolidated statements of income, comprehensive income, changes in equity and cash flows for each of the three years in the period ended December 31, 2018, and the related notes and financial statement schedule listed in the Index at Item 15(a)(2) and our report dated March 18, 2019 expressed an unqualified opinion thereon.
Basis for Opinion
The Company's management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management's Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company's internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
F-2
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP
New
York, New York
March 18, 2019
F-3
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Amounts in Thousands, Except Par Value)
|
December 31, | ||||||
---|---|---|---|---|---|---|---|
|
2018 | 2017 | |||||
ASSETS |
|||||||
Real estate investments, at cost |
|||||||
Land |
$ | 204,162 | $ | 209,320 | |||
Buildings and improvements |
624,981 | 566,007 | |||||
| | | | | | | |
Total real estate investments, at cost |
829,143 | 775,327 | |||||
Less accumulated depreciation |
123,684 | 108,953 | |||||
| | | | | | | |
Real estate investments, net |
705,459 | 666,374 | |||||
Investment in unconsolidated joint ventures |
10,857 |
10,723 |
|||||
Cash and cash equivalents |
15,204 | 13,766 | |||||
Restricted cash |
1,106 | 443 | |||||
Unbilled rent receivable |
13,722 | 14,125 | |||||
Unamortized intangible lease assets, net |
26,541 | 30,525 | |||||
Escrow, deposits, and other assets and receivables |
8,023 | 6,630 | |||||
| | | | | | | |
Total assets(1) |
$ | 780,912 | $ | 742,586 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
LIABILITIES AND EQUITY |
|||||||
Liabilities: |
|||||||
Mortgages payable, net of $4,298 and $3,789 of deferred financing costs, respectively |
$ | 418,798 | $ | 393,157 | |||
Line of credit, net of $312 and $624 of deferred financing costs, respectively |
29,688 | 8,776 | |||||
Dividends payable |
8,724 | 8,493 | |||||
Accrued expenses and other liabilities |
11,094 | 16,107 | |||||
Unamortized intangible lease liabilities, net |
14,013 | 17,551 | |||||
| | | | | | | |
Total liabilities(1) |
482,317 | 444,084 | |||||
| | | | | | | |
Commitments and contingencies |
|||||||
Equity: |
|||||||
One Liberty Properties, Inc. stockholders' equity: |
|||||||
Preferred stock, $1 par value; 12,500 shares authorized; none issued |
| | |||||
Common stock, $1 par value; 25,000 shares authorized; 18,736 and 18,261 shares issued and outstanding |
18,736 | 18,261 | |||||
Paid-in capital |
287,250 | 275,087 | |||||
Accumulated other comprehensive income |
1,890 | 155 | |||||
Accumulated (distributions in excess of net income) undistributed net income |
(10,730 | ) | 3,257 | ||||
| | | | | | | |
Total One Liberty Properties, Inc. stockholders' equity |
297,146 | 296,760 | |||||
Non-controlling interests in consolidated joint ventures(1) |
1,449 | 1,742 | |||||
| | | | | | | |
Total equity |
298,595 | 298,502 | |||||
| | | | | | | |
Total liabilities and equity |
$ | 780,912 | $ | 742,586 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
See accompanying notes.
F-4
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Amounts in Thousands, Except Per Share Data)
|
Year Ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
2018 | 2017 | 2016 | |||||||
Revenues: |
||||||||||
Rental income, net |
$ | 70,298 | $ | 68,244 | $ | 64,164 | ||||
Tenant reimbursements |
8,456 | 7,672 | 6,424 | |||||||
Lease termination fee |
372 | | | |||||||
| | | | | | | | | | |
Total revenues |
79,126 | 75,916 | 70,588 | |||||||
| | | | | | | | | | |
Operating expenses: |
||||||||||
Depreciation and amortization |
24,155 | 20,993 | 18,164 | |||||||
General and administrative (see Note 11 for related party information) |
11,937 | 11,279 | 10,693 | |||||||
Real estate expenses (see Note 11 for related party information) |
11,288 | 10,736 | 8,931 | |||||||
Real estate acquisition costs |
| | 596 | |||||||
Federal excise and state taxes |
370 | 481 | 203 | |||||||
Leasehold rent |
308 | 308 | 308 | |||||||
Impairment loss |
| 153 | | |||||||
| | | | | | | | | | |
Total operating expenses |
48,058 | 43,950 | 38,895 | |||||||
| | | | | | | | | | |
Other operating income |
||||||||||
Gain on sale of real estate, net |
5,262 | 9,837 | 10,087 | |||||||
| | | | | | | | | | |
Operating income |
36,330 | 41,803 | 41,780 | |||||||
Other income and expenses: |
||||||||||
Equity in earnings of unconsolidated joint ventures (see Note 11 for related party information) |
1,304 | 826 | 1,005 | |||||||
Equity in earnings from sale of unconsolidated joint venture properties |
2,057 | | | |||||||
Prepayment costs on debt |
| | (577 | ) | ||||||
Other income |
720 | 407 | 435 | |||||||
Interest: |
||||||||||
Expense |
(17,862 | ) | (17,810 | ) | (17,258 | ) | ||||
Amortization and write-off of deferred financing costs |
(985 | ) | (977 | ) | (904 | ) | ||||
| | | | | | | | | | |
Net income |
21,564 | 24,249 | 24,481 | |||||||
Net income attributable to non-controlling interests |
(899 | ) | (102 | ) | (59 | ) | ||||
| | | | | | | | | | |
Net income attributable to One Liberty Properties, Inc. |
$ | 20,665 | $ | 24,147 | $ | 24,422 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Weighted average number of common shares outstanding: |
||||||||||
Basic |
18,575 | 17,944 | 16,768 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Diluted |
18,588 | 18,047 | 16,882 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Per common share attributable to common stockholders: |
||||||||||
Basic |
$ | 1.05 | $ | 1.29 | $ | 1.40 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Diluted |
$ | 1.05 | $ | 1.28 | $ | 1.39 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
See accompanying notes.
F-5
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(Amounts in Thousands)
|
Year Ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
2018 | 2017 | 2016 | |||||||
Net income |
$ | 21,564 | $ | 24,249 | $ | 24,481 | ||||
| | | | | | | | | | |
Other comprehensive gain |
||||||||||
Net unrealized gain on derivative instruments |
2,170 | 1,565 | 2,879 | |||||||
Reclassification of net realized gain on derivative instrument included in net income |
(398 | ) | | | ||||||
Reclassification of gain on available-for-sale securities included in net income |
| | (27 | ) | ||||||
Reclassification of One Liberty Properties, Inc.'s share of joint venture net realized gain on derivative instrument included in net income |
(110 | ) | | | ||||||
One Liberty Properties, Inc.'s share of joint ventures' net unrealized gain on derivative instruments |
76 | 76 | 64 | |||||||
| | | | | | | | | | |
Other comprehensive gain |
1,738 | 1,641 | 2,916 | |||||||
| | | | | | | | | | |
Comprehensive income |
23,302 | 25,890 | 27,397 | |||||||
Net income attributable to non-controlling interests |
(899 | ) | (102 | ) | (59 | ) | ||||
Adjustment for derivative instruments attributable to non-controlling interests |
(3 | ) | (7 | ) | (5 | ) | ||||
| | | | | | | | | | |
Comprehensive income attributable to One Liberty Properties, Inc. |
$ | 22,400 | $ | 25,781 | $ | 27,333 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
See accompanying notes.
F-6
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Consolidated Statements of Changes in Equity
For the Three Years Ended December 31, 2018
(Amounts in Thousands, Except Per Share Data)
|
Common Stock |
Paid-in Capital |
Accumulated Other Comprehensive Income (Loss) |
Accumulated Undistributed Net Income |
Non-Controlling Interests in Consolidated Joint Ventures |
Total | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balances, December 31, 2015 |
$ | 16,292 | $ | 232,378 | $ | (4,390 | ) | $ | 16,215 | $ | 1,931 | $ | 262,426 | ||||||
Distributionscommon stock |
|||||||||||||||||||
Cash$1.66 per share |
| | | (29,136 | ) | | (29,136 | ) | |||||||||||
Shares issued through equity offering programnet |
1,080 | 24,707 | | | | 25,787 | |||||||||||||
Restricted stock vesting |
86 | (86 | ) | | | | | ||||||||||||
Shares issued through dividend reinvestment plan |
142 | 2,965 | | | | 3,107 | |||||||||||||
Contribution from non-controlling interests |
| | | | 80 | 80 | |||||||||||||
Distributions to non-controlling interests |
| | | | (271 | ) | (271 | ) | |||||||||||
Purchase of non-controlling interest |
| (436 | ) | | | (10 | ) | (446 | ) | ||||||||||
Compensation expenserestricted stock |
| 2,983 | | | | 2,983 | |||||||||||||
Net income |
| | | 24,422 | 59 | 24,481 | |||||||||||||
Other comprehensive income |
| | 2,911 | | 5 | 2,916 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Balances, December 31, 2016 |
17,600 | 262,511 | (1,479 | ) | 11,501 | 1,794 | 291,927 | ||||||||||||
Distributionscommon stock |
|||||||||||||||||||
Cash$1.74 per share |
| | | (32,391 | ) | | (32,391 | ) | |||||||||||
Shares issued through equity offering programnet |
231 | 5,339 | | | | 5,570 | |||||||||||||
Restricted stock vesting |
232 | (232 | ) | | | | | ||||||||||||
Shares issued through dividend reinvestment plan |
198 | 4,336 | | | | 4,534 | |||||||||||||
Contribution from non-controlling interest |
| | | | 20 | 20 | |||||||||||||
Distributions to non-controlling interests |
| | | | (181 | ) | (181 | ) | |||||||||||
Compensation expenserestricted stock |
| 3,133 | | | | 3,133 | |||||||||||||
Net income |
| | | 24,147 | 102 | 24,249 | |||||||||||||
Other comprehensive income |
| | 1,634 | | 7 | 1,641 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Balances, December 31, 2017 |
18,261 | 275,087 | 155 | 3,257 | 1,742 | 298,502 | |||||||||||||
Distributionscommon stock |
|||||||||||||||||||
Cash$1.80 per share |
| | | (34,652 | ) | | (34,652 | ) | |||||||||||
Shares issued through equity offering programnet |
126 | 3,012 | | | | 3,138 | |||||||||||||
Restricted stock vesting |
106 | (106 | ) | | | | | ||||||||||||
Shares issued through dividend reinvestment plan |
243 | 5,747 | | | | 5,990 | |||||||||||||
Distributions to non-controlling interests |
| | | | (1,195 | ) | (1,195 | ) | |||||||||||
Compensation expenserestricted stock |
| 3,510 | | | | 3,510 | |||||||||||||
Net income |
| | | 20,665 | 899 | 21,564 | |||||||||||||
Other comprehensive income |
| | 1,735 | | 3 | 1,738 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Balances, December 31, 2018 |
$ | 18,736 | $ | 287,250 | $ | 1,890 | $ | (10,730 | ) | $ | 1,449 | $ | 298,595 | ||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
See accompanying notes.
F-7
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Amounts in Thousands)
|
Year Ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
2018 | 2017 | 2016 | |||||||
Cash flows from operating activities: |
||||||||||
Net income |
$ | 21,564 | $ | 24,249 | $ | 24,481 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||
Gain on sale of real estate, net |
(5,262 | ) | (9,837 | ) | (10,087 | ) | ||||
Loss on sale of available-for-sale securities |
| | (27 | ) | ||||||
Impairment loss |
| 153 | | |||||||
Prepayment costs on debt |
| | 577 | |||||||
Increase in unbilled rent receivable |
(1,156 | ) | (794 | ) | (2,286 | ) | ||||
Write-off of unbilled rent receivable |
1,514 | 362 | 7 | |||||||
Bad debt expense |
684 | 291 | 98 | |||||||
Amortization and write-off of intangibles relating to leases, net |
(1,849 | ) | (897 | ) | (712 | ) | ||||
Amortization of restricted stock expense |
3,510 | 3,133 | 2,983 | |||||||
Equity in earnings of unconsolidated joint ventures |
(1,304 | ) | (826 | ) | (1,005 | ) | ||||
Equity in earnings from sale of of unconsolidated joint venture properties |
(2,057 | ) | | | ||||||
Distributions of earnings from unconsolidated joint ventures |
2,341 | 656 | 939 | |||||||
Depreciation and amortization |
24,155 | 20,993 | 18,164 | |||||||
Amortization and write-off of deferred financing costs |
985 | 977 | 904 | |||||||
Payment of leasing commissions |
(442 | ) | (168 | ) | (1,050 | ) | ||||
(Increase) decrease in escrow, deposits, other assets and receivables |
(1,183 | ) | 252 | (1,734 | ) | |||||
Increase (decrease) in accrued expenses and other liabilities |
1,146 | 5,885 | (1,281 | ) | ||||||
| | | | | | | | | | |
Net cash provided by operating activities |
42,646 | 44,429 | 29,971 | |||||||
| | | | | | | | | | |
Cash flows from investing activities: |
||||||||||
Purchase of real estate |
(80,290 | ) | (43,537 | ) | (118,589 | ) | ||||
Improvements to real estate |
(7,311 | ) | (6,565 | ) | (4,868 | ) | ||||
Net proceeds from sale of real estate |
27,088 | 26,301 | 42,312 | |||||||
Purchase of partner's interest in consolidated joint venture |
| | (446 | ) | ||||||
Distributions of capital from unconsolidated joint ventures |
852 | 357 | 647 | |||||||
Net proceeds from sale of available-for-sale securities |
| | 33 | |||||||
| | | | | | | | | | |
Net cash used in investing activities |
(59,661 | ) | (23,444 | ) | (80,911 | ) | ||||
| | | | | | | | | | |
Cash flows from financing activities: |
||||||||||
Scheduled amortization payments of mortgages payable |
(11,081 | ) | (10,520 | ) | (9,138 | ) | ||||
Repayment of mortgages payable |
(24,502 | ) | (12,936 | ) | (63,726 | ) | ||||
Proceeds from mortgage financings |
61,733 | 21,210 | 137,628 | |||||||
Proceeds from sale of common stock, net |
3,138 | 5,570 | 25,787 | |||||||
Proceeds from bank line of credit |
74,500 | 47,000 | 86,000 | |||||||
Repayment on bank line of credit |
(53,900 | ) | (47,600 | ) | (94,250 | ) | ||||
Issuance of shares through dividend reinvestment plan |
5,990 | 4,534 | 3,107 | |||||||
Payment of financing costs |
(1,182 | ) | (160 | ) | (2,220 | ) | ||||
Prepayment costs on debt |
| | (577 | ) | ||||||
Capital contributions from non-controlling interests |
| 20 | 80 | |||||||
Distributions to non-controlling interests |
(1,195 | ) | (181 | ) | (271 | ) | ||||
Cash distributions to common stockholders |
(34,421 | ) | (31,704 | ) | (28,230 | ) | ||||
| | | | | | | | | | |
Net cash provided by (used in) financing activities |
19,080 | (24,767 | ) | 54,190 | ||||||
| | | | | | | | | | |
Net increase (decrease) in cash, cash equivalents and restricted cash |
2,065 | (3,782 | ) | 3,250 | ||||||
Cash, cash equivalents and restricted cash at beginning of year |
14,668 | 18,450 | 15,200 | |||||||
| | | | | | | | | | |
Cash, cash equivalents and restricted cash at end of year |
$ | 16,733 | $ | 14,668 | $ | 18,450 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Supplemental disclosures of cash flow information: |
||||||||||
Cash paid during the year for interest expense |
$ | 17,783 | $ | 17,777 | $ | 17,310 | ||||
Cash paid during the year for Federal excise tax, net |
| | 190 | |||||||
Supplemental schedule of non-cash investing and financing activities: |
||||||||||
Purchase accounting allocationintangible lease assets |
4,435 | 4,009 | 8,194 | |||||||
Purchase accounting allocationintangible lease liabilities |
(2,508 | ) | (158 | ) | (6,288 | ) |
See accompanying notes.
F-8
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2018
NOTE 1ORGANIZATION 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. OLP acquires, owns and manages a geographically diversified portfolio consisting primarily of industrial, retail, restaurant, health and fitness, and theater properties, many of which are subject to long-term net leases. As of December 31, 2018, OLP owns 123 properties, including five properties owned by consolidated joint ventures and four properties owned by unconsolidated joint ventures. The 123 properties are located in 30 states.
NOTE 2SIGNIFICANT 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.
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, and (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
F-9
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
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 periodically reviews 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, 2018, there were no 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.
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.
Revenue Recognition
Rental income includes the base rent that each tenant is required to pay in accordance with the terms of their respective leases reported on a straight-line basis over the non-cancelable term of the lease. In determining, in its judgment, that the unbilled rent receivable applicable to each specific
F-10
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
property is collectible, management reviews unbilled rent receivables on a quarterly basis and takes into consideration the tenant's payment history and financial condition. Some of the leases provide for increases based on the Consumer Price Index and 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. Certain ground leases provide 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 pro rata share of real estate taxes and operating expenses to the Company. The income and expenses associated with these properties are generally recorded on a gross basis when the Company is the primary obligor. During 2018, 2017 and 2016, the Company recorded reimbursements of expenses of $8,456,000, $7,672,000 and $6,424,000, respectively, which are reported as Tenant reimbursements 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.
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 marketparticipant 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.
Purchase Accounting for Acquisition of Real Estate
In January 2017, the Company adopted ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, which requires an entity to evaluate 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 analyzed the real estate acquisitions made during 2018 and 2017 and determined the gross assets acquired are
F-11
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
concentrated in a single identifiable asset. Prior to January 1, 2017, the Company recorded acquired real estate investments as business combinations when the real estate was occupied, at least in part, at acquisition. For the year ended December 31, 2016, costs of $596,000 directly related to the acquisition of such investments were expensed as incurred.
The Company allocates the purchase price of real estate among land, building, improvements and intangibles, such as the value of above, below and at-market leases, and origination costs associated with in-place leases at the acquisition date. The Company assesses the fair value of the tangible assets of an acquired property by valuing the property as if it were vacant. The value, as determined, is allocated to land, building and improvements based on management's determination of the relative fair values of these assets.
The Company assesses the fair value of the lease intangibles based on estimated cash flow projections that utilize appropriate discount rates and available market information. Such inputs are Level 3 in the fair value hierarchy. In valuing an acquired property's intangibles, factors considered by management include an estimate of carrying costs during the expected lease-up periods, such as real estate taxes, insurance, other operating expenses, and estimates of lost rental revenue during the expected lease-up periods based on its evaluation of current market demand. 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 the relevant facts and circumstances 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 likely 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 were to be 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 from one to 37 years.
Accounting for Long-Lived Assets and Impairment of Real Estate Owned
The Company reviews its real estate portfolio on a quarterly basis to ascertain if there are any 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, the economic situation in the area in which the asset is located, the economic situation in the industry in which the tenant is involved, the timeliness of
F-12
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
the payments made by the tenant under its lease, and any current communication with the tenant, including property inspection reports. 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 over an appropriate hold period, which are attributable to the asset to (ii) the carrying amount of the asset. If the aggregate undiscounted cash flows are less than the asset's carrying amount, an impairment loss 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.
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.
Cash and Cash Equivalents
All highly liquid investments with original maturities of three months or less when purchased are considered to be cash equivalents.
Escrows
Real estate taxes, insurance and other escrows aggregating $423,000 and $460,000 at December 31, 2018 and 2017, respectively, are included in Escrow, deposits and other assets and receivables.
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. Depreciation expense (including amortization of a leasehold position, lease origination costs, and capitalized leasing commissions) was $24,155,000, $20,993,000 and $18,164,000 during 2018, 2017 and 2016, respectively.
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, 2018 and 2017, accumulated amortization of such costs was $3,246,000 and $2,804,000, respectively. The
F-13
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
Company presents unamortized deferred financing costs as a direct deduction from the carrying amount of the associated debt liability.
Income Taxes
The Company is qualified as a real estate investment trust ("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.
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 30 states. During 2018, 2017 and 2016, 9.3%, 13.2% and 12.9% of total revenues, respectively, were attributable to real estate investments located in Texas which is the only state in which real estate investments contributed more than 10% to the Company's total revenues in any of the past three years.
No tenant contributed over 10% to the Company's total revenues during 2018, 2017 and 2016.
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 in one reportable segment.
Stock Based Compensation
The fair value of restricted stock grants and restricted stock units, 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 certain forfeiture and performance assumptions which are re-evaluated quarterly. 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. The requisite service period begins on the date
F-14
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
the compensation committee of the Company's Board of Directors authorizes the award, adopts any relevant performance measures and communicates the award.
Derivatives and Hedging Activities
The Company's objective in using interest rate swaps is to add stability to interest expense. The Company does not use derivatives for trading or speculative purposes.
The Company records all derivatives on the consolidated balance sheets at fair value using widely accepted valuation techniques including 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.
Allowance for Doubtful Accounts
The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of a tenant to make required rent and other payments. If the financial condition of a specific tenant were to deteriorate, adversely impacting its ability to make payments, allowances may be required.
Reclassifications
Certain amounts previously reported in the consolidated financial statements have been reclassified in the accompanying consolidated financial statements to conform to the current year's presentation. Such reclassifications primarily relate to the presentation of (i) Gain on sale of real estate, net, on the consolidated statement of income for the years ended December 31, 2017 and 2016 and (ii) restricted cash on the consolidated statement of cash flows for the years ended December 31, 2017 and 2016.
The Company has included Gain on sale of real estate, net, as a component of Operating income, to present gains and losses on sales of properties in accordance with ASC 360-10-45-5. The change was made for the prior periods as the Securities and Exchange Commission has eliminated Rule 3-15(a) of
F-15
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
Regulation S-X as part of Release Nos. 33-10532, 34-83875 and IC-33203, which had allowed REITs to present gains and losses on sales of properties outside of continuing operations in the income statement.
As of January 1, 2018, the Company adopted ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which requires amounts generally described as restricted cash to be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The adoption of this ASU has no impact on the Company's previously reported consolidated balance sheets, consolidated statements of income, net income or accumulated undistributed net income for the periods presented. As a result of the adoption of this guidance, the following table depicts the adjustments to the Company's previously reported consolidated statement of cash flows (amounts in thousands):
|
Year Ended December 31, | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2017 | 2016 | |||||||||||
|
As Reported |
As Adjusted |
As Reported |
As Adjusted |
|||||||||
Decrease (increase) in escrow, deposits, and other assets and receivables |
$ | 179 | $ | 252 | $ | (731 | ) | $ | (1,734 | ) | |||
Increase (decrease) in accrued expenses and other liabilities |
6,086 | 5,885 | (850 | ) | (1,281 | ) | |||||||
Net (decrease) increase in cash, cash equivalents and restricted cash |
(3,654 | ) | (3,782 | ) | 4,684 | 3,250 | |||||||
Cash, cash equivalents and restricted cash at beginning of year |
17,420 | 18,450 | 12,736 | 15,200 | |||||||||
Cash, cash equivalents and restricted cash at end of year |
13,766 | 14,668 | 17,420 | 18,450 |
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows (amounts in thousands):
|
December 31, | ||||||
---|---|---|---|---|---|---|---|
|
2018 | 2017 | |||||
Cash and cash equivalents |
$ | 15,204 | $ | 13,766 | |||
Restricted cash |
1,106 | 443 | |||||
Restricted cash included in escrow, deposits and other assets and receivables |
423 | 459 | |||||
| | | | | | | |
Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows |
$ | 16,733 | $ | 14,668 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Amounts included in restricted cash represent the cash reserve balance received from owner/operators at two of the Company's ground leases. (See Note 7). Restricted cash included in escrow, deposits and other assets and receivables represent amounts related to real estate tax and other reserve escrows required to be held by lenders in accordance with the Company's mortgage agreements. The restriction on these escrow reserves will lapse when the related mortgage is repaid.
F-16
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
New Accounting Pronouncements
In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820), Disclosure FrameworkChanges to the Disclosure Requirements for Fair Value Measurement, which eliminates, adds and modifies certain disclosure requirements for fair value measurements as part of its disclosure framework project. The guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. An entity is permitted to early adopt either the entire standard or only the provisions that eliminate or modify requirements. The Company is evaluating the new guidance to determine if, and to the extent, it will impact the Company's consolidated financial statements.
In June 2018, the FASB issued ASU No. 2018-07, CompensationStock Compensation (Topic 718), Improvements to Non-employee Share-Based Payment Accounting, which simplifies the accounting for share-based payments made to non-employees so that the accounting for such awards is substantially the same as those made to employees, with certain exceptions. Under this ASU, equity-classified share-based awards to non-employees will be measured at fair value on the grant date of the awards and entities will assess the probability of satisfying performance conditions if any are present. Awards will continue to be classified according to ASC 718 upon vesting which eliminates the need to reassess classification upon vesting, consistent with awards granted to employees, unless the award is modified after the service has been rendered, any other conditions necessary to earn the right to benefit from the instruments have been satisfied, and the non-employee is no longer providing services. The Company early adopted this guidance on July 1, 2018 using the modified retrospective transition method and its adoption did not have an impact on the Company's consolidated financial statements.
In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, which amends the presentation and disclosure requirements for hedge accounting and changes how companies assess hedge effectiveness. This ASU is intended to more closely align hedge accounting with companies' risk management strategies, simplify the application of hedge accounting, and increase transparency as to the scope and results of hedging programs. The Company early adopted this guidance on January 1, 2018 using the modified retrospective transition method and its adoption did not have any impact on the Company's previously reported income from operations, net income or accumulated undistributed net income for the periods presented.
In February 2017, the FASB issued ASU No. 2017-05, Other IncomeGains and Losses from the Derecognition of Non-financial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Non-financial Assets. ASU 2017-05 clarifies the scope of recently established guidance on non-financial asset derecognition, as well as the accounting for partial sales of non-financial assets. As leasing is the Company's primary activity, the Company determined that its sales of real estate, which are non-financial assets, are sold to non-customers and fall within the scope of ASC 610-20. The Company adopted this ASU on January 1, 2018 using the modified retrospective transition method and re-assessed and determined there were no open contracts or partial sales and as such, the adoption of this ASU did not (i) result in a cumulative adjustment as of January 1, 2018, and (ii) have any impact on the Company's consolidated financial statements.
F-17
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
In June 2016, the FASB issued ASU No. 2016-13, Financial InstrumentsCredit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The guidance replaces the current "incurred loss" model with an "expected loss" approach. The guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted after December 2018. The Company is evaluating the new guidance to determine if, and to the extent, it will impact the consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, Leases, and in July 2018, the FASB issued ASU No. 2018-11, Leases (Topic 842), Targeted Improvements, and 2018-10, Codification Improvements to Topic 842, Leases. These standards require lessees to recognize (i) lease assets and lease liabilities for those leases which were previously classified as operating leases under ASC 840, Leases, and (ii) expense based on the effective interest method for finance leases or on a straight-line basis for operating leases. The Company will apply this guidance to the ground lease under which the Company is lessee. The Company is required to record a liability for the obligation to make payments under the lease and an asset for the right to use the underlying asset during the lease term. While the Company is continuing to assess all potential impacts of the standard, it expects total liabilities and total assets to increase by $3,500,000 to $5,500,000 as of the date of adoption. Lessor accounting is largely unchanged from that applied under the previous standard. The Company does expect to adopt the practical expedient offered in ASU No. 2018-11 that allows lessors to not separate non-lease components from the related lease components under certain conditions, which the Company expects most of its leases to qualify for. This guidance in this standard is effective for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted. The Company will adopt this guidance on January 1, 2019 using the modified retrospective approach and will elect the package of practical expedients that allows an entity to not reassess (i) whether any expired or existing contracts are or contain leases, (ii) lease classification for any expired or existing leases and (iii) initial direct costs for any expired or existing leases.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which outlines a new, single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. The new model requires revenue recognition to depict the transfer of promised goods or services to customers in an amount that reflects the consideration a company expects to receive in exchange for those goods or services. In July 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date, which delays the effective date of ASU No. 2014-09 by one year. In March 2016, the FASB issued ASU No. 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which is intended to improve the operability and understandability of the implementation guidance on principal versus agent considerations. ASU No. 2014-09, ASU No. 2015-14 and ASU No. 2016-08 are herein collectively referred to as the "New Revenue Recognition Standards". The Company adopted the New Revenue Recognition Standards on January 1, 2018 using the modified retrospective transition method. The Company's main revenue streams are rental revenues and tenant reimbursements. Such revenues are related to lease contracts with tenants which currently fall within the scope of ASC Topic 840, and will fall within the scope of ASC Topic 842 upon the adoption of ASU No. 2016-02 on January 1, 2019 (the Company's sales of
F-18
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 2SIGNIFICANT ACCOUNTING POLICIES (Continued)
real estate are within the scope of ASU No. 2017-05, see Note 5). Accordingly, the adoption of the New Revenue Recognition Standards did not (i) result in a cumulative adjustment as of January 1, 2018, and (ii) have any impact on the Company's consolidated financial statements.
NOTE 3EARNINGS 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, 2018, the shares of common stock underlying the restricted stock units awarded under the 2016 Incentive Plan are excluded from the basic earnings per share calculation, as these units are not participating securities. The restricted stock units issued pursuant to the 2009 and 2016 Incentive Plans are referred to as "RSUs".
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 identifies the number of shares of common stock underlying the RSUs awarded under the 2016 Incentive Plan that are included in the calculation of diluted weighted average number of shares of common stock:
|
Year Ended December 31, 2018 |
Year Ended December 31, 2017 |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date of Award and Total Number of Underlying Shares
|
Return on Capital metric |
Stockholder Return metric |
Total | Return on Capital metric |
Stockholder Return metric |
Total | |||||||||||||
September 26, 2017 |
|||||||||||||||||||
76,250 shares(a) |
34,633 | 4,462 | 39,095 | 33,353 | 38,125 | 71,478 | |||||||||||||
July 1, 2018 |
|||||||||||||||||||
76,250 shares(b) |
33,388 | | 33,388 | n/a | n/a | n/a | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
68,021 | 4,462 | 72,483 | 33,353 | 38,125 | 71,478 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
In 2010, RSUs exchangeable for up to 200,000 shares of common stock were awarded pursuant to the 2009 Incentive Plan. In June 2017, 113,584 of these shares vested and such shares were issued in August 2017.
F-19
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 3EARNINGS PER COMMON SHARE (Continued)
See Note 12 for information regarding the Company's equity incentive plans.
There were no options outstanding to purchase shares of common stock or other rights exercisable for, or convertible into, common stock in 2018, 2017 and 2016.
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, | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
2018 | 2017 | 2016 | |||||||
Numerator for basic and diluted earnings per share: |
||||||||||
Net income |
$ | 21,564 | $ | 24,249 | $ | 24,481 | ||||
Less net income attributable to non-controlling interests |
(899 | ) | (102 | ) | (59 | ) | ||||
Less earnings allocated to unvested restricted stock(a) |
(1,173 | ) | (1,072 | ) | (999 | ) | ||||
| | | | | | | | | | |
Net income available for common stockholders: basic and diluted |
$ | 19,492 | $ | 23,075 | $ | 23,423 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Denominator for basic earnings per share: |
||||||||||
Weighted average number of common shares |
18,575 | 17,944 | 16,768 | |||||||
Effect of diluted securities: |
||||||||||
RSUs |
13 | 103 | 114 | |||||||
| | | | | | | | | | |
Denominator for diluted earnings per share: |
||||||||||
Weighted average number of shares |
18,588 | 18,047 | 16,882 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Earnings per common share, basic |
$ | 1.05 | $ | 1.29 | $ | 1.40 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Earnings per common share, diluted |
$ | 1.05 | $ | 1.28 | $ | 1.39 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
F-20
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 4REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS
Real Estate Acquisitions
The following charts detail the Company's acquisitions of real estate during 2018 and 2017 (amounts in thousands):
Description of Property
|
Date Acquired |
Contract Purchase Price |
Terms of Payment |
Capitalized Third Party Real Estate Acquisition Costs |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Campania International/U.S. Tape industrial facility, Pennsburg, Pennsylvania |
March 28, 2018 | $ | 12,675 | All cash(a) | $ | 226 | |||||
Plymouth Industries industrial facility, Plymouth, Minnesota |
June 7, 2018 | 5,500 | All cash(b) | 50 | |||||||
Applied Control industrial facility, Englewood, Colorado |
October 19, 2018 | 12,800 | All cash | 62 | |||||||
Xerimis industrial facility, |
November 1, 2018 | 7,350 | All cash(c) | 147 | |||||||
Multi-tenant industrial facility, Moorestown, New Jersey |
November 28, 2018 | 13,498 | All cash | 110 | |||||||
Men's Warehouse industrial facility, Bakersfield, California |
December 6, 2018 | 10,850 | All cash | 63 | |||||||
Dufresne Spencer Group industrial facility, |
December 11, 2018 | 10,000 | All cash | 63 | |||||||
Transcendia industrial facility, Greenville, South Carolina |
December 21, 2018 | 6,830 | All cash | 66 | |||||||
| | | | | | | | | | | |
Totals for 2018 |
$ | 79,503 | $ | 787 | |||||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Forbo industrial facility, Huntersville, North Carolina |
May 25, 2017 | $ | 8,700 | Cash and $5,190 mortgage(d) | $ | 72 | |||||
Saddle Creek Logistics industrial facility, Pittston, Pennsylvania |
June 9, 2017 | 11,750 | All cash(e) | 199 | |||||||
Corporate Woods industrial facility, |
June 20, 2017 | 14,700 | All cash(f) | 29 | |||||||
Dufresne Spencer Group industrial facility, Memphis, Tennessee |
October 10, 2017 | 8,000 | All cash | 87 | |||||||
| | | | | | | | | | | |
Totals for 2017 |
$ | 43,150 | $ | 387 | |||||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
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
F-21
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 4REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Continued)
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.
The following charts detail the allocation of the purchase price for the Company's acquisitions of real estate during 2018 and 2017 (amounts in thousands):
|
|
|
|
Intangible Lease | |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Building Improvements |
|
|||||||||||||||
Description of Property
|
Land | Building | Asset | Liability | Total | ||||||||||||||
Campania International/U.S. Tape industrial facility, Pennsburg, Pennsylvania |
$ | 1,776 | $ | 10,398 | $ | 727 | $ | | $ | | $ | 12,901 | |||||||
Plymouth Industries industrial facility, Plymouth, Minnesota |
1,121 | 4,306 | 123 | | | 5,550 | |||||||||||||
Applied Control industrial facility, Englewood, Colorado |
1,562 | 11,027 | 273 | | | 12,862 | |||||||||||||
Xerimis industrial facility, |
1,822 | 4,899 | 157 | 707 | (88 | ) | 7,497 | ||||||||||||
Multi-tenant industrial facility, Moorestown, New Jersey |
1,443 | 10,670 | 228 | 1,469 | (202 | ) | 13,608 | ||||||||||||
Men's Warehouse industrial facility, Bakersfield, California |
1,988 | 9,696 | 300 | 1,127 | (2,198 | ) | 10,913 | ||||||||||||
Dufresne Spencer Group industrial facility, Green Park, Missouri |
1,420 | 7,696 | 137 | 810 | | 10,063 | |||||||||||||
Transcendia industrial facility, Greenville, South Carolina |
186 | 6,337 | 70 | 322 | (19 | ) | 6,896 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Totals for 2018 |
$ | 11,318 | $ | 65,029 | $ | 2,015 | $ | 4,435 | $ | (2,507 | ) | $ | 80,290 | ||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Forbo industrial facility, |
$ | 1,046 | $ | 6,452 | $ | 222 | $ | 1,052 | $ | | $ | 8,772 | |||||||
Saddle Creek Logistics industrial facility, Pittston, Pennsylvania |
999 | 9,675 | 247 | 1,028 | | 11,949 | |||||||||||||
Corporate Woods industrial facility, |
1,351 | 11,420 | 187 | 1,929 | (158 | ) | 14,729 | ||||||||||||
Dufresne Spencer Group industrial facility, Memphis, Tennessee |
135 | 7,750 | 202 | | | 8,087 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Totals for 2017 |
$ | 3,531 | $ | 35,297 | $ | 858 | $ | 4,009 | $ | (158 | ) | $ | 43,537 | ||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
As of December 31, 2018, the weighted average amortization period for the 2018 acquisitions is 6.8 years and 11.4 years for the intangible lease assets and intangible lease liabilities, respectively. As of December 31, 2017, the weighted average amortization period for the 2017 acquisitions is 6.8 years and 12.2 years for the intangible lease assets and intangible lease liabilities, respectively. The Company assessed the fair value of the lease intangibles based on estimated cash flow projections that utilize appropriate discount rates and available market information. Such inputs are Level 3 (as defined in Note 2) in the fair value hierarchy.
F-22
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 4REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Continued)
At December 31, 2018 and 2017, accumulated amortization of intangible lease assets was $16,503,000 and $17,542,000, respectively, and accumulated amortization of intangible lease liabilities was $7,378,000 and $7,849,000, respectively.
During 2018, 2017 and 2016, the Company recognized net rental income of $1,849,000, $897,000 and $712,000, respectively, for the amortization of the above/below market leases. During 2018, 2017 and 2016, the Company recognized amortization expense of $7,175,000, $4,984,000, and $3,612,000, respectively, relating to the amortization of the origination costs associated with in place leases, which is included in Depreciation and amortization expense. Included as an increase to Depreciation and amortization expense during 2018 and 2017 are write-offs of $2,743,000 and $884,000, respectively, related to four properties at which the tenant filed Chapter 11 bankruptcy in 2018 and 2017.
The unamortized balance of intangible lease assets as a result of acquired above market leases at December 31, 2018 will be deducted from rental income through 2032 as follows (amounts in thousands):
2019 |
$ | 677 | ||
2020 |
651 | |||
2021 |
645 | |||
2022 |
479 | |||
2023 |
286 | |||
Thereafter |
956 | |||
| | | | |
Total |
$ | 3,694 | ||
| | | | |
| | | | |
| | | | |
The unamortized balance of intangible lease liabilities as a result of acquired below market leases at December 31, 2018 will be added to rental income through 2055 as follows (amounts in thousands):
2019 |
$ | 1,668 | ||
2020 |
1,531 | |||
2021 |
1,492 | |||
2022 |
1,380 | |||
2023 |
984 | |||
Thereafter |
6,958 | |||
| | | | |
Total |
$ | 14,013 | ||
| | | | |
| | | | |
| | | | |
F-23
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 4REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Continued)
The unamortized balance of origination costs associated with in-place leases at December 31, 2018 will be charged to amortization expense through 2055 as follows (amounts in thousands):
2019 |
$ | 3,733 | ||
2020 |
3,498 | |||
2021 |
3,376 | |||
2022 |
2,919 | |||
2022 |
2,414 | |||
Thereafter |
6,907 | |||
| | | | |
Total |
$ | 22,847 | ||
| | | | |
| | | | |
| | | | |
Minimum Future Rents
The rental properties owned at December 31, 2018 are leased under operating leases with current expirations ranging from 2019 to 2055, with certain tenant renewal rights.
The minimum future contractual rents do not include (i) straight-line rent or amortization of intangibles and (ii) rental income which can be deferred under the Company's ground leases on the basis of the respective property's operating performance (see Note 7).
The minimum future contractual rents to be received over the next five years and thereafter on non-cancellable operating leases in effect at December 31, 2018 are as follows (amounts in thousands):
2019 |
$ | 66,959 | ||
2020 |
66,691 | |||
2021 |
65,130 | |||
2022 |
56,444 | |||
2023 |
47,644 | |||
Thereafter |
208,923 | |||
| | | | |
Total |
$ | 511,791 | ||
| | | | |
| | | | |
| | | | |
Unbilled Rent Receivable
At December 31, 2018 and 2017, the Company's unbilled rent receivables aggregating $13,722,000 and $14,125,000, 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 23 years.
During 2018 and 2017, the Company wrote off $45,000 and $105,000, 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 September 30, 2018, due to the uncertainty with respect to the collection of the unbilled rent receivable related to a property located in Texas, the Company recorded an allowance of $1,440,000, as a reduction to rental income, representing the entire balance of such receivable. At December 31, 2018, a direct write-down of the entire unbilled straight-line rent receivable was charged against the
F-24
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 4REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Continued)
allowance due to the bankruptcy of the tenant. During 2017 and 2016, the Company wrote off, as a reduction to rent income, $362,000 and $7,000, respectively, of unbilled straight-line rent receivable related to five properties at which the tenant filed for Chapter 11 bankruptcy.
During 2018, the Company wrote off the $74,000 balance of the unbilled straight-line rent receivable related to a lease termination effected prior to lease expiration (see below).
Lease Termination Fee
In July 2018, the Company received a $372,000 lease termination fee from a retail tenant in a lease buy-out transaction. In connection therewith, the Company recorded $804,000 as rental income, representing the write-off of the $878,000 balance of the unamortized intangible lease liability, offset in part by the write-off of the $74,000 balance of the unbilled rent receivable. The Company re-leased this property simultaneously with the termination of the lease.
F-25
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 5SALES OF PROPERTIES
The following chart details the Company's sales of real estate during 2018, 2017 and 2016 (amounts in thousands):
Description of Property
|
Date Sold | Gross Sales Price |
Gain (loss) on Sale of Real Estate, Net |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Retail property, |
January 30, 2018 | $ | 9,200 | $ | 2,408 | |||||
Land, |
September 14, 2018 | 8,459 | 4,585 | (b) | ||||||
Retail property, |
December 13, 2018 | 10,000 | (1,731 | ) | ||||||
| | | | | | | | | | |
Totals for 2018 |
$ | 27,659 | $ | 5,262 | ||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Retail property, |
May 8, 2017 | $ | 9,500 | $ | 6,568 | |||||
Retail property, |
July 14, 2017 | 10,250 | 2,180 | |||||||
Retail property, |
August 31, 2017 | 5,000 | 1,089 | |||||||
Restaurant property, |
November 14, 2017 | 2,300 | | |||||||
| | | | | | | | | | |
Totals for 2017 |
$ | 27,050 | $ | 9,837 | ||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Portfolio of eight retail properties, |
February 1, 2016 | $ | 13,750 | $ | 787 | |||||
Retail property, |
May 19, 2016 | 3,100 | 980 | |||||||
Land, |
June 15, 2016 | 8,858 | 2,331 | |||||||
Industrial property, |
June 30, 2016 | 14,800 | 5,660 | |||||||
Retail property, |
December 22, 2016 | 2,702 | 213 | |||||||
| | | | | | | | | | |
|
43,210 | 9,971 | ||||||||
Partial condemnation of land, |
July 5, 2016 | 153 | 116 | |||||||
| | | | | | | | | | |
Totals for 2016 |
$ | 43,363 | $ | 10,087 | ||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
F-26
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 6ALLOWANCE FOR DOUBTFUL ACCOUNTS AND BAD DEBT EXPENSE
At December 31, 2018 and 2017, there was no balance in the allowance for doubtful accounts.
The Company records bad debt expense as a reduction of rental income and/or tenant reimbursements. The Company recorded bad debt expense of $684,000, $291,000, and $105,000 during 2018, 2017 and 2016, respectively. Such bad debt expense related to rental income and tenant reimbursements due from five tenants that filed for Chapter 11 bankruptcy protection during such years. In 2017, the Company sold three of these properties, located in Greenwood Village, Colorado, Niles, Illinois and Ann Arbor, Michigan (see Note 5). The Company determined that no impairment charge is required with respect to the two remaining properties, which at December 31, 2018, had an aggregate net book value of $18,143,000.
NOTE 7VARIABLE INTEREST ENTITIES, CONTINGENT LIABILITIES AND CONSOLIDATED JOINT VENTURES
Variable Interest EntitiesGround Leases
The Company determined that with respect to the properties identified in the table below, it has a variable interest through its ground leases and the two owner/operators (which are affiliated with one another) are VIEs because their equity investment at risk is insufficient to finance their activities without additional subordinated financial support. The Company further determined that it is not the primary beneficiary of any of these VIEs because the Company has shared power over certain activities that most significantly impact the owner/operator's economic performance (i.e., shared rights on the sale of the property) and therefore, does not consolidate these VIEs for financial statement purposes. Accordingly, the Company accounts for these investments as land and the revenues from the ground leases as Rental income, net. Such rental income amounted to $3,357,000, $3,702,000 and $2,361,000 during 2018, 2017 and 2016, respectively. Included in these amounts is rental income of $800,000, $1,125,000 and $1,399,000 during 2018, 2017 and 2016, respectively, from two previously held VIE properties located in Lakemoor, Illinois and Sandy Springs, Georgia, which were sold in September 2018 and June 2016, respectively (see Note 5).
The following chart details the Company's VIEs through its ground leases and the aggregate carrying amount and maximum exposure to loss as of December 31, 2018 (dollars in thousands):
Description of Property(a)
|
Date Acquired | Land Contract Purchase Price |
# Units in Apartment Complex |
Owner/ Operator Mortgage from Third Party(b) |
Type of Exposure |
Carrying Amount and Maximum Exposure to Loss |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
The Briarbrook Village Apartments, |
||||||||||||||||||
Wheaton, Illinois |
August 2, 2016 | $ | 10,530 | 342 | $ | 39,411 | Land | $ | 10,536 | |||||||||
The Vue Apartments, |
||||||||||||||||||
Beachwood, Ohio |
August 16, 2016 | 13,896 | 348 | 67,444 | Land | 13,901 | ||||||||||||
| | | | | | | | | | | | | | | | | | |
Totals |
$ | 24,426 | 690 | $ | 106,855 | $ | 24,437 | |||||||||||
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
F-27
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 7VARIABLE INTEREST ENTITIES, CONTINGENT LIABILITIES AND CONSOLIDATED JOINT VENTURES (Continued)
Restricted cash on the consolidated balance sheets is comprised of cash reserve balances for these two properties totaling $1,106,000 and $443,000 at December 31, 2018 and 2017, respectively. The balance at December 31, 2018 is comprised of: (i) a $750,000 deposit from the owner/operator of the Beachwood, Ohio property, pursuant to a lease amendment, and was disbursed in January 2019 and (ii) $356,000, representing cash reserves for the Wheaton, Illinois property. Pursuant to the terms of the ground lease, the owner/operator is obligated to make certain unit renovations as and when units become vacant. Cash reserves to cover such renovation work, received by the Company in conjunction with the purchase of the property, are disbursed when the unit renovations are completed.
Variable Interest EntitiesConsolidated Joint Ventures
With respect to the five consolidated joint ventures in which the Company holds between an 90% to 95% interest, the Company has determined that such ventures are VIEs because the non-controlling interests do not hold substantive kick-out or participating rights.
In each of these joint ventures, the Company has determined it is the primary beneficiary of the VIE 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 has consolidated the operations of these joint ventures for financial statement purposes. The joint ventures' creditors do not have recourse to the assets of the Company other than those held by these joint ventures.
F-28
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 7VARIABLE INTEREST ENTITIES, CONTINGENT LIABILITIES AND CONSOLIDATED JOINT VENTURES (Continued)
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, | ||||||
---|---|---|---|---|---|---|---|
|
2018 | 2017(a) | |||||
Land |
$ | 14,722 | $ | 17,844 | |||
Buildings and improvements, net of accumulated depreciation of $4,119 and $3,811, respectively |
27,642 | 31,789 | |||||
Cash |
1,020 | 1,145 | |||||
Unbilled rent receivable |
1,211 | 1,011 | |||||
Unamortized intangible lease assets, net |
890 | 1,241 | |||||
Escrow, deposits and other assets and receivables |
810 | 948 | |||||
Mortgages payable, net of unamortized deferred financing costs of $391 and $442, respectively |
26,850 | 32,252 | |||||
Accrued expenses and other liabilities |
761 | 870 | |||||
Unamortized intangible lease liabilities, net |
1,694 | 2,015 | |||||
Accumulated other comprehensive income (loss) |
31 | (1 | ) | ||||
Non-controlling interests in consolidated joint ventures |
1,449 | 1,742 |
At December 31, 2018 and 2017, MCB Real Estate, LLC and its affiliates ("MCB") are the Company's joint venture partner in four consolidated joint ventures in which the Company has aggregate equity investments of approximately $9,891,000 and $9,705,000, respectively.
Distributions to each joint venture partner are determined pursuant to the applicable operating agreement and may not be pro rata to the equity interest each partner has in the applicable venture.
NOTE 8INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
On July 31, 2018, an unconsolidated joint venture sold its property located in Milwaukee, Wisconsin for $12,813,000, net of closing costs, and paid off the related $6,970,000 mortgage. The Company's 50% share of the gain from this sale was $1,986,000, which is included in Equity in earnings from sale of unconsolidated joint venture properties on the consolidated statement of income during 2018.
On April 5, 2018, an unconsolidated joint venture sold its building and a portion of its land, located in Savannah, Georgia for $2,600,000, net of closing costs. The Company's 50% share of the gain from this sale was $71,000, which is included in Equity in earnings from sale of unconsolidated joint venture properties on the consolidated statement of income during 2018. The unconsolidated joint venture retained approximately five acres of land at this property.
The Company's remaining four unconsolidated joint ventures each own and operate one property. At December 31, 2018 and 2017, the Company's equity investment in unconsolidated joint ventures
F-29
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 8INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Continued)
totaled $10,857,000 and $10,723,000, respectively. In addition to the equity in earnings from the sale of properties of $2,057,000 in 2018, the Company recorded equity in earnings of $1,304,000, $826,000 and $1,005,000 during 2018, 2017 and 2016, respectively. Included in equity in earnings from unconsolidated joint ventures during 2018 is income of $550,000 due to the write-off of an intangible lease liability in connection with the expiration of the Kmart lease at the Manahawkin, New Jersey property and $110,000 related to the discontinuance of hedge accounting on a mortgage swap related to the Milwaukee, Wisconsin property sold in July 2018 (see above and Note 10).
At December 31, 2018 and 2017, MCB and the Company are partners in an unconsolidated joint venture in which the Company's equity investment is approximately $9,087,000 and $8,245,000, respectively.
NOTE 9DEBT OBLIGATIONS
Mortgages Payable
The following table details the Mortgages payable, net, balances per the consolidated balance sheets (amounts in thousands):
|
December 31, | ||||||
---|---|---|---|---|---|---|---|
|
2018 | 2017 | |||||
Mortgages payable, gross |
$ | 423,096 | $ | 396,946 | |||
Unamortized deferred financing costs |
(4,298 | ) | (3,789 | ) | |||
| | | | | | | |
Mortgages payable, net |
418,798 | $ | 393,157 | ||||
| | | | | | | |
| | | | | | | |
| | | | | | | |
At December 31, 2018, there were 70 outstanding mortgages payable, all of which are secured by first liens on individual real estate investments with an aggregate gross carrying value of $656,342,000 before accumulated depreciation of $97,012,000. After giving effect to the interest rate swap agreements (see Note 10), the mortgage payments bear interest at fixed rates ranging from 3.02% to 5.88%, and mature between 2019 and 2042. The weighted average interest rate on all mortgage debt was 4.26% and 4.22% at December 31, 2018 and 2017, respectively.
Scheduled principal repayments during the next five years and thereafter are as follows (amounts in thousands):
Year Ending December 31,
|
|
|||
---|---|---|---|---|
2019 |
$ | 15,969 | ||
2020 |
13,777 | |||
2021 |
22,704 | |||
2022 |
45,823 | |||
2023 |
40,952 | |||
Thereafter |
283,871 | |||
| | | | |
Total |
$ | 423,096 | ||
| | | | |
| | | | |
| | | | |
F-30
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 9DEBT OBLIGATIONS (Continued)
Line of Credit
The Company has a credit facility with Manufacturers & Traders Trust Company, People's United Bank, VNB New York, LLC, and Bank Leumi USA, pursuant to which the Company may borrow up to $100,000,000, subject to borrowing base requirements. The facility, which matures December 31, 2019, provides that the Company pay an interest rate equal to the one month LIBOR rate plus an applicable margin ranging from 175 basis points to 300 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, 2018 and 2017. An unused facility fee of .25% per annum applies to the facility. The average interest rate on the facility was approximately 3.73%, 2.87% and 2.23% during 2018, 2017 and 2016, 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, 2018.
The facility is guaranteed by subsidiaries of the Company that own unencumbered properties and the Company pledged to the lenders the equity interests in the Company's subsidiaries. The facility is available for the acquisition of commercial real estate, repayment of mortgage debt, property improvements and general working capital purposes; provided, that if used for property improvements and working capital purposes, the amount outstanding for such purposes will not exceed the lesser of $15,000,000 and 15% of the borrowing base and if used for working capital purposes, will not exceed $10,000,000. 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 following table details the Line of credit, net, balances per the consolidated balance sheets (amounts in thousands):
|
December 31, | ||||||
---|---|---|---|---|---|---|---|
|
2018 | 2017 | |||||
Line of credit, gross |
$ | 30,000 | $ | 9,400 | |||
Unamortized deferred financing costs |
(312 | ) | (624 | ) | |||
| | | | | | | |
Line of credit, net |
$ | 29,688 | $ | 8,776 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
At March 8, 2019, there was an outstanding balance of $12,500,000 (before unamortized deferred financing costs) under the facility.
F-31
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 10FAIR VALUE MEASUREMENTS
The carrying amounts of cash and cash equivalents, restricted cash, escrow, deposits and other assets and receivables (excluding interest rate swaps), dividends payable, and accrued expenses and other liabilities (excluding interest rate swaps), are not measured at fair value on a recurring basis, but are considered to be recorded at amounts that approximate fair value.
At December 31, 2018, the $420,396,000 estimated fair value of the Company's mortgages payable is less than their $423,096,000 carrying value (before unamortized deferred financing costs) by approximately $2,700,000, assuming a blended market interest rate of 4.41% based on the 8.7 year weighted average remaining term to maturity of the mortgages.
At December 31, 2017, the $397,103,000 estimated fair value of the Company's mortgages payable is greater than their $396,946,000 carrying value (before unamortized deferred financing costs) by approximately $157,000, assuming a blended market interest rate of 4.25% based on the 8.7 year weighted average remaining term to maturity of the mortgages.
At December 31, 2018 and 2017, the carrying amount of the Company's line of credit (before unamortized deferred financing costs) of $30,000,000 and $9,400,000, respectively, approximates its fair value.
The fair value of the Company's mortgages payable and line of credit are 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.
Considerable judgment is necessary to interpret market data and develop 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
The fair value of the Company's derivative financial instruments, using Level 2 inputs, was determined to be the following (amounts in thousands):
|
As of December 31, |
Carrying and Fair Value |
|||||
---|---|---|---|---|---|---|---|
Financial assets: |
|||||||
Interest rate swaps |
2018 | $ | 2,399 | ||||
|
2017 | 1,615 | |||||
Financial liabilities: |
|||||||
Interest rate swaps |
2018 | $ | 505 | ||||
|
2017 | 1,492 |
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.
The Company's objective in using interest rate swaps is to add stability to interest expense. The Company does not use derivatives for trading or speculative purposes.
F-32
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 10FAIR VALUE MEASUREMENTS (Continued)
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 credit valuation adjustments associated with it 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, 2018, 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.
As of December 31, 2018, the Company had entered into 27 interest rate derivatives, all of which were interest rate swaps, related to 27 outstanding mortgage loans with an aggregate $117,348,000 notional amount and mature between 2019 and 2028 (weighted average remaining term to maturity of 5.9 years). Such interest rate swaps, all of which were designated as cash flow hedges, converted LIBOR based variable rate mortgages to fixed annual rate mortgages (with interest rates ranging from 3.02% to 5.38% and a weighted average interest rate of 4.13% at December 31, 2018). The fair value of the Company's derivatives in asset and liability positions are reflected as other assets or other liabilities on the consolidated balance sheets.
The following table presents the effect of the Company's derivative financial instruments on the consolidated statements of income for the periods presented (amounts in thousands):
|
Year Ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
2018 | 2017 | 2016 | |||||||
One Liberty Properties Inc. and Consolidated Subsidiaries |
||||||||||
Amount of gain (loss) recognized on derivatives in Other comprehensive income (loss) |
$ | 1,870 | $ | (221 | ) | $ | 255 | |||
Amount of reclassification from Accumulated other comprehensive income into Interest expense |
98 | (1,786 | ) | (2,624 | ) | |||||
Unconsolidated Joint Ventures (Company's share) |
||||||||||
Amount of gain (loss) recognized on derivatives in Other comprehensive income |
$ | 69 | $ | 15 | $ | (31 | ) | |||
Amount of reclassification from Accumulated other comprehensive income into Equity in earnings of unconsolidated joint ventures |
103 | (61 | ) | (95 | ) |
During 2018, 2017 and 2016, the Company (including one of its unconsolidated joint ventures in 2018) discontinued hedge accounting on seven interest rate swaps as the forecasted hedged transactions were no longer probable of occurring. As a result, during 2018, 2017 and 2016, the Company reclassified $505,000, $201,000 and $178,000 of realized gain, loss and loss, respectively, from Accumulated other comprehensive income to earnings. No gain or loss was recognized with respect to hedge ineffectiveness or to amounts excluded from effectiveness testing on the Company's cash flow hedges for the three years ended December 31, 2018.
F-33
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 10FAIR VALUE MEASUREMENTS (Continued)
During the twelve months ending December 31, 2019, the Company estimates an additional $401,000 will be reclassified from Accumulated other comprehensive income as a decrease to Interest expense.
The derivative agreements in effect at December 31, 2018 provide that if the wholly-owned subsidiary of the Company which is a party to the 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, then the Company could be held liable for such swap breakage losses, if any.
As of December 31, 2018 and 2017, the fair value of the derivatives in a liability position, including accrued interest of $8,000 and $53,000, respectively, but excluding any adjustments for non-performance risk, was approximately $554,000 and $1,638,000, respectively. In the event the Company had breaches any of the contractual provisions of the derivative contracts, it would be required to settle its obligations thereunder at their termination liability value of $554,000 and $1,638,000 as of December 31, 2018 and 2017, respectively. This termination liability value, net of adjustments for non-performance risk of $41,000 and $93,000, is included in Accrued expenses and other liabilities on the consolidated balance sheets at December 31, 2018 and 2017, respectively.
F-34
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 11RELATED PARTY TRANSACTIONS
Compensation and Services Agreement
Pursuant to the compensation and services agreement with Majestic Property Management Corp. ("Majestic"), Majestic provides the Company with the services of executive, administrative, legal, accounting, clerical and property management personnel, as well as property acquisition, sale and lease consulting and brokerage services, consulting services with respect to mortgage financings and construction supervisory services (collectively, the "Services"). Majestic is wholly-owned by the Company's vice-chairman and certain of the Company's executive officers are officers of, and are compensated by, Majestic. The amount the Company pays Majestic for the Services is approved each year by the Compensation and/or Audit Committees of the Company's Board of Directors, and the independent directors.
In consideration for the Services, the Company paid Majestic $2,745,000 in 2018, $2,673,000 in 2017 and $2,504,000 in 2016. Included in these amounts are $1,226,000 in 2018, $1,154,000 in 2017 and $1,057,000 in 2016, of property management costs. The amounts paid pursuant to the property management portion of the compensation and services agreement is paid 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. Majestic credits against the amounts due to it under the compensation and services agreement any management or other net payments received by it from any joint venture in which the Company is a joint venture partner. The compensation and services agreement also provides for an additional payment to Majestic of $216,000 in each of 2018 and 2017 and $196,000 in 2016 for the Company's share of all direct office expenses, including rent, telephone, postage, computer services, internet usage and supplies. The Company does not pay Majestic for such services except as described in this paragraph. In 2019, the payments to Majestic will remain the same as the 2018 payments (exclusive of the property management costs, which are calculated as described above).
Executive officers and others providing services to the Company under the compensation and services agreement were awarded shares of restricted stock and RSUs under the Company's stock incentive plans (described in Note 12). The related expense charged to the Company's operations was $1,765,000, $1,539,000 and $1,480,000 in 2018, 2017 and 2016, respectively.
The amounts paid under the compensation and services agreement (except for the property management costs 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 for 2018, 2017 and 2016.
F-35
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 11RELATED PARTY TRANSACTIONS (Continued)
Joint Venture Partners and Affiliates
During 2018, 2017 and 2016, the Company paid an aggregate of $107,000, $143,000 and $185,000, respectively, to its consolidated joint venture partners 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.
The Company's unconsolidated joint ventures paid $169,000, $175,000 and $176,000 to the other partner of the venture for management services, which reduced Equity in earnings of unconsolidated joint ventures on the consolidated statements of income by $85,000, $88,000 and $88,000 during 2018, 2017 and 2016, respectively.
Other
During 2018, 2017 and 2016, the Company paid fees of (i) $276,000, $276,000 and $262,500, respectively, to the Company's chairman and (ii) $110,000, $110,000 and $105,000, respectively, to the Company's vice-chairman. These fees are included in General and administrative expense on the consolidated statements of income. The Company agreed to pay $289,000 and $116,000 in 2019 to the Company's chairman and vice-chairman, respectively.
At December 31, 2018 and 2017, Gould Investors L.P. ("Gould Investors"), owned 1,785,976 shares of the outstanding common stock of the Company, or approximately 9.2% 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 $912,000, $790,000 and $699,000 during 2018, 2017 and 2016, respectively. Included in Real estate expenses on the consolidated statements of income is insurance expense of $877,000, $757,000 and $645,000 during 2018, 2017 and 2016, 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 12STOCKHOLDERS' EQUITY
Stock Based Compensation
The Company's 2016 Incentive Plan ("Plan"), approved by the Company's stockholders in June 2016, permits 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 is authorized for issuance pursuant to this Plan. As of December 31, 2018, (i) restricted stock awards with respect to 284,850 shares had been issued, of which 300 shares were forfeited and 3,000 shares had vested, and (ii) as further described below, RSUs with respect to 152,500 shares had been issued and are outstanding. On January 10, 2019, 150,050 restricted shares were issued pursuant to this Plan, having an aggregate value of approximately $3,856,000 and are scheduled to vest in January 2024.
F-36
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 12STOCKHOLDERS' EQUITY (Continued)
Under the Company's 2012 equity incentive plan, as of December 31, 2018, 500,700 shares had been issued, of which 3,550 shares were forfeited and 127,450 shares had vested. No additional awards may be granted under this plan.
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 on the fifth anniversary of the grant date, and under certain circumstances may vest earlier.
In each of 2017 and 2018, the Company granted RSUs exchangeable for up to 76,250 shares of common stock upon satisfaction, through June 30, 2020 and 2021, respectively, of specified conditions. Specifically, up to 50% of these RSUs vest upon achievement of metrics related to average annual total stockholder return (the "TSR Awards"), which metrics meet the definition of a market condition, and up to 50% vest upon achievement of metrics related to average annual return on capital (the "ROC Awards"), which metrics meet the definition of a performance condition. The holders of the RSUs are not entitled to dividends or to vote the underlying shares until such RSUs vest and shares are issued. Accordingly, the shares underlying these RSUs are not included in the shares shown as outstanding on the balance sheet. For the TSR awards, a third party appraiser prepared a Monte Carlo simulation pricing model to determine the fair value, which is recognized ratably over the service period. The Monte Carlo valuation consisted of computing the grant date fair value of the awards using the Company's simulated stock price. For the 2018 and 2017 TSR awards, the per unit or share fair value was estimated using the following assumptions: an expected life of three years, a dividend rate of 6.82% and 7.16%, respectively, a risk-free interest rate of 2.18% - 2.70% and 1.14% - 1.64%, respectively, and an expected price volatility of 22.29% - 25.99% and 16.57% - 19.16%, respectively. The expected price volatility was calculated based on the historical volatility and implied volatility. For the ROC awards, the fair value is based on the market value on the date of grant and the performance assumptions are re-evaluated quarterly. Expense is not recognized on the RSUs which the Company does not expect to vest as a result of service conditions or the Company's performance expectations.
As of December 31, 2018, based on performance and market assumptions, the fair value of the RSUs granted in 2017 and 2018 is $915,000 and $952,000, respectively. Recognition of such deferred compensation will be charged to General and administrative expense over the respective three year performance cycle. None of these RSUs were forfeited or vested during the year ended December 31, 2018.
In 2010, RSUs exchangeable for up to 200,000 shares of common stock were awarded pursuant to the Company's 2009 Incentive Plan. The holders of RSUs were not entitled to dividends or to vote the underlying shares until the RSUs vested and the underlying shares were issued. During 2017, 113,584 shares of common stock underlying the RSUs were deemed to have vested and were issued. RSUs with
F-37
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 12STOCKHOLDERS' EQUITY (Continued)
respect to the balance of 86,416 shares were forfeited. The following is a summary of the activity of the equity incentive plans:
|
Years Ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
2018 | 2017 | 2016 | |||||||
Restricted stock grants: |
||||||||||
Number of shares |
144,750 | 140,100 | 139,225 | |||||||
Average per share grant price |
$ | 25.31 | $ | 24.75 | $ | 21.74 | ||||
Deferred compensation to be recognized over vesting period |
$ | 3,664,000 | $ | 3,467,000 | $ | 3,027,000 | ||||
Number of non-vested shares: |
||||||||||
Non-vested beginning of year |
612,900 | 591,750 | 538,755 | |||||||
Grants |
144,750 | 140,100 | 139,225 | |||||||
Vested during year |
(106,000 | ) | (118,450 | ) | (85,730 | ) | ||||
Forfeitures |
(400 | ) | (500 | ) | (500 | ) | ||||
| | | | | | | | | | |
Non-vested end of year |
651,250 | 612,900 | 591,750 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
RSU grants: |
||||||||||
Number of underlying shares |
76,250 | 76,250 | | |||||||
Average per share grant price |
$ | 26.41 | $ | 24.03 | | |||||
Deferred compensation to be recognized over vesting period |
$ | 952,000 | $ | 1,004,000 | | |||||
Number of non-vested shares: |
||||||||||
Non-vested beginning of year |
76,250 | 200,000 | 200,000 | |||||||
Grants |
76,250 | 76,250 | | |||||||
Vested during year |
| (113,584 | ) | | ||||||
Forfeitures |
| (86,416 | ) | | ||||||
| | | | | | | | | | |
Non-vested end of year |
152,500 | 76,250 | 200,000 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Restricted stock and RSU grants: |
||||||||||
Weighted average per share value of non-vested shares (based on grant price) |
$ | 23.83 | $ | 22.89 | $ | 17.95 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Value of stock vested during the year (based on grant price) |
$ | 2,289,000 | $ | 3,008,000 | $ | 1,451,500 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Weighted average per share value of shares forfeited during the year (based on grant price) |
$ | 23.59 | $ | 8.37 | $ | 21.05 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Total charge to operations: |
||||||||||
Outstanding restricted stock grants |
$ | 3,028,000 | $ | 2,966,000 | $ | 2,692,000 | ||||
Outstanding RSUs |
482,000 | 167,000 | 291,000 | |||||||
| | | | | | | | | | |
Total charge to operations |
$ | 3,510,000 | $ | 3,133,000 | $ | 2,983,000 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
As of December 31, 2018, total compensation costs of $6,815,000 and $1,290,000, 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
F-38
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 12STOCKHOLDERS' EQUITY (Continued)
respective vesting periods. The weighted average vesting period is 2.1 years for the restricted stock and 2.0 years for the RSUs.
Common Stock Dividend Distributions
In 2018, 2017 and 2016, the Board of Directors declared an aggregate $1.80, $1.74 and $1.66 per share in cash distributions, respectively.
On March 11, 2019, the Board of Directors declared a quarterly cash dividend of $.45 per share on the Company's common stock, totaling approximately $8,800,000. The quarterly dividend is payable on April 5, 2019 to stockholders of record on March 26, 2019.
Dividend Reinvestment Plan
The Company's Dividend Reinvestment Plan (the "DRP") 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 of up to 5% from the market price. The discount is determined in the Company's sole discretion. The Company is currently offering up to a 5% discount from market. The Company issued 243,000, 198,000 and 142,000 common shares under the DRP during 2018, 2017 and 2016, respectively.
Shares Issued Through Equity Offering Program
During 2018, the Company sold 126,300 shares for proceeds of $3,245,000, net of commissions of $33,000, and incurred offering costs of $107,000 for professional fees. During 2017, the Company sold 231,000 shares for proceeds of $5,758,000, net of commissions of $58,000, and incurred offering costs of $188,000 for professional fees.
NOTE 13COMMITMENTS 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 $295,000, $275,000 and $273,000 for 2018, 2017 and 2016, respectively, and is included in General and administrative expense in the consolidated statements of income.
As of December 31, 2018, the remaining amount the Company is contractually required to expend for building expansion and improvements at its property tenanted by L-3 Technologies, located in Hauppauge, New York, is approximately $791,000.
The Company pays, with respect to one of its real estate properties, annual fixed leasehold rent of $371,094 through July 2019 and $463,867 through March 3, 2020. The Company has the right to extend the lease for up to five 5-year renewal options and one seven month renewal option.
As discussed in Note 7, the Company provided its land in Wheaton, Illinois, and Beachwood, Ohio as collateral for the respective owner/operator's mortgage loans and accordingly, each land position is subordinated to the applicable mortgage.
F-39
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 13COMMITMENTS AND CONTINGENCIES (Continued)
In the ordinary course of business, the Company is party to various legal actions which management believes are routine in nature and incidental to the operation of the Company's business. Management believes that the outcome of the proceedings will not have a material adverse effect upon the Company's consolidated financial statements taken as a whole.
NOTE 14INCOME 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 for four subsequent taxable years. It is management's current intention to adhere to these requirements and 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, 2018, tax returns for the calendar years 2015 through 2018 remain subject to examination by the Internal Revenue Service and various state and local tax jurisdictions.
During 2018, 2017 and 2016, the Company did not incur any federal income tax expense. The Company does not have any deferred tax assets or liabilities at December 31, 2018 and 2017.
During 2018, 2017 and 2016, 12%, 17% and 27%, respectively, of the distributions were treated as capital gain distributions, with the balance treated as ordinary income. In 2018, 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 dividends paid deduction differs from its financial statement income.
F-40
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 14INCOME TAXES (Continued)
The following table reconciles cash dividends paid with the dividends paid deduction for the years indicated (amounts in thousands):
|
2018 Estimate |
2017 Actual |
2016 Actual |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Dividends paid |
$ | 34,652 | $ | 32,393 | $ | 29,135 | ||||
Dividend reinvestment plan(a) |
314 | 252 | 181 | |||||||
| | | | | | | | | | |
|
34,966 | 32,645 | 29,316 | |||||||
Less: Spillover dividends designated to previous year |
(10,263 | ) | (11,916 | ) | (15,209 | ) | ||||
Less: Spillover dividends designated to following year(b) |
(285 | ) | | | ||||||
Plus: Dividends designated from following year |
| 10,263 | 11,916 | |||||||
| | | | | | | | | | |
Dividends paid deduction |
$ | 24,418 | $ | 30,992 | $ | 26,023 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
NOTE 15SUBSEQUENT 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.
F-41
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Continued)
December 31, 2018
NOTE 16QUARTERLY FINANCIAL DATA (Unaudited):
(In Thousands, Except Per Share Data)
|
Quarter Ended | |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Total For Year |
|||||||||||||||
2018
|
March 31 | June 30 | Sept. 30 | Dec. 31 | ||||||||||||
Total revenues |
$ | 19,534 | $ | 19,752 | $ | 19,570 | $ | 20,270 | $ | 79,126 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Gain (loss) on sale of real estate, net |
$ | 2,408 | $ | | $ | 4,585 | $ | (1,731 | ) | $ | 5,262 | |||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net income |
$ | 6,653 | $ | 4,546 | $ | 10,182 | $ | 183 | $ | 21,564 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net income attributable to One Liberty Properties, Inc. |
$ | 5,851 | $ | 4,517 | $ | 10,147 | $ | 150 | $ | 20,665 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding: |
||||||||||||||||
Basic |
18,396 | 18,519 | 18,646 | 18,733 | 18,575 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Diluted |
18,434 | 18,593 | 18,705 | 18,748 | 18,588 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net income (loss) per common share attributable to common stockholders: |
||||||||||||||||
Basic |
$ | .30 | $ | .23 | $ | .53 | $ | (.01 | ) | $ | 1.05 | (a) | ||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Diluted |
$ | .30 | $ | .23 | $ | .52 | $ | (.01 | ) | $ | 1.05 | (a) | ||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
Quarter Ended | |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Total For Year | |||||||||||||||
2017
|
March 31 | June 30 | Sept. 30 | Dec. 31 | ||||||||||||
Total revenues |
$ | 18,472 | $ | 18,413 | $ | 19,137 | $ | 19,894 | $ | 75,916 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Gain on sale of real estate, net |
$ | | $ | 6,568 | $ | 3,269 | $ | | $ | 9,837 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net income |
$ | 2,886 | $ | 9,993 | $ | 7,128 | $ | 4,242 | $ | 24,249 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net income attributable to One Liberty Properties, Inc. |
$ | 2,865 | $ | 9,972 | $ | 7,105 | $ | 4,205 | $ | 24,147 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding: |
||||||||||||||||
Basic |
17,751 | 17,824 | 18,000 | 18,198 | 17,944 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Diluted |
17,865 | 17,938 | 18,079 | 18,269 | 18,047 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net income per common share attributable to common stockholders: |
||||||||||||||||
Basic |
$ | .15 | $ | .54 | $ | .38 | $ | .22 | $ | 1.29 | (a) | |||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Diluted |
$ | .15 | $ | .54 | $ | .38 | $ | .22 | $ | 1.28 | (a) | |||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
F-42
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Schedule IIIConsolidated Real Estate and Accumulated Depreciation
December 31, 2018
(Amounts in Thousands)
|
|
|
|
|
Cost Capitalized Subsequent to Acquisition |
Gross Amount at Which Carried at December 31, 2018 |
|
|
|
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Initial Cost to Company | |
|
|
|||||||||||||||||||||||||||
|
|
|
|
Building and Improvements |
|
Building & Improvements |
|
Accumulated Depreciation(1) |
Date of Construction |
Date Acquired |
|||||||||||||||||||||||
Type
|
Location | Encumbrances | Land | Improvements | Land | Total | |||||||||||||||||||||||||||
Health & Fitness | Tucker, GA | $ | | $ | 807 | $ | 3,027 | $ | 3,420 | $ | 807 | $ | 6,447 | $ | 7,254 | $ | 2,461 | 1988 | 2002 | ||||||||||||||
Health & Fitness | Hamilton, OH | 4,682 | 1,483 | 5,953 | | 1,483 | 5,953 | 7,436 | 1,268 | 2008 | 2011 | ||||||||||||||||||||||
Health & Fitness | Secaucus, NJ | 8,599 | 5,449 | 9,873 | | 5,449 | 9,873 | 15,322 | 1,502 | 1986 | 2012 | ||||||||||||||||||||||
Industrial | Columbus, OH | | 435 | 1,703 | 27 | 435 | 1,730 | 2,165 | 779 | 1979 | 1995 | ||||||||||||||||||||||
Industrial | West Palm Beach, FL | | 181 | 724 | 65 | 181 | 789 | 970 | 368 | 1973 | 1998 | ||||||||||||||||||||||
Industrial | New Hyde Park, NY | 2,493 | 182 | 728 | 281 | 182 | 1,009 | 1,191 | 413 | 1960 | 1999 | ||||||||||||||||||||||
Industrial | Ronkonkoma, NY | 5,708 | 1,042 | 4,171 | 2,898 | 1,042 | 7,069 | 8,111 | 2,392 | 1986 | 2000 | ||||||||||||||||||||||
Industrial | Hauppauge, NY | 26,729 | 1,951 | 10,954 | 8,773 | 1,951 | 19,727 | 21,678 | 5,844 | 1982 | 2000 | ||||||||||||||||||||||
Industrial | Melville, NY | 2,666 | 774 | 3,029 | 975 | 774 | 4,004 | 4,778 | 1,433 | 1982 | 2003 | ||||||||||||||||||||||
Industrial | Saco, ME | 5,568 | 1,027 | 3,623 | 2,050 | 1,027 | 5,673 | 6,700 | 1,204 | 2001 | 2006 | ||||||||||||||||||||||
Industrial | Baltimore, MD(2) | 19,992 | 6,474 | 25,282 | | 6,474 | 25,282 | 31,756 | 7,611 | 1960 | 2006 | ||||||||||||||||||||||
Industrial | Durham, NC | 2,705 | 1,043 | 2,404 | 28 | 1,043 | 2,432 | 3,475 | 539 | 1991 | 2011 | ||||||||||||||||||||||
Industrial | Pinellas Park, FL | 2,320 | 1,231 | 1,669 | | 1,231 | 1,669 | 2,900 | 311 | 1995 | 2012 | ||||||||||||||||||||||
Industrial | Miamisburg, OH | | 165 | 1,348 | 12 | 165 | 1,360 | 1,525 | 239 | 1987 | 2012 | ||||||||||||||||||||||
Industrial | Fort Mill, SC | 8,034 | 1,840 | 12,687 | 55 | 1,840 | 12,742 | 14,582 | 1,923 | 1992 | 2013 | ||||||||||||||||||||||
Industrial | Indianapolis, IN | 5,764 | 1,224 | 6,935 | | 1,224 | 6,935 | 8,159 | 1,228 | 1997 | 2013 | ||||||||||||||||||||||
Industrial | Fort Mill, SC | 24,353 | 1,804 | 33,650 | | 1,804 | 33,650 | 35,454 | 6,200 | 1997 | 2013 | ||||||||||||||||||||||
Industrial | New Hope, MN | 4,142 | 881 | 6,064 | 81 | 881 | 6,145 | 7,026 | 643 | 1967 | 2014 | ||||||||||||||||||||||
Industrial | Louisville, KY | 2,291 | 578 | 3,727 | 4 | 578 | 3,731 | 4,309 | 372 | 1974 | 2015 | ||||||||||||||||||||||
Industrial | Louisville, KY | | 51 | 230 | | 51 | 230 | 281 | 22 | 1974 | 2015 | ||||||||||||||||||||||
Industrial | McCalla, AL | 10,043 | 1,588 | 14,682 | | 1,588 | 14,682 | 16,270 | 1,295 | 2003 | 2015 | ||||||||||||||||||||||
Industrial | St. Louis, MO | 11,386 | 3,728 | 13,006 | 695 | 3,728 | 13,701 | 17,429 | 1,197 | 1969 | 2015 | ||||||||||||||||||||||
Industrial | Greenville, SC | 4,954 | 693 | 6,893 | 16 | 693 | 6,909 | 7,602 | 503 | 1997 | 2016 | ||||||||||||||||||||||
Industrial | Greenville, SC | 5,504 | 528 | 8,074 | 50 | 528 | 8,124 | 8,652 | 586 | 2000 | 2016 | ||||||||||||||||||||||
Industrial | El Paso, TX | 14,087 | 3,691 | 17,904 | 324 | 3,691 | 18,228 | 21,919 | 1,216 | 1997 | 2016 | ||||||||||||||||||||||
Industrial | Lebanon, TN | 21,288 | 2,094 | 30,039 | 14 | 2,094 | 30,053 | 32,147 | 1,782 | 1996 | 2016 | ||||||||||||||||||||||
Industrial | Huntersville, NC | 4,985 | 1,046 | 6,674 | | 1,046 | 6,674 | 7,720 | 286 | 2014 | 2017 | ||||||||||||||||||||||
Industrial | Pittston, PA | 6,964 | 999 | 9,922 | 250 | 999 | 10,172 | 11,171 | 417 | 1990 | 2017 | ||||||||||||||||||||||
Industrial | Ankeny, IA | 8,504 | 1,351 | 11,607 | | 1,351 | 11,607 | 12,958 | 459 | 2016 | 2017 | ||||||||||||||||||||||
Industrial | Memphis, TN | 5,106 | 140 | 7,952 | | 140 | 7,952 | 8,092 | 250 | 1979 | 2017 | ||||||||||||||||||||||
Industrial | Pennsburg, PA | 8,179 | 1,776 | 11,126 | | 1,776 | 11,126 | 12,902 | 244 | 1986 | 2018 | ||||||||||||||||||||||
Industrial | Plymouth, MN | 3,313 | 1,121 | 4,429 | | 1,121 | 4,429 | 5,550 | 63 | 1978 | 2018 |
F-43
|
|
|
|
|
Cost Capitalized Subsequent to Acquisition |
Gross Amount at Which Carried at December 31, 2018 |
|
|
|
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Initial Cost to Company | |
|
|
|||||||||||||||||||||||||||
|
|
|
|
Building and Improvements |
|
Building & Improvements |
|
Accumulated Depreciation(1) |
Date of Construction |
Date Acquired |
|||||||||||||||||||||||
Type
|
Location | Encumbrances | Land | Improvements | Land | Total | |||||||||||||||||||||||||||
Industrial | Englewood, CO | | 1,562 | 11,300 | | 1,562 | 11,300 | 12,862 | 61 | 2013 | 2018 | ||||||||||||||||||||||
Industrial | Moorestown, NJ | 3,993 | 1,822 | 5,056 | | 1,822 | 5,056 | 6,878 | 17 | 1990 | 2018 | ||||||||||||||||||||||
Industrial | Moorestown, NJ | | 1,443 | 10,898 | | 1,443 | 10,898 | 12,341 | 35 | 1972 | 2018 | ||||||||||||||||||||||
Industrial | Bakersfield, CA | | 1,987 | 9,997 | | 1,987 | 9,997 | 11,984 | 11 | 1980 | 2018 | ||||||||||||||||||||||
Industrial | Green Park, MO | | 1,421 | 7,833 | | 1,421 | 7,833 | 9,254 | 8 | 2008 | 2018 | ||||||||||||||||||||||
Industrial | Greenville, SC | | 186 | 6,407 | | 186 | 6,407 | 6,593 | 7 | 2008 | 2018 | ||||||||||||||||||||||
Industrial | Joppa, MD | 9,336 | 3,815 | 8,142 | 1,473 | 3,815 | 9,615 | 13,430 | 1,139 | 1994 | 2014 | ||||||||||||||||||||||
Office | Brooklyn, NY | 2,971 | 1,381 | 5,447 | 2,874 | 1,381 | 8,321 | 9,702 | 3,856 | 1973 | 1998 | ||||||||||||||||||||||
Other | Round Rock, TX | 13,518 | 1,678 | 16,670 | | 1,678 | 16,670 | 18,348 | 2,261 | 2012 | 2013 | ||||||||||||||||||||||
Other | Wheaton, IL | | 10,536 | | | 10,536 | | 10,536 | | N/A | 2016 | ||||||||||||||||||||||
Other | Beachwood, OH | | 13,901 | | | 13,901 | | 13,901 | | N/A | 2016 | ||||||||||||||||||||||
Restaurant | Hauppauge, NY | | 725 | 2,963 | | 725 | 2,963 | 3,688 | 972 | 1992 | 2005 | ||||||||||||||||||||||
Restaurant | Palmyra, PA | 712 | 650 | 650 | | 650 | 650 | 1,300 | 137 | 1981 | 2010 | ||||||||||||||||||||||
Restaurant | Reading, PA | 703 | 655 | 625 | | 655 | 625 | 1,280 | 132 | 1981 | 2010 | ||||||||||||||||||||||
Restaurant | Reading, PA | 692 | 618 | 643 | | 618 | 643 | 1,261 | 137 | 1983 | 2010 | ||||||||||||||||||||||
Restaurant | Hanover, PA | 778 | 736 | 686 | | 736 | 686 | 1,422 | 144 | 1992 | 2010 | ||||||||||||||||||||||
Restaurant | Gettysburg, PA | 798 | 754 | 704 | | 754 | 704 | 1,458 | 147 | 1991 | 2010 | ||||||||||||||||||||||
Restaurant | Trexlertown, PA | 678 | 800 | 439 | | 800 | 439 | 1,239 | 92 | 1994 | 2010 | ||||||||||||||||||||||
Restaurant | Carrollton, GA | 1,521 | 796 | 1,458 | | 796 | 1,458 | 2,254 | 293 | 1996 | 2012 | ||||||||||||||||||||||
Restaurant | Cartersville, GA | 1,439 | 786 | 1,346 | | 786 | 1,346 | 2,132 | 288 | 1995 | 2012 | ||||||||||||||||||||||
Restaurant | Kennesaw, GA | 1,179 | 702 | 916 | | 702 | 916 | 1,618 | 183 | 1989 | 2012 | ||||||||||||||||||||||
Restaurant | Lawrenceville, GA | 1,132 | 866 | 899 | | 866 | 899 | 1,765 | 224 | 1988 | 2012 | ||||||||||||||||||||||
Restaurant | Concord, NC | 1,486 | 999 | 1,076 | | 999 | 1,076 | 2,075 | 175 | 2000 | 2013 | ||||||||||||||||||||||
Restaurant | Myrtle Beach, SC | 1,486 | 1,102 | 1,161 | | 1,102 | 1,161 | 2,263 | 198 | 1978 | 2013 | ||||||||||||||||||||||
Restaurant | Greensboro, NC | 3,167 | 1,770 | 1,237 | | 1,770 | 1,237 | 3,007 | 231 | 1983 | 2013 | ||||||||||||||||||||||
Restaurant | Richmond, VA | | 1,680 | 1,341 | | 1,680 | 1,341 | 3,021 | 166 | 1983 | 2013 | ||||||||||||||||||||||
Restaurant | Indianapolis, IN | 903 | 853 | 1,465 | | 853 | 1,465 | 2,318 | 211 | 1982 | 2014 | ||||||||||||||||||||||
Retail | Seattle, WA | | 201 | 189 | 35 | 201 | 224 | 425 | 149 | 1986 | 1987 | ||||||||||||||||||||||
Retail | Rosenberg, TX | | 216 | 863 | 66 | 216 | 929 | 1,145 | 526 | 1994 | 1995 | ||||||||||||||||||||||
Retail | Ft. Myers, FL | | 1,013 | 4,054 | | 1,013 | 4,054 | 5,067 | 2,242 | 1995 | 1996 | ||||||||||||||||||||||
Retail | Houston, TX | | 396 | 1,583 | 30 | 396 | 1,613 | 2,009 | 843 | 1997 | 1998 | ||||||||||||||||||||||
Retail | Selden, NY | 2,655 | 572 | 2,287 | 150 | 572 | 2,437 | 3,009 | 1,192 | 1997 | 1999 |
F-44
|
|
|
|
|
Cost Capitalized Subsequent to Acquisition |
Gross Amount at Which Carried at December 31, 2018 |
|
|
|
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Initial Cost to Company | |
|
|
|||||||||||||||||||||||||||
|
|
|
|
Building and Improvements |
|
Building & Improvements |
|
Accumulated Depreciation(1) |
Date of Construction |
Date Acquired |
|||||||||||||||||||||||
Type
|
Location | Encumbrances | Land | Improvements | Land | Total | |||||||||||||||||||||||||||
Retail | Batavia, NY | | 515 | 2,061 | | 515 | 2,061 | 2,576 | 1,024 | 1998 | 1999 | ||||||||||||||||||||||
Retail | Champaign, IL | 1,500 | 791 | 3,165 | 315 | 791 | 3,480 | 4,271 | 1,644 | 1985 | 1999 | ||||||||||||||||||||||
Retail | El Paso, TX | 10,795 | 2,821 | 11,123 | 2,544 | 2,821 | 13,667 | 16,488 | 6,083 | 1974 | 2000 | ||||||||||||||||||||||
Retail | Somerville, MA | | 510 | 1,993 | 24 | 510 | 2,017 | 2,527 | 799 | 1993 | 2003 | ||||||||||||||||||||||
Retail | Newark, DE | 1,635 | 935 | 3,643 | 43 | 935 | 3,686 | 4,621 | 1,415 | 1996 | 2003 | ||||||||||||||||||||||
Retail | Knoxville, TN | 8,868 | 2,290 | 8,855 | | 2,290 | 8,855 | 11,145 | 3,275 | 2003 | 2004 | ||||||||||||||||||||||
Retail | Onalaska, WI | 3,442 | 753 | 3,099 | | 753 | 3,099 | 3,852 | 1,094 | 1994 | 2004 | ||||||||||||||||||||||
Retail | Hyannis, MA | | 802 | 2,324 | | 802 | 2,324 | 3,126 | 637 | 1998 | 2008 | ||||||||||||||||||||||
Retail | Marston Mills, MA | | 461 | 2,313 | | 461 | 2,313 | 2,774 | 629 | 1998 | 2008 | ||||||||||||||||||||||
Retail | Everett, MA | | 1,935 | | | 1,935 | | 1,935 | | N/A | 2008 | ||||||||||||||||||||||
Retail | Kennesaw, GA | 5,228 | 1,501 | 4,349 | 1,138 | 1,501 | 5,487 | 6,988 | 1,357 | 1995 | 2008 | ||||||||||||||||||||||
Retail | Royersford, PA | 19,750 | 19,538 | 3,150 | 424 | 19,538 | 3,574 | 23,112 | 807 | 2001 | 2010 | ||||||||||||||||||||||
Retail | Monroeville, PA | | 450 | 863 | | 450 | 863 | 1,313 | 186 | 1994 | 2010 | ||||||||||||||||||||||
Retail | Houston, TX | | 1,962 | 1,540 | | 1,962 | 1,540 | 3,502 | 359 | 2006 | 2010 | ||||||||||||||||||||||
Retail | Houston, TX | | 2,002 | 1,800 | | 2,002 | 1,800 | 3,802 | 413 | 2009 | 2010 | ||||||||||||||||||||||
Retail | Bolingbrook, IL | | 834 | 1,887 | 101 | 834 | 1,988 | 2,822 | 429 | 2001 | 2011 | ||||||||||||||||||||||
Retail | Crystal Lake, IL | 1,615 | 615 | 1,899 | | 615 | 1,899 | 2,514 | 459 | 1997 | 2011 | ||||||||||||||||||||||
Retail | Lawrence, KS | | 134 | 938 | 22 | 134 | 960 | 1,094 | 163 | 1915 | 2012 | ||||||||||||||||||||||
Retail | Greensboro, NC | 1,328 | 1,046 | 1,552 | 29 | 1,046 | 1,581 | 2,627 | 229 | 2002 | 2014 | ||||||||||||||||||||||
Retail | Highlands Ranch, CO | | 2,361 | 2,924 | 296 | 2,361 | 3,220 | 5,581 | 396 | 1995 | 2014 | ||||||||||||||||||||||
Retail | Woodbury, MN | 2,876 | 1,190 | 4,003 | | 1,190 | 4,003 | 5,193 | 528 | 2006 | 2014 | ||||||||||||||||||||||
Retail | Cuyahoga Falls, OH | 1,083 | 71 | 1,371 | | 71 | 1,371 | 1,442 | 92 | 2004 | 2016 | ||||||||||||||||||||||
Retail | Hilliard, OH | 959 | 300 | 1,077 | | 300 | 1,077 | 1,377 | 73 | 2007 | 2016 | ||||||||||||||||||||||
Retail | Port Clinton, OH | 928 | 52 | 1,187 | | 52 | 1,187 | 1,239 | 81 | 2005 | 2016 | ||||||||||||||||||||||
Retail | South Euclid, OH | 1,052 | 230 | 1,566 | | 230 | 1,566 | 1,796 | 104 | 1975 | 2016 | ||||||||||||||||||||||
Retail | St Louis Park, MN | | 3,388 | 13,088 | 141 | 3,388 | 13,229 | 16,617 | 837 | 1962 | 2016 | ||||||||||||||||||||||
Retail | Deptford, NJ | 2,645 | 572 | 1,779 | 705 | 572 | 2,484 | 3,056 | 657 | 1981 | 2012 | ||||||||||||||||||||||
Retail | Cape Girardeau, MO | 1,150 | 545 | 1,547 | | 545 | 1,547 | 2,092 | 273 | 1994 | 2012 | ||||||||||||||||||||||
Retail | Clemmons, NC | 1,865 | 2,564 | 3,293 | | 2,564 | 3,293 | 5,857 | 678 | 1993 | 2013 | ||||||||||||||||||||||
Retail | Littleton, CO | 10,770 | 6,005 | 11,272 | 312 | 6,005 | 11,584 | 17,589 | 1,355 | 1985 | 2015 | ||||||||||||||||||||||
RetailSupermarket | West Hartford, CT | 16,716 | 9,296 | 4,813 | 261 | 9,296 | 5,074 | 14,370 | 1,201 | 2005 | 2010 | ||||||||||||||||||||||
RetailSupermarket | West Hartford, CT | | 2,881 | 94 | 326 | 2,881 | 420 | 3,301 | 177 | N/A | 2010 |
F-45
|
|
|
|
|
Cost Capitalized Subsequent to Acquisition |
Gross Amount at Which Carried at December 31, 2018 |
|
|
|
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Initial Cost to Company | |
|
|
|||||||||||||||||||||||||||
|
|
|
|
Building and Improvements |
|
Building & Improvements |
|
Accumulated Depreciation(1) |
Date of Construction |
Date Acquired |
|||||||||||||||||||||||
Type
|
Location | Encumbrances | Land | Improvements | Land | Total | |||||||||||||||||||||||||||
RetailSupermarket | Philadelphia, PA | 4,122 | 1,793 | 5,640 | 80 | 1,793 | 5,720 | 7,513 | 674 | 1992 | 2014 | ||||||||||||||||||||||
RetailFurniture | Columbus, OH | | 1,445 | 5,431 | 460 | 1,445 | 5,891 | 7,336 | 3,062 | 1996 | 1997 | ||||||||||||||||||||||
RetailFurniture | Duluth, GA(3) | 1,485 | 778 | 3,436 | | 778 | 3,436 | 4,214 | 1,092 | 1987 | 2006 | ||||||||||||||||||||||
RetailFurniture | Fayetteville, GA(3) | 1,864 | 976 | 4,308 | | 976 | 4,308 | 5,284 | 1,369 | 1987 | 2006 | ||||||||||||||||||||||
RetailFurniture | Wichita, KS(3) | 2,270 | 1,189 | 5,248 | | 1,189 | 5,248 | 6,437 | 1,668 | 1996 | 2006 | ||||||||||||||||||||||
RetailFurniture | Lexington, KY(3) | 1,526 | 800 | 3,532 | | 800 | 3,532 | 4,332 | 1,122 | 1999 | 2006 | ||||||||||||||||||||||
RetailFurniture | Bluffton, SC(3) | 1,124 | 589 | 2,600 | | 589 | 2,600 | 3,189 | 826 | 1994 | 2006 | ||||||||||||||||||||||
RetailFurniture | Amarillo, TX(3) | 1,642 | 860 | 3,810 | | 860 | 3,810 | 4,670 | 1,210 | 1996 | 2006 | ||||||||||||||||||||||
RetailFurniture | Austin, TX(3) | 3,029 | 1,587 | 7,010 | | 1,587 | 7,010 | 8,597 | 2,227 | 2001 | 2006 | ||||||||||||||||||||||
RetailFurniture | Tyler, TX(3) | 1,968 | 1,031 | 4,554 | | 1,031 | 4,554 | 5,585 | 1,447 | 2001 | 2006 | ||||||||||||||||||||||
RetailFurniture | Newport News, VA(3) | 1,434 | 751 | 3,316 | | 751 | 3,316 | 4,067 | 1,054 | 1995 | 2006 | ||||||||||||||||||||||
RetailFurniture | Richmond, VA(3) | 1,654 | 867 | 3,829 | | 867 | 3,829 | 4,696 | 1,217 | 1979 | 2006 | ||||||||||||||||||||||
RetailFurniture | Virginia Beach, VA(3) | 1,630 | 854 | 3,770 | | 854 | 3,770 | 4,624 | 1,198 | 1995 | 2006 | ||||||||||||||||||||||
RetailFurniture | Gurnee, IL | | 834 | 3,635 | | 834 | 3,635 | 4,469 | 1,117 | 1994 | 2006 | ||||||||||||||||||||||
RetailFurniture | Naples, FL | 2,010 | 3,070 | 2,846 | 189 | 3,070 | 3,035 | 6,105 | 784 | 1992 | 2008 | ||||||||||||||||||||||
RetailOffice Supply | Lake Charles, LA(4) | 4,994 | 1,167 | 4,669 | 599 | 1,167 | 5,268 | 6,435 | 2,187 | 1998 | 2002 | ||||||||||||||||||||||
RetailOffice Supply | Athens, GA(4) | 2,697 | 1,130 | 4,340 | | 1,130 | 4,340 | 5,470 | 1,587 | 2003 | 2004 | ||||||||||||||||||||||
RetailOffice Supply | Chicago, IL(4) | 3,637 | 3,877 | 2,256 | | 3,877 | 2,256 | 6,133 | 580 | 1994 | 2008 | ||||||||||||||||||||||
RetailOffice Supply | Cary, NC(4) | 3,068 | 1,129 | 3,736 | | 1,129 | 3,736 | 4,865 | 961 | 1995 | 2008 | ||||||||||||||||||||||
RetailOffice Supply | Eugene, OR(4) | 2,732 | 1,952 | 2,096 | | 1,952 | 2,096 | 4,048 | 539 | 1994 | 2008 | ||||||||||||||||||||||
RetailOffice Supply | El Paso, TX(4) | 2,387 | 1,035 | 2,700 | | 1,035 | 2,700 | 3,735 | 695 | 1993 | 2008 | ||||||||||||||||||||||
Theater | Greensboro, NC | | | 8,328 | 3,000 | | 11,328 | 11,328 | 7,896 | 1999 | 2004 | ||||||||||||||||||||||
Theater | Indianapolis, IN | 4,112 | 3,099 | 5,225 | 19 | 3,099 | 5,244 | 8,343 | 591 | 1997 | 2014 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 423,096 | $ | 204,162 | $ | 589,307 | $ | 35,674 | $ | 204,162 | $ | 624,981 | $ | 829,143 | $ | 123,684 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Note 1Depreciation is provided over the estimated useful lives of the buildings and improvements, which range from 3 to 40 years.
Note 2Upon purchase of the property in December 2006, a $416,000 rental income reserve was posted by the seller for the Company's benefit, since the property was not producing sufficient rent at the time of acquisition. The Company recorded the receipt of this rental reserve as a reduction to land and building.
Note 3These 11 properties are retail furniture stores covered by one master lease and one loan that is secured by crosscollateralized mortgages. They are located in six states (Georgia, Kansas, Kentucky, South Carolina, Texas and Virginia).
Note 4These six properties are retail office supply stores net leased to the same tenant, pursuant to separate leases. Five of these leases contain cross default provisions. They are located in six states (Illinois, Louisiana, North Carolina, Texas, Georgia and Oregon).
F-46
ONE LIBERTY PROPERTIES, INC. AND SUBSIDIARIES
Notes to Schedule III
Consolidated Real Estate and Accumulated Depreciation
|
Year Ended December 31, | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
2018 | 2017 | 2016 | |||||||
Investment in real estate: |
||||||||||
Balance, beginning of year |
$ | 775,327 | $ | 748,065 | $ | 662,182 | ||||
Addition: Land, buildings and improvements |
86,117 | 47,207 | 121,564 | |||||||
Deduction: Properties sold/conveyed |
(32,301 | ) | (19,792 | ) | (35,681 | ) | ||||
Deduction: Impairment loss |
| (153 | ) | | ||||||
| | | | | | | | | | |
Balance, end of year |
$ | 829,143 | $ | 775,327 | $ | 748,065 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
|
(b) | |||||||||
Accumulated depreciation: |
||||||||||
Balance, beginning of year |
$ | 108,953 | $ | 96,852 | $ | 87,801 | ||||
Addition: Depreciation |
16,615 | 15,689 | 14,247 | |||||||
Deduction: Accumulated depreciation related to properties sold/conveyed |
(1,884 | ) | (3,588 | ) | (5,196 | ) | ||||
| | | | | | | | | | |
Balance, end of year |
$ | 123,684 | $ | 108,953 | $ | 96,852 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
F-47