These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Nevada
|
75-2847135
|
|
(State or other jurisdiction of
Incorporation or organization)
|
(IRS Employer
Identification Number)
|
|
1603 LBJ Freeway, Suite 300
Dallas, Texas
|
75234
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Title of Each Class
|
Name of each exchange on which registered
|
|
Common Stock, $0.01 par value
|
New York Stock Exchange
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
(Do not check if smaller reporting company)
|
Smaller reporting company
x
|
|
Page
|
||
|
PART I
|
||
|
Item 1.
|
Business.
|
4
|
|
Item 1A.
|
Risk Factors.
|
13
|
|
Item 1B.
|
Unresolved Staff Comments.
|
17
|
|
Item 2.
|
Properties.
|
17
|
|
Item 3.
|
Legal Proceedings.
|
22
|
|
Item 4.
|
Mine Safety Disclosures.
|
23
|
|
PART II
|
||
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities.
|
24
|
|
Item 6.
|
Selected Financial Data.
|
25
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
26
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
37
|
|
Item 8.
|
Consolidated Financial Statements and Supplementary Data.
|
39
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
|
83
|
|
Item 9A(T).
|
Controls and Procedures.
|
83
|
|
Item 9B.
|
Other Information.
|
83
|
|
PART III
|
||
|
Item 10.
|
Directors, Executive Officers and Corporate Governance.
|
84
|
|
Item 11.
|
Executive Compensation.
|
91
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
|
92
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence.
|
94
|
|
Item 14.
|
Principal Accounting Fees and Services.
|
99
|
|
PART IV
|
||
|
Item 15.
|
Exhibits, Financial Statement Schedules.
|
101
|
|
Signature Page
|
103
|
|
|
Apartments
|
Commercial
|
|||||||||||||||
|
Location
|
No.
|
Units
|
No.
|
SF
|
||||||||||||
|
Alaska
|
1 | 20,715 | ||||||||||||||
|
Arkansas
|
4 | 678 | ||||||||||||||
|
Colorado
|
||||||||||||||||
|
Florida
|
1 | 6,722 | ||||||||||||||
|
Illinois
|
1 | 306,609 | ||||||||||||||
|
Kansas
|
1 | 320 | ||||||||||||||
|
Louisiana-New Orleans
|
3 | 1,313,525 | ||||||||||||||
|
Louisiana-Other
|
2 | 384 | ||||||||||||||
|
Mississippi
|
7 | 568 | 1 | 26,000 | ||||||||||||
|
Ohio
|
1 | 200 | ||||||||||||||
|
Oklahoma
|
1 | 225,566 | ||||||||||||||
|
Tennessee
|
2 | 312 | ||||||||||||||
|
Texas-Greater Dallas-Ft Worth
|
19 | 3,712 | 5 | 1,652,986 | ||||||||||||
|
Texas-Greater Houston
|
3 | 656 | ||||||||||||||
|
Texas-San Antonio
|
2 | 468 | ||||||||||||||
|
Texas-Temple
|
1 | 232 | ||||||||||||||
|
Texas-Other
|
6 | 1,343 | ||||||||||||||
|
Wisconsin
|
1 | 122,205 | ||||||||||||||
|
Total
|
48 | 8,873 | 14 | 3,674,328 | ||||||||||||
|
Date(s)
|
Primary
|
|||||||||||||
|
Property
|
Location
|
Acquired
|
Acres
|
Cost
|
Intended Use
|
|||||||||
|
Capital City Center
|
Jackson, MS
|
2007-2008 | 8 | $ | 12,156 |
Mixed use
|
||||||||
|
Meloy Portage
|
Kent, OH
|
2004 | 53 | 4,174 |
Single-family residential
|
|||||||||
|
McKinney Multi-Tracts
|
McKinney, TX
|
1997-2008 | 112 | 13,880 |
Mixed use
|
|||||||||
|
Mercer Crossing
|
Dallas, TX
|
1996-2008 | 449 | 65,340 |
Mixed use
|
|||||||||
|
Port Olpenitz
|
Kappeln, Germany
|
2008 | 420 | 32,175 |
Mixed use
|
|||||||||
|
Travis Ranch
|
Kaufman County, TX
|
2008 | 25 | 2,547 |
Multi-family residential
|
|||||||||
|
US Virgin Islands Multi-Tracts
|
St. Thomas, USVI
|
2005-2008 | 97 | 16,315 |
Single-family residential
|
|||||||||
|
Waco Multi-Tracts
|
Waco, TX
|
2005-2006 | 173 | 1,072 |
Single-family residential
|
|||||||||
|
Windmill Farms
(1)
|
Kaufman County, TX
|
2006 | 2,900 | 43,675 |
Single-family residential
|
|||||||||
|
Other Land Holdings
|
Various
|
1990-2008 | 420 | 20,951 |
Various
|
|||||||||
|
Total Land Holdings
|
4,657 | $ | 212,285 | |||||||||||
|
(1)
Windmill Farms Land was acquired by a subsidiary of ARL in 2006 and subsequently sold to TCI in 2011.
|
||||||||||||||
|
|
•
|
lack of demand for space in areas where the properties are located;
|
|
|
•
|
inability to retain existing tenants and attract new tenants;
|
|
|
•
|
oversupply of or reduced demand for space and changes in market rental rates;
|
|
|
•
|
defaults by tenants or failure to pay rent on a timely basis;
|
|
|
•
|
the need to periodically renovate and repair marketable space;
|
|
|
•
|
physical damage to properties;
|
|
|
•
|
economic or physical decline of the areas where properties are located; and
|
|
|
•
|
potential risk of functional obsolescence of properties over time.
|
|
|
•
|
construction and leasing of a property may not be completed on schedule, which could result in increased expenses and construction costs, and would result in reduced profitability for that property;
|
|
|
•
|
construction costs may exceed original estimates due to increases in interest rates and increased cost of materials, labor or other costs, possibly making the property less profitable because of inability to increase rents to compensate for the increase in construction costs;
|
|
|
•
|
some developments may fail to achieve expectations, possibly making them less profitable;
|
|
|
•
|
we may be unable to obtain, or face delays in obtaining, required zoning, land-use, building, occupancy, and other governmental permits and authorizations, which could result in increased costs and could require us to abandon our activities entirely with respect to a project;
|
|
|
•
|
we may abandon development opportunities after the initial exploration, which may result in failure to recover costs already incurred. If we determine to alter or discontinue its development efforts, future costs of the investment may be expensed as incurred rather than capitalized and we may determine the investment is impaired resulting in a loss;
|
|
|
•
|
we may expend funds on and devote management’s time to projects which will not be completed; and
|
|
|
•
|
occupancy rates and rents at newly-completed properties may fluctuate depending on various factors including market and economic conditions, and may result in lower than projected rental rates and reduced income from operations.
|
|
|
•
|
when we are able to locate a desired property, competition from other real estate investors may significantly increase the seller’s offering price;
|
|
|
•
|
acquired properties may fail to perform as expected;
|
|
|
•
|
the actual costs of repositioning or redeveloping acquired properties may be higher than original estimates;
|
|
|
•
|
acquired properties may be located in new markets where we face risks associated with an incomplete knowledge or understanding of the local market, a limited number of established business relationships in the area and a relative unfamiliarity with local governmental and permitting procedures; and
|
|
|
•
|
we may be unable to quickly and efficiently integrate new acquisitions, particularly acquisitions of portfolios of properties, into existing operations, and results of operations and financial condition could be adversely affected.
|
|
|
•
|
general economic conditions affecting these markets;
|
|
|
•
|
our own financial structure and performance;
|
|
|
•
|
the market’s opinion of real estate companies in general; and
|
|
|
•
|
the market’s opinion of real estate companies that own similar properties.
|
|
|
•
|
we may abandon a project after spending time and money determining its feasibility;
|
|
|
•
|
construction costs may materially exceed original estimates;
|
|
|
•
|
the revenue from a new project may not be enough to make it profitable or generate a positive cash flow;
|
|
|
•
|
we may not be able to obtain financing on favorable terms for development of a property, if at all;
|
|
|
•
|
we may not complete construction and lease-ups on schedule, resulting in increased development or carrying costs; and
|
|
|
•
|
we may not be able to obtain, or may be delayed in obtaining, necessary governmental permits.
|
|
|
•
|
our real estate assets are concentrated primarily in the southwest and any deterioration in the general economic conditions of this region could have an adverse effect;
|
|
|
•
|
changes in interest rates may make the ability to satisfy debt service requirements more burdensome;
|
|
|
•
|
lack of availability of financing may render the purchase, sale or refinancing of a property more difficult or unattractive;
|
|
|
•
|
changes in real estate and zoning laws;
|
|
|
•
|
increases in real estate taxes and insurance costs;
|
|
|
•
|
federal or local economic or rent control;
|
|
|
•
|
acts of terrorism, and
|
|
|
•
|
hurricanes, tornadoes, floods, earthquakes and other similar natural disasters.
|
|
|
•
|
downturns in the national, regional and local economic conditions (particularly increases in unemployment);
|
|
|
•
|
competition from other office, hotel and commercial buildings;
|
|
|
•
|
local real estate market conditions, such as oversupply or reduction in demand for office, hotel or other commercial space;
|
|
|
•
|
changes in interest rates and availability of financing;
|
|
|
•
|
vacancies, changes in market rental rates and the need to periodically repair, renovate and re-let space;
|
|
|
•
|
increased operating costs, including insurance expense, utilities, real estate taxes, state and local taxes and heightened security costs;
|
|
|
•
|
civil disturbances, earthquakes and other natural disasters, or terrorist acts or acts of war which may result in uninsured or underinsured losses;
|
|
|
•
|
significant expenditures associated with each investment, such as debt service payments, real estate taxes, insurance and maintenance costs which are generally not reduced when circumstances cause a reduction in revenues from a property;
|
|
|
•
|
declines in the financial condition of our tenants and our ability to collect rents from our tenants; and
|
|
|
•
|
decreases in the underlying value of our real estate.
|
|
|
•
|
the financial condition of our tenants may be adversely affected which may result in tenant defaults under leases due to bankruptcy, lack of liquidity, operational failures or for other reasons;
|
|
|
•
|
significant job losses within our tenants may occur, which may decrease demand for our office space, causing market rental rates and property values to be negatively impacted;
|
|
|
•
|
our ability to borrow on terms and conditions that we find acceptable, or at all, may be limited, which could reduce our ability to pursue acquisition and development opportunities and refinance existing debt, reduce our returns from our acquisition and development activities and increase our future interest expense;
|
|
|
•
|
reduced values of our properties may limit our ability to dispose of assets at attractive prices or to obtain debt financing secured by our properties and may reduce the availability of unsecured loans; and
|
|
|
•
|
one or more lenders could refuse to fund their financing commitment to us or could fail and we may not be able to replace the financing commitment of any such lenders on favorable terms, or at all.
|
|
Residential Apartments
|
Location
|
Units
|
Occupancy
|
|
Anderson Estates
|
Oxford, MS
|
48
|
95.80%
|
|
Blue Lake Villas I
|
Waxahachie, TX
|
186
|
92.50%
|
|
Blue Lake Villas II
|
Waxahachie, TX
|
70
|
94.30%
|
|
Blue Ridge
|
Midland, TX
|
290
|
100.00%
|
|
Breakwater Bay
|
Beaumont, TX
|
176
|
97.20%
|
|
Bridgewood Ranch
|
Kaufman, TX
|
106
|
91.50%
|
|
Capitol Hill
|
Little Rock, AR
|
156
|
93.60%
|
|
Curtis Moore Estates
|
Greenwood, MS
|
104
|
93.30%
|
|
Dakota Arms
|
Lubbock, TX
|
208
|
96.20%
|
|
David Jordan Phase II
|
Greenwood, MS
|
32
|
93.80%
|
|
David Jordan Phase III
|
Greenwood, MS
|
40
|
90.00%
|
|
Desoto Ranch
|
DeSoto, TX
|
248
|
93.50%
|
|
Dorado Ranch
|
Odessa, TX
|
224
|
100.00%
|
|
Falcon Lakes
|
Arlington, TX
|
248
|
96.00%
|
|
Heather Creek
|
Mesquite, TX
|
200
|
98.00%
|
|
Huntington Ridge
|
DeSoto, TX
|
198
|
93.90%
|
|
Laguna Vista
|
Dallas, TX
|
206
|
94.70%
|
|
Lake Forest
|
Houston, TX
|
240
|
95.80%
|
|
Legends of El Paso
|
El Paso, TX
|
240
|
85.80%
|
|
Lodge at Pecan Creek
|
Denton, TX
|
192
|
97.40%
|
|
Mansions of Mansfield
|
Mansfield, TX
|
208
|
93.30%
|
|
Mariposa Villas
|
Dallas, TX
|
216
|
96.30%
|
|
Mission Oaks
|
San Antonio, TX
|
228
|
97.40%
|
|
Monticello Estate
|
Monticello, AR
|
32
|
96.90%
|
|
Northside on Travis
|
Sherman, TX
|
200
|
95.00%
|
|
Paramount Terrace
|
Amarillo. TX
|
181
|
91.70%
|
|
Parc at Clarksville
|
Clarksville, TN
|
168
|
87.50%
|
|
Parc at Denham Springs
|
Denham Springs, LA
|
224
|
97.30%
|
|
Parc at Maumelle
|
Little Rock, AR
|
240
|
92.90%
|
|
Parc at Metro Center
|
Nashville, TN
|
144
|
100.00%
|
|
Parc at Rogers
|
Rogers, AR
|
250
|
98.40%
|
|
Pecan Pointe
|
Temple, TX
|
232
|
96.60%
|
|
Preserve at Pecan Creek
|
Denton, TX
|
192
|
94.30%
|
|
River Oaks
|
Wylie, TX
|
180
|
93.90%
|
|
Riverwalk Phase I
|
Greenville, MS
|
32
|
93.80%
|
|
Riverwalk Phase II
|
Greenville, MS
|
72
|
86.10%
|
|
Savoy of Garland
|
Garland, TX
|
144
|
97.20%
|
|
Sonoma Court
|
Rockwall, TX
|
124
|
99.20%
|
|
Stonebridge at City Park
|
Houston, TX
|
240
|
96.30%
|
|
Sugar Mill
|
Baton Rouge, LA
|
160
|
95.60%
|
|
Toulon
|
Gautier, MS
|
240
|
97.50%
|
|
Treehouse
|
Irving, TX
|
160
|
93.10%
|
|
Vistas of Pinnacle Park
|
Dallas, TX
|
332
|
94.30%
|
|
Vistas of Vance Jackson
|
San Antonio, TX
|
240
|
96.30%
|
|
Whispering Pines
|
Topeka, KS
|
320
|
92.20%
|
|
Windsong
|
Fort Worth, TX
|
188
|
95.20%
|
|
Total Apartment Units
|
8,359
|
||
|
Apartment Subject to Sales Contract
|
Location
|
Units
|
Occupancy
|
|
Quail Hollow
|
Holland, OH
|
200
|
98.00%
|
|
Total Apartments Subject to Sale
|
200
|
||
|
Apartment Held for Sale
|
Location
|
Units
|
Occupancy
|
|
Verandas at City View
|
Fort Worth, TX
|
314
|
95.20%
|
|
Total Apartments Held for Sale
|
314
|
||
|
Total Apartments
|
8,873
|
|
Office Buildings
|
Location
|
SqFt
|
Occupancy
|
|
225 Baronne
(1)
|
New Orleans, LA
|
422,037
|
0.00%
|
|
600 Las Colinas
|
Las Colinas, TX
|
510,173
|
66.42%
|
|
1010 Common
|
New Orleans, LA
|
512,593
|
38.45%
|
|
Browning Place (Park West I)
|
Farmers Branch, TX
|
625,463
|
72.34%
|
|
Ergon Office Building
|
Jackson, MS
|
26,000
|
0.00%
|
|
Senlac (VHP)
|
Farmers Branch, TX
|
2,812
|
100.00%
|
|
Sesame Square
|
Anchorage, AK
|
20,715
|
90.29%
|
|
Stanford Center
|
Dallas, TX
|
336,733
|
97.54%
|
|
Total Office Buildings
|
2,456,526
|
||
|
Office Buildings Subject to Sales Contract
|
Location
|
SqFt
|
Occupancy
|
|
Amoco Building
|
New Orleans, LA
|
378,895
|
61.15%
|
|
Eton Square
(2)
|
Tulsa, OK
|
43,695
|
27.62%
|
|
Total Office Building Subject to Sales Contract
|
422,590
|
||
|
Retail Centers
|
Location
|
SqFt
|
|
|
Bridgeview Plaza
|
LaCrosse, WI
|
122,205
|
90.47%
|
|
Cross County Mall
|
Matoon, IL
|
306,609
|
77.12%
|
|
Fruitland Plaza
|
Fruitland Park, FL
|
6,722
|
100.00%
|
|
Total Retail Centers
|
435,536
|
||
|
Retail Center Subject to Sales Contract
|
Location
|
SqFt
|
Occupancy
|
|
Eton Square
(2)
|
Tulsa, OK
|
181,871
|
54.77%
|
|
Total Retail Centers Subject to Sales Contract
|
181,871
|
||
|
Industrial Warehouse Subject to Sales Contract
|
Location
|
SqFt
|
Occupancy
|
|
Thermalloy
|
Farmers Branch, TX
|
177,805
|
100.00%
|
|
Total Industrial Warehouses Subject to Sales Contract
|
177,805
|
||
|
Total Commercial
|
3,674,328
|
||
|
(1) Vacant since 2005's hurricane Katrina. Plans to renovate in the future.
|
|||
|
(2) Eton Square is considered one commercial property that includes both office and retail space.
|
|||
|
Year of Lease
Expiration
|
Rentable Square Feet
Subject to Expiring Leases
|
Current Annualized (1)
Contractual Rent Under
Expiring Leases
|
Current Annualized(1)
Contractual
Rent Under Expiring
Leases (P.S.F.)
|
Percentage of Total
Square Feet
|
Percentage of Gross Rentals
|
|||||||||||||||
|
2013
|
345,264 | $ | 3,864,262 | $ | 11.19 | 9.4 | % | 17.5 | % | |||||||||||
|
2014
|
407,193 | $ | 5,327,501 | $ | 13.08 | 11.1 | % | 20.6 | % | |||||||||||
|
2015
|
118,832 | $ | 1,492,474 | $ | 12.56 | 3.2 | % | 6.0 | % | |||||||||||
|
2016
|
404,353 | $ | 4,082,874 | $ | 10.10 | 11.0 | % | 20.5 | % | |||||||||||
|
2017
|
358,871 | $ | 6,028,838 | $ | 16.80 | 9.8 | % | 18.2 | % | |||||||||||
|
2018
|
101,665 | $ | 887,811 | $ | 8.73 | 2.8 | % | 5.2 | % | |||||||||||
|
2019
|
107,283 | $ | 2,211,800 | $ | 20.62 | 2.9 | % | 5.4 | % | |||||||||||
|
2020
|
29,267 | $ | 611,996 | $ | 20.91 | 0.8 | % | 1.5 | % | |||||||||||
|
2021
|
20,121 | $ | 359,213 | $ | 17.85 | 0.5 | % | 1.0 | % | |||||||||||
|
Thereafter
|
81,415 | $ | 1,175,705 | $ | 14.44 | 2.2 | % | 4.1 | % | |||||||||||
|
Total
|
1,974,264 | $ | 26,042,474 | 53.7 | % | 100 | % | |||||||||||||
|
(1)
|
Represents the monthly contractual base rent and recoveries from tenants under existing leases as of December 31, 2012 multiplied by twelve. This amount reflects total rent before any rent abatements and includes expense reimbursements which may be estimates as of such date.
|
|
Land
|
Location
|
Acres
|
|
Audubon
|
Adams County, MS
|
48.20
|
|
Cooks Lane
|
Forth Worth, TX
|
23.24
|
|
Dedeaux
|
Gulfport, MS
|
10.00
|
|
Denham Springs
|
Denham Springs, LA
|
4.38
|
|
Elm Fork
|
Denton County, TX
|
6.24
|
|
Gautier
|
Gautier, MS
|
40.06
|
|
GNB
|
Farmers Branch, TX
|
45.00
|
|
Hollywood Casino Tract II
|
Farmers Branch, TX
|
13.85
|
|
Hunter Equities
|
Dallas, TX
|
2.56
|
|
Jackson Capital City Center
|
Jackson, MS
|
7.95
|
|
Kelly Lot
|
Farmers Branch, TX
|
0.75
|
|
Lacy Longhorn
|
Farmers Branch, TX
|
5.08
|
|
LaDue
|
Farmers Branch, TX
|
8.01
|
|
Lake Shore Villas
|
Humble, TX
|
19.51
|
|
Lubbock
|
Lubbock, TX
|
2.86
|
|
Luna (Carr)
|
Farmers Branch, TX
|
2.60
|
|
Manhanttan
|
Farmers Branch, TX
|
32.02
|
|
McKinney 36
|
Collin County, TX
|
34.05
|
|
McKinney Ranch
|
McKinney,TX
|
77.70
|
|
Meloy/Portage
|
Kent, OH
|
52.95
|
|
Nashville
|
Nashville, TN
|
11.87
|
|
Nicholson Croslin
|
Dallas, TX
|
0.80
|
|
Nicholson Mendoza
|
Dallas, TX
|
0.35
|
|
Ocean Estates
|
Gulfport, MS
|
12.00
|
|
Port Olpenitz GmbH
|
Kappelin, Germany
|
420.00
|
|
Seminary West
|
Fort Worth, TX
|
3.02
|
|
Summer Breeze
|
Odessa, TX
|
5.98
|
|
Texas Plaza
|
Irving, TX
|
10.33
|
|
Travelers
|
Farmers Branch, TX
|
193.17
|
|
Travis Ranch
|
Kaufman County, TX
|
16.80
|
|
Travis Ranch Retail
|
Kaufman County, TX
|
8.13
|
|
Union Pacific Railroad
|
Dallas, TX
|
0.04
|
|
US Virgin Islands
|
US Virgin Islands
|
96.60
|
|
Valley View 34
|
Farmers Branch, TX
|
2.19
|
|
Valley View/Senlac
|
Farmers Branch, TX
|
3.45
|
|
Waco 151
|
Waco,TX
|
151.40
|
|
Waco Swanson
|
Waco, TX
|
21.58
|
|
Walker
|
Dallas County, TX
|
82.59
|
|
Willowick
|
Pensacola, FL
|
39.78
|
|
Windmills Farm
|
Kaufman County, TX
|
2,900.00
|
|
Total Land/Development
|
4,417.09
|
|
|
Land Subject to Sales Contract
|
Location
|
Acres
|
|
Dominion Tract
|
Dallas, TX
|
10.59
|
|
Hollywood Casino Tract I
|
Farmers Branch, TX
|
19.71
|
|
Luna Ventures
|
Farmers Branch, TX
|
26.74
|
|
Mansfield
|
Mansfield, TX
|
21.89
|
|
Pioneer Crossing
|
Austin, TX
|
17.28
|
|
Senlac
|
Farmers Branch, TX
|
11.94
|
|
Sheffield Village
|
Grand Prairie, TX
|
13.90
|
|
Southwood Plantation 1394
|
Tallahassee, FL
|
14.52
|
|
Stanley Tools
|
Farmers Branch, TX
|
23.76
|
|
Whorton
|
Bentonville, AR
|
79.70
|
|
Total Land Subject to Sales Contract
|
240.03
|
|
|
Total Land
|
4,657.12
|
|
2012
|
2011
|
|||||||||||||||
|
High
|
Low
|
High
|
Low
|
|||||||||||||
|
First Quarter
|
$ | 2.29 | $ | 1.26 | $ | 10.49 | $ | 2.95 | ||||||||
|
Second Quarter
|
$ | 3.35 | $ | 1.51 | $ | 4.85 | $ | 1.75 | ||||||||
|
Third Quarter
|
$ | 3.96 | $ | 1.66 | $ | 2.66 | $ | 1.62 | ||||||||
|
Fourth Quarter
|
$ | 3.55 | $ | 2.60 | $ | 2.75 | $ | 1.15 | ||||||||
|
Period
|
Total Number of
Shares Purchased
|
Average Price
Paid per share
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Program
|
Maximum Number of
Shares that May
Yet be Purchased
Under the Program
|
|||||||||
|
Balance at September 30, 2012
|
986,750 | 263,250 | |||||||||||
|
October 31, 2012
|
$ | - | 986,750 | 263,250 | |||||||||
|
November 30, 2012
|
$ | - | 986,750 | 263,250 | |||||||||
|
December 31, 2012
|
$ | - | 986,750 | 263,250 | |||||||||
|
Total
|
-
|
||||||||||||
|
For the Years Ended December 31,
|
||||||||||||||||||||
|
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
|
(dollars in thousands, except share and per share amounts)
|
||||||||||||||||||||
|
EARNINGS DATA
|
||||||||||||||||||||
|
Total operating revenues
|
$ | 119,521 | $ | 108,480 | $ | 106,505 | $ | 115,590 | $ | 109,493 | ||||||||||
|
Total operating expenses
|
102,314 | 148,823 | 158,983 | 156,489 | 129,352 | |||||||||||||||
|
Operating income (loss)
|
17,207 | (40,343 | ) | (52,478 | ) | (40,899 | ) | (19,859 | ) | |||||||||||
|
Other expenses
|
(36,461 | ) | (45,407 | ) | (47,203 | ) | (54,294 | ) | (55,378 | ) | ||||||||||
|
Loss before gain on land sales, non-controlling interest, and income taxes
|
(19,254 | ) | (85,750 | ) | (99,681 | ) | (95,193 | ) | (75,237 | ) | ||||||||||
|
Gain (loss) on land sales
|
5,475 | 34,247 | (10,103 | ) | 11,605 | 5,584 | ||||||||||||||
|
Income tax benefit
|
2,474 | 15,672 | 1,668 | 325 | 33,750 | |||||||||||||||
|
Net loss from continuing operations
|
(11,305 | ) | (35,831 | ) | (108,116 | ) | (83,263 | ) | (35,903 | ) | ||||||||||
|
Net income from discontinuing operations
|
4,594 | 29,104 | 1,921 | 604 | 62,872 | |||||||||||||||
|
Net income (loss)
|
(6,711 | ) | (6,727 | ) | (106,195 | ) | (82,659 | ) | 26,969 | |||||||||||
|
Net (income) loss attributable to non-controlling interest
|
1,126 | 7,017 | 11,448 | 12,518 | (4,335 | ) | ||||||||||||||
|
Net income (loss) attributable to American Realty Investors, Inc.
|
(5,585 | ) | 290 | (94,747 | ) | (70,141 | ) | 22,634 | ||||||||||||
|
Preferred dividend requirement
|
(2,452 | ) | (2,456 | ) | (2,488 | ) | (2,488 | ) | (2,487 | ) | ||||||||||
|
Net income (loss) applicable to common shares
|
$ | (8,037 | ) | $ | (2,166 | ) | $ | (97,235 | ) | $ | (72,629 | ) | $ | 20,147 | ||||||
|
PER SHARE DATA
|
||||||||||||||||||||
|
Earnings per share - basic
|
||||||||||||||||||||
|
Loss from continuing operations
|
$ | (1.10 | ) | $ | (2.72 | ) | $ | (8.65 | ) | $ | (6.36 | ) | $ | (3.83 | ) | |||||
|
Income from discontinued operations
|
0.40 | 2.53 | 0.17 | 0.05 | 5.63 | |||||||||||||||
|
Net income (loss) applicable to common shares
|
$ | (0.70 | ) | $ | (0.19 | ) | $ | (8.48 | ) | $ | (6.31 | ) | $ | 1.80 | ||||||
|
Weighted average common share used in computing earnings per share
|
11,525,389 | 11,517,431 | 11,463,084 | 11,514,038 | 11,165,805 | |||||||||||||||
|
Earnings per share - diluted
|
||||||||||||||||||||
|
Loss from continuing operations
|
$ | (1.10 | ) | $ | (2.72 | ) | $ | (8.65 | ) | $ | (6.36 | ) | $ | (3.83 | ) | |||||
|
Income from discontinued operations
|
0.40 | 2.53 | 0.17 | 0.05 | 5.63 | |||||||||||||||
|
Net income (loss) applicable to common shares
|
$ | (0.70 | ) | $ | (0.19 | ) | $ | (8.48 | ) | $ | (6.31 | ) | $ | 1.80 | ||||||
|
Weighted average common share used in computing diluted earnings per share
|
11,525,389 | 11,517,431 | 11,463,084 | 11,514,038 | 11,165,805 | |||||||||||||||
|
BALANCE SHEET DATA
|
||||||||||||||||||||
|
Real estate, net
|
$ | 930,433 | $ | 1,026,630 | $ | 1,332,585 | $ | 1,581,521 | $ | 1,613,402 | ||||||||||
|
Notes and interest receivable, net
|
103,469 | 101,540 | 88,614 | 83,144 | 77,003 | |||||||||||||||
|
Total assets
|
1,135,345 | 1,235,471 | 1,557,275 | 1,806,054 | 1,842,153 | |||||||||||||||
|
Notes and interest payables
|
840,992 | 913,965 | 1,228,681 | 1,394,076 | 1,382,629 | |||||||||||||||
|
Stock-secured notes payable
|
28,865 | 26,898 | 23,100 | 24,853 | 14,026 | |||||||||||||||
|
Shareholders' equity
|
85,104 | 95,257 | 106,265 | 211,349 | 297,578 | |||||||||||||||
|
Book value per share
|
$ | 7.38 | $ | 8.27 | $ | 9.27 | $ | 18.36 | $ | 26.65 | ||||||||||
|
|
•
|
general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases, dependence on tenants’ financial condition, and competition from other developers, owners and operators of real estate);
|
|
|
•
|
risks associated with the availability and terms of financing and the use of debt to fund acquisitions and developments;
|
|
|
•
|
failure to manage effectively our growth and expansion into new markets or to integrate acquisitions successfully;
|
|
|
•
|
risks and uncertainties affecting property development and construction (including, without limitation, construction delays, cost overruns, inability to obtain necessary permits and public opposition to such activities);
|
|
|
•
|
risks associated with downturns in the national and local economies, increases in interest rates, and volatility in the securities markets;
|
|
|
•
|
costs of compliance with the Americans with Disabilities Act and other similar laws and regulations;
|
|
|
•
|
potential liability for uninsured losses and environmental contamination;
|
|
|
•
|
risks associated with our dependence on key personnel whose continued service is not guaranteed; and
|
|
|
•
|
the other risk factors identified in this Form 10-K, including those described under the caption “Risk Factors.”
|
|
Level 1
|
—
|
Unadjusted quoted prices for identical and unrestricted assets or liabilities in active markets.
|
|
Level 2
|
—
|
Quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
Level 3
|
—
|
Unobservable inputs that are significant to the fair value measurement.
|
| 2012 | 2011 | 2010 | ||||||||||
|
Continued operations
|
61 | 61 | 55 | |||||||||
|
Sales subsequent to year end
|
1 | 7 | 27 | |||||||||
|
Total property portfolio
|
62 | 68 | 82 |
|
For the Year Ended December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Revenue
|
||||||||
|
Rental
|
$ | 5,916 | $ | 34,869 | ||||
| 5,916 | 34,869 | |||||||
|
Expenses
|
||||||||
|
Property operations
|
(3,930 | ) | (23,081 | ) | ||||
|
Mortgage and loan interest
|
(1,449 | ) | (10,627 | ) | ||||
|
General and administrative
|
(1,406 | ) | (2,084 | ) | ||||
|
Depreciation
|
(948 | ) | (5,553 | ) | ||||
|
Provision for asset impairment
|
- | (5,655 | ) | |||||
| $ | (7,733 | ) | $ | (47,000 | ) | |||
|
Net loss from discontinued operations before gains on sale of real estate, taxes, and fees
|
(1,817 | ) | (12,131 | ) | ||||
|
Gain on sale of discontinued operations
|
8,885 | 56,907 | ||||||
|
Income from discontinued operations before tax
|
7,068 | 44,776 | ||||||
|
Tax expense
|
(2,474 | ) | (15,672 | ) | ||||
|
Income from discontinued operations
|
$ | 4,594 | $ | 29,104 | ||||
|
For the Year Ended December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Revenue
|
||||||||
|
Rental
|
$ | 34,869 | $ | 61,930 | ||||
| 34,869 | 61,930 | |||||||
|
Expenses
|
||||||||
|
Property operations
|
(23,081 | ) | (40,440 | ) | ||||
|
Other income
|
- | 4,067 | ||||||
|
Mortgage and loan Interest
|
(10,627 | ) | (21,420 | ) | ||||
|
General and administrative
|
(2,084 | ) | (693 | ) | ||||
|
Depreciation
|
(5,553 | ) | (10,072 | ) | ||||
|
Provision for asset impairment
|
(5,655 | ) | (9,723 | ) | ||||
| $ | (47,000 | ) | $ | (78,281 | ) | |||
|
Net loss from discontinued operations before gains on sale of real estate, taxes, and fees
|
(12,131 | ) | (16,351 | ) | ||||
|
Gain on sale of discontinued operations
|
56,907 | 19,306 | ||||||
|
Income from discontinued operations before tax
|
44,776 | 2,955 | ||||||
|
Tax expense
|
(15,672 | ) | (1,034 | ) | ||||
|
Income from discontinued operations
|
$ | 29,104 | $ | 1,921 | ||||
|
|
•
|
fund normal recurring expenses;
|
|
|
•
|
meet debt service and principal repayment obligations including balloon payments on maturing debt;
|
|
|
•
|
fund capital expenditures, including tenant improvements and leasing costs;
|
|
|
•
|
fund development costs not covered under construction loans; and
|
|
|
•
|
fund possible property acquisitions.
|
|
|
•
|
property operations;
|
|
|
•
|
proceeds from land and income-producing property sales;
|
|
|
•
|
collection of mortgage notes receivable;
|
|
|
•
|
collections of receivables from related companies;
|
|
|
•
|
refinancing of existing debt and additional borrowings; and
|
|
|
•
|
additional borrowings, including mortgage notes payable, and lines of credit.
|
|
2012
|
2011
|
Variance
|
||||||||||
|
Net cash provided by (used in) operating activities
|
$ | (23,111 | ) | $ | 23,555 | $ | (46,666 | ) | ||||
|
Net cash provided by investing activities
|
$ | 73,824 | $ | 4,125 | $ | 69,699 | ||||||
|
Net cash used in financing activities
|
$ | (53,884 | ) | $ | (20,015 | ) | $ | (33,869 | ) | |||
|
Total
|
2013
|
2014
|
2015-2017 |
Thereafter
|
||||||||||||||||
|
Long-term debt obligation
(1)
|
$ | 1,401,150 | $ | 238,645 | $ | 102,544 | $ | 172,643 | $ | 887,318 | ||||||||||
|
Capital lease obligation
|
- | - | - | - | - | |||||||||||||||
|
Operating lease obligation
|
37,709 | 578 | 585 | 1,796 | 34,750 | |||||||||||||||
|
Purchase obligation
|
- | - | - | - | - | |||||||||||||||
|
Other long-term debt liabilities reflected on the Registrant's
|
- | - | - | - | - | |||||||||||||||
|
Balance Sheet under GAAP
|
||||||||||||||||||||
|
Total
|
$ | 1,438,859 | $ | 239,223 | $ | 103,129 | $ | 174,439 | $ | 922,068 | ||||||||||
|
(1)
|
ARL’s long-term debt may contain financial covenants that, if certain thresholds are not met, could allow the lender to accelerate principal payments or cause the note to become due immediately.
|
|
|
2013
|
2014
|
2015
|
2016
|
2017
|
Thereafter
|
Total
|
|||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||||||
|
Market securities at fair value
|
$ | - | ||||||||||||||||||||||||||
|
Note Receivable
|
||||||||||||||||||||||||||||
|
Variable interest rate - fair value
|
$ | - | ||||||||||||||||||||||||||
|
Instrument's maturities
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
|
Instrument's amortization
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Interest
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Average Rate
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||||
|
Fixed interest rate - fair value
|
119,290 | |||||||||||||||||||||||||||
|
Instrument's maturities
|
13,247 | - | 272 | 20,387 | 13,297 | 72,087 | 119,290 | |||||||||||||||||||||
|
Instrument's amortization
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Interest
|
5,980 | 5,226 | 5,223 | 10,049 | 8,851 | 86,035 | 121,364 | |||||||||||||||||||||
|
Average Rate
|
5.01 | % | 4.93 | % | 4.93 | % | 9.50 | % | 11.74 | % | 11.93 | % | ||||||||||||||||
|
Notes Payable
|
2013 | 2014 | 2015 | 2016 | 2017 |
Thereafter
|
Total
|
|||||||||||||||||||||
|
Variable interest rate - fair value
|
$ | 142,610 | ||||||||||||||||||||||||||
|
Instrument's maturities
|
$ | 132,807 | $ | 2,720 | $ | 223 | $ | 364 | $ | - | $ | 3,983 | $ | 140,097 | ||||||||||||||
|
Instrument's amortization
|
1,190 | 488 | 383 | 184 | 114 | 154 | 2,513 | |||||||||||||||||||||
|
Interest
|
1,683 | 508 | 333 | 298 | 284 | 343 | 3,449 | |||||||||||||||||||||
|
Average Rate
|
5.37 | % | 5.86 | % | 6.60 | % | 6.69 | % | 6.75 | % | 1.84 | % | ||||||||||||||||
|
Fixed interest rate - fair value
|
$ | 718,712 | ||||||||||||||||||||||||||
|
Instrument's maturities
|
$ | 59,001 | $ | 58,155 | $ | 19,181 | $ | 58,215 | $ | 256 | $ | 10,793 | $ | 205,601 | ||||||||||||||
|
Instrument's amortization
|
11,007 | 10,553 | 9,282 | 7,254 | 7,068 | 467,949 | 513,113 | |||||||||||||||||||||
|
Interest
|
32,957 | 30,120 | 26,715 | 21,549 | 20,940 | 404,097 | 536,378 | |||||||||||||||||||||
|
Average Rate
|
5.34 | % | 6.01 | % | 6.22 | % | 4.69 | % | 4.67 | % | 4.62 | % | ||||||||||||||||
|
Page
|
|
|
Financial Statements
|
|
|
Report of Independent Registered Public Accounting Firm
|
40
|
|
Consolidated Balance Sheets—December 31, 2012 and 2011
|
41
|
|
Consolidated Statements of Operations—Years Ended December 31, 2012, 2011 and 2010
|
42
|
|
Consolidated Statements of Shareholders’ Equity—Years Ended December 31, 2012, 2011 and 2010
|
43
|
|
Consolidated Statements of Cash Flows—Years Ended December 31, 2012, 2011 and 2010
|
44
|
|
Statements of Consolidated Comprehensive Income (Loss) —Years Ended December 31, 2012, 2011 and 2010
|
45
|
|
Notes to Consolidated Financial Statements
|
46
|
|
Financial Statement Schedules
|
|
|
Schedule III—Real Estate and Accumulated Depreciation
|
74
|
|
Schedule IV—Mortgage Loan Receivables on Real Estate
|
78
|
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2012
|
2011
|
|||||||
|
(dollars in thousands, except share and
par value amounts)
|
||||||||
|
Assets
|
||||||||
|
Real estate, at cost
|
$ | 1,031,632 | $ | 1,120,122 | ||||
|
Real estate held for sale at cost, net of depreciation ($4,393 for 2012 and $1,752 for 2011 )
|
17,040 | 15,015 | ||||||
|
Real estate subject to sales contracts at cost, net of depreciation ($15,948 for 2012 and $9,790 for 2011)
|
42,286 | 49,982 | ||||||
|
Less accumulated depreciation
|
(160,525 | ) | (158,489 | ) | ||||
|
Total real estate
|
930,433 | 1,026,630 | ||||||
|
Notes and interest receivable
|
||||||||
|
Performing (including $114,275 in 2012 and $104,969 in 2011 from related parties)
|
120,998 | 110,136 | ||||||
|
Non-performing
|
4,175 | 4,787 | ||||||
|
Less allowance for estimated losses (including $18,962 and $8,962 in 2012 and 2011 from related parties)
|
(21,704 | ) | (13,383 | ) | ||||
|
Total notes and interest receivable
|
103,469 | 101,540 | ||||||
|
Cash and cash equivalents
|
17,141 | 20,312 | ||||||
|
Investments in unconsolidated subsidiaries and investees
|
8,168 | 10,746 | ||||||
|
Other assets (including $0 in 2012 and $11 in 2011 from related parties)
|
76,134 | 76,243 | ||||||
|
Total assets
|
$ | 1,135,345 | $ | 1,235,471 | ||||
|
Liabilities and Shareholders’ Equity
|
||||||||
|
Liabilities:
|
||||||||
|
Notes and interest payable
|
$ | 766,101 | $ | 855,619 | ||||
|
Notes related to assets held for sale
|
18,915 | 13,830 | ||||||
|
Notes related to assets subject to sales contracts
|
55,976 | 44,516 | ||||||
|
Stock-secured notes payable
|
28,865 | 26,898 | ||||||
|
Payable to related parties
|
10,922 | 10,294 | ||||||
|
Deferred revenue (including $71,303 in 2012 and $71,964 in 2011 from sales to related parties)
|
73,148 | 78,750 | ||||||
|
Accounts payable and other liabilities (including $15,746 in 2012 and $10,805 in 2011 to related parties)
|
96,314 | 110,307 | ||||||
| 1,050,241 | 1,140,214 | |||||||
|
Shareholders’ equity:
|
||||||||
|
Preferred stock, $2.00 par value, authorized 15,000,000 shares, issued and outstanding Series A, 3,353,954
shares in 2012 and 2011 (liquidation preference $10 per share), including 900,000 shares in 2012 and 2011
held by subsidiaries
|
4,908 | 4,908 | ||||||
|
Common stock, $.01 par value, authorized 100,000,000 shares; issued 11,941,174 and outstanding
11,525,389 shares in 2012 and in 2011
|
115 | 115 | ||||||
|
Treasury stock at cost; 415,785 shares in 2012 and 2011 and 229,214 and 236,587 shares held by TCI
(consolidated) as of 2012 and 2011
|
(6,395 | ) | (6,395 | ) | ||||
|
Paid-in capital
|
105,700 | 105,388 | ||||||
|
Retained earnings
|
(53,071 | ) | (47,486 | ) | ||||
|
Accumulated other comprehensive loss
|
(786 | ) | (786 | ) | ||||
|
Total American Realty Investors, Inc. shareholders' equity
|
50,471 | 55,744 | ||||||
|
Non-controlling interest
|
34,633 | 39,513 | ||||||
|
Total equity
|
85,104 | 95,257 | ||||||
|
Total liabilities and equity
|
$ | 1,135,345 | $ | 1,235,471 | ||||
|
The accompanying notes are an integral part of these consolidated financial statements.
|
||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
|
For the Years Ended December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
(dollars in thousands, except share and par value amounts)
|
||||||||||||
|
Revenues:
|
||||||||||||
|
Rental and other property revenues (including $587 and $223 and $955 for 2012 and 2011 and 2010
respectively from affiliates and related parties)
|
$ | 119,521 | $ | 108,480 | $ | 106,505 | ||||||
|
Expenses:
|
||||||||||||
|
Property operating expenses (including $1,126 and $1,156 and $1,575 for 2012 and 2011 and 2010
respectively from affiliates and related parties)
|
59,397 | 58,904 | 58,768 | |||||||||
|
Depreciation and amortization
|
21,617 | 18,703 | 20,400 | |||||||||
|
General and administrative (including $3,539 and $4,264 and $4,517 for 2012 and 2011 and 2010
respectively from affiliates and related parties)
|
6,388 | 13,619 | 12,457 | |||||||||
|
Provision on impairment of notes receivable and real estate assets
|
4,730 | 44,372 | 51,588 | |||||||||
|
Advisory fee to affiliate
|
10,182 | 13,225 | 15,770 | |||||||||
|
Total operating expenses
|
102,314 | 148,823 | 158,983 | |||||||||
|
Operating income (loss)
|
17,207 | (40,343 | ) | (52,478 | ) | |||||||
|
Other income (expense):
|
||||||||||||
|
Interest income (including $14,182 and $9,641 and $7,363 for 2012 and 2011 and 2010 respectively
from affiliates and related parties)
|
14,612 | 10,948 | 8,425 | |||||||||
|
Other income (including $6,000 and $0 and $0 for 2012 and 2011 and 2010 respectively from affiliates
and related parties)
|
7,950 | 2,723 | 8,726 | |||||||||
|
Mortgage and loan interest (including $3,692 and $1,709 and $3,374 for 2012 and 2011 and 2010
respectively from affiliates and related parties)
|
(59,034 | ) | (59,248 | ) | (65,049 | ) | ||||||
|
Gain (loss) on the sale of investments
|
(361 | ) | 91 | 673 | ||||||||
|
Earnings from unconsolidated subsidiaries and investees
|
372 | 79 | (200 | ) | ||||||||
|
Gain on foreign currency translation
|
- | - | 222 | |||||||||
|
Total other expenses
|
(36,461 | ) | (45,407 | ) | (47,203 | ) | ||||||
|
Loss before gain on land sales, non-controlling interest, and taxes
|
(19,254 | ) | (85,750 | ) | (99,681 | ) | ||||||
|
Gain (loss) on land sales
|
5,475 | 34,247 | (10,103 | ) | ||||||||
|
Loss from continuing operations before tax
|
(13,779 | ) | (51,503 | ) | (109,784 | ) | ||||||
|
Income tax benefit
|
2,474 | 15,672 | 1,668 | |||||||||
|
Net loss from continuing operations
|
(11,305 | ) | (35,831 | ) | (108,116 | ) | ||||||
|
Discontinued operations:
|
||||||||||||
|
Loss from discontinued operations
|
(1,817 | ) | (12,131 | ) | (16,351 | ) | ||||||
|
Gain on sale of real estate from discontinued operations
|
8,885 | 56,907 | 19,306 | |||||||||
|
Income tax expense from discontinued operations
|
(2,474 | ) | (15,672 | ) | (1,034 | ) | ||||||
|
Net income from discontinued operations
|
4,594 | 29,104 | 1,921 | |||||||||
|
Net loss
|
(6,711 | ) | (6,727 | ) | (106,195 | ) | ||||||
|
Net loss attributable to non-controlling interests
|
1,126 | 7,017 | 11,448 | |||||||||
|
Net income (loss) attributable to American Realty Investors, Inc.
|
(5,585 | ) | 290 | (94,747 | ) | |||||||
|
Preferred dividend requirement
|
(2,452 | ) | (2,456 | ) | (2,488 | ) | ||||||
|
Net loss applicable to common shares
|
$ | (8,037 | ) | $ | (2,166 | ) | $ | (97,235 | ) | |||
|
Earnings per share - basic
|
||||||||||||
|
Loss from continuing operations
|
$ | (1.10 | ) | $ | (2.72 | ) | $ | (8.65 | ) | |||
|
Income from discontinued operations
|
0.40 | 2.53 | 0.17 | |||||||||
|
Net loss applicable to common shares
|
$ | (0.70 | ) | $ | (0.19 | ) | $ | (8.48 | ) | |||
|
Earnings per share - diluted
|
||||||||||||
|
Loss from continuing operations
|
$ | (1.10 | ) | $ | (2.72 | ) | $ | (8.65 | ) | |||
|
Income from discontinued operations
|
0.40 | 2.53 | 0.17 | |||||||||
|
Net loss applicable to common shares
|
$ | (0.70 | ) | $ | (0.19 | ) | $ | (8.48 | ) | |||
|
Weighted average common share used in computing earnings per share
|
11,525,389 | 11,517,431 | 11,463,084 | |||||||||
|
Weighted average common share used in computing diluted earnings per share
|
11,525,389 | 11,517,431 | 11,463,084 | |||||||||
|
Amounts attributable to American Realty Investors, Inc.
|
||||||||||||
|
Loss from continuing operations
|
$ | (10,179 | ) | $ | (28,814 | ) | $ | (96,668 | ) | |||
|
Income from discontinued operations
|
4,594 | 29,104 | 1,921 | |||||||||
|
Net income (loss)
|
$ | (5,585 | ) | $ | 290 | $ | (94,747 | ) | ||||
|
The accompanying notes are an integral part of these consolidated financial statements.
|
||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
|
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
|
|
For the Three Years Ended December 31, 2012
|
|
(dollars in thousands)
|
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||
|
Series A
|
Other
|
Non- | ||||||||||||||||||||||||||||||||||||||
|
Total
|
Comprehensive
|
Preferred
|
Common Stock
|
Treasury
|
Paid-in
|
Retained
|
Comprehensive
|
controlling
|
||||||||||||||||||||||||||||||||
|
Capital
|
Loss
|
Stock
|
Shares
|
Amount
|
Stock
|
Capital
|
Earnings
|
Income (Loss)
|
Interest
|
|||||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
$ | 211,349 | $ | (26,704 | ) | $ | 4,979 | 11,874,138 | $ | 114 | $ | (5,954 | ) | $ | 91,081 | $ | 46,971 | $ | 2,186 | $ | 71,972 | |||||||||||||||||||
|
Unrealized loss on foreign investments
|
(786 | ) | - | - | - | - | - | - | - | (786 | ) | - | ||||||||||||||||||||||||||||
|
Unrealized loss on investment securities
|
- | 2,186 | - | - | - | - | - | - | (2,186 | ) | 2,186 | |||||||||||||||||||||||||||||
|
Net loss
|
(106,195 | ) | (106,195 | ) | - | - | - | - | - | (94,747 | ) | - | (11,448 | ) | ||||||||||||||||||||||||||
|
Acquisition of non-controlling interest
|
5,657 | - | - | - | - | - | 21,799 | - | - | (16,142 | ) | |||||||||||||||||||||||||||||
|
Distribution to non-controlling interests
|
(1,259 | ) | - | - | - | - | - | - | - | - | (1,259 | ) | ||||||||||||||||||||||||||||
|
Sale of controlling interest
|
366 | - | - | - | - | - | 27 | - | - | 339 | ||||||||||||||||||||||||||||||
|
Repurchase of treasury stock
|
(379 | ) | - | - | - | - | (379 | ) | - | - | - | - | ||||||||||||||||||||||||||||
|
Series A preferred stock cash dividend
($1.00 per share)
|
(2,488 | ) | - | - | - | - | - | (2,488 | ) | - | - | - | ||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
$ | 106,265 | $ | (130,713 | ) | $ | 4,979 | 11,874,138 | $ | 114 | $ | (6,333 | ) | $ | 110,419 | $ | (47,776 | ) | $ | (786 | ) | $ | 45,648 | |||||||||||||||||
|
Net income (loss)
|
(6,727 | ) | (6,727 | ) | - | - | - | - | - | 290 | - | (7,017 | ) | |||||||||||||||||||||||||||
|
Acquisition of non-controlling interest
|
(195 | ) | - | - | - | - | - | (145 | ) | - | - | (50 | ) | |||||||||||||||||||||||||||
|
Distribution to non-controlling interests
|
(808 | ) | - | - | - | - | - | (325 | ) | - | - | (483 | ) | |||||||||||||||||||||||||||
|
Sale of controlling interest
|
(791 | ) | - | - | - | - | - | (2,206 | ) | - | - | 1,415 | ||||||||||||||||||||||||||||
|
Repurchase of treasury stock
|
(62 | ) | - | - | - | - | (62 | ) | - | - | - | - | ||||||||||||||||||||||||||||
|
Conversion of preferred stock into
common stock
|
31 | - | (71 | ) | 67,036 | 1 | - | 101 | - | - | - | |||||||||||||||||||||||||||||
|
Series A preferred stock cash dividend
($1.00 per share)
|
(2,456 | ) | - | - | - | - | - | (2,456 | ) | - | - | - | ||||||||||||||||||||||||||||
|
Balance, December 31, 2011
|
$ | 95,257 | $ | (137,440 | ) | $ | 4,908 | 11,941,174 | $ | 115 | $ | (6,395 | ) | $ | 105,388 | $ | (47,486 | ) | $ | (786 | ) | $ | 39,513 | |||||||||||||||||
|
Net income (loss)
|
(6,711 | ) | (6,711 | ) | - | - | - | - | - | (5,585 | ) | - | (1,126 | ) | ||||||||||||||||||||||||||
|
Acquisition of non-controlling interest
|
(523 | ) | - | - | - | - | - | 1,660 | - | - | (2,183 | ) | ||||||||||||||||||||||||||||
|
Distribution to non-controlling interests
|
(338 | ) | - | - | - | - | - | (330 | ) | - | - | (8 | ) | |||||||||||||||||||||||||||
|
Sale of controlling interest
|
1,339 | - | - | - | - | - | - | - | - | 1,339 | ||||||||||||||||||||||||||||||
|
Sale of non-controlling interests
|
(1,468 | ) | - | - | - | - | - | 1,434 | - | - | (2,902 | ) | ||||||||||||||||||||||||||||
|
Series A preferred stock cash dividend
($1.00 per share)
|
(2,452 | ) | - | - | - | - | - | (2,452 | ) | - | - | - | ||||||||||||||||||||||||||||
|
Balance, December 31, 2012
|
$ | 85,104 | $ | (144,151 | ) | $ | 4,908 | 11,941,174 | $ | 115 | $ | (6,395 | ) | $ | 105,700 | $ | (53,071 | ) | $ | (786 | ) | $ | 34,633 | |||||||||||||||||
|
The accompanying notes are an integral part of these consolidated financial statements.
|
||||||||||||||||||||||||||||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
|
For the Years Ended December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
(dollars in thousands)
|
||||||||||||
|
Cash Flow From Operating Activities:
|
||||||||||||
|
Net loss
|
$ | (6,711 | ) | $ | (6,727 | ) | $ | (106,195 | ) | |||
|
Adjustments to reconcile net loss applicable to common
shares to net cash provided by (used in) operating activities:
|
||||||||||||
|
(Gain) loss on sale of land
|
(5,475 | ) | (34,247 | ) | 10,103 | |||||||
|
Gain on sale of income producing properties
|
(8,885 | ) | (56,907 | ) | (19,306 | ) | ||||||
|
Depreciation and amortization
|
22,563 | 24,255 | 30,460 | |||||||||
|
Provision on impairment of notes receivable and real estate assets
|
4,730 | 50,027 | 61,311 | |||||||||
|
Amortization of deferred borrowing costs
|
2,478 | 2,816 | 4,187 | |||||||||
|
Earnings from unconsolidated subsidiaries and investees
|
(372 | ) | (79 | ) | (200 | ) | ||||||
|
Gain on foreign currency translation
|
- | - | (222 | ) | ||||||||
|
(Increase) decrease in assets:
|
||||||||||||
|
Accrued interest receivable
|
(6,117 | ) | (8,663 | ) | (2,440 | ) | ||||||
|
Other assets
|
(2,112 | ) | 181 | 6,375 | ||||||||
|
Prepaid expense
|
(351 | ) | 2,321 | 437 | ||||||||
|
Escrow
|
2,216 | 21,594 | 7,990 | |||||||||
|
Earnest money
|
235 | 1,414 | 821 | |||||||||
|
Rent receivables
|
(286 | ) | 7,253 | (2,250 | ) | |||||||
|
Increase (decrease) in liabilities:
|
||||||||||||
|
Accrued interest payable
|
(8,467 | ) | 2,202 | 6,758 | ||||||||
|
Affiliate payables
|
623 | (1,924 | ) | (8,355 | ) | |||||||
|
Other liabilities
|
(17,180 | ) | 20,039 | 3,387 | ||||||||
|
Net cash provided by (used in) operating activities
|
(23,111 | ) | 23,555 | (7,139 | ) | |||||||
|
Cash Flow From Investing Activities:
|
||||||||||||
|
Proceeds from notes receivables
|
16,055 | 18,621 | 20,847 | |||||||||
|
Originations of notes receivables
|
(10,189 | ) | (21,921 | ) | (29,455 | ) | ||||||
|
Acquisition of land held for development
|
(8,503 | ) | - | (4,937 | ) | |||||||
|
Proceeds from sales of income producing properties
|
42,874 | 38,883 | 119,733 | |||||||||
|
Proceeds from sale of land
|
39,766 | 21,698 | 48,381 | |||||||||
|
Proceeds from sale of investments
|
132 | - | - | |||||||||
|
Investment in unconsolidated real estate entities
|
2,654 | 581 | 858 | |||||||||
|
Improvement of land held for development
|
(184 | ) | (2,995 | ) | (4,929 | ) | ||||||
|
Improvement of income producing properties
|
(2,507 | ) | (4,191 | ) | (3,136 | ) | ||||||
|
Investment in marketable securities
|
- | - | (1,267 | ) | ||||||||
|
Acquisition of non-controlling interest
|
(355 | ) | (195 | ) | - | |||||||
|
Sale of non-controlling interest
|
(1,468 | ) | - | 22 | ||||||||
|
Sale of controlling interest
|
1,339 | 961 | - | |||||||||
|
Construction and development of new properties
|
(5,790 | ) | (47,317 | ) | (49,894 | ) | ||||||
|
Net cash provided by investing activities
|
73,824 | 4,125 | 96,223 | |||||||||
|
Cash Flow From Financing Activities:
|
||||||||||||
|
Proceeds from notes payable
|
143,449 | 156,821 | 193,499 | |||||||||
|
Recurring amortization of principal on notes payable
|
(23,022 | ) | (19,052 | ) | (12,629 | ) | ||||||
|
Payments on maturing notes payable
|
(167,771 | ) | (155,893 | ) | (252,595 | ) | ||||||
|
Deferred financing costs
|
(3,750 | ) | (887 | ) | (5,143 | ) | ||||||
|
Stock-secured borrowings
|
- | 2,291 | (328 | ) | ||||||||
|
Distributions to non-controlling interests
|
(338 | ) | (808 | ) | (1,259 | ) | ||||||
|
Preferred stock dividends - Series A
|
(2,452 | ) | (2,456 | ) | (2,488 | ) | ||||||
|
Repurchase/sale of treasury stock
|
- | (62 | ) | (379 | ) | |||||||
|
Issuance of common stock
|
- | 30 | - | |||||||||
|
Conversion of preferred stock into common stock
|
- | 1 | - | |||||||||
|
Net cash used in financing activities
|
(53,884 | ) | (20,015 | ) | (81,322 | ) | ||||||
|
Net increase (decrease) in cash and cash equivalents
|
(3,171 | ) | 7,665 | 7,762 | ||||||||
|
Cash and cash equivalents, beginning of period
|
20,312 | 12,649 | 4,887 | |||||||||
|
Cash and cash equivalents, end of period
|
$ | 17,141 | $ | 20,314 | $ | 12,649 | ||||||
|
Supplemental disclosures of cash flow information:
|
||||||||||||
|
Cash paid for interest
|
$ | 48,606 | $ | 62,609 | $ | 75,994 | ||||||
|
Cash paid for income taxes, net of refunds
|
$ | - | $ | - | $ | (634 | ) | |||||
|
Schedule of noncash investing and financing activities:
|
||||||||||||
|
Note receivable in exchange for reduction of affiliate payable
|
$ | - | $ | - | $ | 16,778 | ||||||
|
Note receivable received from affiliate
|
$ | 9,279 | $ | 20,387 | $ | - | ||||||
|
The accompanying notes are an integral part of these consolidated financial statements
.
|
||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
||||||||||||
|
For the Three Years Ended December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
(dollars in thousands)
|
||||||||||||
|
Net loss
|
$ | (6,711 | ) | $ | (6,727 | ) | $ | (106,195 | ) | |||
|
Other comprehensive loss
|
||||||||||||
|
Unrealized loss on foreign currency translation
|
- | (786 | ) | |||||||||
|
Unrealized loss on investment securities
|
- | - | - | |||||||||
|
Total other comprehensive loss
|
- | - | (786 | ) | ||||||||
|
Comprehensive income (loss)
|
(6,711 | ) | (6,727 | ) | (106,981 | ) | ||||||
|
Comprehensive loss attributable to non-controlling interest
|
1,126 | 7,017 | 11,448 | |||||||||
|
Comprehensive income (loss) attributable to American Realty Investors, Inc.
|
$ | (5,585 | ) | $ | 290 | $ | (95,533 | ) | ||||
|
The accompanying notes are an integral part of these consolidated financial statements.
|
||||||||||||
|
Level 1
|
—
|
Unadjusted quoted prices for identical and unrestricted assets or liabilities in active markets.
|
|
Level 2
|
—
|
Quoted prices for similar assets and liabilities in active markets, and
|
|
inputs that are observable for the asset or liability, either directly or
|
||
|
indirectly, for substantially the full term of the financial instrument.
|
||
|
Level 3
|
—
|
Unobservable inputs that are significant to the fair value measurement.
|
|
2012
|
2011
|
|||||||
|
Apartments
|
$ | 611,404 | $ | 606,035 | ||||
|
Commercial properties
|
225,958 | 223,443 | ||||||
|
Land held for development
|
194,270 | 221,954 | ||||||
|
Real estate held for sale
|
21,433 | 81,303 | ||||||
|
Real estate subject to sales contract
|
58,234 | 63,926 | ||||||
|
Total real estate, at cost, less impairment
|
1,111,299 | 1,196,661 | ||||||
|
Less accumulated deprecation
|
(180,866 | ) | (170,031 | ) | ||||
|
Total real estate, net of depreciation
|
$ | 930,433 | $ | 1,026,630 | ||||
|
Land improvements
|
25 to 40 years
|
|
Buildings and improvements
|
10 to 40 years
|
|
Tenant improvements
|
Shorter of useful life or terms of related lease
|
|
Furniture, fixtures and equipment
|
3 to 7 years
|
|
Fair Value Measurements Using:
|
||||||||
|
December 31, 2012
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||
|
Land
|
$
|
2,699
|
$
|
---
|
$
|
1,800
|
$
|
899
|
|
Commercial
|
$
|
9,660
|
$
|
---
|
$
|
9,660
|
$
|
---
|
|
Fair Value Measurements Using:
|
||||||||
|
December 31, 2011
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||
|
Land
|
$
|
55,806
|
$
|
---
|
$
|
55,806
|
$
|
---
|
|
Residential
|
$
|
30,539
|
$
|
---
|
$
|
---
|
$
|
30,539
|
|
Commercial
|
$
|
11,934
|
$
|
---
|
$
|
11,934
|
$
|
---
|
|
Fair Value Measurements Using:
|
||||||||
|
December 31, 2010
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||
|
Hotel
|
$
|
14,735
|
$
|
---
|
$
|
14,735
|
$
|
---
|
|
Commercial
|
$
|
0
|
$
|
---
|
$
|
0
|
$
|
---
|
|
Land
|
$
|
68,709
|
$
|
---
|
$
|
68,709
|
$
|
---
|
|
Maturity
|
Interest
|
|||||||||||||
|
Borrower
|
Date
|
Rate
|
Amount
|
Security
|
||||||||||
|
Performing loans:
|
|
|||||||||||||
|
Miscellaneous non-related party notes
|
Various
|
Various
|
4,097
|
Various security interests
|
||||||||||
|
Miscellaneous related party notes
(1)
|
Various
|
Various
|
2,319
|
Various security interests
|
||||||||||
|
One Realco Corporation
(2)
|
01/13
|
3.00%
|
10,000
|
Unsecured
|
||||||||||
|
Realty Advisors Management, Inc.
(1)
|
12/16
|
4.00%
|
20,387
|
Unsecured
|
||||||||||
|
S Breeze I-V, LLC
|
09/13
|
5.00%
|
2,590
|
6% Class A and 25% Class B Limited Partner Interests
|
||||||||||
|
Unified Housing Foundation, Inc. (Cliffs of El Dorado)
(1)
|
12/27
|
5.25%
|
2,097
|
100% Interest in Unified Housing of McKinney, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Echo Station)
(1)
|
12/27
|
5.25%
|
1,481
|
100% Interest in Unified Housing of Temple, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Inwood on the Park)
(1)
|
12/27
|
5.25%
|
5,059
|
100% Interest in Unified Housing Inwood, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Kensington Park)
(1)
|
12/27
|
5.25%
|
3,936
|
100% Interest in Unified Housing Kensington, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Lakeshore Villas)
(1)
|
12/27
|
5.25%
|
2,000
|
Unsecured
|
||||||||||
|
Unified Housing Foundation, Inc. (Lakeshore Villas)
(1)
|
12/27
|
5.25%
|
9,096
|
Membership interest in Housing for Seniors of Humble, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Limestone Canyon)
(1)
|
07/15
|
5.25%
|
3,057
|
100% Interest in Unified Housing of Austin, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Limestone Canyon)
(1)
|
12/27
|
5.25%
|
4,663
|
100% Interest in Unified Housing of Austin, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Limestone Ranch)
(1)
|
07/15
|
5.25%
|
2,250
|
100% Interest in Unified Housing of Vista Ridge, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Limestone Ranch)
(1)
|
12/27
|
5.25%
|
6,000
|
100% Interest in Unified Housing of Vista Ridge, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Parkside Crossing)
(1)
|
12/27
|
5.25%
|
2,272
|
100% Interest in Unified Housing of Parkside Crossing, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Sendero Ridge)
(1)
|
07/15
|
5.25%
|
5,174
|
100% Interest in Unified Housing of Sendero Ridge, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Sendero Ridge)
(1)
|
12/27
|
5.25%
|
4,812
|
100% Interest in Unified Housing of Sendero Ridge, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Timbers of Terrell)
(1)
|
12/27
|
5.25%
|
1,323
|
100% Interest in Unified Housing of Terrell, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Tivoli)
(1)
|
12/27
|
5.25%
|
7,966
|
100% Interest in Unified Housing of Tivoli, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Reserve at White Rock Phase I)
(1)
|
12/27
|
5.25%
|
2,485
|
100% Interest in Unified Housing of Harvest Hill I, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Reserve at White Rock Phase II)
(1)
|
12/27
|
5.25%
|
2,555
|
100% Interest in Unified Housing of Harvest Hill, LLC
|
||||||||||
|
Unified Housing Foundation, Inc. (Trails at White Rock)
(1)
|
12/27
|
5.25%
|
3,815
|
100% Interest in Unified Housing of Harvest Hill III, LLC
|
||||||||||
|
Unified Housing Foundation, Inc.
(1)
|
12/13
|
5.00%
|
6,000
|
Unsecured
|
||||||||||
|
Accrued interest
|
5,564
|
|||||||||||||
|
Total Performing
|
$ 120,998
|
|||||||||||||
|
Non-Performing loans:
|
||||||||||||||
|
Leman Development, Ltd
(2)
|
07/11
|
|
7.00%
|
1,500
|
Unsecured
|
|||||||||
|
Tracy Suttles
(2)
|
12/11
|
0.00%
|
1,077
|
Unsecured
|
||||||||||
|
Miscellaneous non-related party notes
|
Various
|
Various
|
1,279
|
Various secured interest
|
||||||||||
|
Accrued interest
|
319
|
|||||||||||||
|
Total Non-Performing
|
$ 4,175
|
|||||||||||||
|
|
Allowance for estimated losses
|
(21,704)
|
||||||||||||
|
Total
|
$ 103,469
|
|||||||||||||
|
(1)
Related party notes
|
||||||||||||||
|
(2)
An allowance was taken for estimated losses at full value of note.
|
||||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Balance January 1,
|
$ | 13,383 | $ | 14,348 | $ | 11,836 | ||||||
|
(Decrease) Increase in provision
|
8,321 | (965 | ) | 2,512 | ||||||||
|
Balance December 31,
|
$ | 21,704 | $ | 13,383 | $ | 14,348 | ||||||
|
Percentage ownership as of December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Garden Centura, L.P.
(2)
|
0.00 | % | 0.00 | % | 5.00 | % | ||||||
|
Gruppa Florentina, LLC
(1)
|
20.00 | % | 20.00 | % | 20.00 | % | ||||||
|
LK-Four Hickory, LLC
(3)
|
0.00 | % | 28.57 | % | 28.57 | % | ||||||
|
(1)
Other investees
|
||||||||||
|
(2)
Other investees. Investment in Garden Centura, L.P. sold on December 28, 2011.
|
||||||||||
|
(3)
Other investees. Investment in LK-Four Hickory, LLC sold on January 17, 2012.
|
||||||||||
|
For the Twelve Months Ended December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Other Investees
|
(dollars in thousands)
|
|||||||||||
|
Real estate, net of accumulated depreciation
|
$ | 12,343 | $ | 115,641 | $ | 120,544 | ||||||
|
Notes receivable
|
6,192 | 5,665 | 4,951 | |||||||||
|
Other assets
|
32,145 | 41,305 | 42,997 | |||||||||
|
Notes payable
|
(13,824 | ) | (86,144 | ) | (90,227 | ) | ||||||
|
Other liabilities
|
(7,443 | ) | (17,885 | ) | (14,578 | ) | ||||||
|
Shareholders equity/partners capital
|
(29,413 | ) | (58,582 | ) | (63,687 | ) | ||||||
|
Revenue
|
$ | 45,505 | $ | 54,579 | $ | 54,222 | ||||||
|
Depreciation
|
(1,277 | ) | (6,474 | ) | (6,356 | ) | ||||||
|
Operating expenses
|
(41,188 | ) | (47,510 | ) | (45,209 | ) | ||||||
|
Interest expense
|
(1,181 | ) | (5,047 | ) | (6,286 | ) | ||||||
|
Income from continuing operations
|
$ | 1,859 | $ | (4,452 | ) | $ | (3,629 | ) | ||||
|
Income from discontinued operations
|
- | - | - | |||||||||
|
Net income
|
$ | 1,859 | $ | (4,452 | ) | $ | (3,629 | ) | ||||
|
|
||||||||||||
|
Company's proportionate share of earnings (losses)
(1)
|
$ | 372 | $ | (806 | ) | $ | (206 | ) | ||||
|
(1)
Earnings represent continued and discontinued operations
|
||||||||||||
|
Year
|
Amount
|
|||
|
2013
|
$ | 204,005 | ||
|
2014
|
71,916 | |||
|
2015
|
29,069 | |||
|
2016
|
66,016 | |||
|
2017
|
7,438 | |||
|
Thereafter
|
482,878 | |||
|
Total
|
$ | 861,322 | ||
|
Fees, expenses, and revenue paid to and/or received from our advisor:
|
|||||||||||||
|
2012
|
2011
|
2010
|
|||||||||||
| (dollars in thousands) | |||||||||||||
|
Fees:
|
|||||||||||||
|
Advisory fee
|
$ | 10,182 | $ | 13,225 | $ | 15,770 | |||||||
|
Construction advisory fee
|
181 | 2,429 | 1,761 | ||||||||||
|
Mortgage brokerage and equity refinancing
|
1,881 | 812 | 1,667 | ||||||||||
|
Net income fee
|
180 | 54 | 99 | ||||||||||
|
Property acquisition and sales
|
20 | - | 31 | ||||||||||
| $ | 12,444 | $ | 16,520 | $ | 19,328 | ||||||||
|
Other Expense:
|
|||||||||||||
|
Cost reimbursements
|
$ | 3,359 | $ | 4,246 | $ | 4,882 | |||||||
|
Interest paid
|
495 | 272 | 1,471 | ||||||||||
| $ | 3,854 | $ | 4,518 | $ | 6,353 | ||||||||
|
Revenue:
|
|||||||||||||
|
Rental revenue
|
$ | 587 | $ | 868 | $ | 2,595 | |||||||
|
Fees paid to Triad, an affiliate, Regis I, Regis and related parties:
|
|||||||||||||
| 2012 | 2011 | 2010 | |||||||||||
|
(dollars in thousands)
|
|||||||||||||
|
Fees:
|
|||||||||||||
|
Property acquisition
|
$ | 71 | $ | - | $ | 106 | |||||||
|
Property management, construction manaement and leasing commissions
|
2,189 | 1,791 | 2,896 | ||||||||||
|
Real estate brokerage
|
2,321 | - | 1,497 | ||||||||||
| $ | 4,581 | $ | 1,791 | $ | 4,499 | ||||||||
|
Pillar
|
||||
|
Related party payable, December 31, 2011
|
$ | (10,294 | ) | |
|
Cash transfers
|
14,090 | |||
|
Advisory fees
|
(10,182 | ) | ||
|
Net income fee
|
(180 | ) | ||
|
Cost reimbursements
|
(3,359 | ) | ||
|
Interest (to) from Advisor
|
242 | |||
|
Construction advisory fees
|
(181 | ) | ||
|
Fees and commissions
|
(4,293 | ) | ||
|
POA fees
|
(158 | ) | ||
|
Expenses paid by Advisor
|
(1,861 | ) | ||
|
Financing (mortgage payments)
|
126 | |||
|
Note receivable with affiliate
|
1,147 | |||
|
Sales/purchase transactions
|
4,651 | |||
|
Intercompany property transfers
|
(670 | ) | ||
|
Related party payable, December 31, 2012
|
$ | (10,922 | ) | |
|
2012
|
2011
|
2010
|
||||||||||
|
Computed “expected” income tax (benefit) expense
|
(1,955 | ) | (2,556 | ) | (34,368 | ) | ||||||
|
Book to tax differences in gains on sale of property.
|
(8,503 | ) | 2,184 | 419 | ||||||||
|
Book to tax differences from entities not consolidated for tax purposes
|
(3,831 | ) | (3,228 | ) | (3,638 | ) | ||||||
|
Book to tax differences of depreciation and amortization
|
1,460 | 1,556 | 1,871 | |||||||||
|
Valuation allowance against current Net Operating Loss benefit
|
5,387 | 9,283 | 51,685 | |||||||||
|
Other book to tax differences
|
7,442 | (7,239 | ) | (15,969 | ) | |||||||
| - | - | - | ||||||||||
|
Alternative Minimum Tax
|
- | - | - | |||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Net operating losses and tax credits
|
70,235 | 68,968 | 82,398 | |||||||||
|
Basis difference of
|
||||||||||||
|
Real estate holdings and equipment
|
1,159 | (2,500 | ) | (54,602 | ) | |||||||
|
Notes receivable
|
8,248 | 5,314 | 10,329 | |||||||||
|
Investments
|
(13,824 | ) | (14,660 | ) | (14,462 | ) | ||||||
|
Notes payable
|
17,691 | 25,299 | 56,208 | |||||||||
|
Deferred gains
|
18,170 | 28,181 | 41,312 | |||||||||
|
Total
|
101,679 | 110,602 | 121,183 | |||||||||
|
Deferred tax valuation allowance
|
(101,679 | ) | (110,602 | ) | (121,183 | ) | ||||||
|
Net deferred tax asset
|
- | - | - | |||||||||
|
Year
|
Amount
|
|||
|
2013
|
$ | 17,554 | ||
|
2014
|
13,814 | |||
|
2015
|
10,244 | |||
|
2016
|
7,660 | |||
|
2017
|
5,020 | |||
|
Thereafter
|
7,823 | |||
|
Total
|
$ | 62,115 | ||
|
Commercial
|
||||||||||||||||||||||||
|
For the Twelve Months Ended Dec 31, 2012
|
Properties
|
Apartments
|
Hotels
|
Land
|
Other
|
Total
|
||||||||||||||||||
|
Operating revenue
|
$ | 37,204 | $ | 82,153 | $ | - | $ | 78 | $ | 86 | $ | 119,521 | ||||||||||||
|
Operating expenses
|
21,194 | 37,080 | - | 693 | 430 | 59,397 | ||||||||||||||||||
|
Depreciation and amortization
|
6,723 | 14,894 | - | - | - | 21,617 | ||||||||||||||||||
|
Mortgage and loan interest
|
7,995 | 36,670 | - | 6,923 | 7,446 | 59,034 | ||||||||||||||||||
|
Interest income
|
- | - | - | - | 14,612 | 14,612 | ||||||||||||||||||
|
Gain on land sales
|
- | - | - | 5,475 | - | 5,475 | ||||||||||||||||||
|
Segment operating gain (loss)
|
$ | 1,292 | $ | (6,491 | ) | $ | - | $ | (2,063 | ) | $ | 6,822 | $ | (440 | ) | |||||||||
|
Capital expenditures
|
2,737 | 978 | - | - | - | 3,715 | ||||||||||||||||||
|
Assets
|
162,756 | 538,352 | - | 212,285 | - | 913,393 | ||||||||||||||||||
|
Property Sales
|
||||||||||||||||||||||||
|
Sales price
|
$ | 9,825 | $ | 45,610 | $ | 3,369 | $ | 39,733 | $ | - | $ | 98,537 | ||||||||||||
|
Cost of sale
|
(9,600 | ) | (40,067 | ) | (252 | ) | (34,873 | ) | - | (84,792 | ) | |||||||||||||
|
Deferred current gain
|
- | - | - | 615 | - | 615 | ||||||||||||||||||
|
Recognized prior deferred gain
|
- | - | - | - | - | |||||||||||||||||||
|
Gain on sale
|
$ | 225 | $ | 5,543 | $ | 3,117 | $ | 5,475 | $ | - | $ | 14,360 | ||||||||||||
|
Commercial
|
||||||||||||||||||||||||
|
For the Twelve Months Ended Dec 31, 2011
|
Properties
|
Apartments
|
Hotels
|
Land
|
Other
|
Total
|
||||||||||||||||||
|
Operating revenue
|
$ | 34,729 | $ | 73,166 | $ | - | $ | 467 | $ | 118 | $ | 108,480 | ||||||||||||
|
Operating expenses
|
21,596 | 34,843 | - | 2,096 | 369 | 58,904 | ||||||||||||||||||
|
Depreciation and amortization
|
5,238 | 13,465 | - | - | - | 18,703 | ||||||||||||||||||
|
Mortgage and loan interest
|
11,065 | 29,709 | - | 11,357 | 7,117 | 59,248 | ||||||||||||||||||
|
Interest income
|
- | - | - | - | 10,948 | 10,948 | ||||||||||||||||||
|
Loss on land sales
|
- | - | - | 34,247 | - | 34,247 | ||||||||||||||||||
|
Segment operating loss
|
$ | (3,170 | ) | $ | (4,851 | ) | $ | - | $ | 21,261 | $ | 3,580 | $ | 16,820 | ||||||||||
|
Capital expenditures
|
3,073 | 652 | 137 | 3,862 | ||||||||||||||||||||
|
Assets
|
169,187 | 547,667 | - | 243,488 | - | 960,342 | ||||||||||||||||||
|
Property Sales
|
||||||||||||||||||||||||
|
Sales price
|
$ | 106,653 | $ | 28,690 | $ | 29,844 | $ | 249,495 | $ | - | $ | 414,682 | ||||||||||||
|
Cost of sale
|
(96,837 | ) | (14,466 | ) | (26,245 | ) | (223,331 | ) | - | (360,879 | ) | |||||||||||||
|
Deferred current gain
|
1,652 | - | - | - | - | 1,652 | ||||||||||||||||||
|
Recognized prior deferred gain
|
17,448 | 10,168 | - | 8,083 | - | 35,699 | ||||||||||||||||||
|
Gain on sale
|
$ | 28,916 | $ | 24,392 | $ | 3,599 | $ | 34,247 | $ | - | $ | 91,154 | ||||||||||||
|
Commercial
|
||||||||||||||||||||||||
|
For the Twelve Months Ended Dec 31, 2010
|
Properties
|
Apartments
|
Hotels
|
Land
|
Other
|
Total
|
||||||||||||||||||
|
Operating revenue
|
$ | 40,470 | $ | 65,626 | $ | - | $ | 309 | $ | 100 | 106,505 | |||||||||||||
|
Operating expenses
|
22,280 | 33,096 | - | 3,384 | 8 | 58,768 | ||||||||||||||||||
|
Depreciation and amortization
|
7,553 | 12,847 | - | - | - | 20,400 | ||||||||||||||||||
|
Mortgage and loan interest
|
11,261 | 30,976 | - | 14,082 | 8,730 | 65,049 | ||||||||||||||||||
|
Interest income
|
- | - | - | - | 8,425 | 8,425 | ||||||||||||||||||
|
Loss on land sales
|
- | - | - | (10,103 | ) | - | (10,103 | ) | ||||||||||||||||
|
Segment operating loss
|
$ | (624 | ) | $ | (11,293 | ) | $ | - | $ | (27,260 | ) | $ | (213 | ) | $ | (39,390 | ) | |||||||
|
Capital expenditures
|
512 | 664 | 471 | 1,647 | ||||||||||||||||||||
|
Assets
|
179,959 | 518,088 | - | 430,781 | (19,079 | ) | 1,109,749 | |||||||||||||||||
|
Property Sales
|
||||||||||||||||||||||||
|
Sales price
|
$ | 6,470 | $ | 195,984 | $ | - | $ | 28,357 | $ | - | $ | 230,811 | ||||||||||||
|
Cost of sale
|
(8,376 | ) | (151,735 | ) | - | (43,400 | ) | - | (203,511 | ) | ||||||||||||||
|
Deferred current gain
|
- | (29,194 | ) | - | (3 | ) | - | (29,197 | ) | |||||||||||||||
|
Recognized prior deferred gain
|
- | 6,157 | - | 4,943 | - | 11,100 | ||||||||||||||||||
|
Gain on sale
|
$ | (1,906 | ) | $ | 21,212 | $ | - | $ | (10,103 | ) | $ | - | $ | 9,203 | ||||||||||
|
For Twelve Months Ended December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Segment operating loss
|
$ | (440 | ) | $ | 16,820 | $ | (39,390 | ) | ||||
|
Other non-segment items of income (expense)
|
||||||||||||
|
General and administrative
|
(6,388 | ) | (13,619 | ) | (12,457 | ) | ||||||
|
Advisory fees
|
(10,182 | ) | (13,225 | ) | (15,770 | ) | ||||||
|
Provision on impairment of notes receivable and real estate assets
|
(4,730 | ) | (44,372 | ) | (51,588 | ) | ||||||
|
Other income
|
7,950 | 2,723 | 8,726 | |||||||||
|
Gain on sale of investments
|
(361 | ) | 91 | 673 | ||||||||
|
Gain on Foreign Currency Transactions
|
- | - | 222 | |||||||||
|
Equity in earnings of investees
|
372 | 79 | (200 | ) | ||||||||
|
Income tax benefit
|
2,474 | 15,672 | 1,668 | |||||||||
|
Loss from continuing operations
|
$ | (11,305 | ) | $ | (35,831 | ) | $ | (108,116 | ) | |||
|
December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Segment assets
|
$ | 913,393 | $ | 960,342 | $ | 1,109,749 | ||||||
|
Investments in real estate partnerships
|
8,168 | 10,746 | 12,491 | |||||||||
|
Other assets and receivables
|
196,744 | 197,032 | 209,360 | |||||||||
|
Assets held for sale
|
17,040 | 67,351 | 225,674 | |||||||||
|
Total assets
|
$ | 1,135,345 | $ | 1,235,471 | $ | 1,557,274 | ||||||
|
For the Year Ended December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Revenue
|
||||||||||||
|
Rental
|
$ | 5,916 | $ | 34,869 | $ | 61,930 | ||||||
| 5,916 | 34,869 | 61,930 | ||||||||||
|
Expenses
|
||||||||||||
|
Property operations
|
(3,930 | ) | (23,081 | ) | (40,440 | ) | ||||||
|
Other income
|
- | - | 4,067 | |||||||||
|
Mortgage and loan Interest
|
(1,449 | ) | (10,627 | ) | (21,420 | ) | ||||||
|
General and administrative
|
(1,406 | ) | (2,084 | ) | (693 | ) | ||||||
|
Depreciation
|
(948 | ) | (5,553 | ) | (10,072 | ) | ||||||
|
Provision for asset impairment
|
- | (5,655 | ) | (9,723 | ) | |||||||
| $ | (7,733 | ) | $ | (47,000 | ) | $ | (78,281 | ) | ||||
|
Net loss from discontinued operations before gains on sale of real estate,
taxes, and fees
|
(1,817 | ) | (12,131 | ) | (16,351 | ) | ||||||
|
Gain on sale of discontinued operations
|
8,885 | 56,907 | 19,306 | |||||||||
|
Income from discontinued operations before tax
|
7,068 | 44,776 | 2,955 | |||||||||
|
Tax expense
|
(2,474 | ) | (15,672 | ) | (1,034 | ) | ||||||
|
Income from discontinued operations
|
$ | 4,594 | $ | 29,104 | $ | 1,921 | ||||||
|
Three Months Ended 2012
|
||||||||||||||||
|
March 31,
|
June 30,
|
September 30,
|
December 31,
|
|||||||||||||
|
(dollars in thousands, except share and per share amounts)
|
||||||||||||||||
|
2012
|
||||||||||||||||
|
Total operating revenues
|
$ | 28,710 | $ | 29,254 | $ | 29,429 | $ | 32,129 | ||||||||
|
Total operating expenses
|
24,829 | 23,380 | 24,276 | 29,829 | ||||||||||||
|
Operating income
|
3,881 | 5,874 | 5,153 | 2,300 | ||||||||||||
|
Other income (expense)
|
(13,254 | ) | (9,273 | ) | (7,322 | ) | (6,613 | ) | ||||||||
|
Income (loss) before gain on land sales, non-contolling interest, and taxes
|
(9,373 | ) | (3,399 | ) | (2,169 | ) | (4,313 | ) | ||||||||
|
Gain(loss) on land sales
|
(1,021 | ) | 4,738 | 2,898 | (1,140 | ) | ||||||||||
|
Income tax benefit (expense)
|
1,021 | 1,537 | (32 | ) | (52 | ) | ||||||||||
|
Net income (loss) from continuing operations
|
(9,373 | ) | 2,876 | 697 | (5,505 | ) | ||||||||||
|
Net income (loss) from discontinuing operations
|
1,896 | 2,853 | (59 | ) | (96 | ) | ||||||||||
|
Net income (loss)
|
(7,477 | ) | 5,729 | 638 | (5,601 | ) | ||||||||||
|
Less: net income (loss) attributable to non-controlling interest
|
1,177 | (1,064 | ) | (74 | ) | 1,087 | ||||||||||
|
Preferred dividend requirement
|
(613 | ) | (613 | ) | (613 | ) | (613 | ) | ||||||||
|
Net income (loss) applicable to common shares
|
$ | (6,913 | ) | $ | 4,052 | $ | (49 | ) | $ | (5,127 | ) | |||||
|
PER SHARE DATA
|
||||||||||||||||
|
Earnings per share - basic
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (0.76 | ) | $ | 0.10 | $ | - | $ | (0.44 | ) | ||||||
|
Discontinued operations
|
0.16 | 0.25 | (0.01 | ) | (0.01 | ) | ||||||||||
|
Net income (loss) applicable to common shares
|
$ | (0.60 | ) | $ | 0.35 | $ | (0.01 | ) | $ | (0.45 | ) | |||||
|
Weighted average common shares used in computing earnings per share
|
11,525,389 | 11,525,389 | 11,525,389 | 11,525,389 | ||||||||||||
|
Earnings per share - diluted
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (0.76 | ) | $ | 0.05 | $ | - | $ | (0.44 | ) | ||||||
|
Discontinued operations
|
0.16 | 0.11 | - | (0.01 | ) | |||||||||||
|
Net income (loss) applicable to common shares
|
$ | (0.60 | ) | $ | 0.16 | $ | - | $ | (0.45 | ) | ||||||
|
Weighted average common shares used in computing diluted earnings per share
|
11,525,389 | 25,679,951 | 21,027,447 | 11,525,389 | ||||||||||||
|
Three Months Ended 2011
|
||||||||||||||||
|
March 31,
|
June 30,
|
September 30,
|
December 31,
|
|||||||||||||
|
(dollars in thousands, except share and per share amounts)
|
||||||||||||||||
|
2011
|
||||||||||||||||
|
Total operating revenues
|
$ | 26,454 | $ | 28,508 | $ | 28,376 | $ | 25,142 | ||||||||
|
Total operating expenses
|
31,359 | 21,133 | 26,955 | 69,376 | ||||||||||||
|
Operating income (loss)
|
(4,905 | ) | 7,375 | 1,421 | (44,234 | ) | ||||||||||
|
Other income (expense)
|
(12,910 | ) | (25,048 | ) | (12,889 | ) | 5,440 | |||||||||
|
Loss before gain on land sales, non-contolling interest, and taxes
|
(17,815 | ) | (17,673 | ) | (11,468 | ) | (38,794 | ) | ||||||||
|
Gain (loss) on land sales
|
5,344 | (3,594 | ) | (982 | ) | 33,479 | ||||||||||
|
Income tax benefit
|
384 | 9,984 | 2,791 | 2,513 | ||||||||||||
|
Net income (loss) from continuing operations
|
(12,087 | ) | (11,283 | ) | (9,659 | ) | (2,802 | ) | ||||||||
|
Net income from discontinued operations
|
714 | 18,541 | 5,182 | 4,667 | ||||||||||||
|
Net income (loss)
|
(11,373 | ) | 7,258 | (4,477 | ) | 1,865 | ||||||||||
|
Less: net income (loss) attributable to non-controlling interest
|
2,170 | 7,175 | 4,830 | (7,158 | ) | |||||||||||
|
Preferred dividend requirement
|
(617 | ) | (613 | ) | (613 | ) | (613 | ) | ||||||||
|
Net income (loss) applicable to common shares
|
$ | (9,820 | ) | $ | 13,820 | $ | (260 | ) | $ | (5,906 | ) | |||||
|
PER SHARE DATA
|
||||||||||||||||
|
Earnings per share - basic
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (0.92 | ) | $ | (0.41 | ) | $ | (0.47 | ) | $ | (0.92 | ) | ||||
|
Discontinued operations
|
0.06 | 1.61 | 0.45 | 0.41 | ||||||||||||
|
Net income (loss) applicable to common shares
|
$ | (0.86 | ) | $ | 1.20 | $ | (0.02 | ) | $ | (0.51 | ) | |||||
|
Weighted average common shares used in computing earnings per share
|
11,493,115 | 11,525,389 | 11,525,389 | 11,517,431 | ||||||||||||
|
Earnings per share - diluted
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (0.92 | ) | $ | (0.41 | ) | $ | (0.47 | ) | $ | (0.92 | ) | ||||
|
Discontinued operations
|
0.06 | 1.61 | 0.45 | 0.41 | ||||||||||||
|
Net income (loss) applicable to common shares
|
$ | (0.86 | ) | $ | 1.20 | $ | (0.02 | ) | $ | (0.51 | ) | |||||
|
Weighted average common shares used in computing diluted earnings per share
|
11,493,115 | 11,525,389 | 11,525,389 | 11,517,431 | ||||||||||||
|
Three Months Ended 2010
|
||||||||||||||||
|
March 31,
|
June 30,
|
September 30,
|
December 31,
|
|||||||||||||
|
(dollars in thousands, except share and per share amounts)
|
||||||||||||||||
|
2010
|
||||||||||||||||
|
Total operating revenues
|
$ | 30,414 | $ | 29,105 | $ | 28,990 | $ | 17,996 | ||||||||
|
Total operating expenses
|
29,202 | 29,946 | 28,645 | 71,190 | ||||||||||||
|
Operating (loss) income
|
1,212 | (841 | ) | 345 | (53,194 | ) | ||||||||||
|
Other income (expense)
|
(14,628 | ) | (15,194 | ) | (14,272 | ) | (3,109 | ) | ||||||||
|
Loss before gain on land sales, non-controlling interest, and taxes
|
(13,416 | ) | (16,035 | ) | (13,927 | ) | (56,303 | ) | ||||||||
|
Gain (loss) on land sales
|
6 | (4,122 | ) | (72 | ) | (5,915 | ) | |||||||||
|
Income tax benefit (expense)
|
385 | 1,002 | 996 | (715 | ) | |||||||||||
|
Net loss from continuing operations
|
(13,025 | ) | (19,155 | ) | (13,003 | ) | (62,933 | ) | ||||||||
|
Net income (loss) from discontinuing operations
|
(462 | ) | 1,863 | 1,850 | (1,330 | ) | ||||||||||
|
Net loss
|
(13,487 | ) | (17,292 | ) | (11,153 | ) | (64,263 | ) | ||||||||
|
Less: net income attributable to non-controlling interest
|
1,577 | 3,543 | 2,140 | 4,188 | ||||||||||||
|
Preferred dividend requirement
|
(622 | ) | (622 | ) | (626 | ) | (618 | ) | ||||||||
|
Net loss applicable to common shares
|
$ | (12,532 | ) | $ | (14,371 | ) | $ | (9,639 | ) | $ | (60,693 | ) | ||||
|
PER SHARE DATA
|
||||||||||||||||
|
Earnings per share - basic
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (1.05 | ) | $ | (1.41 | ) | $ | (1.00 | ) | $ | (5.23 | ) | ||||
|
Discontinued operations
|
(0.04 | ) | 0.16 | 0.16 | (0.12 | ) | ||||||||||
|
Net income (loss) applicable to common shares
|
$ | (1.09 | ) | $ | (1.25 | ) | $ | (0.84 | ) | $ | (5.35 | ) | ||||
|
Weighted average common shares used in computing earnings per share
|
11,514,038 | 11,510,322 | 11,485,444 | 11,344,153 | ||||||||||||
|
Earnings per share - diluted
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (1.05 | ) | $ | (1.41 | ) | $ | (1.00 | ) | $ | (5.23 | ) | ||||
|
Discontinued operations
|
(0.04 | ) | 0.16 | 0.16 | (0.12 | ) | ||||||||||
|
Net income (loss) applicable to common shares
|
$ | (1.09 | ) | $ | (1.25 | ) | $ | (0.84 | ) | $ | (5.35 | ) | ||||
|
Weighted average common shares used in computing diluted earnings per share
|
11,514,038 | 11,510,322 | 11,485,444 | 11,344,153 | ||||||||||||
|
Schedule III
|
|||||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
|||||||||||||||||
|
REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||
|
December 31, 2012
|
|||||||||||||||||
| Cost Capitalized |
|
||||||||||||||||
|
Initial Cost
|
Subsequent to
Acquisition
|
Asset
Impairment
|
Gross Amounts of Which
Carried at End of Year
|
|
|||||||||||||
|
|
|||||||||||||||||
|
Property/Location
|
Encumbrances
|
Land
|
Building &
Improvements
|
Improvements
|
Asset
Impairment
|
Land
|
Building &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
|
Date
Acquired
|
Life on Which
Depreciation
|
|||||
|
(dollars in thousands)
|
|||||||||||||||||
|
Properties Held for Investment
|
|||||||||||||||||
|
Apartments
|
|||||||||||||||||
|
Anderson Estates, Oxford, MS
|
$ 888
|
$ 378
|
$ 2,683
|
$ 313
|
$ 691
|
$ 2,683
|
$ 3,373
|
$ 464
|
2003
|
01/06
|
40 years
|
||||||
|
Blue Lake Villas I, Waxahachie, TX
|
10,481
|
439
|
9,979
|
201
|
439
|
10,180
|
10,619
|
2,517
|
2003
|
01/02
|
40 years
|
||||||
|
Blue Lake Villas II, Waxahachie, TX
|
4,068
|
287
|
4,451
|
-
|
287
|
4,451
|
4,738
|
567
|
2004
|
01/04
|
40 years
|
||||||
|
Blue Ridge, Midland, TX
|
24,028
|
2,259
|
24,359
|
-
|
2,259
|
24,359
|
26,618
|
962
|
2011
|
02/10
|
40 years
|
||||||
|
Breakwater Bay, Beaumont, TX
|
9,132
|
740
|
10,435
|
-
|
740
|
10,435
|
11,175
|
2,059
|
2004
|
05/03
|
40 years
|
||||||
|
Bridgewood Ranch, Kaufman, TX
|
4,639
|
762
|
6,856
|
-
|
762
|
6,856
|
7,618
|
863
|
2007
|
04/08
|
40 years
|
||||||
|
Capitol Hill, Little Rock, AR
|
8,777
|
1,860
|
7,948
|
-
|
1,860
|
7,948
|
9,807
|
1,691
|
2003
|
03/03
|
40 years
|
||||||
|
Curtis Moore Estates, Greenwood, MS
|
1,596
|
186
|
5,733
|
757
|
902
|
5,774
|
6,676
|
1,139
|
2003
|
01/06
|
40 years
|
||||||
|
Dakota Arms, Lubbock, TX
|
12,279
|
921
|
12,644
|
231
|
921
|
12,875
|
13,796
|
2,568
|
2004
|
01/04
|
40 years
|
||||||
|
David Jordan Phase II, Greenwood, MS
|
602
|
51
|
1,521
|
225
|
277
|
1,521
|
1,798
|
298
|
1999
|
01/06
|
40 years
|
||||||
|
David Jordan Phase III, Greenwood, MS
|
627
|
83
|
2,115
|
356
|
439
|
2,115
|
2,554
|
366
|
2003
|
01/06
|
40 years
|
||||||
|
Desoto Ranch, DeSoto, TX
|
15,915
|
1,349
|
16,783
|
65
|
1,349
|
16,849
|
18,197
|
3,700
|
2002
|
05/02
|
40 years
|
||||||
|
Dorado Ranch, Odessa, TX
|
16,230
|
761
|
18,544
|
24
|
761
|
18,568
|
19,329
|
1,779
|
2009
|
07/07
|
40 years
|
||||||
|
Falcon Lakes, Arlington, TX
|
13,265
|
1,318
|
14,039
|
327
|
1,318
|
14,365
|
15,684
|
3,789
|
2001
|
10/01
|
40 years
|
||||||
|
Heather Creek, Mesquite, TX
|
11,770
|
1,326
|
12,015
|
69
|
1,345
|
12,065
|
13,410
|
2,404
|
2003
|
03/03
|
40 years
|
||||||
|
Huntington Ridge, DeSoto, TX
|
14,887
|
1,693
|
15,927
|
40
|
1,693
|
15,967
|
17,660
|
1,731
|
2007
|
10/04
|
40 years
|
||||||
|
Laguna Vista, Dallas, TX
|
17,568
|
288
|
20,743
|
497
|
370
|
21,158
|
21,528
|
3,305
|
2006
|
12/04
|
40 years
|
||||||
|
Lake Forest, Houston, TX
|
12,743
|
335
|
12,267
|
1,519
|
335
|
13,786
|
14,121
|
2,515
|
2004
|
01/04
|
40 years
|
||||||
|
Legends Of El Paso, El Paso, TX
|
15,269
|
1,318
|
16,639
|
697
|
1,318
|
17,336
|
18,654
|
2,477
|
2006
|
07/05
|
40 years
|
||||||
|
Lodge at Pecan Creek, Denton, TX
|
16,303
|
1,349
|
16,138
|
-
|
1,349
|
16,138
|
17,486
|
419
|
2011
|
10/05
|
40 years
|
||||||
|
Mansions of Mansfield, Mansfield, TX
|
15,784
|
977
|
17,799
|
-
|
977
|
17,799
|
18,775
|
1,668
|
2009
|
09/05
|
40 years
|
||||||
|
Mariposa Villas, Dallas, TX
|
12,168
|
721
|
12,825
|
-
|
721
|
12,825
|
13,547
|
2,346
|
2002
|
01/02
|
40 years
|
||||||
|
Mission Oaks, San Antonio, TX
|
15,550
|
1,266
|
16,627
|
212
|
1,266
|
16,839
|
18,105
|
2,384
|
2005
|
05/05
|
40 years
|
||||||
|
Monticello Estate, Monticello, AR
|
492
|
36
|
1,493
|
263
|
285
|
1,508
|
1,793
|
273
|
2001
|
01/06
|
40 years
|
||||||
|
Northside on Travis, Sherman, TX
|
13,544
|
1,301
|
14,560
|
-
|
1,301
|
14,560
|
15,861
|
1,214
|
2009
|
10/07
|
40 years
|
||||||
|
Paramount Terrace, Amarillo, TX
|
3,152
|
312
|
2,805
|
179
|
312
|
2,984
|
3,296
|
1,046
|
1983
|
05/00
|
40 years
|
||||||
|
Park at Clarksville, Clarksville, TN
|
12,983
|
571
|
14,300
|
118
|
587
|
14,403
|
14,990
|
1,551
|
2007
|
06/02
|
40 years
|
||||||
|
Parc at Denham Springs, Denham Springs, LA
|
19,381
|
1,022
|
20,131
|
-
|
1,022
|
20,131
|
21,153
|
988
|
2011
|
07/07
|
40 years
|
||||||
|
Parc at Maumelle, Little Rock, AR
|
16,643
|
1,048
|
17,688
|
617
|
1,048
|
18,305
|
19,353
|
2,738
|
2006
|
12/04
|
40 years
|
||||||
|
Parc at Metro Center, Nashville, TN
|
10,939
|
947
|
12,226
|
503
|
947
|
12,729
|
13,676
|
1,994
|
2006
|
05/05
|
40 years
|
||||||
|
Parc at Rogers, Rogers, AR
|
16,904
|
1,482
|
22,993
|
266
|
(3,180)
|
1,749
|
19,813
|
21,562
|
2,496
|
2007
|
04/04
|
40 years
|
|||||
|
Pecan Pointe, Temple, TX
|
16,728
|
1,744
|
16,876
|
197
|
1,744
|
17,073
|
18,817
|
1,942
|
2007
|
10/06
|
40 years
|
||||||
|
Preserve at Pecan Creek, Denton, TX
|
14,645
|
885
|
16,626
|
59
|
902
|
16,668
|
17,570
|
1,794
|
2008
|
10/05
|
40 years
|
||||||
|
River Oaks, Wylie, TX
|
9,633
|
590
|
11,674
|
148
|
590
|
11,822
|
12,412
|
2,901
|
2002
|
10/01
|
40 years
|
||||||
|
Riverwalk Phase I, Greenville, MS
|
317
|
23
|
1,537
|
175
|
198
|
1,537
|
1,736
|
309
|
2003
|
01/06
|
40 years
|
||||||
|
Riverwalk Phase II, Greenville, MS
|
1,212
|
52
|
4,007
|
363
|
297
|
4,126
|
4,423
|
1,062
|
2003
|
01/06
|
40 years
|
||||||
|
Savoy of Garland, Garland, TX
|
10,198
|
760
|
11,602
|
147
|
760
|
11,749
|
12,509
|
993
|
2009
|
10/06
|
40 years
|
||||||
|
Sonoma Court, Rockwall, TX
|
11,028
|
941
|
11,132
|
-
|
941
|
11,132
|
12,073
|
365
|
2011
|
07/10
|
40 years
|
||||||
|
Stonebridge at City Park, Houston, TX
|
14,358
|
1,545
|
14,786
|
97
|
1,545
|
14,883
|
16,428
|
2,931
|
2004
|
01/04
|
40 years
|
||||||
|
Sugar Mill, Baton Rouge, LA
|
11,904
|
1,882
|
13,367
|
135
|
1,882
|
13,502
|
15,384
|
1,110
|
2009
|
08/08
|
40 years
|
||||||
|
Toulon, Gautier, MS
|
20,700
|
1,993
|
19,727
|
-
|
1,993
|
19,727
|
21,720
|
700
|
2011
|
09/09
|
40 years
|
||||||
|
Treehouse, Irving, TX
|
4,917
|
297
|
2,672
|
85
|
297
|
2,757
|
3,054
|
601
|
1974
|
05/04
|
40 years
|
||||||
|
Vistas of Pinnacle Park, Dallas, TX
|
18,735
|
1,750
|
19,808
|
111
|
1,750
|
19,920
|
21,670
|
4,206
|
2002
|
10/02
|
40 years
|
||||||
|
Vistas of Vance Jackson, San Antonio, TX
|
15,814
|
1,265
|
16,540
|
189
|
1,327
|
16,666
|
17,993
|
3,047
|
2004
|
01/04
|
40 years
|
||||||
|
Whisperting Pines, Topeka, KS
|
9,197
|
244
|
5,965
|
139
|
244
|
6,105
|
6,348
|
4,857
|
1974
|
02/78
|
40 years
|
||||||
|
Windsong, Fort Worth, TX
|
10,541
|
790
|
11,526
|
-
|
790
|
11,526
|
12,316
|
2,549
|
2002
|
07/03
|
40 years
|
||||||
|
Total Apartments Held for Investment
|
$ 518,534
|
$ 42,146
|
$ 563,112
|
$ 9,326
|
$ (3,180)
|
$ 44,887
|
$ 566,517
|
$ 611,404
|
$ 83,678
|
||||||||
|
Schedule III
|
|||||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
|||||||||||||||||
|
REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||
|
December 31, 2012
|
|||||||||||||||||
|
|
|||||||||||||||||
|
Cost Capitalized
|
|
|
|||||||||||||||
|
Initial Cost
|
Subsequent to
Acquisition
|
Asset
Impairment
|
Gross Amounts of Which
Carried at End of Year
|
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
|
Property/Location
|
Encumbrances
|
Land
|
Building &
Improvements
|
Improvements
|
Asset
Impairment
|
Land
|
Building &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
|
Date
Acquired
|
Life on Which
Depreciation
|
|||||
|
(dollars in thousands)
|
|||||||||||||||||
|
Commercial
|
|||||||||||||||||
|
225 Baronne, New Orleans, LA
|
$ -
|
$ 1,065
|
$ 492
|
$ 7,318
|
$ 1,065
|
$ 7,810
|
$ 8,875
|
$ 7,399
|
1960
|
03/98
|
40 years
|
||||||
|
600 Las Colinas, Las Colinas, TX
|
32,800
|
5,751
|
51,759
|
7,038
|
5,751
|
58,797
|
64,548
|
13,395
|
1984
|
08/05
|
40 years
|
||||||
|
1010 Common, New Orleans, LA
|
13,489
|
2,718
|
11,079
|
23,051
|
2,718
|
34,130
|
36,848
|
26,584
|
1971
|
03/98
|
40 years
|
||||||
|
Bridgeview Plaza, LaCrosse, WI
|
6,223
|
-
|
-
|
635
|
-
|
635
|
635
|
223
|
1979
|
03/03
|
40 years
|
||||||
|
Browning Place (Park West I), Farmers Branch, TX
|
30,723
|
5,096
|
45,868
|
8,146
|
5,096
|
54,014
|
59,110
|
11,455
|
1984
|
04/05
|
40 years
|
||||||
|
Cross County Mall, Matoon, IL
|
8,361
|
608
|
4,891
|
8,078
|
1,394
|
12,184
|
13,578
|
11,869
|
1971
|
08/79
|
40 years
|
||||||
|
Ergon Office Building, Jackson, MS
|
1,878
|
201
|
1,914
|
-
|
(1,963)
|
152
|
-
|
152
|
152
|
—
|
11/08
|
40 years
|
|||||
|
Fruitland Plaza, Fruitland Park, FL
|
-
|
17
|
-
|
66
|
17
|
66
|
83
|
17
|
—
|
05/92
|
40 years
|
||||||
|
Senlac VHP, Farmers Branch, TX
|
647
|
622
|
-
|
142
|
622
|
142
|
765
|
110
|
—
|
08/05
|
40 years
|
||||||
|
Sesame Square, Anchorage, AK
|
960
|
562
|
1,538
|
-
|
562
|
1,538
|
2,101
|
1,459
|
1981
|
12/81
|
40 years
|
||||||
|
Stanford Center, Dallas, TX
|
22,850
|
3,878
|
34,862
|
523
|
3,878
|
35,385
|
39,264
|
4,168
|
—
|
06/08
|
40 years
|
||||||
|
Total Commercial Held for Investment
|
$ 117,931
|
$ 20,519
|
$ 152,403
|
$ 54,999
|
$ (1,963)
|
$ 21,256
|
$ 204,702
|
$ 225,958
|
$ 76,831
|
||||||||
|
Land
|
|||||||||||||||||
|
Audubon, Adams County, MS
|
-
|
519
|
-
|
297
|
815
|
-
|
815
|
-
|
—
|
03/07
|
—
|
||||||
|
Cooks Lane, Fort Worth, TX
|
-
|
1,094
|
-
|
-
|
1,094
|
-
|
1,094
|
-
|
—
|
06/04
|
—
|
||||||
|
Dedeaux, Gulfport, MS
|
1,734
|
1,612
|
-
|
47
|
(38)
|
1,621
|
-
|
1,621
|
-
|
—
|
10/06
|
—
|
|||||
|
Denham Springs, Denham Springs, LA
|
165
|
339
|
-
|
-
|
339
|
-
|
339
|
-
|
—
|
08/08
|
—
|
||||||
|
Elm Fork Land, Denton County, TX
|
101
|
516
|
-
|
-
|
516
|
-
|
516
|
-
|
—
|
03/01
|
—
|
||||||
|
Gautier Land, Gautier, MS
|
691
|
2,526
|
-
|
128
|
(298)
|
2,356
|
-
|
2,356
|
-
|
—
|
07/98
|
—
|
|||||
|
GNB Land, Farmers Branch, TX
|
14,833
|
4,385
|
-
|
32
|
4,418
|
-
|
4,418
|
-
|
—
|
07/06
|
—
|
||||||
|
Hollywood Casino Land Tract II, Farmers Branch, TX
|
3,440
|
3,131
|
-
|
381
|
3,512
|
-
|
3,512
|
-
|
—
|
03/08
|
—
|
||||||
|
Hunter Equities Land, Dallas, TX
|
-
|
398
|
-
|
-
|
398
|
-
|
398
|
-
|
—
|
07/08
|
—
|
||||||
|
Jackson Capital City Center, Jackson, MS
|
4,751
|
8,986
|
-
|
4,481
|
(1,310)
|
12,156
|
-
|
12,156
|
-
|
—
|
11/08
|
—
|
|||||
|
Kelly Lot, Farmers Branch, TX
|
-
|
81
|
-
|
-
|
81
|
-
|
81
|
-
|
—
|
04/12
|
—
|
||||||
|
Lacy Longhorn Land, Farmers Branch, TX
|
-
|
386
|
-
|
-
|
386
|
-
|
386
|
-
|
—
|
06/04
|
—
|
||||||
|
LaDue Land, Farmers Branch, TX
|
606
|
1,810
|
-
|
-
|
1,810
|
-
|
1,810
|
-
|
—
|
07/98
|
—
|
||||||
|
Lake Shore Villas, Humble, TX
|
-
|
81
|
-
|
3
|
84
|
-
|
84
|
-
|
—
|
03/02
|
—
|
||||||
|
Lubbock Land, Lubbock, TX
|
-
|
234
|
-
|
-
|
234
|
-
|
234
|
-
|
—
|
01/04
|
—
|
||||||
|
Luna (Carr), Farmers Branch, TX
|
384
|
589
|
-
|
-
|
589
|
-
|
589
|
-
|
—
|
07/05
|
—
|
||||||
|
Manhattan Land, Farmers Branch, TX
|
2
|
4,314
|
-
|
53
|
-
|
4,367
|
-
|
4,367
|
-
|
—
|
02/00
|
—
|
|||||
|
McKinney 36, Collin County, TX
|
3,578
|
1,769
|
-
|
-
|
(58)
|
1,711
|
-
|
1,711
|
-
|
—
|
01/98
|
—
|
|||||
|
McKinney Ranch Land, McKinney, TX
|
6,611
|
13,935
|
-
|
459
|
(2,226)
|
12,169
|
-
|
12,169
|
-
|
—
|
12/05
|
—
|
|||||
|
Meloy/Portage Land, Kent OH
|
2,055
|
5,119
|
-
|
-
|
(945)
|
4,174
|
-
|
4,174
|
-
|
—
|
02/04
|
—
|
|||||
|
Mira Lago, Farmers Branch, TX
|
-
|
53
|
15
|
68
|
68
|
-
|
—
|
05/01
|
—
|
||||||||
|
Nakash, Malden, MO
|
-
|
103
|
-
|
-
|
103
|
-
|
103
|
-
|
—
|
01/93
|
—
|
||||||
|
Nashville, Nashville, TN
|
-
|
873
|
-
|
53
|
926
|
-
|
926
|
06/02
|
|||||||||
|
Nicholson Croslin, Dallas, TX
|
116
|
63
|
-
|
-
|
63
|
-
|
63
|
-
|
—
|
10/98
|
—
|
||||||
|
Nicholson Mendoza, Dallas, TX
|
49
|
27
|
-
|
-
|
27
|
-
|
27
|
-
|
—
|
10/98
|
—
|
||||||
|
Ocean Estates, Gulfport, MS
|
-
|
1,418
|
-
|
390
|
1,808
|
-
|
1,808
|
-
|
—
|
10/07
|
—
|
||||||
|
Port Olpenitz, GmbH, Kappelin, Germany
|
655
|
-
|
-
|
32,175
|
32,175
|
-
|
32,175
|
-
|
—
|
12/06
|
—
|
||||||
|
Seminary West, Fort Worth, TX
|
-
|
146
|
-
|
-
|
146
|
-
|
146
|
-
|
—
|
07/01
|
—
|
||||||
|
Summer Breeze, Odessa, TX
|
-
|
687
|
-
|
-
|
687
|
-
|
687
|
-
|
—
|
06/12
|
—
|
||||||
|
Texas Plaza Land, Irving, TX
|
99
|
1,738
|
-
|
-
|
(238)
|
1,500
|
-
|
1,500
|
-
|
—
|
12/06
|
—
|
|||||
|
Travelers Land (178 acres), Farmers Branch, TX
|
27,715
|
24,511
|
-
|
-
|
24,511
|
-
|
24,511
|
-
|
—
|
11/06
|
—
|
||||||
|
Schedule III
|
|||||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
|||||||||||||||||
|
REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||
|
December 31, 2012
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Initial Cost
|
Cost Capitalized
Subsequent toAcquisition
|
Asset
Impairment
|
Gross Amounts of Which
Carried at End of Year
|
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
|
Property/Location
|
Encumbrances
|
Land
|
Building &
Improvements
|
Improvements
|
Asset
Impairment
|
Land
|
Building &
Improvements
|
Total
|
Accumulated
Depreciation
|
Date of
Construction
|
Date
Acquired
|
Life on Which
Depreciation
|
|||||
|
dollars in thousands)
|
|||||||||||||||||
|
Land (cont'd)
|
|||||||||||||||||
|
Travelers Land (15 acres), Farmers Branch, TX
|
1,777
|
1,913
|
-
|
-
|
1,913
|
-
|
1,913
|
-
|
—
|
11/06
|
—
|
||||||
|
Travis Ranch Land, Kaufman County, TX
|
757
|
1,030
|
-
|
-
|
1,030
|
-
|
1,030
|
-
|
—
|
08/08
|
—
|
||||||
|
Travis Ranch Retail, Kaufman City, TX
|
-
|
1,517
|
-
|
-
|
1,517
|
-
|
1,517
|
-
|
—
|
08/08
|
—
|
||||||
|
Union Pacific Railroad Land, Dallas, TX
|
-
|
130
|
-
|
-
|
130
|
-
|
130
|
-
|
—
|
03/04
|
—
|
||||||
|
US Virgin Islands - Pearl, US Virgin Islands
|
3,018
|
14,031
|
-
|
2,284
|
16,315
|
-
|
16,315
|
-
|
—
|
10/08
|
—
|
||||||
|
Valley View 34 (Mercer Crossing), Farmers Branch, TX
|
259
|
228
|
-
|
-
|
228
|
-
|
228
|
-
|
—
|
08/08
|
—
|
||||||
|
Valley View/Senlac, Farmers Branch, TX
|
609
|
780
|
-
|
-
|
780
|
-
|
780
|
-
|
—
|
12/05
|
—
|
||||||
|
Waco 151 Land, Waco, TX
|
1,218
|
2,106
|
-
|
-
|
(1,207)
|
899
|
-
|
899
|
-
|
—
|
04/07
|
—
|
|||||
|
Waco Swanson, Waco, TX
|
-
|
173
|
-
|
-
|
173
|
-
|
173
|
-
|
—
|
08/06
|
—
|
||||||
|
Walker Land (82.6 acres), Dallas County, TX
|
8,397
|
12,613
|
-
|
-
|
12,613
|
-
|
12,613
|
-
|
—
|
09/06
|
—
|
||||||
|
Willowick Land, Pensacola, FL
|
-
|
137
|
-
|
-
|
137
|
-
|
137
|
-
|
—
|
01/95
|
—
|
||||||
|
Windmill Farms I, Kaufman County, TX
|
33,415
|
50,428
|
-
|
14,256
|
(21,009)
|
43,675
|
-
|
43,675
|
-
|
—
|
11/06
|
—
|
|||||
|
Total Land Held for Development
|
$ 117,035
|
$ 166,529
|
$ -
|
$ 55,053
|
$ (27,327)
|
$ 194,254
|
$ -
|
$ 194,254
|
$ -
|
||||||||
|
Corporate Departments/Investments/Misc.
|
|||||||||||||||||
|
TCI - Corporate
|
11,575
|
-
|
-
|
-
|
-
|
-
|
-
|
—
|
—
|
—
|
|||||||
|
ARI - Corporate
|
23,571
|
-
|
-
|
16
|
16
|
-
|
16
|
16
|
—
|
—
|
—
|
||||||
|
Total Corporate Debt
|
$ 35,147
|
-
|
$ -
|
$ 16
|
$ -
|
$ 16
|
$ -
|
$ 16
|
$ 16
|
||||||||
|
Total Properties Held for Investment/Corporate Debt
|
$ 788,647
|
$ 229,195
|
$ 715,515
|
$ 119,394
|
$ (32,471)
|
$ 260,413
|
$ 771,219
|
$ 1,031,632
|
$ 160,525
|
||||||||
|
Properties Held for Sale
|
|||||||||||||||||
|
Apartments
|
|||||||||||||||||
|
Verandas at City View, Fort Worth, TX
|
18,197
|
1,792
|
18,375
|
1,267
|
1,792
|
19,641
|
21,433
|
4,393
|
2003
|
09/01
|
40 years
|
||||||
|
Total Apartments Held for Sale
|
$ 18,197
|
$ 1,792
|
$ 18,375
|
$ 1,267
|
$ -
|
$ 1,792
|
$ 19,641
|
$ 21,433
|
$ 4,393
|
||||||||
|
Total Properties Held for Sale
|
$ 18,197
|
$ 1,792
|
$ 18,375
|
$ 1,267
|
$ -
|
$ 1,792
|
$ 19,641
|
$ 21,433
|
$ 4,393
|
||||||||
|
Properties Subject to Sales Contract
|
|||||||||||||||||
|
Apartments
|
|||||||||||||||||
|
Quail Hollow, Holland, OH
|
11,129
|
1,406
|
12,650
|
41
|
(1,998)
|
1,406
|
10,694
|
12,100
|
1,476
|
2000
|
04/08
|
40 years
|
|||||
|
Total Apartment Subject to Sales Contract
|
$ 11,129
|
$ 1,406
|
$ 12,650
|
$ 41
|
$ (1,998)
|
$ 1,406
|
$ 10,694
|
$ 12,100
|
$ 1,476
|
||||||||
|
Commercial
|
|||||||||||||||||
|
Amoco Building, New Orleans, LA
|
21,353
|
1,130
|
3,078
|
6,825
|
1,130
|
9,903
|
11,034
|
7,798
|
1974
|
07/97
|
40 years
|
||||||
|
Eton Square, Tulsa, OK
|
9,212
|
1,346
|
12,064
|
4,207
|
(2,400)
|
1,346
|
13,871
|
15,217
|
6,553
|
1985
|
09/99
|
40 years
|
|||||
|
Thermalloy, Farmers Branch, TX
|
121
|
791
|
1,061
|
-
|
791
|
1,061
|
1,852
|
121
|
—
|
05/08
|
40 years
|
||||||
|
Total Commercial Subject to Sales Contract
|
$ 30,686
|
$ 3,267
|
$ 16,203
|
$ 11,032
|
$ (2,400)
|
$ 3,267
|
$ 24,835
|
$ 28,103
|
$ 14,472
|
||||||||
|
Land
|
|||||||||||||||||
|
Dominion Tract, Dallas, TX
|
1,221
|
2,036
|
-
|
-
|
(133)
|
1,904
|
-
|
1,904
|
-
|
—
|
03/99
|
—
|
|||||
|
Hollywood Casino Tract I, Farmers Branch, TX
|
2,124
|
3,236
|
-
|
135
|
(176)
|
3,194
|
-
|
3,194
|
-
|
—
|
06/02
|
—
|
|||||
|
Luna Ventures, Farmers Branch TX
|
380
|
2,934
|
-
|
-
|
-
|
2,934
|
-
|
2,934
|
-
|
—
|
04/08
|
—
|
|||||
|
Mansfield Land, Mansfield, TX
|
304
|
543
|
-
|
3
|
-
|
546
|
-
|
546
|
-
|
—
|
09/05
|
—
|
|||||
|
Pioneer Crossing Tract I, Austin, TX
|
2,875
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
—
|
03/06
|
||||||
|
Pioneer Crossing Tract II (17.28 acres), Austin, TX
|
145
|
229
|
-
|
-
|
-
|
229
|
-
|
229
|
-
|
—
|
03/06
|
—
|
|||||
|
Senlac Land, Farmers Branch, TX
|
116
|
656
|
-
|
-
|
-
|
656
|
-
|
656
|
-
|
—
|
08/05
|
—
|
|||||
|
Sheffield Village, Grand Prairie, TX
|
332
|
1,643
|
-
|
438
|
-
|
2,082
|
-
|
2,082
|
-
|
—
|
09/03
|
—
|
|||||
|
Southwood Plantation 1394, Tallahassee, FL
|
600
|
1,209
|
-
|
113
|
(823)
|
500
|
-
|
500
|
-
|
—
|
02/06
|
—
|
|||||
|
Stanley Tools, Farmers Branch, TX
|
1,324
|
4,987
|
-
|
-
|
(301)
|
4,686
|
-
|
4,686
|
-
|
—
|
02/04
|
—
|
|||||
|
Whorton Land, Bentonville, AR
|
3,242
|
4,291
|
-
|
6
|
(2,997)
|
1,300
|
-
|
1,300
|
-
|
—
|
06/05
|
—
|
|||||
|
Total Land Subject to Sales Contract
|
$ 12,663
|
$ 21,766
|
$ -
|
$ 695
|
$ (4,429)
|
$ 18,032
|
$ -
|
$ 18,032
|
$ -
|
||||||||
|
Total Properties Subject to Sales Contract
|
$ 54,478
|
$ 26,439
|
$ 28,853
|
$ 11,769
|
$ (8,827)
|
$ 22,704
|
$ 35,529
|
$ 58,234
|
$ 15,948
|
||||||||
|
TOTAL: Real Estate
|
$ 861,322
|
$ 257,425
|
$ 762,743
|
$ 132,429
|
$ (41,298)
|
$ 284,909
|
$ 826,390
|
$ 1,111,299
|
$ 180,866
|
||||||||
| SCHEDULE III | ||||||||||||
|
(Continued)
|
||||||||||||
|
REAL ESTATE AND ACCUMULATED DEPRECIATION
|
||||||||||||
|
As of December 31,
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
(dollars in thousansds)
|
||||||||||||
|
Reconciliation of Real Estate
|
||||||||||||
|
Balance at January 1,
|
$ | 1,196,662 | $ | 1,541,774 | $ | 1,792,562 | ||||||
|
Additions
|
||||||||||||
|
Acquisitions, improvements and construction
|
11,860 | 56,505 | 74,796 | |||||||||
|
Deductions
|
||||||||||||
|
Sale of real estate
|
(89,978 | ) | (411,593 | ) | (268,616 | ) | ||||||
|
Asset impairments
|
(7,245 | ) | 9,976 | (56,968 | ) | |||||||
|
Balance at December 31,
|
$ | 1,111,299 | $ | 1,196,662 | $ | 1,541,774 | ||||||
|
Reconciliation of Accumulated Depreciation
|
||||||||||||
|
Balance at January 1,
|
$ | 170,032 | $ | 209,189 | $ | 211,041 | ||||||
|
Additions
|
||||||||||||
|
Depreciation
|
22,494 | 11,990 | 26,370 | |||||||||
|
Deductions
|
||||||||||||
|
Sale of real estate
|
(11,660 | ) | (51,147 | ) | (28,222 | ) | ||||||
|
Balance at December 31,
|
$ | 180,866 | $ | 170,032 | $ | 209,189 | ||||||
|
SCHEDULE IV
|
||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||||||||
|
MORTGAGE LOANS ON REAL ESTATE
|
||||||||||||||
|
December 31, 2012
|
||||||||||||||
|
Description
|
Interest
Rate
|
Final
Maturity
Date
|
Periodic
Payment
Terms
|
Prior Liens
|
Face Amount of Mortgage
|
Carrying
Amount of Mortgage
|
Principal or
Loans Subject to Delinquent Principal or Interest
|
|||||||
|
JUNIOR MORTGAGE LOANS
|
||||||||||||||
|
2410 Partnership
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
145
|
145
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Christine Tunney
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
48
|
48
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Compton Partners
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
289
|
289
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
David Monier
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
96
|
96
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Earl Samson
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
96
|
96
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Edward Samson
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
96
|
96
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Hammon Operating Corporation
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
193
|
193
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Harold Wolfe
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
193
|
193
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Herrick Partners
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
91
|
91
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Mary Ann MacLean
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
193
|
193
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Michael Monier
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
304
|
304
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Michale Witte
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
96
|
96
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Miscellaneous Non-Related Party
|
Various
|
Various
|
-
|
1,624
|
2,082
|
-
|
||||||||
|
Various Security Interest
|
||||||||||||||
|
Miscellaneous Related Party
|
Various
|
Various
|
7,140
|
7,608
|
2,319
|
-
|
||||||||
|
Various Security Interest
|
||||||||||||||
|
SCHEDULE IV
|
||||||||||||||
| (Continued) | ||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||||||||
|
MORTGAGE LOANS ON REAL ESTATE
|
||||||||||||||
|
December 31, 2012
|
||||||||||||||
|
Description
|
Interest
Rate
|
Final
Maturity
Date
|
Periodic
Payment
Terms
|
Prior Liens
|
Face Amount
of Mortgage
|
Carrying Amount of Mortgage
|
Principal or
Loans Subject to Delinquent Principal or Interest
|
|||||||
|
Palmer Brown Madden
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
96
|
96
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Peter Van Dyk Berg
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
193
|
193
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Quintin Smith Jr.
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
193
|
193
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Richard Schmaltz
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
203
|
203
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Robert Baylis
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
193
|
193
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Sherman Bull
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
193
|
193
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Summer Breeze I-V, LLC
|
5.00%
|
09/13
|
Interest and principal due at maturity.
|
-
|
2,590
|
2,590
|
||||||||
|
6% Class A and 25% Class B Limited Partner Interests
|
||||||||||||||
|
Trust - Brett & Nicole Monier
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
32
|
32
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Trust - David Monier
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
32
|
32
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Trust - Joseph Monier
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
32
|
32
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Cliffs of El Dorado/UH of McKinney,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
13,386
|
1,337
|
2,097
|
-
|
|||||||
|
100% Interest in UH of Mckinney, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Echo Station/UH of Temple,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
10,075
|
1,668
|
1,481
|
-
|
|||||||
|
100% Interest in UH of Temple, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Inwood on the Park/UH of Inwood,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
23,093
|
2,800
|
5,059
|
-
|
|||||||
|
100% Interest in UH of Inwood, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Kensington Park/UH of Kensington,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
19,098
|
1,925
|
3,936
|
-
|
|||||||
|
100% Interest in UH of Kensington, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Lakeshore Villas/HFS of Humble,LLC)
(31.5% of cash flow)
|
5.25%
|
12/27
|
Excess cash flow
|
16,313
|
6,363
|
6,363
|
-
|
|||||||
|
Interest in Unified Housing Foundation Inc.
|
||||||||||||||
|
SCHEDULE IV
|
||||||||||||||
| (Continued) | ||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||||||||
|
MORTGAGE LOANS ON REAL ESTATE
|
||||||||||||||
|
December 31, 2012
|
||||||||||||||
|
Description
|
Interest
Rate
|
Final
Maturity
Date
|
Periodic
Payment
Terms
|
Prior Liens
|
Face Amount
of Mortgage
|
Carrying Amount of Mortgage
|
Principal or
Loans Subject to Delinquent Principal or Interest
|
|||||||
|
Unified Housing Foundation, Inc. (Lakeshore Villas/HFS of Humble,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
16,313
|
1,320
|
2,733
|
-
|
|||||||
|
100% Interest in HFS of Humble, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Limestone Canyon/UH of Austin,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
13,637
|
3,300
|
4,663
|
-
|
|||||||
|
100% Interest in UH of Austin, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Limestone Canyon/UH of Austin,LLC)
|
5.25%
|
07/15
|
Excess cash flow
|
13,637
|
1,871
|
3,057
|
-
|
|||||||
|
100% Interest in UH of Austin, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Limestone Ranch/UH of Vista Ridge,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
12,683
|
6,000
|
8,250
|
||||||||
|
100% Interest in UH of Vista Ridge, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Parkside Crossing/UH of Parkside Crossing,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
11,240
|
1,223
|
2,272
|
-
|
|||||||
|
100% Interest in UH of Parkside Crossing, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Sendero Ridge)
|
5.25%
|
12/27
|
Excess cash flow
|
23,853
|
6,942
|
9,986
|
-
|
|||||||
|
100% Interest in UH of Sendero Ridge, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Timbers at the Park/UH of Terrell,LLC)
|
5.25%
|
12/27
|
Excess cash flow
|
7,588
|
1,323
|
1,323
|
-
|
|||||||
|
100% Interest in UH of Terrell, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Tivoli)
|
5.25%
|
12/27
|
Excess cash flow
|
10,410
|
6,140
|
7,966
|
-
|
|||||||
|
100% Interest in UH of Tivoli, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Reserve at White Rock I)
|
5.25%
|
12/27
|
Excess cash flow
|
15,283
|
1,426
|
2,485
|
-
|
|||||||
|
100% Interest in UH of Harvest Hill I, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Reserve at White Rock II)
|
5.25%
|
12/27
|
Excess cash flow
|
14,564
|
1,430
|
2,555
|
-
|
|||||||
|
100% Interest in UH of Harvest Hill, LLC
|
||||||||||||||
|
Unified Housing Foundation, Inc. (Trails at White Rock)
|
5.25%
|
12/27
|
Excess cash flow
|
22,579
|
2,127
|
3,815
|
-
|
|||||||
|
100% Interest in UH of Harvest Hill III, LLC
|
||||||||||||||
|
William Ingram
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
96
|
96
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
William Urkiel
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
96
|
96
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
Willingham Trust
|
10.00%
|
09/17
|
Interest only paid quarterly.
|
-
|
96
|
96
|
-
|
|||||||
|
Class A limited partnership interests in Edina Park Plaza Associates, L.P.
|
||||||||||||||
|
SCHEDULE IV
|
||||||||||||||
|
(Continued)
|
||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||||||||
|
MORTGAGE LOANS ON REAL ESTATE
|
||||||||||||||
|
December 31, 2012
|
||||||||||||||
|
Description
|
Interest
Rate
|
Final
Maturity
Date
|
Periodic
Payment
Terms
|
Prior Liens
|
Face Amount
of Mortgage
|
Carrying Amount of Mortgage
|
Principal or
Loans Subject to Delinquent Principal or Interest
|
|||||||
|
UNSECURED LOANS
|
||||||||||||||
|
One Realco Corporation
(1)
|
3.00%
|
1/17
|
Interest and principal due at maturity.
|
-
|
10,000
|
10,000
|
-
|
|||||||
|
Realty Advisors Management, Inc.
|
4.00%
|
12/16
|
Interest only paid quarterly.
|
-
|
20,387
|
20,387
|
-
|
|||||||
|
Leman Development, Ltd.
(1)
|
0.00%
|
N/A
|
-
|
1,500
|
1,500
|
-
|
||||||||
|
Tracy Suttles
(1)
|
18.00%
|
11/13
|
Interest and principal due at maturity.
|
-
|
2,147
|
1,077
|
-
|
|||||||
|
Unified Housing Foundation, Inc. (Lakeshore Villas/HFS of Humble,LLC) (68.5% of cash flow)
|
5.25%
|
12/27
|
Excess cash flow
|
16,313
|
2,000
|
2,000
|
-
|
|||||||
|
Unified Housing Foundation, Inc.
|
5.00%
|
12/13
|
Interest and principal due at maturity.
|
-
|
6,000
|
6,000
|
-
|
|||||||
|
$220,942
|
$ 104,346
|
$ 119,291
|
$ -
|
|||||||||||
|
Accrued interest
|
5,882
|
|||||||||||||
|
Allowance for estimated losses
|
(21,704)
|
|||||||||||||
|
$ 103,469
|
||||||||||||||
|
(1) Fully reserved
|
||||||||||||||
|
AMERICAN REALTY INVESTORS, INC.
|
||||||||||||
|
MORTGAGE LOAN RECEIVABLES ON REAL ESTATE
|
||||||||||||
|
As of December 31,
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
2012
|
2011
|
2010
|
||||||||||
|
Balance at January 1,
|
$ | 114,923 | $ | 102,962 | $ | 94,980 | ||||||
|
Additions
|
||||||||||||
|
New Mortgage Loans
|
18,590 | 22,968 | 29,309 | |||||||||
|
Funding of Existing Loans
|
1 | - | 12,315 | |||||||||
|
Increase (Decrease) of interest receivable on mortgage loans
|
(2,749 | ) | 3,822 | 6,315 | ||||||||
|
Deductions
|
||||||||||||
|
Collection of principal
|
(3,913 | ) | (8,252 | ) | (11,121 | ) | ||||||
|
Conversion to property interest
|
- | - | - | |||||||||
|
Non-Cash Reductions
|
(1,679 | ) | (1,007 | ) | (28,836 | ) | ||||||
|
Cost of mortgages sold
|
- | (5,570 | ) | - | ||||||||
|
Balance at December 31,
|
$ | 125,173 | $ | 114,923 | $ | 102,962 | ||||||
|
Audit Committee
|
Governance and Nominating
Committee
|
Compensation Committee
|
|
|
Sharon Hunt
|
X
|
X
|
Chair
|
|
Robert A. Jakuszewski
|
X
|
Chair
|
X
|
|
Ted R. Munselle
|
Chair
|
X
|
X
|
|
Henry A. Butler
|
|
(1)
|
an annual net income fee equal to 7.5% of ARL’s net income as an incentive for successful investment and management of the Company’s assets;
|
|
(2)
|
an annual incentive sales fee to encourage periodic sales of appreciated real property at optimum value equal to 10.0% of the amount, if any, by which the aggregate sales consideration for all real estate sold by ARL during such fiscal year exceeds the sum of:
|
|
(a)
|
the cost of each such property as originally recorded in ARL’s books for tax purposes (without deduction for depreciation, amortization or reserve for losses);
|
|
(b)
|
capital improvements made to such assets during the period owned; and
|
|
(c)
|
all closing costs (including real estate commissions) incurred in the sale of such real estate; provided however, no incentive fee shall be paid unless (a) such real estate sold in such fiscal year, in the aggregate, has produced an 8.0% simple annual return on the net investment including capital improvements, calculated over the holding period before depreciation and inclusive of operating income and sales consideration, and (b) the aggregate net operating income from all real estate owned for each of the prior and current fiscal years shall be at least 5.0% higher in the current fiscal year than in the prior fiscal year;
|
|
(3)
|
an acquisition commission, from an unaffiliated party of any existing mortgage or loan, for supervising the acquisition, purchase or long-term lease of real estate equal to the lesser of:
|
|
(a)
|
up to 1.0% of the cost of acquisition, inclusive of commissions, if any, paid to non-affiliated brokers; or
|
|
(b)
|
the compensation customarily charged in arm’s-length transactions by others rendering similar property acquisition services as an ongoing public activity in the same geographical location and for comparable property, provided that the aggregate purchase price of each property (including acquisition fees and real estate brokerage commissions) may not exceed such property’s appraised value at acquisition;
|
|
(4)
|
a construction fee equal to 6.0% of the so-called “hard costs” only of any costs of construction on a completed basis, based upon amounts set forth as approved on any architect’s certificate issued in connection with such construction, which fee is payable at such time as the applicable architect certifies other costs for payment to third parties. The phrase “hard costs” means all actual costs of construction paid to contractors, subcontractors and third parties for materials or labor performed as part of the construction but does not include items generally regarded as “soft costs,” which are consulting fees, attorneys’ fees, architectural fees, permit fees and fees of other professionals; and
|
|
(5)
|
reimbursement of certain expenses incurred by the advisor in the performance of advisory services.
|
|
(1)
|
a mortgage or loan acquisition fee with respect to the acquisition or purchase from an unaffiliated party of any existing mortgage loan by ARL equal to the lesser of:
|
|
(a)
|
1.0% of the amount of the mortgage or loan purchased; or
|
|
(b)
|
a brokerage or commitment fee which is reasonable and fair under the circumstances. Such fee will not be paid in connection with the origination or funding of any mortgage loan by ARL; and
|
|
(2)
|
a mortgage brokerage and equity refinancing fee for obtaining loans or refinancing on properties equal to the lesser of:
|
|
(a)
|
1.0% of the amount of the loan or the amount refinanced; or
|
|
(b)
|
a brokerage or refinancing fee which is reasonable and fair under the circumstances; provided, however, that no such fee shall be paid on loans from Pillar without the approval of ARL’s Board of Directors. No fee shall be paid on loan extensions.
|
|
Name
|
Managers/Officer(s)
|
|
|
Daniel J. Moos
|
President and Chief Executive Officer
|
|
|
Gene S. Bertcher
|
Executive Vice President, Chief Financial Officer
|
|
|
Louis J. Corna
|
Executive Vice President, Secretary, Tax Counsel, General Legal
Counsel
|
|
|
Alfred Crozier
|
Executive Vice President, Residential Construction
|
|
|
Mickey N. Phillips
|
Manager
|
|
|
Ryan T. Phillips
|
Manager
|
|
(1)
|
maximum fee of 4.5% on the first $2.0 million of any purchase or sale transaction of which no more than 3.5% is to be paid to Regis;
|
|
(2)
|
maximum fee of 3.5% on transaction amounts between $2.0 million-$5.0 million of which no more than 3.0% is to be paid to Regis;
|
|
(3)
|
maximum fee of 2.5% on transaction amounts between $5.0 million-$10.0 million of which no more than 2.0% is to be paid to Regis; and
|
|
(4)
|
a maximum fee of 2.0% on transaction amounts in excess of $10.0 million of which no more than 1.5% is to be paid to Regis.
|
|
Plan Category
|
Number of Securities to
be Issued Upon Exercise
of Outstanding Options,
Warrants and Rights
|
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)
|
|||||||||
|
(a)
|
(b)
|
(c)
|
||||||||||
|
Equity compensation plans approved by security holders
|
1,000 | $ | 9.70 | — | ||||||||
|
Name and Address of Beneficial Owner
|
Amount and
Nature
of Beneficial
Ownership*
|
Approximate
Percent
of Class **
|
||||||
|
Prime Stock Holdings, Inc.
1603 LBJ Freeway, Suite 800 Dallas, Texas 75234
|
1,459,828 | (1) | 12.67 | |||||
|
Realty Advisors, Inc.
|
9,249,336 | (1)(2) | 80.25 | % | ||||
|
1603 LBJ Freeway, Suite 800 Dallas, Texas 75234
|
||||||||
|
Realty Advisors LLC
|
7,789,508 | (3) | 67.59 | % | ||||
|
1603 LBJ Freeway, Suite 800 Dallas, Texas 75234
|
||||||||
|
Ryan T. Phillips
|
9,276,938 | (1)(2)(3) | 80.49 | % | ||||
|
1603 LBJ Freeway, Suite 800 Dallas, Texas 75234
|
||||||||
|
Name and Address of Beneficial Owner
|
Amount and
Nature
of Beneficial
Ownership*
|
Approximate
Percent
of Class **
|
||||||
|
Gene S. Bertcher
|
9,249,336 | (2)(3) | 80.25 | % | ||||
|
Henry A. Butler
|
- | |||||||
|
Louis J. Corna
|
9,249,336 | (2)(3) | 80.25 | % | ||||
|
Alfred Crozier
|
9,249,336 | (2)(3) | 80.25 | % | ||||
|
Robert A. Jakuszewski
|
- | |||||||
|
Daniel J. Moos
|
9,254,336 | (2)(3)(4) | 80.30 | % | ||||
|
Ted R. Munselle
|
1,000 | (1) | 0.01 | % | ||||
|
Sharon Hunt
|
- | |||||||
|
All Directors and Executive Officers as a group (8 persons)
|
9,249,336 | (1)(2)(3)(4) | 80.25 | % |
|
2012
|
2011
|
|||||||||||
|
Farmer, Fuqua
|
BDO
|
Swalm &
|
Farmer, Fuqua
|
BDO
|
Swalm &
|
|||||||
|
Type of Fee
|
& Huff
|
Seidman
|
Associates
|
& Huff
|
Seidman
|
Associates
|
||||||
|
Audit Fees
|
$ 693,192
|
(1)
|
$ -
|
$ |
46,104
|
(3)
|
$ 692,692
|
(4)
|
$ -
|
$ 52,572
|
(6)
|
|
|
Audit Related Fees
|
||||||||||||
|
Tax Fees
|
54,125
|
(2)
|
$ 12,583
|
$ |
-
|
58,500
|
(5)
|
$ 27,000
|
$ -
|
|||
|
All Other Fees
|
||||||||||||
|
Total
|
$ 747,317
|
$ 12,583
|
$ |
46,104
|
$ 751,192
|
$ 27,000
|
$ 52,572
|
|||||
|
(1) Includes $491,992 TCI
|
|||||||||||||||||
|
(2) Includes $40,825 TCI
|
|||||||||||||||||
|
(3) All IOT
|
|||||||||||||||||
|
(4) Includes $476,992 TCI
|
|||||||||||||||||
|
(5) Includes $45,200 TCI
|
|||||||||||||||||
|
(6) All IOT
|
|||||||||||||||||
|
|
FINANCIAL STATEMENT SCHEDULES
|
|
|
(a)
|
The following documents are filed as part of this Report:
|
|
|
1.
|
Consolidated Financial Statements
|
|
|
Report of Independent Certified Public Accountants
|
|
|
Consolidated Balance Sheets—December 31, 2012 and 2011
|
|
|
Consolidated Statements of Operations—Years Ended December 31, 2012, 2011 and 2010
|
|
|
Consolidated Statements of Shareholders’ Equity—Years Ended December 31, 2012, 2011 and 2010
|
|
|
Consolidated Statements of Cash Flows—Years Ended December 31, 2012, 2011 and 2010
|
|
|
Consolidated Statements of Comprehensive Income (Loss) – Years Ended December 31, 2012, 2011 and 2010
|
|
|
Notes to Consolidated Financial Statements
|
|
|
2.
|
Financial Statement Schedules
|
|
|
Schedule III—Real Estate and Accumulated Depreciation
|
|
|
Schedule IV—Mortgage Loan Receivables on Real Estate
|
|
|
3.
|
Incorporated Financial Statements
|
|
|
Consolidated Financial Statements of Income Opportunity Realty Investors, Inc. (Incorporated by reference to Item 8. of Income Opportunity Realty Investors, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2012).
|
|
|
(b)
|
Exhibits.
|
|
Exhibit
Number
|
Description
|
|
3.1
|
Certificate of Restatement of Articles of Incorporation of American Realty Investors, Inc., dated August 3, 2000 (incorporated by reference to Exhibit 3.0 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).
|
|
3.2
|
Certificate of Correction of Restated Articles of Incorporation of American Realty Investors, Inc., dated August 29, 2000 (incorporate by reference to Exhibit 3.1 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).
|
|
3.3
|
Articles of Amendment to the Restated Articles of Incorporation of American Realty Investors, Inc. decreasing the number of authorized shares of and eliminating Series B Cumulative Convertible Preferred Stock dated August 26, 2003 (incorporated by reference to Exhibit 3.3 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).
|
|
3.4
|
Articles of Amendment to the Restated Articles of Incorporation of American Realty Investors, Inc. decreasing the number of authorized shares of and eliminating Series I Cumulative Preferred Stock dated October 1, 2003 (incorporated by reference to Exhibit 3.4 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).
|
|
3.5
|
By-laws of American Realty Investors, Inc. (incorporated by reference to Exhibit 3.2 to the Registrant’s Registration Statement on Form S-4, filed on December 30, 1999).
|
|
4.1
|
Certificate of Designations, Preferences and Relative Participating or Optional or Other Special Rights, and Qualifications, Limitations or Restrictions Thereof of Series F Redeemable Preferred Stock of American Realty Investors, Inc., dated June 11, 2001 (incorporated by reference to Exhibit 4.1 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2001).
|
|
4.2
|
Certificate of Withdrawal of Preferred Stock, Decreasing the Number of Authorized Shares of and Eliminating Series F Redeemable Preferred Stock, dated June 18, 2002 (incorporated by reference to Exhibit 3.0 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2002).
|
|
4.3
|
Certificate of Designation, Preferences and Rights of the Series I Cumulative Preferred Stock of American Realty Investors, Inc., dated February 3, 2003 (incorporated by reference to Exhibit 4.3 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2002).
|
|
4.4
|
Certificate of Designation for Nevada Profit Corporations designating the Series J 8% Cumulative Convertible Preferred Stock as filed with the Secretary of State of Nevada on March 16, 2006 (incorporated by reference to Registrant current report on Form 8-K for event of March 16, 2006).
|
|
10.1
|
Advisory Agreement between American Realty Investors, Inc. and Pillar Income Asset Management, LLC, dated April 30, 2011 (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, dated April 30, 2011).
|
|
10.2
|
Second Amendment to Modification of Stipulation of Settlement dated October 17, 2001 (incorporated by reference to Exhibit 10.1 to the Registrant’s Registration Statement on Form S-4, dated February 24, 2002).
|
|
14.0
|
Code of Ethics for Senior Financial Officers (incorporated by reference to Exhibit 14.0 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2004).
|
|
21.1*
|
Subsidiaries of the Registrant.
|
|
31.1*
|
Rule 13a-14(a) Certification by Principal Executive Officer.
|
|
31.2*
|
Rule 13a-14(a) Certification by Principal Financial Officer.
|
|
32.1*
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
| 101 | Interactive data files pursuant to Rule 405 of Regulation S-T. |
|
*
|
Filed herewith.
|
|
A
MERICAN
R
EALTY
I
NVESTORS
, I
NC
.
|
|
|
By:
/s/ G
ENE
S. B
ERTCHER
|
|
|
Executive Vice President and
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|
|
Signature
|
Title
|
Date
|
|
/s/ H
ENRY
A. B
UTLER
Henry A. Butler
|
Chairman of the Board and Director
|
March 29, 2013
|
|
/s
ROBERT A. JAKUSZEWSKI
Robert A. Jakuszewski
|
Director
|
March 29, 2013
|
|
/s/ SHARON HUNT
Sharon Hunt
|
Director
|
March 29, 2013
|
|
/s/ T
ED
R. M
UNSELLE
Ted R. Munselle
|
Director
|
March 29, 2013
|
|
/s/ D
ANIEL
J. M
OOS
Daniel J. Moos
|
President and Chief Executive Officer
(Principal Executive Officer)
|
March 29, 2013
|
|
/s/ G
ENE
S. B
ERTCHER
Gene S. Bertcher
|
Executive Vice President and Chief
Financial Officer (Principal Financial and
Accounting Officer)
|
March 29, 2013
|
|
3.1
|
Certificate of Restatement of Articles of Incorporation of American Realty Investors, Inc., dated August 3, 2000 (incorporated by reference to Exhibit 3.0 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).
|
|
3.2
|
Certificate of Correction of Restated Articles of Incorporation of American Realty Investors, Inc., dated August 29, 2000 (incorporate by reference to Exhibit 3.1 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).
|
|
3.3
|
Articles of Amendment to the Restated Articles of Incorporation of American Realty Investors, Inc. decreasing the number of authorized shares of and eliminating Series B Cumulative Convertible Preferred Stock dated August 26, 2003 (incorporated by reference to Exhibit 3.3 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).
|
|
3.4
|
Articles of Amendment to the Restated Articles of Incorporation of American Realty Investors, Inc. decreasing the number of authorized shares of and eliminating Series I Cumulative Preferred Stock dated October 1, 2003 (incorporated by reference to Exhibit 3.4 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003).
|
|
3.5
|
By-laws of American Realty Investors, Inc. (incorporated by reference to Exhibit 3.2 to the Registrant’s Registration Statement on Form S-4, filed on December 30, 1999).
|
|
4.1
|
Certificate of Designations, Preferences and Relative Participating or Optional or Other Special Rights, and Qualifications, Limitations or Restrictions Thereof of Series F Redeemable Preferred Stock of American Realty Investors, Inc., dated June 11, 2001 (incorporated by reference to Exhibit 4.1 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2001).
|
|
4.2
|
Certificate of Withdrawal of Preferred Stock, Decreasing the Number of Authorized Shares of and Eliminating Series F Redeemable Preferred Stock, dated June 18, 2002 (incorporated by reference to Exhibit 3.0 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2002).
|
|
4.3
|
Certificate of Designation, Preferences and Rights of the Series I Cumulative Preferred Stock of American Realty Investors, Inc., dated February 3, 2003 (incorporated by reference to Exhibit 4.3 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2002).
|
|
4.4
|
Certificate of Designation for Nevada Profit Corporations designating the Series J 8% Cumulative Convertible Preferred Stock as filed with the Secretary of State of Nevada on March 16, 2006 (incorporated by reference to Registrant current report on Form 8-K for event of March 16, 2006).
|
|
10.1
|
Advisory Agreement between American Realty Investors, Inc. and Pillar Income Asset Management, LLC, dated April 30, 2011 (incorporated by reference to Exhibit 10.0 to the Registrant’s Current Report on Form 8-K, dated April 30, 2011).
|
|
10.2
|
Second Amendment to Modification of Stipulation of Settlement dated October 17, 2001 (incorporated by reference to Exhibit 10.1 to the Registrant’s Registration Statement on Form S-4, dated February 24, 2002).
|
|
14.0
|
Code of Ethics for Senior Financial Officers (incorporated by reference to Exhibit 14.0 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2004).
|
|
21.1*
|
Subsidiaries of the Registrant.
|
|
31.1*
|
Rule 13a-14(a) Certification by Principal Executive Officer.
|
|
31.2*
|
Rule 13a-14(a) Certification by Principal Financial Officer.
|
|
32.1*
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
*
|
Filed herewith.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|