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.
Subscription
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.
Fees
We will provide you with advance notice of any change in fees.
Usage
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.
Limitation of Liability
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.
Privacy Policy
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.
Personal Information
When you register for our Service, we collect information from you such as your name, email
address and credit card information.
Usage
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.
Sharing of Personal Information
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.
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 30, 2023
or
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________ to________
Commission File Number
001-09240
TRANSCONTINENTAL REALTY INVESTORS, INC.
(Exact Name of Registrant as Specified in Its Charter)
Nevada
94-6565852
(State or Other Jurisdiction of
Incorporation or Organization)
(I.R.S. Employer
Identification No.)
1603 Lyndon B. Johnson Freeway
,
Suite 800
,
Dallas
,
Texas
75234
(Address of principal executive offices) (Zip Code)
(
469
)
522-4200
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Exchange Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock
TCI
NYSE
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
x
Yes
¨
No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
x
Yes
¨
No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐
Accelerated filer ☐
Non-accelerated filer
☒
Smaller reporting company
☒
Emerging growth Company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes
x
No.
As of November 9, 2023, there were
8,639,316
shares of common stock outstanding.
Rental revenues (including $
232
and $
223
for the three months ended September 30, 2023 and 2022, respectively, and $
731
and $
702
for the nine months ended September 30, 2023 and 2022, respectively, from related parties)
$
11,838
$
7,570
$
34,236
$
22,310
Other income
687
749
2,216
1,566
Total revenue
12,525
8,319
36,452
23,876
Expenses:
Property operating expenses (including $
97
and $
110
for the three months ended September 30, 2023 and 2022, respectively, and $
296
and $
337
for the nine months ended September 30, 2023 and 2022, respectively, from related parties)
7,443
4,701
20,580
12,541
Depreciation and amortization
3,313
2,193
9,615
6,840
General and administrative (including $
796
and $
1,199
for the three months ended September 30, 2023 and 2022, respectively, and $
2,854
and $
3,133
for the nine months ended September 30, 2023 and 2022, respectively, from related parties)
1,432
2,756
7,836
7,348
Advisory fee to related party
2,112
1,434
6,282
6,885
Total operating expenses
14,300
11,084
44,313
33,614
Net operating loss
(
1,775
)
(
2,765
)
(
7,861
)
(
9,738
)
Interest income (including $
5,522
and $
4,486
for the three months ended September 30, 2023 and 2022, respectively, and $
15,962
and $
11,784
for the nine months ended September 30, 2023 and 2022, respectively, from related parties)
9,676
7,379
26,998
17,162
Interest expense
(
1,902
)
(
3,992
)
(
7,415
)
(
13,142
)
Gain on foreign currency transactions
—
1,533
993
19,437
Loss on early extinguishment of debt
—
(
1,166
)
(
1,710
)
(
2,805
)
Equity in income from unconsolidated joint venture
85
464,085
798
470,428
Gain on sale or write-down of assets, net
—
1,539
188
16,580
Income tax provision
(
1,322
)
(
88,037
)
(
2,638
)
(
88,105
)
Net income
4,762
378,576
9,353
409,817
Net income attributable to noncontrolling interest
(
311
)
(
225
)
(
855
)
(
503
)
Net income attributable to the Company
$
4,451
$
378,351
$
8,498
$
409,314
Earnings per share - basic and diluted
$
0.52
$
43.79
$
0.98
$
47.38
Weighted average common shares used in computing earnings per share - basic and diluted
8,639,316
8,639,316
8,639,316
8,639,316
The accompanying notes are an integral part of these consolidated financial statements.
As used herein, the terms “the Company”, “we”, “our”, or “us” refer to Transcontinental Realty Investors, Inc., a Nevada corporation, which was formed in 1984. Our common stock is listed on the New York Stock Exchange (“NYSE”) under the symbol “TCI”. We
are owned approximately
78
% by American Realty Investors, Inc. (“ARL”), whose common stock is listed on the NYSE under the symbol “ARL”, and
7
% by
the controlling shareholder of ARL.
Our primary business is the acquisition, development and ownership of income-producing residential and commercial real estate properties. In addition, we opportunistically acquire land for future development in in-fill or high-growth suburban markets. From time to time, and when we believe it appropriate to do so, we will also sell land and income-producing properties. We generate revenues by leasing apartment units to residents, and leasing office, industrial and retail space to various for-profit businesses as well as certain local, state and federal agencies. We also generate income from the sales of income-producing properties and land.
Substantially all of our assets are held by our wholly-owned subsidiary, Southern Properties Capital Ltd. (“SPC”), which was formed for the purpose of raising funds by issuing non-convertible bonds that were listed on the Tel Aviv Stock Exchange ("TASE").
At September 30, 2023, our portfolio of properties consisted of:
●
Four
office buildings comprising in aggregate of approximately
1,056,793
square feet;
●
Fourteen
multifamily properties, owned directly by us, comprising of
2,328
units; and
● Approx
imately
1,858
acres of devel
oped and undeveloped land.
Our day to day operations are managed by Pillar Income Asset Management, Inc. (“Pillar”). Pillar's duties include, but are not limited to, locating, evaluating and recommending real estate and real estate-related investment opportunities and arranging debt and equity financing with third party lenders and investors. We have no employees; all of our services are performed by Pillar employees.
Three
of our commercial properties are managed by Regis Realty Prime, LLC (“Regis”). Regis provides leasing, construction management and brokerage services. Our multifamily properties and one of our commercial properties are managed by outside management companies. Pillar and Regis are considered to be related parties (See Note 14 – Related Party Transactions).
2.
Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted in accordance with such rules and regulations, although management believes the disclosures are adequate to prevent the information presented from being misleading. In the opinion of management, all adjustments (consisting of normal recurring matters) considered necessary for a fair presentation have been included.
Certain prior year amounts have been reclassified to conform wi
th the current year presentation. These reclassifications had no effect on the reported results of operation. An adjustment has been made to reclassify $
708
and $
1,645
interest expense to related parties for the three and nine months ended September 30, 2022, respectively, from interest expense to interest income on the consolidated statements of operations.
The consolidated balance sheet at December 31, 2022 was derived from the audited consolidated financial statements at that date, but does not include all of the information and disclosures required by GAAP for complete financial statements. For further information, refer to the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2022. Certain 2022 consolidated financial statement amounts have been reclassified to conform to the current presentation.
We consolidate entities in which we are considered to be the primary beneficiary of a variable interest entity (“VIE”) or have a majority of the voting interest of the entity. We have determined that we are a primary beneficiary of the VIE when we have (i) the power to direct the activities of a VIE that most significantly impacts its economic performance, and (ii) the obligations to absorb losses or the right to receive benefits that could potentially be significant to the VIE. In determining whether we are the primary beneficiary, we consider qualitative and quantitative factors, including ownership interest, management representation, ability to control decision and other contractual rights.
We account for entities in which we have less than a controlling financial interest or entities where we are not deemed to be the primary beneficiary under the equity method of accounting. Accordingly, we include our share of the net earnings or losses of these entities in our results of operations
.
3.
Earnings Per Share
Earnings per share (“EPS”) is computed by dividing net income attributable to the Company by the weighted-average number of common shares outstanding during the period.
The following table details our basic and diluted earnings per common share calculation:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
Net income
$
4,762
$
378,576
$
9,353
$
409,817
Net income attributable to noncontrolling interest
(
311
)
(
225
)
(
855
)
(
503
)
Net income attributable to the Company
$
4,451
$
378,351
$
8,498
$
409,314
Weighted-average common shares outstanding — basic and diluted
8,639,316
8,639,316
8,639,316
8,639,316
EPS - attributable to common shares — basic and diluted
The following presents the schedule of interest paid and other supplemental cash flow information:
Nine Months Ended September 30,
2023
2022
Cash paid for interest
$
9,273
$
17,802
Cash - beginning of period
Cash and cash equivalents
$
113,424
$
50,735
Restricted cash
108,883
21,986
$
222,307
$
72,721
Cash - end of period
Cash and cash equivalents
$
47,182
$
131,203
Restricted cash
36,145
17,950
$
83,327
$
149,153
Payments on mortgages, other notes and bonds payable
Payments on mortgages and other notes payable
$
5,633
$
26,411
Payments on bond payable
131,176
43,759
$
136,809
$
70,170
The following is a schedule of noncash investing and financing activities:
Nine Months Ended September 30,
2023
2022
Property acquired in exchange for reduction of related party receivable
$
6,064
$
—
Distribution from joint venture applied to Earn Out Obligation
$
—
$
34,159
5.
Operating Segments
Our segments are based on the internal reporting that we review for operational decision-making purposes. We operate in
two
reportable segments: (i) the acquisition, development, ownership and management of multifamily properties and (ii) the acquisition, ownership and management of commercial properties. The services for our multifamily segment include rental of apartments and other tenant services, including parking and storage space rental. Asset information by segment is not reported because we do not use this measure to assess performance or make decisions to allocate resources. Therefore, depreciation and amortization expense is not allocated among segments. General and administrative expenses, advisory fees, interest income and interest expense are not included in segment profit as our internal reporting addresses these items on a corporate level.
The following table presents our reportable segments for the three and nine months ended September 30, 2023 and 2022:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
Multifamily Segment
Revenues
$
7,899
$
2,850
$
22,930
$
9,024
Operating expenses
(
4,811
)
(
1,966
)
(
12,997
)
(
5,395
)
Profit from segment
3,088
884
9,933
3,629
Commercial Segment
Revenues
3,939
4,720
11,306
13,286
Operating expenses
(
2,632
)
(
2,735
)
(
7,583
)
(
7,146
)
Profit from segment
1,307
1,985
3,723
6,140
Total profit from segments
$
4,395
$
2,869
$
13,656
$
9,769
The table below reflects the reconciliation of total profit from segments to net income for the three and nine months ended September 30, 2023 and 2022:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
Total profit from segments
$
4,395
$
2,869
$
13,656
$
9,769
Other non-segment items of income (expense)
Depreciation and amortization
(
3,313
)
(
2,193
)
(
9,615
)
(
6,840
)
General and administrative
(
1,432
)
(
2,756
)
(
7,836
)
(
7,348
)
Advisory fee to related party
(
2,112
)
(
1,434
)
(
6,282
)
(
6,885
)
Other income
687
749
2,216
1,566
Interest income
9,676
7,379
26,998
17,162
Interest expense
(
1,902
)
(
3,992
)
(
7,415
)
(
13,142
)
Gain on foreign currency transactions
—
1,533
993
19,437
Loss on early extinguishment of debt
—
(
1,166
)
(
1,710
)
(
2,805
)
Income from unconsolidated joint venture
85
464,085
798
470,428
Gain on sales or write-down of assets
—
1,539
188
16,580
Income tax provision
(
1,322
)
(
88,037
)
(
2,638
)
(
88,105
)
Net income
$
4,762
$
378,576
$
9,353
$
409,817
6.
Lease Revenue
We lease our multifamily properties and commercial properties under agreements that are classified as operating leases. Our multifamily property leases generally include minimum rents and charges for ancillary services. Our commercial property leases generally include minimum rents and recoveries for property taxes and common area maintenance. Minimum rental revenues are recognized on a straight-line basis over the terms of the related leases.
The following table summarizes the components of our rental revenue for the three and nine months ended September 30, 2023 and 2022:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
Fixed component
$
11,338
$
6,977
$
32,968
$
20,854
Variable component
500
593
1,268
1,456
$
11,838
$
7,570
$
34,236
$
22,310
The following table summarizes the future rental payments that are payable to us from non-cancelable leases. The table excludes multifamily leases, which typically have a term of one-year or less:
2023
$
9,747
2024
10,823
2025
10,358
2026
10,056
2027
9,787
Thereafter
22,444
$
73,215
7.
Real Estate Activity
Below is a summary of our real estate as of September 30, 2023 and December 31, 2022:
September 30, 2023
December 31, 2022
Land
$
108,993
$
108,933
Building and improvements
371,973
359,904
Tenant improvements
17,463
25,611
Construction in progress
68,512
65,427
Total cost
566,941
559,875
Less accumulated depreciation
(
64,910
)
(
66,054
)
Total real estate
$
502,031
$
493,821
On March 15, 2023, we entered into a development agreement with Pillar to build a
240
unit multifamily property in Lake Wales, Florida that is expected to be completed in 2025 for a total cost of approximately $
55,330
. The cost of construction will be funded in part by a $
33,000
construction loan (
See Note 12 -
Mortgages and Other Notes Payable
)
. The development agreement provides for a $
1,637
fee that will be paid to Pillar over the construction period. As of September 30, 2023, we have incurred a total of $
12,337
in development costs, including $
334
in development fees.
Gain on sale or write-down of assets, net for the three and nine months ended September 30, 2023 and 2022 consists of the following:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
Land (1)
$
—
$
—
$
188
$
4,752
Multifamily Properties (2)
—
1,539
—
11,142
Commercial Properties (3)
—
—
—
890
Other
—
—
—
(
204
)
Total
$
—
$
1,539
$
188
$
16,580
(1)
Includes the gain on the sale of lots related to our investment in Windmill Farms, Mercer Crossing and other land holdings.
(2)
On January 14, 2022, we sold Toulon, a
240
unit multifamily property in Gautier, Mississippi for $
26,750
, resulting in a gain on sale of $
9,364
. We used the proceeds to pay off the $
14,740
mortgage note payable on the property and for general corporate purposes.
On September 16, 2022, in connection with a sale of properties by VAA (See Note 10 - Investment in Unconsolidated Joint Ventures), we sold Sugar Mill Phase III, a
72
unit multifamily property in Baton Rouge, Louisiana for $
11,800
, resulting in a gain on sale of $
1,871
. We used the proceeds to pay off the $
9,551
mortgage note payable on the property and for general corporate purposes.
(3) On May 17, 2022, we sold Fruitland Park, a
6,722
square foot commercial building in Fruitland Park, Florida for $
750
, resulting in a gain on sale of $
667
. We used the proceeds for general corporate purposes.
8.
Short-term Investments
We have investments in variable denominated floating rate notes and short-term commercial paper with maturities of less than nine months. The average interest rate on the investments was
5.29
%
and
4.67
% at September 30, 2023 and December 31, 2022, respectively.
The following table summarizes our notes receivable as of September 30, 2023 and December 31, 2022:
Carrying value
Property/Borrower
September 30, 2023
December 31, 2022
Interest Rate
Maturity Date
ABC Land and Development, Inc.
$
4,408
$
4,408
9.50
%
6/30/26
ABC Paradise, LLC
1,210
1,210
9.50
%
6/30/26
Autumn Breeze(1)
2,157
2,326
5.00
%
7/1/25
Bellwether Ridge(1)
3,798
3,798
5.00
%
11/1/26
Dominion at Mercer Crossing(2)
6,354
—
9.25
%
6/7/28
Forest Pines(1)
6,472
6,472
5.00
%
5/1/24
Legacy Pleasant Grove
496
496
12.00
%
10/23/24
McKinney Ranch
3,926
3,926
6.00
%
9/15/24
One Realco Land Holding, Inc.
1,728
1,728
9.50
%
6/30/26
Parc at Ingleside(1)
3,759
3,759
5.00
%
11/1/26
Parc at Opelika Phase II(1)(3)
3,190
3,190
10.00
%
1/13/23
Parc at Windmill Farms(1)(3)
7,886
7,886
5.00
%
11/1/22
Phillips Foundation for Better Living, Inc.(4)
182
182
12.00
%
3/31/24
Plum Tree(1)
1,767
1,767
5.00
%
4/26/26
Polk County Land
3,000
3,000
9.50
%
6/30/26
Riverview on the Park Land, LLC
1,045
1,045
9.50
%
6/30/26
Spartan Land
5,907
5,907
12.00
%
1/16/25
Spyglass of Ennis(1)
5,179
5,258
5.00
%
11/1/24
Steeple Crest(1)
6,498
6,498
5.00
%
8/1/26
Unified Housing Foundation(4)(5)
20,325
20,325
12.00
%
6/30/28
Unified Housing Foundation(4)(5)
10,096
10,096
12.00
%
3/31/24
Unified Housing Foundation(4)(5)
6,990
6,990
12.00
%
3/31/25
Unified Housing Foundation(4)(5)
3,615
3,615
12.00
%
5/31/28
Unified Housing Foundation(4)(5)
17,172
17,172
12.00
%
12/31/32
Unified Housing Foundation(4)(5)
6,521
6,521
12.00
%
3/31/24
Unified Housing Foundation(4)(5)
1,549
1,549
12.00
%
4/30/24
Unified Housing Foundation(4)(5)
180
180
12.00
%
6/30/24
$
135,410
$
129,304
(1)
The note is convertible, at our option, into a
100
% ownership interest in the underlying development property, and is collateralized by the underlying development property.
(2)
The note has an interest rate of prime plus
1.00
%.
(3)
We are working with the borrower to extend the maturity and/or exercise our conversion option.
(4) The borrower is deemed to be a related party due to our significant investment in the performance of the collateral secured by the notes receivable.
(5) Principal and interest payments on the notes from Unified Housing Foundation, Inc. (“UHF”) are funded from surplus cash flow from operations, sale or refinancing of the underlying properties and are cross collateralized to the extent that any surplus cash available from any of the properties underlying the notes.
On
November 16, 2018
, our SPC subsidiary formed the Victory Abode Apartments, LLC ("VAA"), a joint venture with the Macquarie Group (“Macquarie”). VAA was formed as a result of a sale of the
50
% ownership interest in a portfolio of multifamily properties owned by us in exchange for a
50
% voting interest in VAA a
nd a note payable.
In connection with the formation of VAA,
ten
of the initial properties were subject to an earn-out provision ("Earn Out") that provided for a remeasurement of value after a
two-year
period following the completion of construction. Upon the formation of VAA, we recorded an initial liability ("Earn Out Obligation") of $
10,000
for the advance on the Earn Out that we received from Macquarie. Upon remeasurement, the Earn Out Obligation was determined to be approximately $
39,600
. In accordance with the joint venture operating agreement, the Earn Out Obligation was paid from our share of distributions from VAA in 2022.
On September 16, 2022, VAA sold
45
of its properties (“VAA Sale Portfolio”) for $
1,810,700
, resulting in a gain on sale of $
738,444
to the joint venture. In connection with the sale, we received an initial distribution of $
182,848
from VAA, which included the payment of the remaining balance of the Earn Out Obligation.
On November 1, 2022, we received an additional distribution from VAA, which included the full operational control of the remaining
seven
properties of VAA (“VAA Holdback Portfolio”) (See Note 11 - Acquisitions) and a cash payment of $
204,036
.
On March 23, 2023, we received $
17,976
from VAA, which represented the remaining distribution of the proceeds from the sale of the VAA Sale Portfolio.
We used our share of the proceeds from the sale of the
VAA Sale Portfolio to invest
in short-term investments and real estate, pay down our debt and for general corporate purposes.
The following is a summary of our investment in VAA:
Equity in income from unconsolidated joint venture
$
85
$
464,085
$
798
$
470,428
11.
Acquisitions
On November 1, 2022, we acquired the remaining
50
% ownership interest in the VAA Holdback Portfolio that we did not previously own through a distribution from VAA (See Note 10 – Investment in Unconsolidated Joint Ventures). Prior to the acquisition, we had accounted for the VAA Holdback Portfolio under the equity method of accounting as part of our investment in VAA. The acquisition was completed in order to obtain
100
% ownership and control over this well positioned portfolio of multifamily residential properties in southern United States.
The VAA Holdback Portfolio consisted of the following properties:
The following is a summary of the preliminary allocation of the fair value of the VAA Holdback Portfolio:
Real estate
$
219,500
Other assets
4,843
Total assets acquired
224,343
Mortgage notes payable
70,330
Accounts payable and other liabilities
1,624
Accrued interest
190
Total liabilities assumed
72,144
Fair value of acquired net assets (
100
% ownership)
$
152,199
We have determined that the purchase price represented the fair value of the additional ownership interest in the VAA Holdback Portfolio that was acquired.
Fair value of existing ownership interest (at
50
% ownership)
$
219,500
Carrying value of investment
146,313
Gain on remeasurement of assets
$
73,187
From
November 1, 2022
, we have included the VAA Holdback Portfolio in our consolidated financial statements.
The following table summarizes our mortgages and other notes payable as of September 30, 2023 and December 31, 2022:
Carrying Value
Interest
Rate
Maturity
Date
Property/ Entity
September 30, 2023
December 31, 2022
770 South Post Oak
$
11,248
$
11,406
4.40
%
6/1/2025
Athens(1)
—
1,155
4.00
%
8/28/2023
Blue Lake Villas(2)
9,546
9,673
3.15
%
11/1/2055
Blue Lake Villas Phase II(2)
3,368
3,424
2.85
%
6/1/2052
Chelsea
7,749
7,875
3.40
%
12/1/2050
EQK Portage
3,350
3,350
10.00
%
11/13/2024
Forest Grove
7,023
7,128
3.75
%
5/5/2024
Landing Bayou
13,971
14,161
3.50
%
9/1/2053
Legacy at Pleasant Grove
12,798
13,039
3.60
%
4/1/2048
Northside on Travis(2)
11,460
11,656
2.50
%
2/1/2053
Parc at Denham Springs(2)
16,484
16,737
3.75
%
4/1/2051
Parc at Denham Springs Phase II
15,654
15,789
4.05
%
2/1/2060
RCM HC Enterprises
5,086
5,086
5.00
%
12/31/2024
Residences at Holland Lake(3)
10,474
10,622
3.60
%
3/1/2053
Villas at Bon Secour
19,119
19,410
3.08
%
9/1/2031
Villas of Park West I(2)
9,230
9,373
3.04
%
3/1/2053
Villas of Park West II(2)
8,377
8,504
3.18
%
3/1/2053
Vista Ridge
9,553
9,674
4.00
%
8/1/2053
Windmill Farms(4)
4,396
6,400
7.75
%
2/28/2024
$
178,886
$
184,462
(1) On August 28, 2023, we paid off the loan.
(2) On November 1, 2022, we agreed to assume the mortgage note payable from our joint venture in connection with the acquisition of the underlying property (See Note 11 - Acquisitions) and are in the process of obtaining lender approval of the assumption.
(3) On October 16, 2023, we received approval from the lender to assume the loan on the property that we acquired from our joint venture (See Note 11 - Acquisitions).
(4) On February 28, 2023, we extended the maturity of the loan to February 28, 2024 and an interest rate of
7.75
%.
Interest payable at September 30, 2023 and December 31, 2022, was $
2,480
and $
2,004
, respectively. We capitalized interest of $
0
and $
1,048
for the three months ended September 30, 2023 and 2022, respectively, and $
642
and
$
2,651
during the nine months ended
September 30, 2023
and 2022, respectively.
On
March 15, 2023
, we entered into a $
33,000
construction loan to finance the development of Lake Wales (See Note 7 - Real Estate Activity) that bears interest at the Secured Overnight Financing Rate ("SOFR") plus
3
% and matures on
March 15, 2026
, with
two
one-year
extension options. As of
September 30, 2023
, no advances have been drawn on the loan.
As of
September 30, 2023
, we were in compliance with all of our loan covenants except for the minimum debt service coverage ratio (“DSCR”) for the loan on 770 South Post Oak. As a result, the lender requires us to lock the surplus cash flow of the property into a designated deposit account controlled by them, until we are in compliance with the DSCR for a period of two consecutive quarters.
All of the above mortgages and other notes payable are collateralized by the underlying property. In addition, we have guaranteed the loans on Forest Grove and Villas at Bon Secour.
We issued nonconvertible bonds ("Bonds") through SPC, which were traded on the TASE. The Bonds were denominated in New Israeli Shekels ("NIS") and provided semiannual principal and interest payments through maturity. T
he Bonds were subject to a number of covenants, which included restrictions on the distribution of cash from SPC.
In connection with the Bonds, we incurred a gain on foreign currency transactions of $
0
and $
1,533
for the three months ended
September 30, 2023 and
2022, respectively, and $
993
and $
19,437
for the nine months ended
September 30, 2023 and
2022, respectively.
The outstanding balance of our Bonds at December 31, 2022 was as follows:
Bond Issuance
December 31, 2022
Interest Rate
Maturity
Series A Bonds(1)
$
28,971
7.30
%
7/31/23
Series B Bonds(1)
35,806
6.80
%
7/31/25
Series C Bonds(2)
66,546
4.65
%
1/31/23
131,323
Less unamortized deferred issuance costs
(
2,105
)
$
129,218
(1) The bonds were collateralized by the assets of SPC.
(2) The bonds were collateralized by a trust deed on Browning Place, a
625,297
square foot office building in Dallas, Texas.
On January 31, 2023, we completed our scheduled bond payment, which included the full repayment of the Series C bonds. On May 4, 2023, we paid off the remaining balances of the Series A and Series B Bonds and withdrew from the TASE.
14.
Related Party Transactions
We engage in certain business transactions with related parties, including but not limited to asset acquisition and dispositions of real estate. Transactions involving related parties cannot be presumed to be carried out on an arm’s length basis due to the absence of free market forces that naturally exist in business dealings between two or more unrelated entities. Related party transactions may not always be favorable to our business and may include terms, conditions and agreements that are not necessarily beneficial to or in our best interest.
Pillar and Regis are wholly owned by a subsidiary of May Realty Holdings, Inc., which owns appro
ximately
90.8
% of ARL. Pillar is compensated for advisory services in accordance with an advisory agreement and development services in accordance with a project specific agreement.
Regis receives property management fees and leasing commissions in accordance with the terms of its property-level management agreement. In addition, Regis is entitled to receive real estate brokerage commissions in accordance with the terms of a non-exclusive brokerage agreement.
Rental income includes $
232
and $
223
for the
three months ended
September 30, 2023 and
2022, respectively, and
$
731
and $
702
for the
nine months ended
September 30, 2023 and
2022
, respectively, for office space leased to Pillar and Regis.
Property operating expense includes $
97
and $
110
for the
three months ended
September 30, 2023 and
2022, respectively, and
$
296
and $
337
for the
nine months ended
September 30, 2023 and
2022
, respectively, for management fees on commercial properties payable to Regis.
General and administrative expense includes $
796
and $
1,199
for the
three months ended
September 30, 2023 and
2022, respectively, and
$
2,854
and $
3,133
for the
nine months ended
September 30, 2023 and
2022
, respectively, for employee compensation and other reimbursable costs payable to Pillar.
Advisory fees paid to Pillar were $
2,112
and $
1,434
for the
three months ended
September 30, 2023 and
2022, respectively, and
$
6,282
and $
6,885
for the
nine months ended
September 30, 2023 and
2022
, respectively.
Notes receivable include amounts held by UHF (See Note 9 – Notes Receivable). UHF is deemed to be a related party due to our significant investment in the performance of the collateral secured by the notes receivable. In addition, we have receivables from Pillar and other related parties. Related party receivables, net represents the net amounts outstanding from Pillar for loans and advances, net of unreimbursed fees, expenses and costs as provided above. Interest income on these notes and related party receivables was
$
5,522
and $
4,486
for the
three months ended
September 30, 2023 and
2022, respectively, and
$
15,962
and $
11,784
for the nine months ended September 30, 2023 and 2022, respectively.
15.
Noncontrolling Interests
The noncontrolling interest represents the third party ownership interest in Income Opportunity Realty Investors, Inc. ("IOR"). Shares of IOR are listed on the NYSE American stock exchange under the symbol of IOR. We owned
81.1
% in IOR during the
three and nine months ended
September 30, 2023 and
2022
.
16.
Deferred Income
In previous years, we sold properties to related parties at a gain, and therefore the sales criteria for the full accrual method was not met, and as such, we deferred the gain recognition and accounted for the sales by applying the finance, deposit, installment or cost recovery methods, as appropriate. The gain on these transactions is deferred until the properties are sold to a non-related third party.
As of September 30, 2023 and December 31, 2022, we had deferred gain of $
581
.
17.
Income Taxes
We are part of a tax sharing and compensating agreement with respect to federal income taxes with ARL. In accordance with the agreement, o
ur expense (benefit) in each year is calculated based on the amount of losses absorbed by taxable income multiplied by the maximum statutory tax rate of 21%.
The following table summarizes our income tax provision:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
Current
$
5,422
$
88,037
$
6,738
$
88,105
Deferred
(
4,100
)
—
(
4,100
)
—
$
1,322
$
88,037
$
2,638
$
88,105
18.
Commitments and Contingencies
We believe that we will generate excess cash from property operations in the next twelve months; such excess, however, might not be sufficient to discharge all of our obligations as they become due. We intend to sell income-producing assets, refinance real estate and obtain additional borrowings primarily secured by real estate to meet our liquidity requirements.
19.
Subsequent Events
The date to which events occurring after September 30, 2023, the date of the most recent balance sheet, have been evaluated for possible adjustment to the consolidated financial statements or disclosure is November 9, 2023, which is the date on which the consolidated financial statements were available to be issued.
On
November 6, 2023
, we entered into a development agreement with Pillar to build a
216
unit multifamily property in McKinney, Texas that is expected to be completed in 2025 for a total cost of approximately
$
51.3
million
. The cost of construction will be funded in part by a
$
25.4
million
construction loan. The development agreement provides for a
$
1.6
million
fee that will be paid to Pillar over the construction period.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis by management should be read in conjunction with the unaudited Condensed Consolidated Financial Statements and Notes included in this Quarterly Report on Form 10-Q (the “Quarterly Report”) and in our Form 10-K for the year ended December 31, 2022 (the “Annual Report”).
This Report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws, principally, but not only, under the captions “Business”, “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations”. We caution investors that any forward-looking statements in this report, or which management may make orally or in writing from time to time, are based on management’s beliefs and on assumptions made by, and information currently available to, management. When used, the words “anticipate”, “believe”, “expect”, “intend”, “may”, “might”, “plan”, “estimate”, “project”, “should”, “will”, “result” and similar expressions which do not relate solely to historical matters are intended to identify forward-looking statements. These statements are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. We caution you that, while forward-looking statements reflect our good faith beliefs when we make them, they are not guarantees of future performance and are impacted by actual events when they occur after we make such statements. We expressly disclaim any responsibility to update our forward-looking statements, whether as a result of new information, future events or otherwise. Accordingly, investors should use caution in relying on past forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.
Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:
•
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 construction and mortgage financing and the use of debt to fund acquisitions and developments;
•
demand for apartments and commercial properties in our markets and the effect on occupancy and rental rates;
•
our ability to obtain financing, enter into joint venture arrangements in relation to or self-fund the development or acquisition of properties;
•
risks associated with the timing and amount of property sales and the resulting gains/losses associated with such sales;
•
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; and
•
risks associated with our dependence on key personnel whose continued service is not guaranteed.
The risks included here are not exhaustive. Some of the risks and uncertainties that may cause our actual results, performance, or achievements to differ materially from those expressed or implied by forward-looking statements, include among others, the factors listed and described at Part I, Item 1A. “Risk Factors” Annual Report on Form 10-K, which investors should review.
We are an externally advised and managed real estate investment company that owns a diverse portfolio of income-producing properties and land held for development throughout the Southern United States. Our portfolio of income-producing properties includes residential apartment communities ("multifamily properties"), office buildings and retail properties ("commercial properties"). Our investment strategy includes acquiring existing income-producing properties as well as developing new properties on land already owned or acquired for a specific development project.
Our operations are managed by Pillar Income Asset Management, Inc. (“Pillar”) in accordance with an Advisory Agreement. Pillar’s duties include, but are not limited to, locating, evaluating and recommending real estate and real estate-related investment opportunities. Pillar also arranges our debt and equity financing with third party lenders and investors. We have no employees. Employees of Pillar render services to us in accordance with the terms of the Advisory Agreement. Pillar is considered to be a related party due to its common ownership with American Realty Investors, Inc. (“ARL”), who is our controlling shareholder.
The following is a summary of our recent acquisition, disposition, financing and development activities:
Acquisitions and Dispositions
•
On January 14, 2022, we sold Toulon, a 240 unit multifamily property in Gautier, Mississippi for $26.8 million, resulting in a gain on sale of $9.4 million. We used the proceeds to pay off the $14.7 million mortgage note payable on the property and for general corporate purposes.
•
On
May 17, 2022
, we sold Fruitland Park, a 6,722 square foot commercial building in Fruitland Park, Florida for
$0.8 million
, resulting in a gain on sale
of $0.7 million
. We used the proceeds for general corporate purposes.
•
On September 16, 2022, we sold Sugar Mill Phase III, a 72 unit multifamily property in
Baton Rouge
,
Louisiana
for
$11.8 million
in connection with a sale of properties by
VAA
(See "Other Developments"), resulting in a gain on sale of $1.9 million. We used the proceeds to pay off the $9.6 million mortgage note payable on the property and for general corporate purposes.
•
On November 1, 2022, we acquired seven multifamily properties from VAA (See "Other Developments") with a fair value of
$219.5 million
.
•
During the year ended
December 31, 2022
, we sold a total of 26.9 acres of land from our holdings in Windmill Farms for $5.1 million in aggregate, resulting in gains on sale of $4.2 million. In addition, we sold 0.9 acres of land from our holdings in Mercer Crossing for $0.7 million, resulting in a gain on sale of $0.2 million.
Financing Activities
•
On January 14, 2022, we paid off the
$14.7 million
loan on
Toulon
in connection with the sale of the underlying property (See "Acquisitions and Dispositions").
•
On
March 3, 2022
, we extended our loan on
Stanford Center
to
February 26, 2023
.
•
On
September 1, 2022
,
we extended our loan on Athens to August 28, 2023.
•
On
September 16, 2022
, the
$9.6 million
loan on
Sugar Mill Phase III
was paid off in connection with the sale of the underlying property (See "Acquisitions and Dispositions").
•
On October 21, 2022, we paid off the $38.5 million loan on Stanford Center from the cash generated from sale of the
VAA Sale Portfolio
.
•
On November 1, 2022, we agreed to assume the
$70.3 million
mortgage notes payable on the VAA Holdback Portfolio in connection with the distribution of the underlying properties from VAA (See "Other Developments").
•
On
January 31, 2023
, we paid off our $67.5 million of Series C bonds.
•
On
February 28, 2023
, we extended the maturity of our loan on Windmill Farms until
February 28, 2024
at a revised interest rate of 7.75%.
•
On
March 15, 2023
, we entered into a
$33.0 million
construction loan to finance the development of Lake Wales (See "Development Activities") that bears interest at the Secured Overnight Financing Rate ("SOFR") plus 3% and matures on
March 15, 2026
, with two one-year extension options.
•
On May 4, 2023, we paid off $14.0 million of our Series A Bonds and $28.9 million of our Series B Bonds, which results in a loss on early extinguishment of debt of $1.7 million.
•
On August 28, 2023, we paid off our $1.2 million loan on
Athens
.
On March 15, 2023, we entered into a development agreement with Pillar to build a 240 unit multifamily property in Lake Wales, Florida that is expected to be completed in 2025 for a total cost of approximately
$55.3 million
. The cost of construction will be funded in part by a
$33.0 million
construction loan. The development agreement provides for a
$1.6 million
fee that will be paid to Pillar over the construction period. As of September 30, 2023, we have incurred a total of
$12.3 million
in development costs.
In 2021,
Landing Bayou
, a 240 unit multifamily property in
Houma
,
Louisiana
suffered extensive damage from Hurricane Ida. As a result, the property required extensive renovation. As of September 30, 2023, we completed the restoration and lease-up of the property for a total cost of $10.4 million, which was primarily funded by insurance proceeds.
During 2023, we spent $5.0 million on our ongoing development of Windmill Farms. Our expenditure includes $0.5 million on the development of land lots for sale to single family home developers and $4.5 million on reimbursable infrastructure investments.
Other Developments
On September 16, 2022, VAA sold 45 properties (“VAA Sale Portfolio”) for $1.8 billion, resulting in a gain on sale of $738.4 million to the joint venture. In connection with the sale, we received an initial distribution of $182.8 million from VAA.
On November 1, 2022, we received an additional distribution from VAA, which included the full operational control of the remaining seven properties of VAA (“VAA Holdback Portfolio”) and a cash payment of $204.0 million. We are in the process of negotiating the assumption of the mortgage notes payable on the VAA Holdback Portfolio with the lenders.
On March 23, 2023, we received $18.0 million from VAA, which represented the remaining distribution of the proceeds from the sale of the VAA Sale Portfolio.
We used our share of the proceeds from the sale of the
VAA Sale Portfolio to invest
in short-term investments and real estate, pay down our debt and for general corporate purposes.
Critical Accounting Policies
The preparation of our consolidated financial statements in conformity with United States generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Some of these estimates and assumptions include judgments on revenue recognition, estimates for common area maintenance and real estate tax accruals, provisions for uncollectible accounts, impairment of long-lived assets, the allocation of purchase price between tangible and intangible assets, capitalization of costs and fair value measurements. Our significant accounting policies are described in more detail in Note 2—Summary of Significant Accounting Policies in our notes to the consolidated financial statements in the Annual Report. However, the following policies are deemed to be critical.
Fair Value of Financial Instruments
We apply the guidance in ASC Topic 820, “Fair Value Measurements and Disclosures”, to the valuation of real estate assets. These provisions define fair value as the price that would be received to sell an asset or paid to transfer a liability in a transaction between market participants at the measurement date, establish a hierarchy that prioritizes the information used in developing fair value estimates and require disclosure of fair value measurements by level within the fair value hierarchy. The hierarchy gives the highest priority to quoted prices in active markets (Level 1 measurements) and the lowest priority to unobservable data (Level 3 measurements), such as the reporting entity’s own data.
The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date and includes three levels defined as follows:
Level 1 – Unadjusted quoted prices for identical and unrestricted assets or liabilities in active markets.
Level 2 – Quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 – Unobservable inputs that are significant to the fair value measurement.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
Related Parties
We apply ASC Topic 805, “Business Combinations”, to evaluate business relationships. Related parties are persons or entities who have one or more of the following characteristics, which include entities for which investments in their equity securities would be required, trust for the benefit of persons including principal owners of the entities and members of their immediate families, management personnel of the entity and members of their immediate families and other parties with which the entity may deal if one party controls or can significantly influence the decision making of the other to an extent that one of the transacting parties might be prevented from fully pursuing our own separate interests, or affiliates of the entity.
Results of Operations
Many of the variations in the results of operations, discussed below, occurred because of the transactions affecting our properties described above, including those related to the Redevelopment Property, the Acquisition Properties and the Disposition Properties (each as defined below).
For purposes of the discussion below, we define "Same Properties" as all of our properties with the exception of those properties that have been recently constructed or leased-up (“Redevelopment Property”), properties that have recently been acquired ("Acquisition Properties") and properties that have been disposed ("Disposition Properties"). A developed property is considered leased-up, when it achieves occupancy of 80% or more. We move a property in and out of Same Properties based on whether the property is substantially leased-up and in operation for the entirety of both periods of the comparison.
For the comparison of the three and nine months ended September 30, 2023 to the three and nine months ended September 30, 2022, the
Redevelopment Property is Landing Bayou (
See "
Development Activities
" in Management's Overview
).
The change in revenues and expenses of the Redevelopment Property from
2022
to
2023
is primarily due to the lease-up of the property in 2023 as the restored units were placed in service.
The
Acquisition Properties
are the VAA Holdback Portfolio (See "
Other Developments"
in Management's Overview), which include
Blue Lake Villas, Blue Lake Villas Phase II, Northside on Travis, Parc at Denham Springs, Residences at Holland Lake, Villas of Park West I and Villas of Park West II. The Disposition Properties are Fruitland Park,
Sugar Mill Phase III and
Toulon.
The following table summarizes our results of operations for the three and nine months ended
September 30, 2023
and
2022
:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
Variance
2023
2022
Variance
Multifamily Segment
Revenue
$
7,899
$
2,850
$
5,049
$
22,930
$
9,024
$
13,906
Operating expenses
(4,811)
(1,966)
(2,845)
(12,997)
(5,395)
(7,602)
3,088
884
2,204
9,933
3,629
6,304
Commercial Segment
Revenue
3,939
4,720
(781)
11,306
13,286
(1,980)
Operating expenses
(2,632)
(2,735)
103
(7,583)
(7,146)
(437)
1,307
1,985
(678)
3,723
6,140
(2,417)
Segment operating income
4,395
2,869
1,526
13,656
9,769
3,887
Other non-segment items of income (expense)
Depreciation and amortization
(3,313)
(2,193)
(1,120)
(9,615)
(6,840)
(2,775)
General, administrative and advisory
(3,544)
(4,190)
646
(14,118)
(14,233)
115
Interest income, net
7,774
3,387
4,387
19,583
4,020
15,563
Loss on early extinguishment of debt
—
(1,166)
1,166
(1,710)
(2,805)
1,095
Gain on foreign currency transactions
—
1,533
(1,533)
993
19,437
(18,444)
Gain on sale or write down of assets
—
1,539
(1,539)
188
16,580
(16,392)
Income from joint venture
85
464,085
(464,000)
798
470,428
(469,630)
Other expense
(635)
(87,288)
86,653
(422)
(86,539)
86,117
Net income
$
4,762
$
378,576
$
(373,814)
$
9,353
$
409,817
$
(400,464)
Comparison of the three months ended September 30, 2023 to the three months ended September 30, 2022:
Our $373.8 million decrease in net income is primarily attributed to the following:
•
The increase in profit from the multifamily segment is primarily due to an increase of $2.0 million from the
Acquisition Properties and
$0.3 million from the
Same Properties
offset in part by a decrease of $0.1 million from the Disposition Properties.
•
The decrease in profit from the commercial segment is primarily due to a decrease in revenue as a result of decline in occupancy at
Stanford Center and an increase in insurance cost
.
•
The increase in interest income, net is due to a $2.3 million increase in interest income and a $2.1 million decrease in interest expense. The increase in interest income is primarily due to our investment of cash distributions received from
VAA
in 2022 (See "
Other Developments"
in
Management's Overview
). The decrease in interest expense is primarily due to the repayment of the bonds payable in 2023 and the repayment of mortgage notes payable on properties sold in 2022 (See "
Acquisitions and Dispositions
" in Management's Overview).
•
The loss on early extinguishment of debt in 2022 is due to the early repayment of the mortgage note payable on Sugar Mill Phase III (See Financing Activities" in Management's Overview).
•
The decrease in gain on foreign currency transactions is due to the repayment of our bonds payable in 2023.
•
The decrease in gain on sale or write down of assets is primarily due to the sale of Sugar Mill Phase III in 2022 (See "Acquisitions and Dispositions" in Management's Overview).
•
The decrease in income from joint venture is primarily due to our share of the gain on the sale of the VAA Sale Portfolio (See "
Other Developments
" in Management's Overview) in 2022.
•
The decrease in other expense is primarily due to the $80.4 million decrease in our tax provision as a result of the sale of the VAA Sale Portfolio in 2022.
Comparison of the nine months ended September 30, 2023 to the nine months ended September 30, 2022:
Our $400.5 million decrease in net income is primarily attributed to the following:
•
The increase in profit from the multifamily segment is primarily due to an increase of $6.2 million from the
Acquisition Properties,
$0.4 million from the
Redevelopment Property
and $0.2 million from the
Same Properties
offset in part by a decrease of $0.5 million from the Disposition Properties.
•
The decrease in profit from the commercial segment is primarily due to a decrease in revenue as a result of decline in occupancy at
Stanford Center and an increase in insurance cost
.
•
The increase in interest income, net is due to a $9.8 million increase in interest income and a $5.7 million decrease in interest expense. The increase in interest income is due to a $7.7 million increase in interest income from cash equivalents and short-term investments and a $2.1 million increase in interest from notes receivables and related party receivables. The increase in interest income from investments is primarily due to our investment of cash distributions received from
VAA
in 2022 (See "
Other Developments"
in
Management's Overview
).
The decrease in interest expense is primarily due to the repayment of the bonds payable in 2023 and the repayment of mortgage notes payable on properties sold in 2022 (See "
Acquisitions and Dispositions
" in Management's Overview) offset in part by the interest on the mortgage notes payable from the
Acquisition Properties
.
•
The decrease in gain on foreign currency transactions is due to the repayment of our bonds payable in 2023 and changes in exchange rates during the period that the bonds were outstanding.
•
The decrease in gain on sale or write down of assets is primarily due to the $9.4 million gain on the sales of
Toulon
and Sugar Mill Phase III in 2022 (See "Acquisitions and Dispositions" in Management's Overview) and a $4.6 million decrease in gain on the sale of land parcels in 2023.
•
The decrease in income from joint venture is primarily due to our share of the gain on sale of the VAA Sale Portfolio (See "
Other Developments
" in Management's Overview) in 2022.
•
The decrease in other expense income is primarily due to the $85.5 million decrease in the tax provision as a result of the sale of the VAA Sale Portfolio in 2022.
Liquidity and Capital Resources
Our principal sources of cash have been, and will continue to be, property operations; proceeds from land and income-producing property sales; collection of notes receivable; refinancing of existing mortgage notes payable; and additional borrowings, including mortgage notes and bonds payable, and lines of credit.
Our principal liquidity needs are to 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.
We anticipate that our cash and cash equivalents as of
September 30, 2023
, along with cash that will be generated from notes, related party receivables and investment in cash equivalents and short-term investments, will be sufficient to meet all of our cash requirements. We may selectively sell land and income-producing assets, refinance or extend real estate debt and seek additional borrowings secured by real estate to meet our liquidity requirements. Although history cannot predict the future, historically, we have been successful at refinancing and extending a portion of our current maturity obligations.
The following summary discussion of our cash flows is based on the consolidated statements of cash flows in our consolidated financial statements, and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below (dollars in thousands):
Nine Months Ended September 30,
2023
2022
Variance
Net cash provided by (used in) operating activities
$
7,846
$
(5,394)
$
13,240
Net cash (used in) provided by investing activities
The increase in cash provided by operating activities is primarily due to an increase in interest income and rents provided by the
Acquisition Properties
(See "Acquisitions and Dispositions" in Management's Overview). The increase in interest income is primarily due to an increase in short-term investments and cash equivalents and an increase in interest rates.
The $162.9 million change in cash from investing activities is primarily due the $159.3 million distribution from joint venture in 2022 (See "Other Developments" in Management's Overview) and the $44.4 million proceeds from the sale of real estate in 2022 (See "
Acquisitions and Dispositions
" in Management's Overview), offset in part by the $44.7 million net redemption of short-term investments in 2023.
The $65.7 million increase in cash used in financing activities is primarily due to the $87.4 million increase in the payments of the bond payable offset in part by the $20.8 million decrease in repayment of mortgage and other notes payable. The increase in payments on bonds payable is primarily due to the payoff of our bonds in 2023 (See "
Financing Activities
" in Management's Overview) and the decrease in the repayment of the mortgage and other notes payable is primarily due to the payoff of the mortgage notes on
Toulon
and Sugar Mill Phase III in 2022 in connection with the sales of the underlying properties.
Funds From Operations ("FFO")
We use FFO in addition to net income to report our operating and financial results and consider FFO and FFO-diluted as supplemental measures for the real estate industry and a supplement to GAAP measures. The National Association of Real Estate Investment Trusts ("Nareit") defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of properties, plus real estate related depreciation and amortization, impairment write-downs of real estate and write-downs of investments in an affiliate where the write-downs have been driven by a decrease in the value of real estate held by the affiliate and after adjustments for unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect FFO on the same basis. We also present FFO excluding the impact of the effects of foreign currency transactions.
FFO and FFO on a diluted basis are useful to investors in comparing operating and financial results between periods. This is especially true since FFO excludes real estate depreciation and amortization, as we believe real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. We believe that such a presentation also provides investors with a meaningful measure of our operating results in comparison to the operating results of other real estate companies. In addition, we believe that FFO excluding gain (loss) from foreign currency transactions provide useful supplemental information regarding our performance as they show a more meaningful and consistent comparison of our operating performance and allows investors to more easily compare our results.
We believe that FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income as defined by GAAP, and is not indicative of cash available to fund all cash flow needs. We also caution that FFO, as presented, may not be comparable to similarly titled measures reported by other real estate companies.
We compensate for the limitations of FFO by providing investors with financial statements prepared according to GAAP, along with this detailed discussion of FFO and a reconciliation of net income to FFO and FFO-diluted. We believe that to further understand our performance, FFO should be compared with our reported net income and considered in addition to cash flows in accordance with GAAP, as presented in our consolidated financial statements.
The following table reconciles net income attributable to the Company to FFO and FFO adjusted for the three and nine months ended September 30, 2023 and 2022 (dollars and shares in thousands):
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
Net income attributable to the Company
$
4,451
$
378,351
$
8,498
$
409,314
Depreciation and amortization
3,313
2,193
9,615
6,840
Gain on sale or write down of assets, net
—
(1,539)
(188)
(16,580)
Gain on sale of land
—
—
188
4,752
Gain on sale of assets from unconsolidated joint ventures at our pro rata share
—
(392,051)
—
(392,051)
Depreciation and amortization on unconsolidated joint venture at our pro rata share
—
4,509
—
8,229
FFO-Basic and Diluted
7,764
(8,537)
18,113
20,504
Loss on early extinguishment of debt
—
1,166
1,710
2,805
Loss on early extinguishment of debt from unconsolidated joint venture at our pro rata share
—
15,254
—
15,254
Gain on foreign currency transactions
—
(1,533)
(993)
(19,437)
FFO-adjusted
$
7,764
$
6,350
$
18,830
$
19,126
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
Optional and not included.
ITEM 4. CONTROLS AND PROCEDURES
Based on an evaluation by our management (with the participation of our Principal Executive and Financial Officer), as of the end of the period covered by this report, our Principal Executive and Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), were effective to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to our management, including our Principal Executive and Financial Officer, to allow timely decisions regarding required disclosures.
There has been no change in our internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f)) during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
None
ITEM 1A. RISK FACTORS
There have been no material changes from the risk factors previously disclosed in the 2022 10-K. For a discussion on these risk factors, please see “Item 1A. Risk Factors” contained in the 2022 10-K.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
We have a program that allows for the repurchase of up to 1,637,000 shares of our common stock. This repurchase program has no termination date. There were no shares purchased under this program during the nine months ended September 30, 2023. As of September 30, 2023, 1,230,535 shares have been purchased and 406,465 shares may be purchased under the program.
The following exhibits are filed with this report or incorporated by reference as indicated;
Exhibit
Number
Description
3.0
Articles of Incorporation of Transcontinental Realty Investors, Inc., (incorporated by reference to Exhibit No. 3.1 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1991).
3.1
Certificate of Amendment to the Articles of Incorporation of Transcontinental Realty Investors, Inc., (incorporated by reference to the Registrant’s Current Report on Form 8-K, dated June 3, 1996).
3.2
Certificate of Amendment of Articles of Incorporation of Transcontinental Realty Investors, Inc., dated October 10, 2000 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).
3.3
Articles of Amendment to the Articles of Incorporation of Transcontinental Realty Investors, Inc., setting forth the Certificate of Designations, Preferences and Rights of Series A Cumulative Convertible Preferred Stock, dated October 20, 1998 (incorporated by reference to Exhibit 3.1 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 1998).
3.4
Certificate of Designation of Transcontinental Realty Investors, Inc., setting forth the Voting Powers, Designations, References, Limitations, Restriction and Relative Rights of Series B Cumulative Convertible Preferred Stock, dated October 23, 2000 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2000).
3.5
Certificate of Designation of Transcontinental Realty Investors, Inc., setting forth the Voting Powers, Designating, Preferences, Limitations, Restrictions and Relative Rights of Series C Cumulative Convertible Preferred Stock, dated September 28, 2001 (incorporated by reference to Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001).
3.6
Articles of Amendment to the Articles of Incorporation of Transcontinental Realty Investors, Inc., Decreasing the Number of Authorized Shares of and Eliminating Series B Preferred Stock dated December 14, 2001 (incorporated by reference to Exhibit 3.7 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2001).
3.7
By-Laws of Transcontinental Realty Investors, Inc. (incorporated by reference to Exhibit No. 3.2 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1991).
3.8
Certificate of Designation of Transcontinental Realty Investors, Inc., setting forth the Voting Powers, Designations, Preferences, Limitations, Restrictions and Relative Rights of Series D Cumulative Preferred Stock filed August 14, 2006 with the Secretary of State of Nevada (incorporated by reference to Registrant’s Current Report on Form 8-K for event dated November 21, 2006 at Exhibit 3.8 thereof).
10.1
Advisory Agreement dated as of April 30, 2011, between Transcontinental Realty Investors, Inc., and Pillar Income Asset Management, Inc. (incorporated by reference to Exhibit 10.1 to the registrant’s current report on Form 8-K for event occurring May 2, 2011).
Certification of the Principal Executive and Financial Officer pursuant to Rule 13a-14 and 15d-14 under the Securities Exchange Act of 1934, as amended.
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
TRANSCONTINENTAL REALTY INVESTORS, INC.
Date: November 9, 2023
By:
/s/ ERIK L. JOHNSON
Erik L. Johnson
Executive Vice President and Chief Financial Officer
Customers and Suppliers of TRANSCONTINENTAL REALTY INVESTORS INC
Beta
No Customers Found
No Suppliers Found
Bonds of TRANSCONTINENTAL REALTY INVESTORS INC
Price Graph
Price
Yield
Insider Ownership of TRANSCONTINENTAL REALTY INVESTORS INC
company Beta
Owner
Position
Direct Shares
Indirect Shares
AI Insights
Summary Financials of TRANSCONTINENTAL REALTY INVESTORS INC
Beta
(We are using algorithms to extract and display detailed data. This is a hard problem and we are working continuously to classify data in an accurate and useful manner.)