Maryland | 13-2755856 | |||||||
(State or other jurisdiction of | (I.R.S. Employer Identification No.) | |||||||
incorporation or organization) |
60 Cutter Mill Road, Great Neck, NY | 11021 | |||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock | BRT | NYSE |
Large accelerated filer ☐ | Accelerated filer ☐ | |||||||
Non-accelerated filer ☒ | Smaller reporting company ☒ | |||||||
Emerging growth company ☐ |
Page No. | ||||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 1. | ||||||||
Item 5. | ||||||||
Item 6. |
June 30, 2023 | December 31, 2022 | ||||||||||
(unaudited) | (audited) | ||||||||||
ASSETS | |||||||||||
Real estate properties, net of accumulated depreciation and amortization of $67,753 and $55,195 | $ | 643,869 | $ | 651,603 | |||||||
Investments in unconsolidated joint ventures | 35,530 | 42,576 | |||||||||
Cash and cash equivalents | 31,336 | 20,281 | |||||||||
Restricted cash | 830 | 872 | |||||||||
Other assets | 16,241 | 16,786 | |||||||||
Total Assets | $ | 727,806 | $ | 732,118 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Liabilities: | |||||||||||
Mortgages payable, net of deferred costs of $4,438 and $4,166 | $ | 423,383 | $ | 403,792 | |||||||
Junior subordinated notes, net of deferred costs of $267 and $277 | 37,133 | 37,123 | |||||||||
Credit facility, net of deferred costs of $0 and $498 | — | 18,502 | |||||||||
Accounts payable and accrued liabilities | 21,544 | 22,631 | |||||||||
Total Liabilities | 482,060 | 482,048 | |||||||||
Commitments and contingencies | |||||||||||
Equity: | |||||||||||
BRT Apartments Corp. stockholders' equity: | |||||||||||
Preferred shares $0.01 par value 2,000 shares authorized, none outstanding | — | — | |||||||||
Common stock, $0.01 par value, 300,000 shares authorized; 17,917 and 18,006 shares outstanding | 179 | 180 | |||||||||
Additional paid-in capital | 272,064 | 273,863 | |||||||||
Accumulated deficit | (26,514) | (23,955) | |||||||||
Total BRT Apartments Corp. stockholders’ equity | 245,729 | 250,088 | |||||||||
Non-controlling interest | 17 | (18) | |||||||||
Total Equity | 245,746 | 250,070 | |||||||||
Total Liabilities and Equity | $ | 727,806 | $ | 732,118 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Rental and other revenue from real estate properties | $ | 23,255 | $ | 14,683 | $ | 46,194 | $ | 26,113 | |||||||||||||||
Other income | 63 | 2 | 63 | 6 | |||||||||||||||||||
Total revenues | 23,318 | 14,685 | 46,257 | 26,119 | |||||||||||||||||||
Expenses: | |||||||||||||||||||||||
Real estate operating expenses - including $10 and $8 to related parties for the three months ended and $16 and $19 for the six months ended | 10,548 | 6,348 | 20,982 | 11,101 | |||||||||||||||||||
Interest expense | 5,513 | 2,912 | 10,996 | 4,933 | |||||||||||||||||||
General and administrative - including $165 and $185 to related parties for the three months ended and $337 and $431 for the six months ended | 3,848 | 3,533 | 7,903 | 7,166 | |||||||||||||||||||
Depreciation and amortization | 7,543 | 5,010 | 15,551 | 8,616 | |||||||||||||||||||
Total expenses | 27,452 | 17,803 | 55,432 | 31,816 | |||||||||||||||||||
Total revenues less total expenses | (4,134) | (3,118) | (9,175) | (5,697) | |||||||||||||||||||
Equity in earnings (loss) of unconsolidated joint ventures | 464 | (50) | 1,279 | 1,180 | |||||||||||||||||||
Equity in earnings from sale of unconsolidated joint ventures properties | 14,744 | 40,098 | 14,744 | 53,059 | |||||||||||||||||||
Gain on sale of real estate | — | — | — | 6 | |||||||||||||||||||
Insurance recovery of casualty loss | 215 | — | 215 | — | |||||||||||||||||||
Gain on insurance recoveries | — | — | 240 | — | |||||||||||||||||||
Loss on extinguishment of debt | — | (563) | — | (563) | |||||||||||||||||||
Income from continuing operations | 11,289 | 36,367 | 7,303 | 47,985 | |||||||||||||||||||
Income tax provision | 51 | 724 | 127 | 798 | |||||||||||||||||||
Income from continuing operations, net of taxes | 11,238 | 35,643 | 7,176 | 47,187 | |||||||||||||||||||
Net income attributable to non-controlling interest | (36) | (36) | (72) | (72) | |||||||||||||||||||
Net income attributable to common stockholders | $ | 11,202 | $ | 35,607 | $ | 7,104 | $ | 47,115 | |||||||||||||||
Weighted average number of shares of common stock outstanding: | |||||||||||||||||||||||
Basic | 18,155,062 | 17,671,073 | 18,110,508 | 17,616,740 | |||||||||||||||||||
Diluted | 18,220,814 | 17,726,343 | 18,157,804 | 17,690,601 | |||||||||||||||||||
Per share amounts attributable to common stockholders: | |||||||||||||||||||||||
Basic | $ | 0.59 | $ | 1.91 | $ | 0.37 | $ | 2.54 | |||||||||||||||
Diluted | $ | 0.58 | $ | 1.91 | $ | 0.37 | $ | 2.53 |
Common Stock | Additional Paid-In Capital | Accumulated Deficit | Non- Controlling Interest | Total | |||||||||||||||||||||||||
Balances, December 31, 2022 | $ | 180 | $ | 273,863 | $ | (23,955) | $ | (18) | $ | 250,070 | |||||||||||||||||||
Distributions - common stock - $0.25 per share | — | — | (4,847) | — | (4,847) | ||||||||||||||||||||||||
Restricted stock and restricted stock units vesting | 2 | (2) | — | — | — | ||||||||||||||||||||||||
Compensation expense - restricted stock and restricted stock units | — | 1,410 | — | — | 1,410 | ||||||||||||||||||||||||
Shares issued through DRIP | — | 763 | — | — | 763 | ||||||||||||||||||||||||
Net (loss) income | — | — | (4,098) | 36 | (4,062) | ||||||||||||||||||||||||
Balances, March 31, 2023 | $ | 182 | $ | 276,034 | $ | (32,900) | $ | 18 | $ | 243,334 | |||||||||||||||||||
Distributions - common stock - $0.25 per share | — | — | (4,816) | — | (4,816) | ||||||||||||||||||||||||
Compensation expense - restricted stock and restricted stock units | — | 1,193 | — | — | 1,193 | ||||||||||||||||||||||||
Distributions to non-controlling interests | — | — | — | (37) | (37) | ||||||||||||||||||||||||
Shares repurchased | (3) | (5,833) | — | — | (5,836) | ||||||||||||||||||||||||
Shares issues through DRIP | — | 670 | — | — | 670 | ||||||||||||||||||||||||
Net income | — | — | 11,202 | 36 | 11,238 | ||||||||||||||||||||||||
Balances, June 30, 2023 | $ | 179 | $ | 272,064 | $ | (26,514) | $ | 17 | $ | 245,746 | |||||||||||||||||||
Common Stock | Additional Paid-In Capital | Accumulated Deficit | Non- Controlling Interest | Total | |||||||||||||||||||||||||
Balances, December 31, 2021 | $ | 173 | $ | 258,161 | $ | (55,378) | $ | (5) | $ | 202,951 | |||||||||||||||||||
Distributions - common stock - $0.23 per share | — | — | (4,305) | — | (4,305) | ||||||||||||||||||||||||
Restricted stock vesting | 2 | (2) | — | — | — | ||||||||||||||||||||||||
Compensation expense - restricted stock and restricted stock units | — | 974 | — | — | 974 | ||||||||||||||||||||||||
Shares issued through equity offering program, net | 1 | 3,037 | — | — | 3,038 | ||||||||||||||||||||||||
Net income | — | — | 11,508 | 36 | 11,544 | ||||||||||||||||||||||||
Balances, March 31, 2022 | $ | 176 | $ | 262,170 | $ | (48,175) | $ | 31 | $ | 214,202 | |||||||||||||||||||
Distributions - common stock - $0.25 per share | — | — | (4,723) | — | (4,723) | ||||||||||||||||||||||||
Compensation expense - restricted stock and restricted stock units | — | 1,001 | — | — | 1,001 | ||||||||||||||||||||||||
Shares issued through equity offering program, net | 2 | 3,085 | — | — | 3,087 | ||||||||||||||||||||||||
Distributions to non-controlling interests | — | — | — | (60) | (60) | ||||||||||||||||||||||||
Net income | — | — | 35,607 | 36 | 35,643 | ||||||||||||||||||||||||
Balances, June 30, 2022 | $ | 178 | $ | 266,256 | $ | (17,291) | $ | 7 | $ | 249,150 | |||||||||||||||||||
Six Months Ended June 30, | |||||||||||
2023 | 2022 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 7,176 | $ | 47,187 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 15,551 | 8,616 | |||||||||
Amortization of deferred financing costs | 527 | 132 | |||||||||
Amortization of debt fair value adjustment | 311 | (166) | |||||||||
Amortization of restricted stock and restricted stock units | 2,603 | 1,975 | |||||||||
Equity in earnings of unconsolidated joint ventures | (1,279) | (1,180) | |||||||||
Equity in earnings from sale of unconsolidated joint venture properties | (14,744) | (53,059) | |||||||||
Gain on sale of real estate | — | (6) | |||||||||
Loss on extinguishment of debt | — | 563 | |||||||||
Increases and decreases from changes in other assets and liabilities: | |||||||||||
Decrease in other assets | (2,056) | (432) | |||||||||
Increase in accounts payable and accrued liabilities | (1,229) | (851) | |||||||||
Net cash provided by operating activities | 6,860 | 2,779 | |||||||||
Cash flows from investing activities: | |||||||||||
Improvements to real estate properties | (4,824) | (1,807) | |||||||||
Purchase of investment in joint ventures | — | (42,784) | |||||||||
Proceeds from the sale of real estate | — | 4,385 | |||||||||
Distributions from unconsolidated joint ventures | 23,191 | 74,670 | |||||||||
Contributions to unconsolidated joint ventures | (122) | (3,044) | |||||||||
Net cash provided by investing activities | 18,245 | 31,420 | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from mortgages payable | 21,173 | 18,953 | |||||||||
Mortgage payoffs | — | (26,761) | |||||||||
Mortgage principal payments | (1,621) | (821) | |||||||||
Repayment of credit facility | (19,000) | — | |||||||||
Increase in deferred financing costs | (683) | (264) | |||||||||
Dividends paid | (9,521) | (8,460) | |||||||||
Distributions to non-controlling interests | (37) | (60) | |||||||||
Proceeds from the sale of common stock | — | 6,125 | |||||||||
Proceeds from issuance of DRIP shares | 1,433 | — | |||||||||
Repurchase of shares of common stock | (5,836) | — | |||||||||
Net cash used in financing activities | (14,092) | (11,288) |
Six Months Ended June 30, | |||||||||||
2023 | 2022 | ||||||||||
Net increase in cash, cash equivalents and restricted cash: | 11,013 | 22,911 | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 21,153 | 38,921 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 32,166 | $ | 61,832 | |||||||
Supplemental disclosure of cash flow information: | |||||||||||
Cash paid during the period for interest | $ | 10,176 | $ | 4,826 | |||||||
Cash paid for income taxes | $ | 698 | $ | 291 | |||||||
Consolidation on buyout of partnership interests: | |||||||||||
Increase in real estate assets | $ | — | $ | (159,121) | |||||||
Increase in other assets | — | (6,972) | |||||||||
Increase in mortgage payable | — | 107,757 | |||||||||
Increase in deferred loan costs | — | (2,272) | |||||||||
Increase in accounts payable and accrued liabilities | — | 2,646 | |||||||||
Decrease in investment in unconsolidated joint ventures | — | 15,178 | |||||||||
$ | — | (42,784) |
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows. | |||||||||||
June 30, | |||||||||||
2023 | 2022 | ||||||||||
Cash and cash equivalents | $ | 31,336 | $ | 57,045 | |||||||
Restricted cash | 830 | 4,787 | |||||||||
Total cash, cash equivalents and restricted cash, shown in consolidated statement of cash flows | $ | 32,166 | $ | 61,832 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Numerator for basic and diluted earnings per share: | |||||||||||||||||||||||
Net income | $ | 11,238 | $ | 35,643 | $ | 7,176 | $ | 47,187 | |||||||||||||||
Deduct net income attributable to non-controlling interests | (36) | (36) | (72) | (72) | |||||||||||||||||||
Deduct earnings allocated to unvested restricted stock | (561) | (1,787) | (349) | (2,354) | |||||||||||||||||||
Net income available for common stockholders: basic and diluted | $ | 10,641 | $ | 33,820 | $ | 6,755 | $ | 44,761 | |||||||||||||||
Denominator for basic earnings per share: | |||||||||||||||||||||||
Weighted average number of common shares outstanding | 18,155,062 | 17,671,073 | 18,110,508 | 17,616,740 | |||||||||||||||||||
Effect of dilutive securities: | |||||||||||||||||||||||
RSUs | 65,752 | 55,270 | 47,296 | 73,861 | |||||||||||||||||||
Denominator for diluted earnings per share: | |||||||||||||||||||||||
Weighted average number of shares | 18,220,814 | 17,726,343 | 18,157,804 | 17,690,601 | |||||||||||||||||||
Earnings per common share, basic | $ | 0.59 | $ | 1.91 | $ | 0.37 | $ | 2.54 | |||||||||||||||
Earnings per common share, diluted | $ | 0.58 | $ | 1.91 | $ | 0.37 | $ | 2.53 |
June 30, 2023 | December 31, 2022 | |||||||||||||
Land | $ | 74,246 | $ | 74,246 | ||||||||||
Building | 617,041 | 617,041 | ||||||||||||
Building improvements | 20,335 | 15,511 | ||||||||||||
Real estate properties | 711,622 | 706,798 | ||||||||||||
Accumulated depreciation | (67,753) | (55,195) | ||||||||||||
Total real estate properties, net | $ | 643,869 | $ | 651,603 |
| December 31, 2022 Balance | Improvements | Depreciation | June 30, 2023 Balance | ||||||||||||||||||||||
Multi-family | $ | 649,701 | $ | 4,717 | $ | (12,503) | $ | 641,915 | ||||||||||||||||||
Retail shopping center and other | 1,902 | 107 | (55) | 1,954 | ||||||||||||||||||||||
Total real estate properties | $ | 651,603 | $ | 4,824 | $ | (12,558) | $ | 643,869 |
June 30, 2023 | December 31, 2022 | |||||||||||||
ASSETS | ||||||||||||||
Real estate properties, net of accumulated depreciation of $64,831 and $66,945 | $ | 280,305 | $ | 318,304 | ||||||||||
Cash and cash equivalents | 6,743 | 6,591 | ||||||||||||
Other assets | 37,701 | 35,372 | ||||||||||||
Total Assets | $ | 324,749 | $ | 360,267 | ||||||||||
LIABILITIES AND EQUITY | ||||||||||||||
Liabilities: | ||||||||||||||
Mortgages payable, net of deferred costs of $1,234 and $1,421 | $ | 233,445 | $ | 255,261 | ||||||||||
Accounts payable and accrued liabilities | 6,880 | 8,222 | ||||||||||||
Total Liabilities | 240,325 | 263,483 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Equity: | ||||||||||||||
Total unconsolidated joint venture equity | 84,424 | 96,784 | ||||||||||||
Total Liabilities and Equity | $ | 324,749 | $ | 360,267 | ||||||||||
BRT's interest in joint venture equity | $ | 35,530 | $ | 42,576 |
June 30, 2023 | December 31, 2022 | ||||||||||
Land | $ | 46,331 | $ | 59,404 | |||||||
Building | 291,473 | 315,400 | |||||||||
Building improvements | 7,332 | 10,445 | |||||||||
Real estate properties | 345,136 | 385,249 | |||||||||
Accumulated depreciation | (64,831) | (66,945) | |||||||||
Total real estate properties, net | $ | 280,305 | $ | 318,304 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Rental and other revenue | $ | 11,476 | $ | 22,107 | $ | 23,608 | $ | 47,338 | ||||||||||||||||||
Total revenues | 11,476 | 22,107 | 23,608 | 47,338 | ||||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||
Real estate operating expenses | 5,137 | 9,842 | 10,812 | 21,011 | ||||||||||||||||||||||
Interest expense | 2,390 | 4,893 | 4,845 | 10,919 | ||||||||||||||||||||||
Depreciation | 2,558 | 5,208 | 5,265 | 11,844 | ||||||||||||||||||||||
Total expenses | 10,085 | 19,943 | 20,922 | 43,774 | ||||||||||||||||||||||
Total revenues less total expenses | 1,391 | 2,164 | 2,686 | 3,564 | ||||||||||||||||||||||
Other equity earnings | — | 22 | 113 | 77 | ||||||||||||||||||||||
Gain on insurance recoveries | — | 52 | 65 | 567 | ||||||||||||||||||||||
Gain on sale of real estate | 38,418 | 77,681 | 38,418 | 101,333 | ||||||||||||||||||||||
Loss on extinguishment of debt | (561) | (2,888) | (561) | (2,918) | ||||||||||||||||||||||
Net income from joint ventures | $ | 39,248 | $ | 77,031 | $ | 40,721 | $ | 102,623 | ||||||||||||||||||
BRT's equity in earnings and equity in earnings from sale of unconsolidated joint venture properties | $ | 15,208 | $ | 40,048 | $ | 16,023 | $ | 54,239 |
Property | Date of Sale | Units | Interest Sold | Sales Price | Gain on Sale | BRT Share of Gain | Mtge Debt at Sale Date | Loss on extinguishment of debt | BRT Share of extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||
The Verandas at Shavano, San Antonio, TX | 2/8/2022 | 288 | 65 | % | $ | 53,750 | $ | 23,652 | $ | 12,961 | $ | 25,100 | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||
Retreat at Cinco Ranch, San Antonio, TX | 6/14/2022 | 268 | 75 | % | 68,300 | 30,595 | 17,378 | 30,096 | 1,257 | 686 | ||||||||||||||||||||||||||||||||||||||||||||||
The Vive, Kannapolis, NC | 6/30/2022 | 312 | 65 | % | 91,250 | 47,086 | 22,720 | 31,420 | 1,631 | 787 | ||||||||||||||||||||||||||||||||||||||||||||||
868 | $ | 213,300 | $ | 101,333 | $ | 53,059 | $ | 86,616 | $ | 2,888 | $ | 1,473 |
June 30, 2023 | December 31, 2022 | |||||||||||||
Mortgages payable | $ | 427,821 | $ | 407,958 | ||||||||||
Junior subordinated notes | 37,400 | 37,400 | ||||||||||||
Credit facility | — | 19,000 | ||||||||||||
Deferred financing costs | (4,705) | (4,941) | ||||||||||||
Total debt obligations, net of deferred costs | $ | 460,516 | $ | 459,417 |
Three Months Ended June 30, | ||||||||||||||||||||||||||
(Dollars in thousands): | 2023 | 2022 | Increase (Decrease) | % Change | ||||||||||||||||||||||
Rental and other revenue from real estate properties | $ | 23,255 | $ | 14,683 | $ | 8,572 | 58.4 | % | ||||||||||||||||||
Other income | 63 | 2 | 61 | 3,050.0 | % | |||||||||||||||||||||
Total revenues | $ | 23,318 | $ | 14,685 | $ | 8,633 | 58.8 | % |
Three Months Ended June 30, | ||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | Increase (Decrease) | % Change | ||||||||||||||||||||||
Real estate operating expenses | $ | 10,548 | $ | 6,348 | $ | 4,200 | 66.2 | % | ||||||||||||||||||
Interest expense | 5,513 | 2,912 | 2,601 | 89.3 | % | |||||||||||||||||||||
General and administrative | 3,848 | 3,533 | 315 | 8.9 | % | |||||||||||||||||||||
Depreciation and amortization | 7,543 | 5,010 | 2,533 | 50.6 | % | |||||||||||||||||||||
Total expenses | $ | 27,452 | $ | 17,803 | $ | 9,649 | 54.2 | % |
Three Months Ended June 30, | ||||||||||||||||||||||||||
2023 | 2022 | Increase (Decrease) | % change | |||||||||||||||||||||||
Rental and other revenues from unconsolidated joint ventures | $ | 11,476 | $ | 22,107 | $ | (10,631) | (48.1) | % | ||||||||||||||||||
Real estate operating expense from unconsolidated joint ventures | 5,137 | 9,842 | (4,705) | (47.8) | % | |||||||||||||||||||||
Interest expense from unconsolidated joint ventures | 2,390 | 4,893 | (2,503) | (51.2) | % | |||||||||||||||||||||
Depreciation from unconsolidated joint ventures | 2,558 | 5,208 | (2,650) | (50.9) | % | |||||||||||||||||||||
Total expenses from unconsolidated joint ventures | 10,085 | 19,943 | (9,858) | (49.4) | % | |||||||||||||||||||||
Total revenues less total expenses from unconsolidated joint ventures | 1,391 | 2,164 | (773) | (35.7) | % | |||||||||||||||||||||
Other equity earnings | — | 22 | (22) | (100.0) | % | |||||||||||||||||||||
Gain on insurance recoveries from unconsolidated joint ventures | — | 52 | (52) | (100.0) | % | |||||||||||||||||||||
Gain on sale of real estate from unconsolidated joint ventures | 38,418 | 77,681 | (39,263) | (50.5) | % | |||||||||||||||||||||
Loss on extinguishment of debt from unconsolidated joint ventures | (561) | (2,888) | 2,327 | (80.6) | % | |||||||||||||||||||||
Net income from unconsolidated joint ventures | $ | 39,248 | $ | 77,031 | $ | (37,783) | (49.0) | % | ||||||||||||||||||
Equity in earnings of unconsolidated joint ventures and equity in earnings from sale of unconsolidated joint venture properties | $ | 15,208 | $ | 40,048 | $ | (24,840) | (62.0) | % |
Six Months Ended June 30, | ||||||||||||||||||||||||||
(Dollars in thousands): | 2023 | 2022 | Increase (Decrease) | % Change | ||||||||||||||||||||||
Rental and other revenue from real estate properties | $ | 46,194 | $ | 26,113 | $ | 20,081 | 76.9 | % | ||||||||||||||||||
Other income | 63 | 6 | 57 | 950.0 | % | |||||||||||||||||||||
Total revenues | $ | 46,257 | $ | 26,119 | $ | 20,138 | 77.1 | % |
Six Months Ended June 30, | ||||||||||||||||||||||||||
(Dollars in thousands) | 2023 | 2022 | Increase (Decrease) | % Change | ||||||||||||||||||||||
Real estate operating expenses | $ | 20,982 | $ | 11,101 | $ | 9,881 | 89.0 | % | ||||||||||||||||||
Interest expense | 10,996 | 4,933 | 6,063 | 122.9 | % | |||||||||||||||||||||
General and administrative | 7,903 | 7,166 | 737 | 10.3 | % | |||||||||||||||||||||
Depreciation and amortization | 15,551 | 8,616 | 6,935 | 80.5 | % | |||||||||||||||||||||
Total expenses | $ | 55,432 | $ | 31,816 | $ | 23,616 | 74.2 | % |
Six Months Ended June 30, | ||||||||||||||||||||||||||
2023 | 2022 | Increase (Decrease) | % change | |||||||||||||||||||||||
Rental and other revenues from unconsolidated joint ventures | $ | 23,608 | $ | 47,338 | $ | (23,730) | (50.1) | % | ||||||||||||||||||
Real estate operating expense from unconsolidated joint ventures | 10,812 | 21,011 | (10,199) | (48.5) | % | |||||||||||||||||||||
Interest expense from unconsolidated joint ventures | 4,845 | 10,919 | (6,074) | (55.6) | % | |||||||||||||||||||||
Depreciation from unconsolidated joint ventures | 5,265 | 11,844 | (6,579) | (55.5) | % | |||||||||||||||||||||
Total expenses from unconsolidated joint ventures | 20,922 | 43,774 | (22,852) | (52.2) | % | |||||||||||||||||||||
Total revenues less total expenses from unconsolidated joint ventures | 2,686 | 3,564 | (878) | (24.6) | % | |||||||||||||||||||||
Other equity earnings | 113 | 77 | 36 | 46.8 | % | |||||||||||||||||||||
Gain on insurance recoveries from unconsolidated joint ventures | 65 | 567 | (502) | (88.5) | % | |||||||||||||||||||||
Gain on sale of real estate from unconsolidated joint ventures | 38,418 | 101,333 | (62,915) | (62.1) | % | |||||||||||||||||||||
Loss on extinguishment of debt from unconsolidated joint ventures | (561) | (2,918) | 2,357 | (80.8) | % | |||||||||||||||||||||
Net income from unconsolidated joint ventures | $ | 40,721 | $ | 102,623 | $ | (61,902) | (60.3) | % | ||||||||||||||||||
Equity in earnings of unconsolidated joint ventures and equity in earnings from sale of unconsolidated joint venture properties | $ | 16,023 | $ | 54,239 | $ | (38,216) | (70.5) | % |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
GAAP Net income attributable to common stockholders | $ | 11,202 | $ | 35,607 | $ | 7,104 | $ | 47,115 | ||||||||||||||||||
Add: depreciation and amortization of properties | 7,543 | 5,010 | 15,551 | 8,616 | ||||||||||||||||||||||
Add: our share of depreciation in unconsolidated joint venture properties | 1,302 | 3,259 | 2,678 | 7,577 | ||||||||||||||||||||||
Deduct: our share of equity in earnings from sale of unconsolidated joint venture properties | (14,744) | (40,098) | (14,744) | (53,059) | ||||||||||||||||||||||
Deduct: gain on sale of real estate | — | — | — | (6) | ||||||||||||||||||||||
Adjustments for non-controlling interests | (4) | (4) | (8) | (8) | ||||||||||||||||||||||
NAREIT Funds from operations attributable to common stockholders | 5,299 | 3,774 | 10,581 | 10,235 | ||||||||||||||||||||||
Adjustments for: straight-line rent accruals | 25 | 6 | 44 | 12 | ||||||||||||||||||||||
Add: loss on extinguishment of debt | — | 563 | — | 563 | ||||||||||||||||||||||
Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties | 212 | 1,473 | 212 | 1,492 | ||||||||||||||||||||||
Add: amortization of restricted stock and RSU expense | 1,193 | 1,001 | 2,603 | 1,975 | ||||||||||||||||||||||
Add: amortization of deferred mortgage and debt costs | 275 | 102 | 527 | 179 | ||||||||||||||||||||||
Add: our share of deferred mortgage costs from unconsolidated joint venture properties | 27 | 73 | 54 | 166 | ||||||||||||||||||||||
Add: amortization of fair value adjustment for mortgage debt | 154 | — | 311 | — | ||||||||||||||||||||||
Less: gain on insurance proceeds | — | — | (240) | — | ||||||||||||||||||||||
Less: our share of gain on insurance proceeds from unconsolidated joint venture properties | — | (46) | (30) | (432) | ||||||||||||||||||||||
Adjustments for non-controlling interests | (4) | (1) | (7) | (2) | ||||||||||||||||||||||
Adjusted funds from operations attributable to common stockholders | $ | 7,181 | $ | 6,945 | $ | 14,055 | $ | 14,188 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Net income attributable to common stockholders | $ | 0.58 | $ | 1.91 | $ | 0.36 | $ | 2.53 | ||||||||||||||||||
Add: depreciation and amortization of properties | 0.40 | 0.26 | 0.82 | 0.46 | ||||||||||||||||||||||
Add: our share of depreciation in unconsolidated joint venture properties | 0.07 | 0.17 | 0.14 | 0.41 | ||||||||||||||||||||||
Deduct: our share of equity in earnings from sale of unconsolidated joint venture properties | (0.77) | (2.14) | (0.77) | (2.85) | ||||||||||||||||||||||
Deduct: gain on sale of real estate | — | — | — | — | ||||||||||||||||||||||
Adjustment for non-controlling interests | — | — | — | — | ||||||||||||||||||||||
NAREIT Funds from operations per diluted common share | 0.28 | 0.20 | 0.55 | 0.55 | ||||||||||||||||||||||
Adjustments for: straight line rent accruals | — | — | — | — | ||||||||||||||||||||||
Add: loss on extinguishment of debt | — | 0.03 | — | 0.03 | ||||||||||||||||||||||
Add: our share of loss on extinguishment of debt from unconsolidated joint venture properties | 0.01 | 0.08 | 0.01 | 0.08 | ||||||||||||||||||||||
Add: amortization of restricted stock and RSU expense | 0.06 | 0.05 | 0.13 | 0.10 | ||||||||||||||||||||||
Add: amortization of deferred mortgage and debt costs | 0.01 | 0.01 | 0.03 | 0.01 | ||||||||||||||||||||||
Add: our share of deferred mortgage and debt costs from unconsolidated joint venture properties | — | — | — | 0.01 | ||||||||||||||||||||||
Add: amortization of fair value adjustment for mortgage debt | 0.01 | — | 0.02 | — | ||||||||||||||||||||||
Less: gain on insurance proceeds | — | — | (0.01) | — | ||||||||||||||||||||||
Less: our share of gain on insurance proceeds from unconsolidated joint venture properties | — | — | — | (0.02) | ||||||||||||||||||||||
Adjustments for non-controlling interests | — | — | — | — | ||||||||||||||||||||||
Adjusted funds from operations per diluted common share | $ | 0.37 | $ | 0.37 | $ | 0.73 | $ | 0.76 | ||||||||||||||||||
Diluted shares outstanding for FFO and AFFO | 19,174,000 | 18,661,000 | 19,171,000 | 18,616,000 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
2023 | 2022 | Variance | 2023 | 2022 | Variance | |||||||||||||||||||||||||||||||||
GAAP Net income attributable to common stockholders | $ | 11,202 | $ | 35,607 | $ | (24,405) | $ | 7,104 | $ | 47,115 | $ | (40,011) | ||||||||||||||||||||||||||
Less: Other Income | (63) | (2) | (61) | (63) | (6) | (57) | ||||||||||||||||||||||||||||||||
Add: Interest expense | 5,513 | 2,912 | 2,601 | 10,996 | 4,933 | 6,063 | ||||||||||||||||||||||||||||||||
General and administrative | 3,848 | 3,533 | 315 | 7,903 | 7,166 | 737 | ||||||||||||||||||||||||||||||||
Impairment charge | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 7,543 | 5,010 | 2,533 | 15,551 | 8,616 | 6,935 | ||||||||||||||||||||||||||||||||
Provision for taxes | 51 | 724 | (673) | 127 | 798 | (671) | ||||||||||||||||||||||||||||||||
Less: Gain on sale of real estate | — | — | — | — | (6) | 6 | ||||||||||||||||||||||||||||||||
Gain on sale of partnership interest | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Equity in earnings from sale of unconsolidated joint venture properties | (14,744) | (40,098) | 25,354 | (14,744) | (53,059) | 38,315 | ||||||||||||||||||||||||||||||||
Insurance recovery | (215) | — | (215) | (215) | — | — | (215) | |||||||||||||||||||||||||||||||
Gain on insurance recoveries | — | — | — | (240) | — | (240) | ||||||||||||||||||||||||||||||||
Add: Loss on extinguishment of debt | — | 563 | (563) | — | 563 | (563) | ||||||||||||||||||||||||||||||||
Adjust for: Equity in (earnings) loss of unconsolidated joint venture properties | (464) | 50 | (514) | (1,279) | (1,180) | (99) | ||||||||||||||||||||||||||||||||
Add: Net income attributable to non-controlling interests | 36 | 36 | — | 72 | 72 | — | ||||||||||||||||||||||||||||||||
Net Operating Income | $ | 12,707 | $ | 8,335 | $ | 4,372 | $ | 25,212 | $ | 15,012 | $ | 10,200 | ||||||||||||||||||||||||||
Less: Non-same store Net Operating Income | 6,058 | 1,310 | 4,748 | 12,442 | 2,222 | 10,220 | ||||||||||||||||||||||||||||||||
Same store Net Operating Income | $ | 6,649 | $ | 7,025 | $ | (376) | $ | 12,770 | $ | 12,790 | $ | (20) |
Period | (a) Total Number of Shares Purchased | (b) Average Price Paid per Share | (c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | (d) Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs | ||||||||||||||||||||||
April 1 - April 30, 2023 | — | — | — | $ | 5,000,000 | |||||||||||||||||||||
May 1 - May 31, 2023 | 125,914 | $ | 17.82 | 125,914 | ||||||||||||||||||||||
June 1 - June 30, 2023 | 183,239 | 19.34 | 183,239 | (1) | ||||||||||||||||||||||
Total | 309,153 | $ | 18.87 | 309,153 |
Exhibit No. | Title of Exhibits | |||||||
Form of Performance Award Agreement dated June 27, 2023 and granted pursuant to the 2022 Incentive Plan | ||||||||
Certification of President and Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of Senior Vice President—Finance pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of Vice President and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of President and Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of Senior Vice President—Finance pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of Vice President and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||||||||
101 | The following financial information from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2023, formatted in Inline XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to Consolidated Financial Statements. XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
104 | Cover Page Interactive Date File (formatted as inline XBRL and contained in Exhibit 101) |
August 7, 2023 | /s/ Jeffrey A. Gould | |||||||
Jeffrey A. Gould, President and | ||||||||
Chief Executive Officer | ||||||||
August 7, 2023 | /s/ George Zweier | |||||||
George Zweier, Vice President | ||||||||
and Chief Financial Officer | ||||||||
(principal financial officer) |
Date: | August 7, 2023 | /s/ Jeffrey A. Gould | ||||||||||||
Jeffrey A. Gould | ||||||||||||||
President and | ||||||||||||||
Chief Executive Officer |
Date: | August 7, 2023 | /s/ David W. Kalish | ||||||||||||
David W. Kalish | ||||||||||||||
Senior Vice President - Finance |
Date: | August 7, 2023 | /s/ George Zweier | ||||||||||||
George Zweier | ||||||||||||||
Vice President and | ||||||||||||||
Chief Financial Officer |
Date: | August 7, 2023 | /s/ Jeffrey A. Gould | ||||||||||||
Jeffrey A. Gould | ||||||||||||||
President and | ||||||||||||||
Chief Executive Officer |
Date: | August 7, 2023 | /s/ David W. Kalish | ||||||||||||
David W. Kalish | ||||||||||||||
Senior Vice President - Finance | ||||||||||||||
Date: | August 7, 2023 | /s/ George Zweier | ||||||||||||
George Zweier | ||||||||||||||
Vice President and | ||||||||||||||
Chief Financial Officer |