One Liberty Properties Reports Fourth Quarter and Full Year 2024 Results
One Liberty Properties (NYSE: OLP) reported its Q4 and full-year 2024 results, highlighting significant expansion in industrial properties. The company acquired three industrial properties for $44.7M in 2024 and three more for $62.3M in Q1 2025, with a pending $26M acquisition.
Q4 2024 revenues increased to $23.9M from $22.7M year-over-year. Net income was $10.5M ($0.49 per diluted share), compared to $15.0M ($0.71 per diluted share) in Q4 2023. FFO improved to $10.0M ($0.46 per share) from $9.6M ($0.45 per share).
For full-year 2024, revenues remained stable at $90.6M, while net income increased to $30.4M ($1.40 per diluted share) from $29.6M ($1.38 per diluted share) in 2023. The company declared its 129th consecutive quarterly dividend of $0.45 per share. Industrial properties now represent over 75% of base rent, strengthening the portfolio's stability.
One Liberty Properties (NYSE: OLP) ha riportato i risultati del quarto trimestre e dell'intero anno 2024, evidenziando un'importante espansione nel settore delle proprietà industriali. L'azienda ha acquisito tre proprietà industriali per 44,7 milioni di dollari nel 2024 e altre tre per 62,3 milioni di dollari nel primo trimestre del 2025, con un'acquisizione in sospeso di 26 milioni di dollari.
I ricavi del quarto trimestre 2024 sono aumentati a 23,9 milioni di dollari rispetto ai 22,7 milioni di dollari dell'anno precedente. L'utile netto è stato di 10,5 milioni di dollari (0,49 dollari per azione diluita), rispetto ai 15,0 milioni di dollari (0,71 dollari per azione diluita) del quarto trimestre 2023. L'FFO è migliorato a 10,0 milioni di dollari (0,46 dollari per azione) rispetto ai 9,6 milioni di dollari (0,45 dollari per azione).
Per l'intero anno 2024, i ricavi sono rimasti stabili a 90,6 milioni di dollari, mentre l'utile netto è aumentato a 30,4 milioni di dollari (1,40 dollari per azione diluita) rispetto ai 29,6 milioni di dollari (1,38 dollari per azione diluita) del 2023. L'azienda ha dichiarato il suo 129° dividendo trimestrale consecutivo di 0,45 dollari per azione. Le proprietà industriali ora rappresentano oltre il 75% dell'affitto base, rafforzando la stabilità del portafoglio.
One Liberty Properties (NYSE: OLP) informó sus resultados del cuarto trimestre y del año completo 2024, destacando una expansión significativa en propiedades industriales. La compañía adquirió tres propiedades industriales por 44,7 millones de dólares en 2024 y otras tres por 62,3 millones de dólares en el primer trimestre de 2025, con una adquisición pendiente de 26 millones de dólares.
Los ingresos del cuarto trimestre de 2024 aumentaron a 23,9 millones de dólares desde 22,7 millones de dólares en comparación con el año anterior. La utilidad neta fue de 10,5 millones de dólares (0,49 dólares por acción diluida), en comparación con 15,0 millones de dólares (0,71 dólares por acción diluida) en el cuarto trimestre de 2023. El FFO mejoró a 10,0 millones de dólares (0,46 dólares por acción) desde 9,6 millones de dólares (0,45 dólares por acción).
Para el año completo 2024, los ingresos se mantuvieron estables en 90,6 millones de dólares, mientras que la utilidad neta aumentó a 30,4 millones de dólares (1,40 dólares por acción diluida) desde 29,6 millones de dólares (1,38 dólares por acción diluida) en 2023. La compañía declaró su 129° dividendo trimestral consecutivo de 0,45 dólares por acción. Las propiedades industriales ahora representan más del 75% del alquiler base, fortaleciendo la estabilidad de la cartera.
원 리버티 프로퍼티스 (NYSE: OLP)는 2024년 4분기 및 연간 실적을 보고하며 산업용 부동산의 중요한 확장을 강조했습니다. 이 회사는 2024년에 4470만 달러에 3개의 산업용 부동산을 인수했으며, 2025년 1분기에 6230만 달러에 3개를 추가로 인수하였고, 2600만 달러의 인수도 대기 중입니다.
2024년 4분기 매출은 전년 대비 2270만 달러에서 2390만 달러로 증가했습니다. 순이익은 1050만 달러(희석주당 0.49달러)로, 2023년 4분기의 1500만 달러(희석주당 0.71달러)와 비교되었습니다. FFO는 960만 달러(주당 0.45달러)에서 1000만 달러(주당 0.46달러)로 개선되었습니다.
2024년 전체 연간 매출은 9060만 달러로 안정세를 유지했으며, 순이익은 2960만 달러(희석주당 1.38달러)에서 3040만 달러(희석주당 1.40달러)로 증가했습니다. 이 회사는 주당 0.45달러의 129번째 연속 분기 배당금을 선언했습니다. 산업용 부동산은 이제 기본 임대료의 75% 이상을 차지하여 포트폴리오의 안정성을 강화하고 있습니다.
One Liberty Properties (NYSE: OLP) a publié ses résultats du quatrième trimestre et de l'année complète 2024, mettant en évidence une expansion significative des propriétés industrielles. L'entreprise a acquis trois propriétés industrielles pour 44,7 millions de dollars en 2024 et trois autres pour 62,3 millions de dollars au premier trimestre 2025, avec une acquisition en attente de 26 millions de dollars.
Les revenus du quatrième trimestre 2024 ont augmenté à 23,9 millions de dollars contre 22,7 millions de dollars l'année précédente. Le bénéfice net s'est élevé à 10,5 millions de dollars (0,49 dollar par action diluée), contre 15,0 millions de dollars (0,71 dollar par action diluée) au quatrième trimestre 2023. Le FFO a progressé à 10,0 millions de dollars (0,46 dollar par action) contre 9,6 millions de dollars (0,45 dollar par action).
Pour l'année complète 2024, les revenus sont restés stables à 90,6 millions de dollars, tandis que le bénéfice net a augmenté à 30,4 millions de dollars (1,40 dollar par action diluée) contre 29,6 millions de dollars (1,38 dollar par action diluée) en 2023. L'entreprise a déclaré son 129ème dividende trimestriel consécutif de 0,45 dollar par action. Les propriétés industrielles représentent désormais plus de 75 % du loyer de base, renforçant la stabilité du portefeuille.
One Liberty Properties (NYSE: OLP) hat seine Ergebnisse für das vierte Quartal und das gesamte Jahr 2024 veröffentlicht und dabei eine signifikante Expansion im Bereich der Industrieimmobilien hervorgehoben. Das Unternehmen erwarb 2024 drei Industrieimmobilien für 44,7 Millionen Dollar und drei weitere für 62,3 Millionen Dollar im ersten Quartal 2025, mit einer ausstehenden Akquisition von 26 Millionen Dollar.
Die Einnahmen im vierten Quartal 2024 stiegen auf 23,9 Millionen Dollar von 22,7 Millionen Dollar im Vorjahr. Der Nettogewinn betrug 10,5 Millionen Dollar (0,49 Dollar pro verwässerter Aktie), verglichen mit 15,0 Millionen Dollar (0,71 Dollar pro verwässerter Aktie) im vierten Quartal 2023. Der FFO verbesserte sich auf 10,0 Millionen Dollar (0,46 Dollar pro Aktie) von 9,6 Millionen Dollar (0,45 Dollar pro Aktie).
Für das gesamte Jahr 2024 blieben die Einnahmen mit 90,6 Millionen Dollar stabil, während der Nettogewinn auf 30,4 Millionen Dollar (1,40 Dollar pro verwässerter Aktie) von 29,6 Millionen Dollar (1,38 Dollar pro verwässerter Aktie) im Jahr 2023 stieg. Das Unternehmen erklärte seine 129. aufeinanderfolgende vierteljährliche Dividende von 0,45 Dollar pro Aktie. Industrieimmobilien machen nun über 75 % der Grundmiete aus, was die Stabilität des Portfolios stärkt.
- Strategic expansion with $133M in industrial property acquisitions
- Q4 revenue increased 5.3% YoY to $23.9M
- Q4 FFO improved to $0.46 per share from $0.45
- Industrial properties now represent 75% of base rent
- Maintained 129 consecutive quarterly dividends
- Q4 net income decreased to $0.49/share from $0.71/share YoY
- Full-year FFO declined to $1.77/share from $1.82/share
- AFFO decreased to $1.91/share from $1.99/share YoY
- Operating expenses increased to $15.0M from $14.3M in Q4
Insights
One Liberty Properties has reported solid Q4 and full-year 2024 results while continuing its strategic transformation into an industrial-focused REIT. Q4 revenues increased to
The REIT's quarterly FFO improved to
One Liberty's portfolio transformation has been substantial, with
The balance sheet remains solid with
The declaration of its 129th consecutive quarterly dividend (
One Liberty's strategic transformation into an industrial-focused REIT represents a significant and well-timed portfolio repositioning. The company has deployed
The geographic diversification of recent acquisitions is particularly noteworthy. By targeting properties in the Mobile, Alabama MSA, Wichita, Kansas, and Council Bluffs, Iowa, One Liberty is establishing footholds in secondary markets with favorable industrial fundamentals but less competition than primary coastal markets. These locations typically offer higher cap rates while maintaining strong tenant demand due to their strategic positioning within national logistics networks.
The property specifications reveal a focus on quality assets - the acquisition of Class A industrial properties suggests management is prioritizing buildings with modern specifications, higher clear heights, and superior loading capabilities that command premium rents and attract credit tenants. The adjacent property acquisition in Council Bluffs indicates potential operational synergies through clustered ownership.
One Liberty's disposal strategy has been equally strategic, divesting 11 properties across retail, restaurant, and fitness sectors in 2024. These sales generated
The REIT's financing approach demonstrates prudent leverage management, utilizing property-specific mortgages with interest-only periods that maximize near-term cash flow. The weighted average interest rate on recent acquisitions is competitive in the current interest rate environment and aligns with the company's overall cost of capital structure.
– Acquired Three Industrial Properties in 2024 for
– Acquires Three Industrial Assets for
– Signed Definitive Agreement to Acquire Industrial Property for
– Declared 129th Consecutive Quarterly Dividend –
GREAT NECK, N.Y., March 05, 2025 (GLOBE NEWSWIRE) -- One Liberty Properties, Inc. (NYSE: OLP), a real estate investment trust focused primarily on net leased industrial properties, today announced operating results for the quarter and year ended December 31, 2024.
Patrick J. Callan, Jr., President and Chief Executive Officer of One Liberty commented, “We are proud of our successful efforts, over the past several years, to transform this company into an industrial property owner. After the completion of a purchase scheduled to close before March 31, 2025, we will have added
Fourth Quarter Operating Results:
Revenues and Operating Expenses
Revenues for the fourth quarter were
Total operating expenses in the fourth quarter of 2024 were
Other income and expenses
For the fourth quarter of 2024, net expenses were
Gain-on-sale of real estate
Gain-on-sale of real estate from the sale of two properties was
Net income, FFO1 and AFFO
Net income attributable to One Liberty in the fourth quarter of 2024 was
Funds from Operations, or FFO, was
Adjusted Funds from Operations, or AFFO, was
Full Year 2024 Operating Results:
Revenues and Operating Expenses
Total revenues in both 2024 and 2023 were
Total operating expenses in 2024 were
Gain-on-sale of real estate
In 2024, net gain-on-sale of real estate was
Other income and expenses
Other income and expenses for 2024 were a net expense of
1 A description and reconciliation of non-GAAP financial measures (i.e., FFO and AFFO) to GAAP financial measures is presented later in this release.
Net income, FFO and AFFO
Net income attributable to One Liberty in 2024 was
FFO for 2024 was
AFFO for 2024 was
Balance Sheet:
At December 31, 2024, the Company had
At February 28, 2025, One Liberty’s available liquidity was
Dividends:
On March 5, 2025, the Board of Directors declared the Company’s 129th consecutive quarterly dividend. The
Acquisitions and Dispositions in 2024:
The Company acquired three industrial properties for
The Company sold six retail properties (including a vacant property), two restaurant properties (including an out-parcel), two industrial properties (including a vacant property), and two health and fitness properties (including a vacant property), for net proceeds of
2 Tenant reimbursements and real estate expense for 2025 is inestimable.
Subsequent Events:
As previously disclosed in January 2025, OLP acquired for
OLP acquired, on February 6, 2025, a Class A industrial property located in Wichita, Kansas for
In February 2025, the Company entered into a contract to acquire a Class A industrial property located in Council Bluffs, Iowa for
On January 21, 2025, the Company sold an operating restaurant for a sales price of
Non-GAAP Financial Measures:
One Liberty computes FFO in accordance with the “White Paper on Funds from Operations” issued by the National Association of Real Estate Investment Trusts (“NAREIT”) and NAREIT’s related guidance. FFO is defined in the White Paper as net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities where the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis.
One Liberty computes AFFO by adjusting from FFO for straight-line rent accruals and amortization of lease intangibles, deducting income from additional rent from a ground lease tenant, income on settlement of litigation, income on insurance recoveries from casualties, lease termination and assignment fees, and adding back amortization of restricted stock and restricted stock unit compensation expense, amortization of costs in connection with its financing activities (including its share of its unconsolidated joint ventures), debt prepayment costs and amortization of lease incentives and mortgage intangible assets. Since the NAREIT White Paper does not provide guidelines for computing AFFO, the computation of AFFO varies from one REIT to another.
One Liberty believes that FFO and AFFO are useful and standard supplemental measures of the operating performance for equity REITs and are used frequently by securities analysts, investors and other interested parties in evaluating equity REITs, many of which present FFO and AFFO when reporting their operating results. FFO and AFFO are intended to exclude GAAP historical cost depreciation and amortization of real estate assets, which assumes that the value of real estate assets diminish predictability over time. In fact, real estate values have historically risen and fallen with market conditions. As a result, management believes that FFO and AFFO provide a performance measure that when compared year-over-year, should reflect the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs and other matters without the inclusion of depreciation and amortization, providing a perspective that may not be necessarily apparent from net income. Management also considers FFO and AFFO to be useful in evaluating potential property acquisitions.
FFO and AFFO do not represent net income or cash flows from operating, investing or financing activities as defined by GAAP. FFO and AFFO should not be considered an alternative to net income as a reliable measure of our operating performance nor as an alternative to cash flows from operating, investing or financing activities as measures of liquidity. FFO and AFFO do not measure whether cash flow is sufficient to fund all of the Company’s cash needs, including principal amortization, capital improvements and distributions to stockholders.
Management recognizes that there are limitations in the use of FFO and AFFO. In evaluating the Company’s performance, management is careful to examine GAAP measures such as net income and cash flows from operating, investing and financing activities.
Forward Looking Statement:
Certain statements contained in this press release, together with other statements and information publicly disseminated by One Liberty Properties, Inc. are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities and Exchange Act of 1934, as amended. We intend such forward looking statements to be covered by the safe harbor provisions for forward looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for the purpose of complying with these safe harbor provisions. Forward looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words “may,” “will,” “could,” “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions or variations thereof. Information regarding certain important factors that could cause actual outcomes or other events to differ materially from any such forward looking statements appear in the Company's Annual Report on Form 10-K (and in particular the sections entitled “Cautionary Note Regarding Forward Looking Statements”, “Item 1A. Risk Factors” and “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” included therein) and the other reports the Company files with the Securities and Exchange Commission. In addition, estimates of rental income or base rent for 2025 exclude any related variable rent, estimates of base rent may not, unless otherwise expressly indicated, reflect the expenses (e.g., real estate expenses, interest, depreciation and amortization or any one or more of the foregoing) with respect to the associated property, anticipated property purchases, sales, financings and/or refinancings may not be completed during the period or on the terms indicated or at all, and estimates of gains from property sales or proceeds from financing or refinancing transactions are subject to adjustment, among other things, because actual closing costs may differ from the estimated costs. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond our control and which could materially affect actual results, performance or achievements.
About One Liberty Properties:
One Liberty is a self-administered and self-managed real estate investment trust incorporated in Maryland in 1982. The Company acquires, owns and manages a geographically diversified portfolio consisting primarily of industrial and retail properties. Many of these properties are subject to long-term net leases under which the tenant is typically responsible, directly or indirectly for the property’s real estate taxes, insurance and ordinary maintenance and repairs.
Contact:
One Liberty Properties
Investor Relations
Phone: (516) 466-3100
www.1Liberty.com
ONE LIBERTY PROPERTIES, INC. | |||||||
CONDENSED BALANCE SHEETS | |||||||
(Amounts in Thousands) | |||||||
December 31, | December 31, | ||||||
2024 | 2023 | ||||||
ASSETS | |||||||
Real estate investments, at cost | $ | 860,752 | $ | 864,655 | |||
Accumulated depreciation | (188,447 | ) | (182,705 | ) | |||
Real estate investments, net | 672,305 | 681,950 | |||||
Investment in unconsolidated joint ventures | 2,101 | 2,051 | |||||
Cash and cash equivalents | 42,315 | 26,430 | |||||
Unbilled rent receivable | 16,988 | 16,661 | |||||
Unamortized intangible lease assets, net | 13,649 | 14,681 | |||||
Other assets | 19,596 | 19,833 | |||||
Total assets | $ | 766,954 | $ | 761,606 | |||
LIABILITIES AND EQUITY | |||||||
Liabilities: | |||||||
Mortgages payable, net | $ | 420,555 | $ | 418,347 | |||
Line of credit, net | — | — | |||||
Unamortized intangible lease liabilities, net | 11,752 | 10,096 | |||||
Other liabilities | 26,072 | 25,418 | |||||
Total liabilities | 458,379 | 453,861 | |||||
Total One Liberty Properties, Inc. stockholders’ equity | 307,425 | 306,703 | |||||
Non-controlling interests in consolidated joint ventures | 1,150 | 1,042 | |||||
Total equity | 308,575 | 307,745 | |||||
Total liabilities and equity | $ | 766,954 | $ | 761,606 | |||
ONE LIBERTY PROPERTIES, INC. (NYSE: OLP) | ||||||||||||||||
(Amounts in Thousands, Except Per Share Data) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Revenues: | ||||||||||||||||
Rental income, net | $ | 23,856 | $ | 22,741 | $ | 90,313 | $ | 90,646 | ||||||||
Lease termination fees | — | — | 250 | — | ||||||||||||
Total revenues | 23,856 | 22,741 | 90,563 | 90,646 | ||||||||||||
Operating expenses: | ||||||||||||||||
Depreciation and amortization | 6,172 | 6,220 | 24,291 | 24,789 | ||||||||||||
Real estate expenses | 5,227 | 4,305 | 17,904 | 16,444 | ||||||||||||
General and administrative | 3,803 | 3,753 | 15,388 | 15,822 | ||||||||||||
Impairment loss | — | — | 1,086 | — | ||||||||||||
State taxes | (183 | ) | 52 | 1 | 284 | |||||||||||
Total operating expenses | 15,019 | 14,330 | 58,670 | 57,339 | ||||||||||||
Other operating income | ||||||||||||||||
Gain on sale of real estate, net | 6,660 | 11,962 | 18,007 | 17,008 | ||||||||||||
Operating income | 15,497 | 20,373 | 49,900 | 50,315 | ||||||||||||
Other income and expenses: | ||||||||||||||||
Equity in earnings (loss) of unconsolidated joint ventures | 56 | (144 | ) | 143 | (904 | ) | ||||||||||
Equity in loss from sale of unconsolidated joint venture property | — | (108 | ) | — | (108 | ) | ||||||||||
Other income | 290 | 103 | 1,186 | 234 | ||||||||||||
Interest: | ||||||||||||||||
Expense | (5,064 | ) | (4,802 | ) | (19,463 | ) | (18,780 | ) | ||||||||
Amortization and write-off of deferred financing costs | (227 | ) | (220 | ) | (968 | ) | (839 | ) | ||||||||
Net income | 10,552 | 15,202 | 30,798 | 29,918 | ||||||||||||
Net income attributable to non-controlling interests | (20 | ) | (240 | ) | (381 | ) | (304 | ) | ||||||||
Net income attributable to One Liberty Properties, Inc. | $ | 10,532 | $ | 14,962 | $ | 30,417 | $ | 29,614 | ||||||||
Net income per share attributable to common stockholders - diluted | $ | 0.49 | $ | 0.71 | $ | 1.40 | $ | 1.38 | ||||||||
Funds from operations - Note 1 | $ | 10,029 | $ | 9,621 | $ | 38,027 | $ | 38,996 | ||||||||
Funds from operations per common share - diluted - Note 2 | $ | 0.46 | $ | 0.45 | $ | 1.77 | $ | 1.82 | ||||||||
Adjusted funds from operations - Note 1 | $ | 10,819 | $ | 10,582 | $ | 41,157 | $ | 42,595 | ||||||||
Adjusted funds from operations per common share - diluted - Note 2 | $ | 0.50 | $ | 0.50 | $ | 1.91 | $ | 1.99 | ||||||||
Weighted average number of common shares outstanding: | ||||||||||||||||
Basic | 20,666 | 20,342 | 20,600 | 20,499 | ||||||||||||
Diluted | 20,796 | 20,383 | 20,722 | 20,556 | ||||||||||||
ONE LIBERTY PROPERTIES, INC. (NYSE: OLP) | |||||||||||||||
(Amounts in Thousands, Except Per Share Data) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
Note 1: | 2024 | 2023 | 2024 | 2023 | |||||||||||
NAREIT funds from operations is summarized in the following table: | |||||||||||||||
GAAP net income attributable to One Liberty Properties, Inc. | $ | 10,532 | $ | 14,962 | $ | 30,417 | $ | 29,614 | |||||||
Add: depreciation and amortization of properties | 5,971 | 6,035 | 23,495 | 24,063 | |||||||||||
Add: our share of depreciation and amortization of unconsolidated joint ventures | 5 | 88 | 22 | 477 | |||||||||||
Add: impairment loss | — | — | 1,086 | — | |||||||||||
Add: amortization of deferred leasing costs | 201 | 185 | 796 | 726 | |||||||||||
Add: our share of amortization of deferred leasing costs of unconsolidated joint ventures | — | 3 | 12 | 18 | |||||||||||
Add: our share of impairment loss of unconsolidated joint venture property | — | — | — | 850 | |||||||||||
Add: equity in loss from sale of unconsolidated joint venture property | — | 108 | — | 108 | |||||||||||
Deduct: gain on sale of real estate, net | (6,660 | ) | (11,962 | ) | (18,007 | ) | (17,008 | ) | |||||||
Adjustments for non-controlling interests | (20 | ) | 202 | 206 | 148 | ||||||||||
NAREIT funds from operations applicable to common stock | 10,029 | 9,621 | 38,027 | 38,996 | |||||||||||
Deduct: straight-line rent accruals and amortization of lease intangibles | (740 | ) | (578 | ) | (2,745 | ) | (2,717 | ) | |||||||
Adjust: our share of straight-line rent accruals and amortization of lease intangibles of unconsolidated joint ventures | (8 | ) | (3 | ) | 19 | (19 | ) | ||||||||
Deduct: lease termination fee income | — | — | (250 | ) | — | ||||||||||
Deduct: other income and income on settlement of litigation | (27 | ) | (37 | ) | (110 | ) | (112 | ) | |||||||
Deduct: our share of unconsolidated joint venture lease termination fee income | — | — | — | (21 | ) | ||||||||||
Deduct: additional rent from ground lease tenant | — | — | — | (16 | ) | ||||||||||
Add: amortization of restricted stock and RSU compensation | 1,275 | 1,264 | 4,962 | 5,367 | |||||||||||
Add: amortization and write-off of deferred financing costs | 227 | 220 | 968 | 839 | |||||||||||
Add: amortization of lease incentives | 30 | 30 | 119 | 121 | |||||||||||
Add: amortization of mortgage intangible assets | 34 | 34 | 137 | 114 | |||||||||||
Add: our share of amortization of deferred financing costs of unconsolidated joint venture | — | 29 | — | 42 | |||||||||||
Adjustments for non-controlling interests | (1 | ) | 2 | 30 | 1 | ||||||||||
Adjusted funds from operations applicable to common stock | $ | 10,819 | $ | 10,582 | $ | 41,157 | $ | 42,595 | |||||||
Note 2: | |||||||||||||||
NAREIT funds from operations is summarized in the following table: | |||||||||||||||
GAAP net income attributable to One Liberty Properties, Inc. | $ | 0.49 | $ | 0.71 | $ | 1.40 | $ | 1.38 | |||||||
Add: depreciation and amortization of properties | 0.27 | 0.27 | 1.10 | 1.13 | |||||||||||
Add: our share of depreciation and amortization of unconsolidated joint ventures | — | — | — | 0.02 | |||||||||||
Add: impairment loss | — | — | 0.05 | — | |||||||||||
Add: amortization of deferred leasing costs | 0.01 | 0.01 | 0.04 | 0.03 | |||||||||||
Add: our share of amortization of deferred leasing costs of unconsolidated joint ventures | — | — | — | — | |||||||||||
Add: our share of impairment loss of unconsolidated joint venture property | — | — | — | 0.04 | |||||||||||
Add: equity in loss from sale of unconsolidated joint venture property | — | 0.01 | — | 0.01 | |||||||||||
Deduct: gain on sale of real estate, net | (0.31 | ) | (0.56 | ) | (0.84 | ) | (0.80 | ) | |||||||
Adjustments for non-controlling interests | — | 0.01 | 0.02 | 0.01 | |||||||||||
NAREIT funds from operations per share of common stock - diluted (a) | 0.46 | 0.45 | 1.77 | 1.82 | |||||||||||
Deduct: straight-line rent accruals and amortization of lease intangibles | (0.03 | ) | (0.02 | ) | (0.13 | ) | (0.13 | ) | |||||||
Adjust: our share of straight-line rent accruals and amortization of lease intangibles of unconsolidated joint ventures | — | — | — | — | |||||||||||
Deduct: lease termination fee income | — | — | (0.01 | ) | — | ||||||||||
Deduct: other income and income on settlement of litigation | — | — | (0.01 | ) | (0.01 | ) | |||||||||
Deduct: our share of unconsolidated joint venture lease termination fee income | — | — | — | — | |||||||||||
Deduct: additional rent from ground lease tenant | — | — | — | — | |||||||||||
Add: amortization of restricted stock and RSU compensation | 0.06 | 0.06 | 0.23 | 0.25 | |||||||||||
Add: amortization and write-off of deferred financing costs | 0.01 | 0.01 | 0.04 | 0.04 | |||||||||||
Add: amortization of lease incentives | — | — | 0.01 | 0.01 | |||||||||||
Add: amortization of mortgage intangible assets | — | — | 0.01 | 0.01 | |||||||||||
Add: our share of amortization of deferred financing costs of unconsolidated joint venture | — | — | — | — | |||||||||||
Adjustments for non-controlling interests | — | — | — | — | |||||||||||
Adjusted funds from operations per share of common stock - diluted (a) | $ | 0.50 | $ | 0.50 | $ | 1.91 | $ | 1.99 | |||||||
(a) The weighted average number of diluted common shares used to compute FFO and AFFO applicable to common stock includes unvested restricted shares that are excluded from the computation of diluted EPS. |
