AMERICAN REALTY INVESTORS, INC.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(unaudited)
|
|
|
|
For the Three Months Ended
|
|
|
For the Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
(dollars in thousands, except per share amounts)
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental and other property revenues (including $211 and $175 for the three months and
$591 and $526 for the nine months ended 2015 and 2014, respectively, from related parties)
|
|
$ |
27,826 |
|
|
$ |
19,326 |
|
|
$ |
75,223 |
|
|
$ |
57,986 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating expenses (including $202 and $172 for the three months and $551 and
$511 for the nine months ended 2015 and 2014, respectively, from related parties)
|
|
|
14,499 |
|
|
|
10,766 |
|
|
|
37,467 |
|
|
|
30,677 |
|
Depreciation and amortization
|
|
|
6,569 |
|
|
|
4,463 |
|
|
|
16,410 |
|
|
|
13,099 |
|
General and administrative (including $634 and $926 for the three months and $2,554 and
$2,686 for the nine months ended 2015 and 2014, respectively, from related parties)
|
|
|
1,417 |
|
|
|
1,590 |
|
|
|
5,215 |
|
|
|
6,770 |
|
Net income fee to related party
|
|
|
232 |
|
|
|
(186 |
) |
|
|
567 |
|
|
|
514 |
|
Advisory fee to related party
|
|
|
3,024 |
|
|
|
2,225 |
|
|
|
7,625 |
|
|
|
6,670 |
|
Total operating expenses
|
|
|
25,741 |
|
|
|
18,858 |
|
|
|
67,284 |
|
|
|
57,730 |
|
Net operating income (loss)
|
|
|
2,085 |
|
|
|
468 |
|
|
|
7,939 |
|
|
|
256 |
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (including $3,886 and $4,699 for the three months and $13,190 and
$14,692 for the nine months ended 2015 and 2014, respectively, from related parties)
|
|
|
3,950 |
|
|
|
5,106 |
|
|
|
13,722 |
|
|
|
15,264 |
|
Other income
|
|
|
(72 |
) |
|
|
1,332 |
|
|
|
4,040 |
|
|
|
1,738 |
|
Mortgage and loan interest (including $982 and $978 for the three months and $2,797
and $2,709 for the nine months ended 2015 and 2014, respectively, from related parties)
|
|
|
(13,481 |
) |
|
|
(9,901 |
) |
|
|
(34,203 |
) |
|
|
(28,651 |
) |
Loan charges and prepayment penalties
|
|
|
(1,545 |
) |
|
|
(1,044 |
) |
|
|
(2,260 |
) |
|
|
(2,626 |
) |
Earnings from unconsolidated subsidiaries and investees
|
|
|
81 |
|
|
|
320 |
|
|
|
276 |
|
|
|
266 |
|
Litigation settlement (expense)
|
|
|
(85 |
) |
|
|
(86 |
) |
|
|
(203 |
) |
|
|
3,666 |
|
Total other expenses
|
|
|
(11,152 |
) |
|
|
(4,273 |
) |
|
|
(18,628 |
) |
|
|
(10,343 |
) |
Loss before gain on land sales, non-controlling interest, and taxes
|
|
|
(9,067 |
) |
|
|
(3,805 |
) |
|
|
(10,689 |
) |
|
|
(10,087 |
) |
Gain on sale of income producing properties
|
|
|
735 |
|
|
|
- |
|
|
|
735 |
|
|
|
- |
|
Gain on land sales
|
|
|
1,958 |
|
|
|
40 |
|
|
|
7,861 |
|
|
|
634 |
|
Net income (loss) from continuing operations before taxes
|
|
|
(6,374 |
) |
|
|
(3,765 |
) |
|
|
(2,093 |
) |
|
|
(9,453 |
) |
Income tax benefit (expense)
|
|
|
16 |
|
|
|
786 |
|
|
|
107 |
|
|
|
5,030 |
|
Net income (loss) from continuing operations
|
|
|
(6,358 |
) |
|
|
(2,979 |
) |
|
|
(1,986 |
) |
|
|
(4,423 |
) |
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from discontinued operations
|
|
|
47 |
|
|
|
477 |
|
|
|
306 |
|
|
|
(454 |
) |
Gain on sale of real estate from discontinued operations
|
|
|
- |
|
|
|
1,770 |
|
|
|
- |
|
|
|
14,826 |
|
Income tax benefit (expense) from discontinued operations
|
|
|
(16 |
) |
|
|
(786 |
) |
|
|
(107 |
) |
|
|
(5,030 |
) |
Net income (loss) from discontinued operations
|
|
|
31 |
|
|
|
1,461 |
|
|
|
199 |
|
|
|
9,342 |
|
Net income (loss)
|
|
|
(6,327 |
) |
|
|
(1,518 |
) |
|
|
(1,787 |
) |
|
|
4,919 |
|
Net income (loss) attributable to non-controlling interest
|
|
|
1,164 |
|
|
|
200 |
|
|
|
1,132 |
|
|
|
(1,170 |
) |
Net income attributable to American Realty Investors, Inc.
|
|
|
(5,163 |
) |
|
|
(1,318 |
) |
|
|
(655 |
) |
|
|
3,749 |
|
Preferred dividend requirement
|
|
|
(275 |
) |
|
|
(428 |
) |
|
|
(941 |
) |
|
|
(1,653 |
) |
Net income applicable to common shares
|
|
$ |
(5,438 |
) |
|
$ |
(1,746 |
) |
|
$ |
(1,596 |
) |
|
$ |
2,096 |
|
Earnings per share - basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
$ |
(0.35 |
) |
|
$ |
(0.24 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.59 |
) |
Net income from discontinued operations
|
|
|
- |
|
|
|
0.11 |
|
|
|
0.01 |
|
|
|
0.76 |
|
Net income applicable to common shares
|
|
$ |
(0.35 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.11 |
) |
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
$ |
(0.35 |
) |
|
$ |
(0.24 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.59 |
) |
Net income (loss) from discontinued operations
|
|
|
- |
|
|
|
0.11 |
|
|
|
0.01 |
|
|
|
0.76 |
|
Net income applicable to common shares
|
|
$ |
(0.35 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.11 |
) |
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares used in computing earnings per share
|
|
|
15,514,360 |
|
|
|
13,619,647 |
|
|
|
14,975,212 |
|
|
|
12,231,146 |
|
Weighted average common shares used in computing diluted earnings per share
|
|
|
15,514,360 |
|
|
|
13,619,646 |
|
|
|
14,975,212 |
|
|
|
12,231,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts attributable to American Realty Investors, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
$ |
(5,194 |
) |
|
$ |
(2,779 |
) |
|
$ |
(854 |
) |
|
$ |
(5,593 |
) |
Net income (loss) from discontinued operations
|
|
|
31 |
|
|
|
1,461 |
|
|
|
199 |
|
|
|
9,342 |
|
Net income applicable to American Realty Investors, Inc.
|
|
$ |
(5,163 |
) |
|
$ |
(1,318 |
) |
|
$ |
(655 |
) |
|
$ |
3,749 |
|