XML 43 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Tables)
12 Months Ended
Dec. 31, 2016
REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS  
Schedule of the Company's acquisitions of real estate

  The following charts detail the Company's acquisitions of real estate and an interest in a joint venture during 2016 and 2015 (amounts in thousands):

                                                                                                                                                                                    

Description of Property

 

Date Acquired

 

Contract
Purchase
Price

 

Terms of
Payment(a)

 

Third Party
Real Estate
Acquisition
Costs(b)

 

Multi-tenant industrial facility,
Greenville, South Carolina

 

March 30, 2016

 

$

8,100 

 

All cash

 

$

80 

 

Multi-tenant industrial facility,
Greenville, South Carolina

 

March 30, 2016

 

 

8,950 

 

All cash

 

 

81 

 

Toro distribution facility,
El Paso, Texas

 

June 3, 2016

 

 

23,695 

 

All cash

 

 

72 

 

4 Advanced Auto retail stores,
Ohio

 

June 16, 2016

 

 

6,523 

 

Cash and $4,300
mortgage

 

 

80 

 

Land—The Briarbrook Village Apartments,
Wheaton, Illinois

 

August 2, 2016

 

 

10,530 

 

All cash

 

 

(c)

Burlington Coat and Micro Center retail stores,
St. Louis Park, Minnesota

 

August 12, 2016

 

 

14,150 

 

All cash

 

 

74 

 

Land—The Vue Apartments,
Beachwood, Ohio

 

August 16, 2016

 

 

13,896 

 

All cash

 

 

(d)

Famous Footwear distribution facility,
Lebanon, Tennessee

 

September 1, 2016

 

 

32,734 

 

Cash and $21,288
mortgage

 

 

195 

 

Other costs(e)

 

 

 

 

 

 

 

 

14 

 

​  

​  

​  

​  

Totals for 2016

 

 

 

$

118,578 

 

 

 

$

596 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

      The following charts detail the Company's acquisitions of real estate and an interest in a joint venture during 2016 and 2015 (amounts in thousands):

                                                                                                                                                                                    

Description of Property

 

Date Acquired

 

Contract
Purchase
Price

 

Terms of
Payment(a)

 

Third Party
Real Estate
Acquisition
Costs(b)

 

Marston Park Plaza retail stores,
Littleton, Colorado(f)

 

February 25, 2015

 

$

17,485 

 

Cash and $11,853
mortgage

 

$

184 

 

Interline Brands distribution facility,
Louisville, Kentucky

 

March 18, 2015

 

 

4,400 

 

Cash and $2,640
mortgage

 

 

48 

 

Land—The Meadows Apartments,
Lakemoor, Illinois

 

March 24, 2015

 

 

9,300 

 

All cash

 

 

(g)

Joint venture interest—Shopko retail store,
Lincoln, Nebraska(h)

 

March 31, 2015

 

 

6,300 

 

All cash

 

 

12 

 

Archway Roofing industrial facility,
Louisville, Kentucky

 

May 20, 2015

 

 

300 

 

All cash

 

 

15 

 

JCIM industrial facility,
McCalla, Alabama

 

July 28, 2015

 

 

16,618 

 

All cash

 

 

45 

 

FedEx & CHEP USA distribution facility,
Delport (St. Louis), Missouri

 

September 25, 2015

 

 

19,050 

 

Cash and $12,383
mortgage

 

 

81 

 

Other costs(e)

 

 

 

 

 

 

 

 

64 

 

​  

​  

​  

​  

Totals for 2015

 

 

 

$

73,453 

 

 

 

$

449 

 

​  

​  

​  

​  

​  

​  

​  

​  


 

 

(a)     

All of the mortgages listed were obtained simultaneously with the acquisition of the applicable property.

(b)     

Included as an expense in the accompanying consolidated statements of income.

(c)     

Transaction costs aggregating $6 incurred with this asset acquisition were capitalized.

(d)     

Transaction costs aggregating $5 incurred with this asset acquisition were capitalized.

(e)     

Costs incurred for properties purchased in the previous year, potential acquisitions and transactions that were not consummated.

(f)     

Represents 100% of the consolidated joint venture in which the Company has a 90% interest. The non-controlling interest contributed $663 for its 10% interest, which was equal to the fair value of such interest at the date of purchase.

(g)     

Transaction costs aggregating $292 incurred with this asset acquisition were capitalized.

(h)     

The Company purchased its unconsolidated joint venture partner's interest. See "—Purchase of Partner's 50% Interest".

 

Schedule of allocation of purchase price for the company's acquisitions of real estate

 

        The following charts detail the allocation of the purchase price for the Company's acquisitions of real estate and an interest in a joint venture during 2016 and 2015 (amounts in thousands):

                                                                                                                                                                                    

 

 

 

 

 

 

 

 

Intangible Lease

 

 

 

 

 

 

 

 

 

Building
Improvements

 

 

 

Description of Property

 

Land

 

Building

 

Asset

 

Liability

 

Total

 

Multi-tenant industrial facility,
Greenville, South Carolina

 

$

693

 

$

6,718

 

$

175

 

$

514

 

$

 

$

8,100

 

Multi-tenant industrial facility,
Greenville, South Carolina

 

 

528

 

 

7,893

 

 

181

 

 

441

 

 

(93

)

 

8,950

 

Toro distribution facility,
El Paso, Texas

 

 

3,691

 

 

17,525

 

 

379

 

 

2,100

 

 

 

 

23,695

 

4 Advanced Auto retail stores,
Ohio

 

 

653

 

 

5,012

 

 

189

 

 

912

 

 

(243

)

 

6,523

 

Land—The Briarbrook Village Apartments,
Wheaton, Illinois(a)

 

 

10,536

 

 

 

 

 

 

 

 

 

 

10,536

 

Burlington Coat and Micro Center retail stores,
St. Louis Park, Minnesota

 

 

3,388

 

 

12,632

 

 

456

 

 

651

 

 

(2,977

)

 

14,150

 

Land—The Vue Apartments,
Beachwood, Ohio(b)

 

 

13,901

 

 

 

 

 

 

 

 

 

 

13,901

 

Famous Footwear distribution facility,
Lebanon, Tennessee

 

 

2,094

 

 

29,436

 

 

603

 

 

3,576

 

 

(2,975

)

 

32,734

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Totals for 2016

 

$

35,484

 

$

79,216

 

$

1,983

 

$

8,194

 

$

(6,288

)

$

118,589

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Marston Park Plaza retail stores,
Littleton, Colorado

 

$

6,005

 

$

10,109

 

$

700

 

$

1,493

 

$

(822

)

$

17,485

 

Interline Brands distribution facility,
Louisville, Kentucky

 

 

578

 

 

3,622

 

 

105

 

 

95

 

 

 

 

4,400

 

Land—The Meadows Apartments,
Lakemoor, Illinois(c)

 

 

9,592

 

 

 

 

 

 

 

 

 

 

9,592

 

Joint venture interest—Shopko retail store,
Lincoln, Nebraska(d)

 

 

3,768

 

 

11,262

 

 

570

 

 

922

 

 

(3,929

)

 

12,593

 

Archway Roofing industrial facility,
Louisville, Kentucky

 

 

51

 

 

221

 

 

9

 

 

19

 

 

 

 

300

 

JCIM industrial facility,
McCalla, Alabama

 

 

1,588

 

 

14,503

 

 

179

 

 

470

 

 

(122

)

 

16,618

 

FedEx & CHEP USA distribution facility,
Delport, Missouri

 

 

3,728

 

 

12,456

 

 

550

 

 

2,777

 

 

(461

)

 

19,050

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Subtotals

 

 

25,310

 

 

52,173

 

 

2,113

 

 

5,776

 

 

(5,334

)

 

80,038

 

Other(e)

 

 

12

 

 

19

 

 

 

 

 

 

(31

)

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Totals for 2015

 

$

25,322

 

$

52,192

 

$

2,113

 

$

5,776

 

$

(5,365

)

$

80,038

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

(a)     

Includes capitalized transaction costs of $6 incurred with this asset acquisition.

(b)     

Includes capitalized transaction costs of $5 incurred with this asset acquisition.

(c)     

Includes capitalized transaction costs of $292 incurred with this asset acquisition.

(d)     

Fair value of the assets previously owned by an unconsolidated joint venture of the Company. The Company owns 100% of this property as a result of the purchase of its partner's interest on March 31, 2015. See "—Purchase of Partner's 50% Interest".

(e)     

Adjustments to finalize the purchase price allocation relating to a property purchased in October 2014.

 

Schedule of amortization of intangible lease assets as a result of acquired above market leases

       The unamortized balance of intangible lease assets as a result of acquired above market leases at December 31, 2016 will be deducted from rental income through 2032 as follows (amounts in thousands):

                                                                                                                                                                                    

2017

 

$

765 

 

2018

 

 

688 

 

2019

 

 

586 

 

2020

 

 

560 

 

2021

 

 

554 

 

Thereafter

 

 

1,534 

 

​  

​  

Total

 

$

4,687 

 

​  

​  

​  

​  

 

Schedule of amortization of intangible lease liabilities as a result of acquired below market leases

 

        The unamortized balance of intangible lease liabilities as a result of acquired below market leases at December 31, 2016 will be added to rental income through 2055 as follows (amounts in thousands):

                                                                                                                                                                                    

2017

 

$

1,763 

 

2018

 

 

1,798 

 

2019

 

 

1,785 

 

2020

 

 

1,633 

 

2021

 

 

1,598 

 

Thereafter

 

 

10,703 

 

​  

​  

Total

 

$

19,280 

 

​  

​  

​  

​  

 

Schedule of amortization of origination costs associated with in-place leases

 

        The unamortized balance of origination costs associated with in-place leases at December 31, 2016 will be charged to amortization expense through 2055 as follows (amounts in thousands):

                                                                                                                                                                                    

2017

 

$

3,910 

 

2018

 

 

3,676 

 

2019

 

 

3,288 

 

2020

 

 

3,054 

 

2021

 

 

2,765 

 

Thereafter

 

 

11,265 

 

​  

​  

Total

 

$

27,958 

 

​  

​  

​  

​  

 

Schedule of minimum future contractual rents to be received

        The minimum future contractual rents to be received over the next five years and thereafter on non-cancellable operating leases in effect at December 31, 2016 are as follows (amounts in thousands):

                                                                                                                                                                                    

2017

 

$

61,749 

 

2018

 

 

60,473 

 

2019

 

 

58,200 

 

2020

 

 

55,632 

 

2021

 

 

52,465 

 

Thereafter

 

 

232,241 

 

​  

​  

Total

 

$

520,760 

 

​  

​  

​  

​  

 

Schedule of business acquisition pro forma information

                                                                                                                                                                                    

 

 

Year Ended December 31,

 

(Unaudited)
(amounts in thousands, except per share data)

 

2016

 

2015

 

Pro forma revenues

 

$

74,612 

 

$

73,210 

 

Pro forma net income attributable to One Liberty Properties, Inc. 

 

 

25,620 

 

 

21,571 

 

Pro forma weighted average number of common shares outstanding:

 

 

 

 

 

 

 

Basic

 

 

16,768 

 

 

15,971 

 

Diluted

 

 

16,882 

 

 

16,079 

 

Pro forma per common share attributable to common stockholders:

 

 

 

 

 

 

 

Basic

 

$

1.47 

 

$

1.23 

 

Diluted

 

$

1.46 

 

$

1.23