TRANSCONTINENTAL REALTY INVESTORS, INC. The following discussion should be read in conjunction with our consolidated financial statements and related notes in Part II, Item 8 of this Report. Our results of operations for the year endedDecember 31, 2020 were affected by the acquisitions and disposition, refinancing activity, development activity as discussed below. Management's Overview 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 theSouthern United States . Our portfolio of income-producing properties includes residential apartment communities, office buildings and other 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 byPillar 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. 18 -------------------------------------------------------------------------------- The following is a summary of our recent acquisition, disposition, financing and development activities: Acquisitions and Dispositions •OnNovember 19, 2018 , we formed theVictory Abode Apartments, LLC ("VAA") joint venture with the Macquarie Group ("Macquarie"). In connection with the formation of VAA, we sold a 50% ownership interest in certain multifamily apartment projects to Macquarie for a$236.8 million cash payment, resulting in a gain on sale of assets of$154.1 million . We then immediately transferred our respective ownership interests in the multifamily apartments ("VAA Portfolio") to VAA in exchange for a 50% voting interest / 49% profit participation interest ("Class A interest") in VAA and note payable ("Mezzanine Loan") in accordance with the terms of a contribution agreement (the "Contribution"). Upon completion of the Contribution, VAA owned and controlled 52 multifamily apartments. VAA assumed all liabilities of those properties, including mortgage debt insured by theDepartment of Housing and Urban Development ("HUD"). •OnMay 31, 2019 , we soldWestwood , a 120 unit multifamily property inMary Ester ,Florida for$3.1 million , resulting in a loss on the sale of$0.1 million . •During the year endedDecember 31, 2019 , we sold 105.1 acres of land for an aggregate sales price of$30.0 million and purchased 41.9 acres for an aggregate purchase price of approximately$4.6 million . •OnMarch 5, 2020 , we acquired a 49.2 acres land parcel inKent, Ohio for$5.4 million that was funded by a$2.0 million cash payment and a$3.4 million note payable that bears interest at 10% and matures onNovember 13, 2024 . •OnMay 1, 2020 , we sold Villager, a 33 unit multifamily property in FortWalton, Florida for$2.4 million , resulting in a gain on sale of$1.0 million . •OnJuly 16, 2020 , we soldFarnham Park , a 144 unit multifamily property inPort Arthur, Texas for$13.3 million , resulting in a gain on sale of$2.7 million . •OnSeptember 14, 2020 , we soldBridge View Plaza , a retail property inLa Crosse, Wisconsin for$5.3 million , resulting in a gain on sale of$4.6 million . •During the year endedDecember 31, 2020 , we sold a total of 58.8 acres of land from our holdings inWindmill Farms for$12.9 million , in aggregate, resulting in gains on sale of$11.1 million . In addition, we sold 26.8 acres of land from our holdings inMercer Crossing during the year endedDecember 31, 2020 for$15.8 million , resulting in a gain on sale of$10.3 million . Financing Activities •OnFebruary 15, 2018 , we issued$39.2 million in Series B bonds (See Note 11 in our consolidated financial statements) that bear interest at 6.80% and mature onJuly 31, 2025 . The proceeds were used to fund development activity, pay down debt and other general corporate purposes. •OnJuly 19, 2018 , we issued an additional$19.8 million of Series B bonds (See Note 11 in our consolidated financial statements) in a private placement. We used the proceeds from the issuance to fund our development activities. •OnJuly 28, 2019 , we paid off the$41.5 million mortgage note payable onBrowning Place , which resulted in a loss on early extinguishment of debt of$5.2 million . Concurrent with the repayment of the mortgage note payable, we issued$78.1 million of Series C bonds (See Note 11 in our consolidated financial statements), which are collateralized byBrowning Place , bear interest at 4.65% and mature onJanuary 31, 2023 . •OnNovember 30, 2020 , issued$19.7 million in additional Series A bonds (See Note 11 in our consolidated financial statements) for$18.8 million in net proceeds. We used the proceeds to fund in part our bond payments that were due onJanuary 30, 2021 . •OnDecember 3, 2020 , we extended our$14.7 million loan fromHSW Partners toJune 17, 2021 . •OnMarch 2, 2021 , we extended our$1.2 million loan onAthens toAugust 28, 2022 . 19 -------------------------------------------------------------------------------- •OnMarch 4, 2021 , we received a commitment from our lender to extend the maturity of our$10.4 million loan onWindmill Farms untilFebruary 28, 2023 at a reduced interest rate of 5%. Development Activities During the year endedDecember 31, 2020 , we completed the construction of Parc at Denham Springs Phase II and Sugar Mill Phase III for a total cost of$17.2 million and$14.2 million , respectively. Our current developments projects atDecember 31, 2020 , are as follow: (dollars in thousands) Total Projected Property Location No. of Units Costs to Date (1) Costs (1) Athens Athens, AL 232 270 34,800 Heritage McKinney McKinney, TX 170 231 24,650 Total 402 $ 501$ 59,450 (1) Costs include construction hard costs, construction soft costs and loan borrowing costs. Critical Accounting Policies The preparation of our consolidated financial statements in conformity withUnited 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. 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. 20 -------------------------------------------------------------------------------- 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. Environmental Matters Under various federal, state and local environmental laws, ordinances and regulations, we may be potentially liable for removal or remediation costs, as well as certain other potential costs, relating to hazardous or toxic substances (including governmental fines and injuries to persons and property) where property-level managers have arranged for the removal, disposal or treatment of hazardous or toxic substances. In addition, certain environmental laws impose liability for release of asbestos-containing materials into the air, and third parties may seek recovery for personal injury associated with such materials. We are not aware of any environmental liability relating to the above matters that would have a material adverse effect on our business, assets or results of operations. Inflation The effects of inflation on our operations are not quantifiable. Revenues from property operations tend to fluctuate proportionately with inflationary increases and decreases in housing costs. Fluctuations in the rate of inflation also affect sales values of properties and the ultimate gain to be realized from property sales. To the extent that inflation affects interest rates, our earnings from short-term investments, the cost of new financings and the cost of variable interest rate debt will be affected. 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 theLease-Up Properties and theDisposition Properties (each as defined below). For purposes of the discussion below, we define "Same Properties " as those properties that are substantially leased-up and in operation for the entirety of both periods of the comparison.Non-Same Properties for comparison purposes include those properties that have been recently constructed or leased-up ("Lease-up Properties ") and properties that have been disposed of ("Disposition Properties "). A developed property is considered leased-up, when it achieves occupancy of 80% or more.We move a property in and out ofSame Properties based on whether the property is substantially leased-up and in operation for the entirety of both periods of the comparison. Accordingly, theSame Properties consist of all properties, excluding theLease-up Properties and theDisposition Properties for the periods of comparison. For the comparison of the year endedDecember 31, 2020 to the year endedDecember 31, 2019 , theLease-up Properties areForest Grove , Parc at Denham Springs Phase II and Sugar Mill Phase III; and theDisposition Properties areBridge View Plaza ,Farnham Park and Villager. 21
--------------------------------------------------------------------------------
The following table shows the total number of income-producing properties, and
other key financial measures as of
For the Years Ended December 31,
2020 2019 Variance
Multifamily Segment
Revenue $ 14,686 $ 13,517 $ 1,169
Operating expenses (8,482) (8,824) 342
6,204 4,693 1,511
Commercial Segment
Revenue 37,223 32,714 4,509
Operating expenses (15,878) (16,389) 511
21,345 16,325 5,020
Segment operating income 27,549 21,018 6,531
Other non-segment items of income (expense)
Depreciation and amortization (14,755) (13,379) (1,376) General, administrative and advisory (17,935) (17,114) (821) Interest, net (10,714) (12,209) 1,495 Loss on extinguishment of debt - (5,219) 5,219 (Loss) gain on foreign currency transactions (13,378) (15,108) 1,730 Gain sale or write down of assets 32,107 14,809 17,298 Income (loss) from joint ventures (519) (2,758) 2,239 Other income 5,109 3,823 1,286 Net income (loss) $ 7,464$ (26,137) $ 33,601 Comparison of the year endedDecember 31, 2020 to the year endedDecember 31, 2019 : Our$33.6 million increase in net income during the year endedDecember 31, 2020 is primarily attributed to the following: •The$1.5 million increase in operating profits in our multifamily segment is primarily due a$2.1 million increase at ourLease-Up Properties offset in part by a decrease at ourDisposition Properties . The increase in profit at ourLease-Up Properties is due to an increase in occupancy at Overlook at Allenville Phase II, Parc at Denham Springs Phase II andForest Grove in 2020. •The$5.0 million increase in operating profits in our commercial segment is primarily due to a$6.0 million lease termination payment atBrowning Place offset in part by a decrease in rental revenue at ourSame Properties due to a decline in occupancy. The lease termination payment relates to a former tenant that has been replaced by a new tenant at increased rents. •The$5.2 million loss on extinguishment of debt in 2019 is due to the early extinguishment of our mortgage note payable onBrowning Place (See "Financing Activities" in Management's Overview). •The$17.3 million increase in gain on sale of assets is due to an increase of$10.3 million sales of land; the sale ofBridge View Plaza ,Farnham Park and Villager in 2020 (See "Acquisitions and Dispositions" in Management's Overview); and the recognition of$3.0 million in gain in 2020 from sales that had been previously deferred. •The$2.2 million decrease in loss from joint ventures is due to the increased in occupancy of the various lease-up properties at VAA. 22 -------------------------------------------------------------------------------- Comparison of the year endedDecember 31, 2019 to the year endedDecember 31, 2018 : See Item 7 of Part II in our Annual Report on Form 10-K for the year endedDecember 31, 2019 filed with theSEC onMarch 30, 2020 for a discussion of our results of operations for the year endedDecember 31, 2019 . 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 mortgage notes receivable; collections of receivables from related companies; 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 anticipates that our cash and cash equivalents as ofDecember 31, 2020 , along with cash that will be generated in 2021 from notes and interest receivables, will be sufficient to meet all of our cash requirements. We intends to 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. Cash Flow Summary The following summary discussion of our cash flows is based on the consolidated statements of cash flows in Part II, Item 8. "Consolidated Financial Statements and Supplementary Data" 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): Year Ended December 31, 2020 2019 Incr /(Decr)
Net cash provided by (used in) operating activities
$ (35,747) $ 41,378 Net cash provided by (used in) investing activities$ 381 $ (9,598) $ 9,979 Net cash (used in) provided by financing activities$ (2,306)
The increase in cash from operating activities is primarily due to the$35.3 million decrease in receivable from related parties in 2019. The increase in cash provided by investing activities is primarily due to a$16.2 million decrease in development and renovation of real estate and a$12.4 million increase in proceeds from sale of assets offset in part by a$11.6 million decrease in originations and advances on notes receivable and a$9.4 million decrease in collection of notes receivable. The increase in cash used in financing activities is primarily due to a$73.1 million decrease in proceeds from mortgages, notes and bonds payable offset in part by a$42.0 million decrease in payments of mortgages, notes and bonds payable. The decrease in proceeds and payment on mortgage, notes and bonds payable is due to the refinancing ofBrowning Place in 2019 (See "Financing Activities" in Management's Overview). Funds From Operations ("FFO") We use FFO in addition to net income to report our operating and financial results and considers 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 presents FFO excluding the impact of the effects of foreign currency translation. 23 -------------------------------------------------------------------------------- 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 reconciles our net income attributable to FFO and FFO-basic and diluted, excluding (loss) gain from foreign currency transactions for the years endedDecember 31, 2020 , 2019 and 2018 (dollars and shares in thousands): For the Year Ended December 31, 2020 2019 2018 Net income (loss) attributable to the Company$ 6,669 $ (26,920) $ 180,550 Depreciation and amortization on consolidated assets 14,755 13,379 22,761 Gain on sale or write down of assets (32,107) (14,809) (171,530) Gain on sale of land 23,383 14,889 17,404
Depreciation and amortization on unconsolidated joint ventures at pro rata share
3,291 238 (1,863)
FFO-Basic and Diluted 15,991 (13,223) 47,322
Loss on extinguishment of debt - 5,219 -
Loss (gain) on foreign currency transaction 13,378 15,108 (12,399)
FFO-adjusted $ 29,369 © Edgar Online, source
