Annual Statements Open main menu

Lightstone Value Plus REIT III, Inc. - Quarter Report: 2019 June (Form 10-Q)

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

FORM 10-Q

(Mark One)

 

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2019

 

OR

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                      to

 

Commission file number 000-55619

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Maryland   46-1140492
(State or Other Jurisdiction of
Incorporation or Organization)
  (I.R.S. Employer
Identification No.)

 

     
1985 Cedar Bridge Avenue, Suite 1    
Lakewood, New Jersey   08701
(Address of Principal Executive Offices)   (Zip Code)

 

(732) 367-0129

(Registrant’s Telephone Number, Including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act: None.

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. 

Yes   þ No ¨

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). 

Yes  þ      No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   ¨     Accelerated filer   ¨
Non-accelerated filer   þ     Smaller reporting company  þ
      Emerging growth company þ

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. þ

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes  ¨ No þ

 

As of August 10, 2019, there were approximately 13.4 million outstanding shares of common stock of Lightstone Value Plus Real Estate Investment Trust III, Inc., including shares issued pursuant to the dividend reinvestment plan.  

 

 

 

 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

 

INDEX

 

    Page
PART I FINANCIAL INFORMATION  
     
Item 1. Financial Statements (unaudited) 3
     
  Consolidated Balance Sheets as of June 30, 2019 and December 31, 2018 3
     
  Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2019 and 2018 4
     
  Consolidated Statements of Comprehensive (Loss)/Income for the Three and Six Months Ended June 30, 2019 and 2018 5
     
  Consolidated Statement of Stockholders’ Equity for the Three and Six Months Ended June 30, 2019 and 2018 6
     
  Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2019 and 2018 7
     
  Notes to Consolidated Financial Statements 8
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 18
     
Item 4. Controls and Procedures 28
     
PART II OTHER INFORMATION 28
     
Item 1. Legal Proceedings 28
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 28
     
Item 3. Defaults Upon Senior Securities 28
     
Item 4. Mine Safety Disclosures 28
     
Item 5. Other Information 28
     
Item 6. Exhibits 28

 

 2 

 

 

PART I. FINANCIAL INFORMATION:

ITEM 1. FINANCIAL STATEMENTS:

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

   June 30, 2019   December 31, 2018 
   (unaudited)     
Assets          
           
Investment property:          
Land and improvements  $22,487,919   $22,446,179 
Building and improvements   107,658,856    106,017,613 
Furniture and fixtures   19,325,498    17,801,356 
Construction in progress   70,559    792,307 
           
Gross investment property   149,542,832    147,057,455 
Less accumulated depreciation   (17,495,746)   (14,639,315)
Net investment property   132,047,086    132,418,140 
           
Investments in unconsolidated affiliated real estate entities   28,144,798    29,983,987 
Cash and cash equivalents   4,450,336    9,965,724 
Marketable securities, available for sale   2,939,786    3,708,223 
Restricted cash   2,066,020    1,672,957 
Accounts receivable and other assets   3,214,686    2,178,388 
Total Assets  $172,862,712   $179,927,419 
           
Liabilities and Stockholders' Equity          
           
Accounts payable and other accrued expenses  $4,082,229   $3,529,293 
Mortgages payable, net   79,306,725    79,336,807 
Due to related parties   773,436    157,114 
Distributions payable   659,851    685,449 
Total liabilities   84,822,241    83,708,663 
           
Commitments and Contingencies          
           
Stockholders' Equity:          
           
Company's stockholders' equity:          
Preferred stock, $0.01 par value; 50.0 million shares authorized, none issued and outstanding   -    - 
Common stock, $0.01 par value; 200.0 million shares authorized, 13.4 million and 13.5 million shares issued and outstanding, respectively   133,804    134,515 
Additional paid-in-capital   114,688,187    115,380,181 
Accumulated other comprehensive loss   (198,737)   (450,285)
Accumulated deficit   (38,674,900)   (30,937,879)
Total Company stockholders' equity   75,948,354    84,126,532 
           
Noncontrolling interests   12,092,117    12,092,224 
           
Total Stockholders' Equity   88,040,471    96,218,756 
           
Total Liabilities and Stockholders' Equity  $172,862,712   $179,927,419 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 3 

 

 

PART I. FINANCIAL INFORMATION, CONTINUED:  

ITEM 1. FINANCIAL STATEMENTS, CONTINUED:

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)  

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
   2019   2018   2019   2018 
                 
Revenues  $8,789,508   $9,367,673   $15,961,171   $16,953,971 
                     
Expenses:                    
Property operating expenses   5,359,526    5,404,396    10,236,205    10,377,785 
Real estate taxes   406,708    396,162    813,016    769,927 
General and administrative costs   706,218    690,631    1,459,399    1,422,969 
Depreciation and amortization   1,465,753    1,405,613    2,895,547    2,756,890 
Total operating expenses   7,938,205    7,896,802    15,404,167    15,327,571 
                     
Operating income   851,303    1,470,871    557,004    1,626,400 
                     
Interest expense   (1,238,409)   (1,354,143)   (2,421,670)   (2,801,656)
Loss from investments in unconsolidated affiliated real estate entities   (859,630)   (507,281)   (1,948,380)   (1,244,609)
Other income, net   34,311    582,601    57,616    587,638 
                     
Net (loss)/income   (1,212,425)   192,048    (3,755,430)   (1,832,227)
                     
Less: net loss/(income) attributable to noncontrolling interests   15    (5)   50    21 
                     
Net (loss)/income applicable to Company's common shares  $(1,212,410)  $192,043   $(3,755,380)  $(1,832,206)
                     
Net (loss)/income per Company's common shares, basic and diluted  $(0.09)  $0.01   $(0.28)  $(0.13)
                     
Weighted average number of common shares outstanding, basic and diluted   13,381,201    13,565,950    13,388,924    13,583,311 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 4 

 

 

PART I. FINANCIAL INFORMATION, CONTINUED:  

ITEM 1. FINANCIAL STATEMENTS, CONTINUED:

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS)/INCOME

(Unaudited)

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
   2019   2018   2019   2018 
                 
Net (loss)/income  $(1,212,425)  $192,048   $(3,755,430)  $(1,832,227)
                     
Other comprehensive (loss)/income:                    
Holding (loss)/gain on marketable securities, available for sale   (18,288)   (167,799)   213,192    (167,799)
Reclassification adjustment for loss included in net loss   -    -    38,359    - 
                     
Other comprehensive (loss)/income   (18,288)   (167,799)   251,551    (167,799)
                     
Comprehensive (loss)/income   (1,230,713)   24,249    (3,503,879)   (2,000,026)
                     
Less: Comprehensive loss/(income) attributable to noncontrolling interests   15    (5)   50    21 
                     
Comprehensive (loss)/income attributable to the Company's common shares  $(1,230,698)  $24,244   $(3,503,829)  $(2,000,005)

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 5 

 

 

PART I. FINANCIAL INFORMATION, CONTINUED:

ITEM 1. FINANCIAL STATEMENTS, CONTINUED.

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)

 

   Common Shares                     
   Common
Shares
   Amount   Additional Paid-
In Capital
   Accumulated Other
Comprehensive Loss
   Accumulated
Deficit
   Total
Noncontrolling
Interests
   Total Equity 
                             
BALANCE, December 31, 2017   13,625,769   $136,258   $117,061,644   $-   $(18,548,148)  $12,092,402   $110,742,156 
                                    
Net loss   -    -    -    -    (1,832,206)   (21)   (1,832,227)
Other comprehensive loss   -    -    -    (167,799)   -    -    (167,799)
Distributions declared (a)   -    -    -    -    (4,039,524)   -    (4,039,524)
Distributions paid to noncontrolling interests   -    -    -    -    -    (60)   (60)
Redemption and cancellation of shares   (69,645)   (697)   (675,787)   -    -    -    (676,484)
                                    
BALANCE, June 30, 2018   13,556,124   $135,561   $116,385,857   $(167,799)  $(24,419,878)  $12,092,321   $104,026,062 

 

(a) Distributions per share were $0.30.

 

   Common Shares                     
   Common
Shares
   Amount   Additional Paid-
In Capital
   Accumulated Other
Comprehensive Loss
   Accumulated
Deficit
   Total
Noncontrolling
Interests
   Total Equity 
                             
BALANCE, March 31, 2018   13,581,976   $135,820   $116,633,887   $-   $(22,583,603)  $12,092,346   $106,278,450 
                                    
Net income   -    -    -    -    192,043    5    192,048 
Other comprehensive loss   -    -    -    (167,799)   -    -    (167,799)
Distributions declared (a)   -    -    -    -    (2,028,318)   -    (2,028,318)
Distributions paid to noncontrolling interests   -    -    -    -    -    (30)   (30)
Redemption and cancellation of shares   (25,852)   (259)   (248,030)   -    -    -    (248,289)
                                    
BALANCE, June 30, 2018   13,556,124   $135,561   $116,385,857   $(167,799)  $(24,419,878)  $12,092,321   $104,026,062 

 

(a) Distributions per share were $0.15.

 

   Common Shares                     
   Common
Shares
   Amount   Additional Paid-
In Capital
   Accumulated Other
Comprehensive Loss
   Accumulated
Deficit
   Total
Noncontrolling
Interests
   Total Equity 
                             
BALANCE, December 31, 2018   13,451,431   $134,515   $115,380,181   $(450,285)  $(30,937,879)  $12,092,224   $96,218,756 
                                    
Net loss   -    -    -    -    (3,755,380)   (50)   (3,755,430)
Other comprehensive income   -    -    -    251,548    -    3    251,551 
Distributions declared (a)   -    -    -    -    (3,981,641)   -    (3,981,641)
Distributions paid to noncontrolling interests   -    -    -    -    -    (60)   (60)
Redemption and cancellation of shares   (71,069)   (711)   (691,994)   -    -    -    (692,705)
                                    
BALANCE, June 30, 2019   13,380,362   $133,804   $114,688,187   $(198,737)  $(38,674,900)  $12,092,117   $88,040,471 

 

(a) Distributions per share were $0.30.

 

   Common Shares                     
   Common
Shares
   Amount   Additional Paid-
In Capital
   Accumulated Other
Comprehensive Loss
   Accumulated
Deficit
   Total
Noncontrolling
Interests
   Total Equity 
                             
BALANCE, March 31, 2019   13,383,997   $133,841   $114,724,495   $(180,449)  $(35,460,942)  $12,092,163   $91,309,108 
                                    
Net loss   -    -    -    -    (1,212,410)   (15)   (1,212,425)
Other comprehensive loss   -    -    -    (18,288)   -         (18,288)
Distributions declared (a)   -    -    -    -    (2,001,548)   -    (2,001,548)
Distributions paid to noncontrolling interests   -    -    -    -    -    (31)   (31)
Redemption and cancellation of shares   (3,635)   (37)   (36,308)   -    -    -    (36,345)
                                    
BALANCE, June 30, 2019   13,380,362   $133,804   $114,688,187   $(198,737)  $(38,674,900)  $12,092,117   $88,040,471 

 

(a) Distributions per share were $0.15.

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 6 

 

 

PART I. FINANCIAL INFORMATION, CONTINUED:

ITEM 1. FINANCIAL STATEMENTS, CONTINUED:

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

   For the Six Months Ended June 30, 
   2019   2018 
         
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net loss  $(3,755,430)  $(1,832,227)
Adjustments to reconcile net loss to net cash provided by operating activities:          
Loss from investments in unconsolidated affiliated real estate entities   1,948,380    1,244,609 
Depreciation and amortization   2,895,547    2,756,890 
Amortization of deferred financing costs   202,352    239,523 
Other non-cash adjustments   53,152    7,544 
Changes in assets and liabilities:          
Increase in accounts receivable and other assets   (1,090,206)   (1,241,395)
Increase in accounts payable and other accrued expenses   392,303    535,688 
Increase in due to related parties   616,322    39,227 
           
Net cash provided by operating activities   1,262,420    1,749,859 
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of investment property   (2,324,744)   (1,819,098)
Purchase of marketable securities   (37,236)   (5,990,267)
Proceeds from sale of marketable securities   1,018,865    - 
Investment in unconsolidated affiliated real estate entities   (246,692)   (14,266,607)
Distributions from unconsolidated affiliated real estate entities   137,500    - 
           
Net cash used in investing activities   (1,452,307)   (22,075,972)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Payments on mortgages payable   (232,434)   (7,660,499)
Payment of loan fees and expenses   -    (60,002)
Distributions to noncontrolling interests   (60)   (60)
Distributions to common stockholders   (4,007,239)   (4,065,326)
Redemption and cancellation of common shares   (692,705)   (676,484)
           
Net cash used in financing activities   (4,932,438)   (12,462,371)
           
Net change in cash, cash equivalents and restricted cash   (5,122,325)   (32,788,484)
Cash, cash equivalents and restricted cash, beginning of year   11,638,681    46,730,079 
Cash, cash equivalents and restricted cash, end of period  $6,516,356   $13,941,595 
           
Supplemental cash flow information for the periods indicated is as follows:          
Cash paid for interest  $2,239,665   $2,734,942 
Distributions declared, but not paid  $659,851   $668,532 
Investment property acquired but not paid  $160,633   $153,447 
Holding gain on marketable securities, available for sale  $251,551   $167,799 
           
The following is a summary of the Company’s cash, cash equivalents, and restricted cash total as presented in our statements of cash flows for the periods presented:          
Cash and cash equivalents  $4,450,336   $12,481,860 
Restricted cash   2,066,020    1,459,735 
Total cash, cash equivalents and restricted cash  $6,516,356   $13,941,595 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 7 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

1.Organization

 

Lightstone Value Plus Real Estate Investment Trust III, Inc. (‘‘Lightstone REIT III’’), incorporated in Maryland on October 5, 2012, elected to qualify and be taxed as a real estate investment trust (‘‘REIT’’) for U.S. federal income tax purposes beginning with the taxable year ended December 31, 2015.

 

The Lightstone REIT III is structured as an umbrella partnership REIT, or UPREIT, and substantially all of its current and future business will be conducted through Lightstone Value Plus REIT III LP, a Delaware limited partnership (the ‘‘Operating Partnership’’).

 

Lightstone REIT III and the Operating Partnership and its subsidiaries are collectively referred to as the “Company” and the use of “we,” “our,” “us” or similar pronouns refers to Lightstone REIT III, its Operating Partnership or the Company as required by the context in which such pronoun is used.

 

The Company has and will continue to seek to acquire a diverse portfolio of real estate assets and real estate-related investments, including hotels, other commercial and/or residential properties, primarily located in the United States. All such properties may be acquired and operated by the Company alone or jointly with another party. The Company may also originate or acquire mortgage loans secured by real estate. Although the Company expects that most of its investments will be of these types, it may make other investments. In fact, it may invest in whatever types of real estate-related investments that it believes are in its best interests.

 

The Company’s advisor is Lightstone Value Plus REIT III LLC (the “Advisor”), which is majority owned by David Lichtenstein. Mr. Lichtenstein also is a majority owner of the equity interests of The Lightstone Group, LLC. The Lightstone Group, LLC served as the Company’s sponsor (the ‘‘Sponsor’’) during its public offering which terminated on March 31, 2017. Subject to the oversight of the Company’s board of directors (the “Board of Directors”), the Advisor has primary responsibility for making investment decisions and managing the Company’s day-to-day operations. Through his ownership and control of the The Lightstone Group, LLC, Mr. Lichtenstein is the indirect owner of the Advisor and the indirect owner and manager of Lightstone SLP III LLC, a Delaware limited liability company (the “Special Limited Partner”), which has subordinated participation interests in the Operating Partnership (“Subordinated Participation Interests”). Mr. Lichtenstein also acts as the Company’s Chairman and Chief Executive Officer. As a result, he exerts influence over but does not control Lightstone REIT III or the Operating Partnership.

 

The Company does not have any employees. The Advisor receives compensation and fees for services related to the investment and management of the Company’s assets.

 

The Sponsor has various majority owned and controlled affiliated property managers, which may manage certain of the properties the Company acquires. However, the Company also contracts with other unaffiliated third-party property managers, principally for the management of its hospitality properties.

 

The Company’s registration statement on Form S-11 (the “Offering”), pursuant to which it offered to sell up to 30.0 million shares of its common stock, par value $0.01 per share (which may be referred to herein as “shares of common stock” or as “Common Shares”) at an initial price of $10.00 per share, subject to certain volume and other discounts (the “Primary Offering”) (exclusive of 10.0 million shares of common stock which were available pursuant to our distribution reinvestment program (the “DRIP”) at an initial purchase price of $9.50 per share) was declared effective on July 15, 2014 by the United States Securities and Exchange Commission (the “SEC”) under the Securities Act of 1933.

 

The Offering, which terminated on March 31, 2017, raised aggregate gross proceeds of approximately $131.7 million from the sale of approximately 13.4 million shares of common stock (including $2.0 million in Common Shares at a purchase price of $9.00 per Common Share to an entity 100% owned by David Lichtenstein, who also owns a majority interest in the Company’s Sponsor). After including the purchase of an aggregate of $12.1 million of Subordinated Participation Interests in the Operating Partnership by the Special Limited Partner and allowing for the payment of approximately $12.2 million in selling commissions and dealer manager fees and $4.8 million in organization and other offering expenses, the Offering generated aggregate net proceeds of approximately $126.8 million.

 

On April 21, 2017, the Company’s Board of Directors approved the termination of the DRIP effective May 15, 2017. Previously, the Company’s stockholders had an option to elect the receipt of shares of the Company’s common stock in lieu of cash distributions under the Company’s DRIP. As a result, all subsequent distributions have been in the form of cash. In addition, through May 15, 2017 (the termination date of the DRIP), the Company had issued approximately 0.3 million shares of common stock under its DRIP, representing approximately $3.2 million of additional proceeds under the Offering.

 

 8 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

As of June 30, 2019, our Advisor owned 20,000 shares of common stock which were issued on December 24, 2012 for $200,000 or $10.00 per share.

 

The Company’s shares of common stock are not currently listed on a national securities exchange. The Company may seek to list its shares of common stock for trading on a national securities exchange only if a majority of its independent directors believe listing would be in the best interest of its stockholders. The Company does not intend to list its shares of common stock at this time. The Company does not anticipate that there would be any market for its shares of common stock until they are listed for trading. In the event the Company does not begin the process of achieving a liquidity event prior to the eighth anniversary of the termination of its Offering which occurred on March 31, 2017, its charter requires either (a) an amendment to its charter to extend the deadline to begin the process of achieving a liquidity event, or (b) the holding of a stockholders meeting to vote on a proposal for an orderly liquidation of its portfolio.

 

Noncontrolling Interests

 

Partners of Operating Partnership

 

On July 16, 2014, the Advisor contributed $2,000 to the Operating Partnership in exchange for 200 limited partner units in the Operating Partnership. The limited partner has the right to convert operating partnership units into cash or, at the option of the Company, an equal number of common shares of the Company, as allowed by the limited partnership agreement.

 

Lightstone REIT III invested the proceeds received from the Offering and the Advisor in the Operating Partnership, and as a result, held an approximately 99% general partnership interest as of both June 30, 2019 and December 31, 2018 in the Operating Partnership’s common units.

 

Special Limited Partner

 

In connection with the Company’s Offering, which terminated on March 31, 2017, the Special Limited Partner purchased from the Operating Partnership an aggregate of approximately 242 Subordinated Participation Interests for consideration of $12.1 million. The Subordinated Participation Interests were each purchased for $50,000 in consideration and may be entitled to receive liquidation distributions upon the liquidation of Lightstone REIT III.

 

As the majority owner of the Special Limited Partner, Mr. Lichtenstein is the beneficial owner of a 99% interest in such Subordinated Participation Interests and will thus receive an indirect benefit from any distributions made in respect thereof.

 

These Subordinated Participation Interests will entitle the Special Limited Partner to a portion of any regular and liquidation distributions that the Company makes to stockholders, but only after stockholders have received a stated preferred return. Although the actual amounts are dependent upon results of operations and, therefore, cannot be determined at the present time, distributions to the Special Limited Partner, as holder of the Subordinated Participation Interests, could be substantial.

 

The Advisor and its affiliates and the Special Limited Partner are related parties of the Company. Certain of these entities have and/or will receive compensation for services related to the Offering (which was completed on March 31, 2017) and will continue to receive compensation and services for the investment, management and disposition of our assets. These entities have and/or will receive compensation during the offering, acquisition, operational and liquidation stages. The compensation levels during the offering stage were based on percentages of the offering proceeds raised and the compensation levels during the acquisition and operational stages are based the cost of acquired properties and the annual revenue earned from such properties, and other such fees outlined in each of the respective agreements. See Note 7 – Related Party Transactions for additional information.

 

2.Summary of Significant Accounting Policies

 

The accompanying unaudited interim consolidated financial statements and related notes should be read in conjunction with the audited Consolidated Financial Statements of the Company and related notes as contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018. The unaudited interim financial statements include all adjustments (consisting only of normal recurring adjustments) and accruals necessary in the judgment of management for a fair statement of the results for the periods presented. The accompanying unaudited consolidated financial statements of the Lightstone Value Plus Real Estate Investment Trust III, Inc. and its Subsidiaries have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.

 

 9 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses during a reporting period. The most significant assumptions and estimates relate to the valuation of real estate, depreciable lives, and revenue recognition. Application of these assumptions requires the exercise of judgment as to future uncertainties and, as a result, actual results could differ from these estimates.

 

The consolidated balance sheet as of December 31, 2018 included herein has been derived from the consolidated balance sheet included in the Company's Annual Report on Form 10-K.

 

The unaudited consolidated statements of operations for interim periods are not necessarily indicative of results for the full year or any other period.

 

To qualify or maintain our qualification as a REIT, we engage in certain activities through wholly-owned taxable REIT subsidiaries (“TRS”). As such, we are subject to U.S. federal and state income and franchise taxes from these activities.

 

Revenue

 

The following table represents the total revenues from hotel operations on a disaggregated basis:

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
  2019   2018   2019   2018 
Revenues                    
Room  $8,387,461   $9,040,202   $15,266,553   $16,332,969 
Food, beverage and other   402,047    327,471    694,618    621,002 
Total revenues  $8,789,508   $9,367,673   $15,961,171   $16,953,971 

 

Principles of Consolidation and Basis of Presentation

 

The consolidated financial statements include the accounts of Lightstone REIT III and the Operating Partnership and its subsidiaries (over which the Company exercises financial and operating control). As of June 30, 2019, Lightstone REIT III had an approximate 99% general partnership interest in the common units of the Operating Partnership. All inter-company accounts and transactions have been eliminated in consolidation. In determining whether the Company has a controlling financial interest in a joint venture and the requirement to consolidate the accounts of that entity, management considers factors such as ownership interest, authority to make decisions and contractual and substantive participating rights of the other partners or members as well as whether the entity is a variable interest entity for which the Company is the primary beneficiary.

 

Recently Adopted Accounting Pronouncements

 

In February 2016, the Financial Accounting Standards Board issued an accounting standards update (“ASU”) that amends the existing lease accounting guidance and requires lessees to recognize a lease liability and a right-of-use asset for all leases on their balance sheets. Lessees of operating leases will continue to recognize lease expense in a manner similar to current accounting. The standard became effective for the Company on January 1, 2019.

 

The Company elected the following package of practical expedients provided by the standard: (i) an entity need not reassess whether any expired or existing contract is a lease or contains a lease, (ii) an entity need not reassess the lease classification of any expired or existing leases, and (iii) an entity need not reassess initial direct costs for any existing leases. The Company also elected the short-term lease exception provided for in the standard and therefore will only recognize right-of-use assets and lease liabilities for leases with a term greater than one year.

 

 10 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The Company did not recognize any right-of-use assets or lease liabilities upon adoption of the standard. The Company does not have any material leases such as ground leases or building leases or any material leases with a term greater than one year. From time to time the Company will enter into immaterial leases for miscellaneous office equipment such as copiers.  The resulting right-of-use assets or lease liabilities would be immaterial in the aggregate and are recognized in the period they are incurred as lease expense.

 

The adoption of this standard did not have a material effect on our consolidated financial position or our results of operations.

 

New Accounting Pronouncements

 

The Company has reviewed and determined that other recently issued accounting pronouncements will not have a material impact on its financial position, results of operations and cash flows, or do not apply to its current operations.

 

3.Investments in Unconsolidated Affiliated Real Estate Entities

 

The entities listed below are partially owned by the Company. The Company accounts for these investments under the equity method of accounting as the Company exercises significant influence, but does not exercise financial and operating control over these entities. A summary of the Company’s investments in the unconsolidated affiliated real estate entities is as follows:

 

          As of 
Entity  Date of Ownership  Ownership %   June 30, 2019   December 31, 2018 
RP Maximus Cove, L.L.C. (the "Cove Joint Venture")  January 31, 2017   22.50%  $15,680,402   $17,214,909 
LVP LIC Hotel JV LLC (the "Hilton Garden Inn Joint Venture")  March 27, 2018   50.00%   12,464,396    12,769,078 
                   
Total investments in unconsolidated affiliated real estate entities          $28,144,798   $29,983,987 

 

The Cove Joint Venture

 

On January 31, 2017, the Company, through its wholly owned subsidiary, REIT III COVE LLC along with LSG Cove LLC, an affiliate of the Sponsor and a related party, REIT IV COVE LLC, a wholly owned subsidiary of Lightstone Real Estate Income Trust, Inc. (“Lightstone IV”), a real estate investment trust also sponsored by the Sponsor and a related party and Maximus Cove Investor LLC (“Maximus”), an unrelated third party, completed the acquisition of all of RP Cove, L.L.C’s membership interest in RP Maximus Cove, L.L.C. (the “Cove Joint Venture”) for aggregate consideration of approximately $255.0 million (the “Cove Transaction”). The Cove Joint Venture owns and operates The Cove at Tiburon (“the Cove”), a 281-unit, luxury waterfront multifamily residential property located in Tiburon, California. Prior to entering into The Cove Transaction, Maximus previously owned a separate noncontrolling interest in the Cove Joint Venture.

 

The Company paid approximately $20.0 million for a 22.5% membership interest in the Cove Joint Venture. The Company’s ownership interest in the Cove Joint Venture is a non-managing interest. The Company has determined that the Cove Joint Venture is a variable interest entity but the Company is not the primary beneficiary. The Company accounts for its ownership interest in the Cove Joint Venture in accordance with the equity method of accounting because it exerts significant influence over but does not control the Cove Joint Venture. All capital contributions and distributions of earnings from the Cove Joint Venture are made on a pro rata basis in proportion to each member’s equity interest percentage. Any distributions in excess of earnings from the Cove Joint Venture are made to the members pursuant to the terms of the Cove Joint Venture’s operating agreement. An affiliate of Maximus is the asset manager of the Cove and receives certain fees as defined in the Property Management Agreement for the management of the Cove. The Company commenced recording its allocated portion of profit/loss and cash distributions beginning as of January 31, 2017 with respect to its membership interest of 22.5% in the Cove Joint Venture. 

 

Subsequent to the Company’s acquisition through June 30, 2019, the Company has made an aggregate of $2.3 million (including $0.1 million during the six months ended June 30, 2019) of additional capital contributions to the Cove Joint Venture.

 

In connection with the closing of the Cove Transaction, the Cove Joint Venture simultaneously entered into a $175.0 million loan (the “Loan”) which was initially scheduled to mature on January 31, 2020. The Loan required monthly interest payments through its maturity date.  The Loan bore interest at Libor plus 3.85%. The Loan was collateralized by the Cove and an affiliate of the Company’s Sponsor (the “Guarantor”) had guaranteed the Cove Joint Venture’s obligation to pay the outstanding balance of the Loan up to approximately $43.8 million (the “Loan Guarantee”). The members had agreed to reimburse the Guarantor for any balance that may become due under the Loan Guarantee, of which the Company’s share was up to approximately $10.9 million.

 

On May 8, 2019, the Cove Joint Venture entered into loans aggregating $180.0 million (the “Cove Loans”). The Cove Loans mature in five years and require monthly interest payments through their maturity dates.  The Cove Loans bear interest at a weighted average of LIBOR (with a floor of 2.0%) plus 2.15% and are collateralized by the Cove.  The Cove Joint Venture used the proceeds from the Cove Loans to fully repay the Loan. In connection with the refinancing, the Cove Joint Venture incurred a loss on the early extinguishment of debt of approximately $1.5 million during the second quarter of 2019, of which the Company’s proportionate share was approximately $0.3 million.

 

 11 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The Cove Joint Venture Financial Information

 

The Company’s carrying value of its interest in the Cove Joint Venture differs from its share of member’s equity reported in the condensed balance sheet of the Cove Joint Venture due to the Company’s basis of its investment in excess of the historical net book value of the Cove Joint Venture. The Company’s additional basis allocated to depreciable assets is being recognized on a straight-line basis over the lives of the appropriate assets.

 

The following table represents the unaudited condensed income statements for the Cove Joint Venture:

 

(amounts in thousands)  For the Three
Months Ended June
30, 2019
   For the Three
Months Ended
June 30, 2018
   For the Six
Months Ended
June 30, 2019
   For the Six
Months Ended
June 30, 2018
 
                 
Revenue  $3,992   $3,637   $7,685   $7,233 
Property operating expenses   1,237    1,193    2,477    2,421 
General and administrative costs   24    47    66    95 
Depreciation and amortization   2,899    2,398    5,736    4,794 
Operating loss   (168)   (1)   (594)   (77)
Loss on debt extinguishment   (1,526)   -    (1,526)   - 
Interest expense and other, net   (2,517)   (2,741)   (5,451)   (5,311)
Net loss  $(4,211)  $(2,742)  $(7,571)  $(5,388)
Company's share of net loss (22.50%)  $(947)  $(617)  $(1,703)  $(1,213)
Additional depreciation and amortization expense (1)   (10)   103    (20)   (76)
Company's loss from investment  $(957)  $(514)  $(1,723)  $(1,289)

 

The following table represents the unaudited condensed balance sheets for the Cove Joint Venture:

 

   As of   As of 
(amounts in thousands)  June 30, 2019   December 31, 2018 
         
Real estate, at cost (net)  $143,512   $148,441 
Cash and restricted cash   3,335    2,138 
Other assets   1,274    1,810 
Total assets  $148,121   $152,389 
           
Mortgage payable, net  $178,161   $174,098 
Other liabilities   1,176    2,776 
Members' deficit (1)   (31,216)   (24,485)
Total liabilities and members' deficit  $148,121   $152,389 

 

1)The adjustment to depreciation and amortization expense relates to the difference between the Company’s basis in the CoveJoint Venture and the amount of the underlying equity in net assets of the Cove Joint Venture.

 

Hilton Garden Inn Joint Venture

 

On March 27, 2018, the Company and its Sponsor’s other public program, Lightstone Value Plus Real Estate Investment Trust II, Inc. (“Lightstone REIT II”), acquired, through LVP LIC Hotel JV LLC (the “Hilton Garden Inn Joint Venture”) a 183-room, limited-service hotel located at 29-21 41st Avenue, Long Island City, New York (the “Hilton Garden Inn - Long Island City”) from an unrelated third party, for aggregate consideration of approximately $60.0 million, which consisted of $25.0 million of cash and $35.0 million of proceeds from a loan from a financial institution, excluding closing and other related transaction costs. The Company and Lightstone REIT II each have 50.0% joint venture ownership interests, respectively, in the Hilton Garden Inn Joint Venture.

 

 12 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The Company paid approximately $12.9 million for a 50.0% membership interest in the Hilton Garden Inn Joint Venture. The Company’s ownership interest in the Hilton Garden Inn Joint Venture is a co-managing interest. The Company accounts for its ownership interest in the Hilton Garden Inn Joint Venture in accordance with the equity method of accounting because it exerts significant influence over but does not control the Hilton Garden Inn Joint Venture.  All capital contributions and distributions of earnings from the Hilton Garden Inn Joint Venture are made on a pro rata basis in proportion to each member’s equity interest percentage. Any distributions in excess of earnings from the Hilton Garden Inn Joint Venture are made to the members pursuant to the terms of the Hilton Garden Inn Joint Venture’s operating agreement. The Company commenced recording its allocated portion of profit/loss and cash distributions beginning as of March 27, 2018 with respect to its membership interest of 50.0% in the Hilton Garden Inn Joint Venture. During the six months ended June 30, 2019, the Company received distributions from the Hilton Garden Inn Joint Venture aggregating $0.1 million.

 

Subsequent to the Company’s acquisition through June 30, 2019, the Company has made an aggregate of $0.7 million (including $0.1 million during the six months ended June 30, 2019) of additional capital contributions to the Hilton Garden Inn Joint Venture.

 

Hilton Garden Inn Joint Venture Financial Information

 

The following table represents the condensed income statement for the Hilton Garden Inn Joint Venture for the period indicated:

 

(amounts in thousands)  For the Three
Months Ended
June 30, 2019
   For the Three
Months Ended
June 30, 2018
   For the Six
Months Ended
June 30, 2019
   For the Six Months
Ended June 30,
2018
 
                 
Revenues  $3,086   $3,015   $5,094   $3,185 
Property operating expenses   1,765    1,902    3,270    1,971 
General and administrative costs   (22)   2    (22)   2 
Depreciation and amortization   627    635    1,269    635 
Operating income   716    476    577    577 
Interest expense   (520)   (463)   (1,026)   (488)
Net (loss)/income  $196   $13   $(449)  $89 
Company's share of net (loss)/income (50.00%)  $98   $7   $(225)  $45 

 

The following table represents the condensed balance sheet for the Hilton Garden Inn Joint Venture:

 

   As of   As of 
(amounts in thousands)  June 30, 2019   December 31, 2018 
           
Investment property, net  $57,716   $58,799 
Cash   927    554 
Other assets   1,524    1,218 
Total assets  $60,167   $60,571 
           
Mortgage payable, net  $34,793   $34,766 
Other liabilities   1,045    867 
Members' capital   24,329    24,938 
Total liabilities and members' capital  $60,167   $60,571 

 

 13 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

4.Marketable Securities and Fair Value Measurements

 

Marketable Securities

 

The following is a summary of the Company’s available for sale securities as of the dates indicated:

 

   As of June 30, 2019 
   Adjusted Cost   Gross Unrealized Gains   Gross Unrealized
Losses
   Fair Value 
Debt securities:                    
Corporate Bonds  $3,138,526   $5,079   $(203,819)  $2,939,786 

 

   As of December 31, 2018 
   Adjusted Cost   Gross Unrealized Gains   Gross Unrealized
Losses
   Fair Value 
Debt securities:                    
Corporate Bonds  $4,158,515   $-   $(450,292)  $3,708,223 

 

When evaluating the investments for other-than-temporary impairment, the Company reviews factors such as the length of time and extent to which fair value has been below cost basis, the financial condition of the issuer and any changes thereto, and the Company’s intent to sell, or whether it is more likely than not it will be required to sell the investment before recovery of the investment’s amortized cost basis. As of June 30, 2019, the Company did not recognize any impairment charges.

 

Fair Value Measurements

 

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs.

 

The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value:

 

Level 1 – Quoted prices in active markets for identical assets or liabilities.

 

Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

 

Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

 

As of June 30, 2019 and December 31, 2018, all of the Company’s debt securities and were classified as Level 2 assets and there were no transfers between the level classifications during the six months ended June 30, 2019.

 

The fair values of the Company’s investments in Corporate Bonds are measured using readily available quoted prices for similar assets.

 

The following table summarizes the estimated fair value of our investments in marketable debt securities with stated contractual maturity dates, accounted for as available-for-sale securities and classified by the contractual maturity date of the securities:

 

   As of June 30, 2019 
Due in 1 year  $220,015 
Due in 1 year through 5 years   2,176,021 
Due in 5 year through 10 years   - 
Due after 10 years   543,750 
Total  $2,939,786 

 

 14 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The Company did not have any other significant financial assets or liabilities, which would require revised valuations that are recognized at fair value.

 

5.Mortgages payable, net

 

Mortgages payable, net consists of the following:

 

       Weighted
Average
Interest Rate
                
Description  Interest
Rate
   as of
June 30,
2019
   Maturity
Date
  Amount Due
at Maturity
   As of
June 30, 2019
   As of
December 31, 2018
 
                        
Revolving Credit Facility, secured by seven properties   LIBOR + 3.50%    5.98%  September 2019  $52,159,414   $52,159,414   $52,159,414 
                             
Promissory Note, secured by two properties   4.73%   4.73%  October 2021   26,127,572    27,230,141    27,462,575 
                             
Total mortgages payable        5.55%     $78,286,986    79,389,555    79,621,989 
                             
Less: Deferred financing costs                     (82,830)   (285,182)
                             
Total mortgage payable, net                    $79,306,725   $79,336,807 

 

Revolving Credit Facility

 

On July 13, 2016, the Company, through certain subsidiaries, entered into a nonrecourse revolving credit facility (the “Revolving Credit Facility”) with a bank. The Revolving Credit Facility initially bore interest at Libor plus 4.95% and provided a line of credit of up to $60.0 million over three years, with two, one-year options to extend solely at the discretion of the bank. Interest is payable monthly and the entire unpaid principal balance is due upon expiration of the Revolving Credit Facility. On June 19, 2018, the Company made a required principal payment of $7.4 million on the Revolving Credit Facility and the lender reduced the interest rate to Libor plus 3.50 % from Libor plus 4.95 %. Under the terms of the Revolving Credit Facility, the Company could designate properties as collateral that allowed it to borrow up to a 65.0% loan-to-value ratio of the properties and also subject to meeting certain financial covenants, including a prescribed minimum debt yield. As of June 30, 2019, the Company had pledged seven of its hotel properties as collateral under the Revolving Credit Facility.

 

The Revolving Credit Facility (outstanding principal balance of $52.2 million as of June 30, 2019) was initially scheduled to mature on July 11, 2019 but on July 1, 2019 was further extended an additional 60 days to September 11, 2019. During the 60-day extension period, the Revolving Credit Facility will bear interest at Libor plus 3.15%. The Company and the existing lender are in the process of finalizing a new facility to replace the Revolving Credit Facility on or before the extended maturity date.

 

Principal Maturities

 

The following table, based on the initial terms of the mortgage, sets forth their aggregate estimated contractual principal maturities, including balloon payments due at maturity, as of June 30, 2019:

 

   2019   2020   2021   2022   2023   Thereafter   Total 
                                    
Principal maturities  $52,393,851   $486,092   $26,509,612   $-   $-   $-   $79,389,555 
                                    
Less: Deferred financing costs                                 (82,830)
                                    
Total principal maturiteis, net                                $79,306,725 

 

Debt Compliance

 

Pursuant to the Company’s debt agreements, approximately $2.1 million and $1.7 million was held in restricted cash accounts as of June 30, 2019 and December 31, 2018, respectively. Such escrows are subject to release in accordance with the applicable debt agreement for the payment of real estate taxes, insurance and capital improvements, as required. Certain of our debt agreements contain clauses providing for prepayment penalties and requiring the maintenance of certain ratios including debt service coverage and fixed leverage charge ratio. The Company is currently in compliance with respect to all of its financial debt covenants.

 

 15 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

6.Earnings per Share

 

The Company had no potentially dilutive securities outstanding during the periods presented. Accordingly, basic and diluted earnings per share is calculated by dividing earnings attributable to common shareholders by the weighted-average number of shares of common stock outstanding during the applicable period.

 

7.Related Party Transactions

 

Due to related parties and other transactions

 

In addition to certain agreements with the Sponsor (see Note 1), the Company has agreements with the Advisor to pay certain fees in exchange for services performed by the Advisor and/or its affiliated entities. Additionally, the Company’s ability to secure financing and its real estate operations are dependent upon its Advisor and its affiliates to perform such services as provided in these agreements. Amounts the Company owes to the Advisor and its affiliated entities are principally for asset management fees, and are classified as due to related parties on the consolidated balance sheets.

 

The following table represents the fees incurred associated with the payments to the Company’s Advisor for the periods indicated:

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
   2019   2018   2019   2018 
Acquisition Fees (1)  $-   $-   $-   $300,000 
Development fees (2)   4,954    -    4,954    51,419 
Asset Management Fees (general and administrative costs)   457,214    438,392    910,782    824,732 
                     
Total  $462,168   $438,392   $915,736   $1,176,151 

 

(1)Acquisition fees of $300,000 were capitalized and are reflected in the carrying value of our investment in the Hilton Garden Inn Joint Venture which is included in investments in unconsolidated affiliated real estate entities on the consolidated balance sheets.
(2)Generally, capitalized and amortized over the estimated useful life of the associated asset.

 

8.Financial Instruments

 

The carrying amounts reported in the consolidated balance sheets for cash, accounts receivable and other assets, accounts payable and other accrued expenses and due to/from related parties approximated their fair values because of the short maturity of these instruments.

 

The estimated fair value of our mortgages payable is as follows:

 

   As of June 30, 2019   As of December 31, 2018 
   Carrying Amount   Estimated Fair
Value
   Carrying Amount   Estimated Fair
Value
 
Mortgages payable  $79,389,555   $79,011,329   $79,621,989   $78,692,677 

 

The fair value of our mortgages payable was determined by discounting the future contractual interest and principal payments by market interest rates.

 

9.Commitments and Contingencies

 

Legal Proceedings

 

From time to time in the ordinary course of business, the Company may become subject to legal proceedings, claims or disputes. As of the date hereof, we are not a party to any material pending legal proceedings.

 

 16 

 

 

LIGHTSTONE VALUE PLUS REAL ESTATE INVESTMENT TRUST III, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

10.Distributions

 

On June 19, 2019, our Board of Directors determined to suspend regular monthly distributions.

 

Previously, distributions in an amount equal to a 6.0% annualized rate were declared on a monthly basis beginning on January 14, 2015 through June 30, 2019 and were paid on or about the 15th day following each month end.

 

Future distributions declared will be at the discretion of the Board of Directors based on their analysis of our performance over the previous periods and expectations of performance for future periods and may differ from the amount of the distribution determined for this period. The Board of Directors will consider various factors in its determination, including but not limited to, the sources and availability of capital, current revenues, operating and interest expenses and our ability to refinance near-term debt. In addition, the Company currently intends to continue to comply with the REIT distribution requirement that it annually distribute no less than 90% of its taxable income. The Company cannot assure that regular distributions will continue to be made or that it will maintain any particular level of distributions that it has established or may establish.

 

On May 15, 2019, June 15, 2019 and July 16, 2019, the Company paid distributions for the months ended April 30, 2019, May 31, 2019 and June 30, 2019, respectively, totaling $2.0 million. The distributions were paid in cash.

 

 17 

 

 

PART I. FINANCIAL INFORMATION, CONTINUED:

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

The following discussion and analysis should be read in conjunction with the accompanying consolidated financial statements of Lightstone Value Plus Real Estate Investment Trust III, Inc. and Subsidiaries and the notes thereto. As used herein, the terms “we,” “our” and “us” refer to Lightstone Value Plus Real Estate Investment Trust III, Inc., a Maryland corporation, and, as required by context, Lightstone Value Plus REIT III, L.P., which we collectively refer to as the “Operating Partnership”.

 

Forward-Looking Statements

 

Certain information included in this Quarterly Report on Form 10-Q contains, and other materials filed or to be filed by us with the United States Securities and Exchange Commission (the “SEC”), contain or will contain, forward-looking statements. All statements, other than statements of historical facts, including, among others, statements regarding our possible or assumed future results of our business, financial condition, liquidity, results of operations, plans and objectives, are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of Lightstone Value Plus Real Estate Investment Trust III, Inc. and members of our management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as “may,” “will,” “seeks,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “should” or similar expressions. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that actual results may differ materially from those contemplated by such forward-looking statements.

 

Such statements are based on assumptions and expectations which may not be realized and are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, financial and otherwise, may differ from the results discussed in the forward-looking statements.

 

Risks and other factors that might cause differences, some of which could be material, include, but are not limited to, economic and market conditions, competition, tenant or joint venture partner(s) bankruptcies, our lack of operating history, the availability of cash flows from operations to pay distributions, changes in governmental, tax, real estate and zoning laws and regulations, failure to increase tenant occupancy and operating income, rejection of leases by tenants in bankruptcy, financing and development risks, construction and lease-up delays, cost overruns, the level and volatility of interest rates, the rate of revenue increases versus expense increases, the financial stability of various tenants and industries, the failure of the Company to make additional investments in real estate properties, the failure to upgrade our tenant mix, restrictions in current financing arrangements, the failure to fully recover tenant obligations for common area maintenance, insurance, taxes and other property expenses, the failure of the Company to continue to qualify as a real estate investment trust (“REIT”), the failure to refinance debt at favorable terms and conditions, an increase in impairment charges, loss of key personnel, failure to achieve earnings/funds from operations targets or estimates, conflicts of interest with the Advisor and the Sponsor and their affiliates, failure of joint venture relationships, significant costs related to environmental issues as well as other risks listed from time to time in this Form 10-Q, our form 10-K, our Registration Statements on Form S-11, as the same may be amended and supplemented from time to time, and in the Company’s other reports filed with the SEC.

 

We believe these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations. All written and oral forward-looking statements attributable to us, or persons acting on our behalf, are qualified in their entirety by these cautionary statements. Further, forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time unless required by law.

 

Overview

 

Lightstone Value Plus Real Estate Investment Trust III, Inc. (the ‘‘Lightstone REIT III’’) is a Maryland corporation, formed on October 5, 2012, which elected to qualify to be taxed as a REIT beginning with the taxable year ending December 31, 2015.

 

Lightstone REIT III is structured as an umbrella partnership REIT (“UPREIT”), and substantially all of its current and future business is and will be conducted through Lightstone Value Plus REIT III LP, a Delaware limited partnership (the “Operating Partnership”).

 

 18 

 

 

Lightstone REIT III and the Operating Partnership and its subsidiaries are collectively referred to as the “Company” and the use of “we,” “our,” “us” or similar pronouns in this annual report refers to the Lightstone REIT III, its Operating Partnership or the Company as required by the context in which such pronoun is used.

 

We have and will continue to seek to acquire a diverse portfolio of real estate assets and real estate-related investments, including hotels, other commercial and/or residential properties, primarily located in the United States. All such properties may be acquired and operated by us alone or jointly with another party. We may also originate or acquire mortgage loans secured by real estate. Although we expect that most of our investments will be of these types, we may make other investments. In fact, we may invest in whatever types of real estate-related investments that we believe are in our best interests.

 

Our registration statement on Form S-11 (the “Offering”), pursuant to which we offered to sell up to 30,000,000 shares of our common stock, par value $0.01 per share (which may be referred to herein as ‘‘shares of common stock’’ or as ‘‘Common Shares’’) at an initial price of $10.00 per share, subject to certain volume and other discounts (the “Primary Offering”) (exclusive of 10,000,000 shares which were available pursuant to our distribution reinvestment plan (the “DRIP”) at an initial purchase price of $9.50 per share) was declared effective by the SEC under the Securities Act of 1933 on July 15, 2014.

 

The Offering, which terminated on March 31, 2017, raised aggregate gross proceeds of approximately $131.7 million from the sale of approximately 13.4 million shares of common stock (including $2.0 million in Common Shares at a purchase price of $9.00 per Common Share to an entity 100% owned by David Lichtenstein, who also owns a majority interest in the Company’s Sponsor). After including the purchase of an aggregate of $12.1 million of subordinated participation interests (the “Subordinated Participation Interests”) in the Operating Partnership by Lightstone SLP III LLC (the “Special Limited Partner”) and allowing for the payment of approximately $12.2 million in selling commissions and dealer manager fees and $4.8 million in organization and other offering expenses, the Offering generated aggregate net proceeds of approximately $126.8 million.

 

On April 21, 2017, our Board of Directors approved the termination of the DRIP effective May 15, 2017. Previously, our stockholders had an option to elect the receipt of shares of our common stock in lieu of cash distributions under the Company’s DRIP. As a result, all subsequent distributions have been in the form of cash. Through May 15, 2017 (the termination date of the DRIP), we issued approximately 0.3 million shares of common stock under the DRIP, representing approximately $3.2 million of additional proceeds under the Offering.

 

In connection with our Offering, which terminated on March 31, 2017, the Special Limited Partner purchased an aggregate of 242 Subordinated Participation Interests for consideration of $12.1 million from the Operating Partnership. The Subordinated Participation Interests were each purchased for $50,000 in consideration and may be entitled to receive liquidation distributions upon the liquidation of Lightstone REIT III.

 

We do not have employees. We have entered into an advisory agreement with Lightstone Value Plus REIT III LLC, a Delaware limited liability company, which we refer to as the “Advisor,” pursuant to which the Advisor supervises and manages our day-to-day operations and selects our real estate and real estate related investments, subject to oversight by our Board of Directors. We pay the Advisor fees for services related to the investment and management of our assets, and we reimburse the Advisor for certain expenses incurred on our behalf.

 

To qualify or maintain our qualification as a REIT, we engage in certain activities through a wholly-owned taxable REIT subsidiary (“TRS”). As such, we are subject to U.S. federal and state income and franchise taxes from these activities.

 

Current Environment

 

Our operating results as well as our investment opportunities are impacted by the health of the North American economies.  Our business and financial performance may be adversely affected by current and future economic conditions, such as availability of credit, financial markets volatility, and recession.

 

Our business may be affected by market and economic challenges experienced by the U.S. and global economies. These conditions may materially affect the value and performance of our properties and investments, and may affect our ability to continue to pay regular monthly distributions to our shareholders, the availability or the terms of financing that we have or may anticipate utilizing, and our ability to make principal and interest payments on, or refinance, any outstanding debt when due.

 

We are not aware of any other material trends or uncertainties, favorable or unfavorable, other than national economic conditions affecting real estate generally, that may be reasonably anticipated to have a material impact on either capital resources or the revenues or income to be derived from our real estate and real estate related investments, other than those referred to in this Form 10-Q.

 

 19 

 

 

Portfolio Summary –

 

Consolidated Properties:

 

   Location  Year Built  Date Acquired  Year to Date
Available Rooms
   Percentage Occupied
for the Six Months Ended
June 30, 2019
   Revenue per Available Room
for the Six Months Ended
June 30, 2019
   Average Daily Rate
for the Six Months Ended
June 30, 2019
 
                          
Hampton Inn – Des Moines  Des Moines, Iowa  1987  2/4/2015   21,720    67.4%  $74.49   $110.56 
                              
Courtyard - Durham  Durham, North Carolina  1996  5/15/2015   26,426    71.4%  $75.14   $105.23 
                              
Hampton Inn – Lansing  Lansing, Michigan  2013  3/10/2016   15,566    71.8%  $85.73   $119.45 
                              
Courtyard - Warwick  Warwick, Rhode Island  2003  3/23/2016   16,652    71.3%  $95.30   $133.59 
                              
SpringHill Suites - Green Bay  Green Bay, Wisconsin  2007  5/2/2016   22,987    54.8%  $62.11   $113.24 
                              
Home2 Suites – Salt Lake  Salt Lake City, Utah  2013  8/2/2016   22,625    64.8%  $70.76   $109.18 
                              
Home2 Suites – Tukwila  Tukwila, Washington  2015  8/2/2016   25,159    90.5%  $127.49   $140.88 
                              
Fairfield Inn – Austin  Austin, Texas  2014  9/13/2016   15,204    77.2%  $87.30   $113.02 
                              
Staybridge Suites – Austin  Austin, Texas  2009  10/7/2016   14,480    77.1%  $81.35   $105.49 
                              
         Total   180,819    71.6%  $84.43   $117.88 

 

Unconsolidated Affiliated Real Estate Entities:

 

    Location   Year Built     Leasable Units   Percentage Occupied
as of June 30, 2019
    Annualized Revenues based
on rents at June 30, 2019
  Annualized Revenues per
unit at June 30, 2019
 
                                       
The Cove (Multi-Family Complex)(1)   Tiburon, California     1967     281     97 %      $16.2 million   $ 59,503  
                               
              Year to Date   Percentage Occupied
for the Six Months Ended
    Revenue per Available Room
for the Six Months
  Average Daily Rate
For the Six Months
 
    Location   Year Built     Available Rooms   June 30, 2019     Ended June 30, 2019   Ended June 30, 2019  
                                       
Hilton Garden Inn - Long Island City(2)   Long Island City, New York     2014     33,123     90 %   $ 142.70   $ 158.71  

 

(1) - Acquired on January 31, 2017.

(2) - Acquired on March 27, 2018.

 

Critical Accounting Policies and Estimates

 

There were no material changes during the six months ended June 30, 2019 to our critical accounting policies as reported in our Annual Report on Form 10-K, for the year ended December 31, 2018, except for as discussed in Note 2 to the financial statements.

 

Results of Operations

 

We currently have one operating segment. As of June 30, 2019, on a collective basis, we wholly owned and consolidated the operating results and financial condition of nine hospitality properties, or select services hotels, containing a total of 999 rooms.

 

Additionally, as of June 30, 2019, the Company held a 22.5% ownership interest in RP Maximus Cove, LLC (the “Cove Joint Venture”), an affiliated real estate entity that owns and operates The Cove at Tiburon (“the Cove”), a 281-unit, luxury waterfront multifamily residential property located in Tiburon, California and a 50.0% ownership interest in LVP LIC Hotel JV LLC (the “Hilton Garden Inn Joint Venture”), an affiliated real estate entity that owns and operates a 183-room, limited-service hotel located in Long Island City, New York (the “Hilton Garden Inn - Long Island City”). The Company accounts for these investments under the equity method of accounting as the Company exercises significant influence, but does not exercise financial and operating control over these entities.

 

All of the Company’s properties are located within the United States.

 

Comparison of the Three Months Ended June 30, 2019 vs. June 30, 2018

 

Consolidated

 

The revenues, property operating expenses, real estate taxes, general and administrative expense and depreciation and amortization for the three months ended June 30, 2019 and 2018 are attributable to all nine of our consolidated hospitality properties. Overall, our hospitality portfolio experienced decreases in (i) the percentage of rooms occupied from 78.2% to 75.7% for the 2018 and 2019 periods, respectively, (ii) revenue per available room (“RevPAR”) from $99.44 to $92.26 for the 2018 and 2019 periods, respectively, and (iii) the average daily rate per room (“ADR”) from $127.21 to $121.93 for the 2018 and 2019 periods, respectively.

 

 20 

 

 

Revenues

 

Revenues decreased by $0.6 million to $8.8 million during the three months ended June 30, 2019 compared to $9.4 million for the same period in 2018. The decrease is attributable to the lower percentage of rooms occupied, RevPAR and ADR during the 2019 period compared to the 2018 period.

 

Property operating expenses

 

Property operating expenses were relatively unchanged at approximately $5.4 million both the three months ended June 30, 2019 and 2018.

 

Real estate taxes

 

Real estate taxes were relatively unchanged at approximately $0.4 million during both the three months ended June 30, 2019 and 2018.

 

General and administrative expense

 

General and administrative expense was relatively unchanged at approximately $0.7 million during both the three months ended June 30, 2019 and 2018.

 

Depreciation and amortization

 

Depreciation and amortization expense increased slightly by $0.1 million to $1.5 million during the three months ended June 30, 2019 compared to $1.4 million for the same period in 2018.

 

Earnings from investments in unconsolidated affiliated real estate entities

 

Our loss from investments in unconsolidated affiliated real estate entities during three months ended June 30, 2019 was $0.9 million compared to $0.5 million for the same period in 2018. Our loss from investments in unconsolidated affiliated real estate entities is attributable to our ownership interests in the Hilton Garden Inn Joint Venture (acquired March 27, 2018) and the Cove Joint Venture (acquired January 31, 2017). We account for our ownership interest in the Hilton Garden Inn Joint Venture and the Cove Joint Venture under the equity method of accounting commencing on the date that we acquired our interests.

 

Interest expense

 

Interest expense decreased slightly by $0.2 million to $1.2 million during the three months ended June 30, 2019 compared to $1.4 million for the same period in 2018. Interest expense is attributable to financings associated with our hotels and reflects both changes in market interest rates on our variable rate indebtedness and the weighted average principal outstanding during the periods.

 

Comparison of the Six Months Ended June 30, 2019 vs. June 30, 2018

 

Consolidated

 

The revenues, property operating expenses, real estate taxes, general and administrative expense and depreciation and amortization for the six months ended June 30, 2019 and 2018 are attributable to all nine of our consolidated hospitality properties. Overall, our hospitality portfolio experienced decreases in (i) the percentage of rooms occupied from 73.7% to 71.6% for the 2018 and 2019 periods, respectively, (ii) RevPAR from $90.33 to $84.43 for the 2018 and 2019 periods, respectively, and (iii) the ADR from $122.61 to $117.88 for the 2018 and 2019 periods, respectively.

 

Revenues

 

Revenues decreased by $1.0 million to $16.0 million during the six months ended June 30, 2019 compared to $17.0 million for the same period in 2018. The decrease is attributable to the lower percentage of rooms occupied, RevPAR and ADR during the 2019 period compared to the 2018 period.

 

 21 

 

 

Property operating expenses

 

Property operating expenses decreased slightly by $0.2 million to $10.2 million during the six months ended June 30, 2019 compared to $10.4 million for the same period in 2018.

 

Real estate taxes

 

Real estate taxes were relatively unchanged at approximately $0.8 million during both the six months ended June 30, 2019 and 2018.

 

General and administrative expense

 

General and administrative expense was relatively unchanged at approximately $1.4 million during both the six months ended June 30, 2019 and 2018.

 

Depreciation and amortization

 

Depreciation and amortization expense increased slightly by $0.1 million to $2.9 million during the three months ended June 30, 2019 compared to $2.8 million for the same period in 2018.

 

Earnings from investments in unconsolidated affiliated real estate entities

 

Our loss from investments in unconsolidated affiliated real estate entities during six months ended June 30, 2019 was $1.9 million compared to $1.2 million for the same period in 2018. Our loss from investments in unconsolidated affiliated real estate entities is attributable to our ownership interests in the Hilton Garden Inn Joint Venture (acquired March 27, 2018) and the Cove Joint Venture (acquired January 31, 2017). We account for our ownership interest in the Hilton Garden Inn Joint Venture and the Cove Joint Venture under the equity method of accounting commencing on the date that we acquired our interests.

 

Interest expense

 

Interest expense decreased by $0.4 million to $2.4 million during the six months ended June 30, 2019 compared to $2.8 million for the same period in 2018. Interest expense is attributable to financings associated with our hotels and reflects both changes in market interest rates on our variable rate indebtedness and the weighted average principal outstanding during the periods.

 

Financial Condition, Liquidity and Capital Resources

 

Overview:

 

Revenues, interest and dividend income, distributions from unconsolidated affiliated investments and borrowings are our principal sources of funds to pay operating expenses, scheduled debt service, capital expenditures (excluding non-recurring capital expenditures), redemptions and cancellations of shares of our common stock, if approved, and distributions to our shareholders, if any, required to maintain our status as a REIT. For the six months ended June 30, 2019, our primary sources of funds was approximately $1.3 million of cash flows from operations, $1.0 million of proceeds generated from the sale of our marketable securities and $0.1 million of distributions from our unconsolidated affiliated investments.

 

We currently believe that these cash resources along with our with our current available cash on hand of $4.5 million and marketable securities, available for sale, of $2.9 million as well as proceeds generated from the potential sale of operating properties will be sufficient to satisfy our cash requirements for the foreseeable future, and we do not anticipate a need to raise funds from other than these sources within the next 12 months.

 

We have and intend to continue to utilize leverage either in connection with acquiring our properties or subsequent to their acquisition. The number of different properties we will acquire will be affected by numerous factors, including, the amount of funds available to us. When interest rates on mortgage loans are high or financing is otherwise unavailable on terms that are satisfactory to us, we may purchase certain properties for cash with the intention of obtaining a mortgage loan for a portion of the purchase price at a later time.

 

We intend to limit our aggregate long-term permanent borrowings to 75% of the aggregate fair market value of all properties unless any excess borrowing is approved by a majority of the independent directors and is disclosed to our stockholders. Market conditions will dictate our overall leverage limit; as such our aggregate long-term permanent borrowings may be less than 75% of aggregate fair market value of all properties. We may also incur short-term indebtedness, having a maturity of two years or less.

 

 22 

 

 

Our charter provides that the aggregate amount of our borrowing, both secured and unsecured, may not exceed 300% of net assets in the absence of a satisfactory showing that a higher level is appropriate, the approval of our Board of Directors and disclosure to stockholders. Net assets means our total assets, other than intangibles, at cost before deducting depreciation or other non-cash reserves less our total liabilities, calculated at least quarterly on a basis consistently applied. Any excess in borrowing over such 300% of net assets level must be approved by a majority of our independent directors and disclosed to our stockholders in our next quarterly report to stockholders, along with justification for such excess. Market conditions will dictate our overall leverage limit; as such our aggregate borrowings may be less than 300% of net assets. As of June 30, 2019, our total borrowings were approximately $79.4 million which represented 76% of our net assets.

 

In connection with the closing of the Cove Transaction, the Cove Joint Venture simultaneously entered into a $175.0 million loan (the “Loan”) which was initially scheduled to mature on January 31, 2020. The Loan required monthly interest payments through its maturity date.  The Loan bore interest at Libor plus 3.85%. The Loan was collateralized by the Cove and an affiliate of the Company’s Sponsor (the “Guarantor”) had guaranteed the Cove Joint Venture‘s obligation to pay the outstanding balance of the Loan up to approximately $43.8 million (the “Loan Guarantee”). The Members had agreed to reimburse the Guarantor for any balance that may become due under the Loan Guarantee, of which the Company’s share was up to approximately $10.9 million.

 

On May 8, 2019, the Cove Joint Venture entered into a five year, $180.0 million non-recourse loan (the “Cove Loan”). The Cove Loan requires monthly interest payments through its maturity date.  The Cove Loan bears interest at Libor (with a floor of 2.0%) plus 2.15% and is collateralized by the Cove. The Cove Joint Venture used the proceeds from the Cove Loan to fully repay the Loan. In connection with the refinancing, the Cove Joint Venture incurred a loss on the early extinguishment of debt of approximately $1.5 million during the second quarter of 2019, of which the Company’s proportionate share was approximately $0.3 million.

 

 Our future borrowings may consist of single-property mortgages as well as mortgages cross-collateralized by a pool of properties. Such mortgages may be put in place either at the time we acquire a property or subsequent to our purchasing a property for cash. In addition, we may acquire properties that are subject to existing indebtedness where we choose to assume the existing mortgages. Generally, though not exclusively, we intend to seek to encumber our properties with non-recourse debt. This means that a lender’s rights on default will generally be limited to foreclosing on the property. However, we may, at our discretion, secure recourse financing or provide a guarantee to lenders if we believe this may result in more favorable terms. When we give a guaranty for a property owning entity, we will be responsible to the lender for the satisfaction of the indebtedness if it is not paid by the property owning entity.

 

In general the type of future financing executed by us to a large extent will be dictated by the nature of the investment and current market conditions. For long-term real estate investments, it is our intent to finance future acquisitions using long-term fixed rate debt. However there may be certain types of investments and market circumstances which may result in variable rate debt being the more appropriate choice of financing. To the extent floating rate debt is used to finance the purchase of real estate, management will evaluate a number of protections against significant increases in interest rates, including the purchase of interest rate cap instruments.

 

We may also obtain lines of credit to be used to acquire properties. If obtained, these lines of credit will be at prevailing market terms and will be repaid from proceeds from the sale or refinancing of properties, working capital and/or permanent financing. Our Sponsor and/or its affiliates may guarantee our lines of credit although they are not obligated to do so. We expect that such properties may be purchased by our Sponsor’s affiliates on our behalf, in our name, in order to minimize the imposition of a transfer tax upon a transfer of such properties to us.

 

In addition to making investments in accordance with our investment objectives, we have used and expect to continue use our capital resources to make certain payments to our Advisor. Our principal sources of cash flow are derived from operating cash flows. In the future, we believe our cash available on hand together with our expected earnings, and/or distributions from our investments will provide us with sufficient resources to fund our anticipated operating expenses, capital contributions, redemptions and cancellations of shares of our common stock, if approved, and distributions to our shareholders, if any, required to maintain our qualification as a REIT. We also expect to use these sources of liquidity and selective dispositions of properties, if any, and/or financings to fund future investment activities.

 

We have agreements with the Advisor to pay certain fees, in exchange for services performed by the Advisor and/or its affiliated entities.

 

 23 

 

 

The following table represents the fees incurred associated with the payments to the Company’s Advisor for the periods indicated:

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
   2019   2018   2019   2018 
Acquisition Fees (1)  $-   $-   $-   $300,000 
Development fees (2)   4,954    -    4,954    51,419 
Asset Management Fees (general and administrative costs)   457,214    438,392    910,782    824,732 
                     
Total  $462,168   $438,392   $915,736   $1,176,151 

 

(1)Acquisition fees of $300,000 were capitalized and are reflected in the carrying value of our investment in the Hilton Garden Inn Joint Venture which is included in investments in unconsolidated affiliated real estate entities on the consolidated balance sheets.
(2)Generally, capitalized and amortized over the estimated useful life of the associated asset.

 

Summary of Cash Flows

 

The following summary discussion of our cash flows is based on the consolidated statements of cash flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below:

 

   For the Six Months Ended June 30, 
   2019   2018 
         
Net cash provided by operating activities  $1,262,420   $1,749,859 
Net cash used in investing activities   (1,452,307)   (22,075,972)
Net cash used in financing activities   (4,932,438)   (12,462,371)
Net change in cash, cash equivalents and restricted cash   (5,122,325)   (32,788,484)
Cash, cash equivalents and restricted cash, beginning of year   11,638,681    46,730,079 
Cash, cash equivalents and restricted cash, end of the period  $6,516,356   $13,941,595 

 

During the six months ended June 30, 2019, our principal sources of cash flow have been derived from operating cash flows.

 

Operating activities

 

The net cash provided by operating activities of $1.3 million during the six months ended June 30, 2019 consisted of our net loss of $3.8 million and net changes in operating assets and liabilities of $0.1 million offset by depreciation and amortization, loss from investments in unconsolidated affiliated real estate entities, amortization of deferred financing costs and other non-cash items aggregating $5.1 million.

 

Investing activities

 

The cash used in investing activities of $1.5 million during the six months ended June 30, 2019 primarily consisted of capital expenditures of $2.3 million and approximately $0.2 million of additional capital contributions to the Cove Joint Venture and the Hilton Garden Inn Joint Venture offset by the sale of approximately $1.0 million of marketable securities.

 

Financing activities

 

The net cash used in financing activities of $4.9 million during the six months ended June 30, 2019 consisted of the payment of cash distributions of $4.0 million to our common stockholders, $0.2 million in payments on our mortgages payable and redemptions and cancellation of common stock of $0.7 million.

 

Share Repurchase Program

 

Our share repurchase program may provide our stockholders with limited, interim liquidity by enabling them to sell their shares of common stock back to us, subject to certain restrictions. From our date of inception through December 31, 2018 we repurchased 256,166 shares of common stock, pursuant to our share repurchase program. We repurchased the shares at an average price per share of $9.69 per share. For the six months ended June 30, 2019, 71,069 shares of common stock have been repurchased under our share repurchase program at an average price per share of $9.75 per share. We funded share repurchases for the periods noted above from the cumulative proceeds of the sale of our shares pursuant to our DRIP, which has been terminated, and available cash.

 

Our Board of Directors reserves the right to terminate our share repurchase program for any reason without cause by providing written notice of termination of the share repurchase program to all stockholders.

 

 24 

 

 

Contractual Obligations

 

The following is a summary of the estimated contractual obligations related to our mortgage payable over the next five years and thereafter as of June 30, 2019.

 

Contractual Obligations  2019   2020   2021   2022   2023   Thereafter   Total 
                                    
Principal maturities  $52,393,851   $486,092   $26,509,612   $-   $-   $-   $79,389,555 
Interest payments   1,495,561    1,287,576    1,051,196    -    -    -    3,834,333 
Total  $53,889,412   $1,773,668   $27,560,808   $-   $-   $-   $83,223,888 

 

Revolving Credit Facility

 

On July 13, 2016, we, through certain subsidiaries, entered into a nonrecourse revolving credit facility (the “Revolving Credit Facility”) with a bank. The Revolving Credit Facility initially bore interest at Libor plus 4.95% and provided a line of credit of up to $60.0 million over three years, with two, one-year options to extend solely at the discretion of the bank. Interest is payable monthly and the entire unpaid principal balance is due upon expiration of the Revolving Credit Facility. On June 19, 2018 the Company made a required principal payment of $7.4 million on the Revolving Credit Facility and the lender reduced the interest rate to Libor plus 3.50 % from Libor plus 4.95 %. Under the terms of the Revolving Credit Facility, the Company may designate properties as collateral that allows it to borrow up to a 65.0% loan-to-value ratio of the properties and also subject to meeting certain financial covenants, including a prescribed minimum debt yield. As of June 30, 2019, the Company has pledged seven of its hotel properties as collateral under the Revolving Credit Facility.

 

The Revolving Credit Facility (outstanding principal balance of $52.2 million as of June 30, 2019) was initially scheduled to mature on July 11, 2019 but on July 1, 2019 was further extended an additional 60 days to September 11, 2019. During the 60-day extension period, the Revolving Credit Facility will bear interest at Libor plus 3.15%. While we and the existing lender are in the process of finalizing a new facility to replace the Revolving Credit Facility on or before the extended maturity date, there can be no assurance that this will occur and, if extended, under what terms. If the Company is unable to extend the maturity date or if the new terms are less favorable, it could have a material adverse impact on the Company.

 

Funds from Operations and Modified Funds from Operations

 

The historical accounting convention used for real estate assets requires straight-line depreciation of buildings, improvements, and straight-line amortization of intangibles, which implies that the value of a real estate asset diminishes predictably over time. We believe that, because real estate values historically rise and fall with market conditions, including, but not limited to, inflation, interest rates, the business cycle, unemployment and consumer spending, presentations of operating results for a REIT using the historical accounting convention for depreciation and certain other items may be less informative.

 

Because of these factors, the National Association of Real Estate Investment Trusts ("NAREIT"), an industry trade group, has published a standardized measure of performance known as funds from operations ("FFO"), which is used in the REIT industry as a supplemental performance measure. We believe FFO, which excludes certain items such as real estate-related depreciation and amortization, is an appropriate supplemental measure of a REIT's operating performance. FFO is not equivalent to our net income or loss as determined under GAAP.

 

We calculate FFO, a non-GAAP measure, consistent with the standards established over time by the Board of Governors of NAREIT, as restated in a White Paper approved by the Board of Governors of NAREIT effective in December 2018 (the "White Paper"). The White Paper defines FFO as net income or loss computed 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 and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Our FFO calculation complies with NAREIT's definition.

 

We believe that the use of FFO provides a more complete understanding of our performance to investors and to management, and reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income.

 

Changes in the accounting and reporting promulgations under GAAP that were put into effect in 2009 subsequent to the establishment of NAREIT's definition of FFO, such as the change to expense as incurred rather than capitalize and depreciate acquisition fees and expenses incurred for business combinations, have prompted an increase in cash-settled expenses, specifically acquisition fees and expenses, as items that are expensed under GAAP across all industries. These changes had a particularly significant impact on publicly registered, non-listed REITs, which typically have a significant amount of acquisition activity in the early part of their existence, particularly during the period when they are raising capital through ongoing initial public offerings.

 

 25 

 

 

Because of these factors, the Investment Program Association (the "IPA"), an industry trade group, published a standardized measure of performance known as modified funds from operations ("MFFO"), which the IPA has recommended as a supplemental measure for publicly registered, non-listed REITs. MFFO is designed to be reflective of the ongoing operating performance of publicly registered, non-listed REITs by adjusting for those costs that are more reflective of acquisitions and investment activity, along with other items the IPA believes are not indicative of the ongoing operating performance of a publicly registered, non-listed REIT, such as straight-lining of rents as required by GAAP. We believe it is appropriate to use MFFO as a supplemental measure of operating performance because we believe that both before and after we have deployed all of our offering proceeds and are no longer incurring a significant amount of acquisition fees or other related costs, it reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income. MFFO is not equivalent to our net income or loss as determined under GAAP.

 

We define MFFO, a non-GAAP measure, consistent with the IPA's Guideline 2010-01, Supplemental Performance Measure for Publicly Registered, Non-Listed REITs: Modified Funds from Operations (the "Practice Guideline") issued by the IPA in November 2010. The Practice Guideline defines MFFO as FFO further adjusted for acquisition and transaction-related fees and expenses and other items. In calculating MFFO, we follow the Practice Guideline and exclude acquisition and transaction-related fees and expenses (which includes costs incurred in connection with strategic alternatives), amounts relating to deferred rent receivables and amortization of market lease and other intangibles, net (which are adjusted in order to reflect such payments from a GAAP accrual basis to a cash basis of disclosing the rent and lease payments), accretion of discounts and amortization of premiums on debt investments and borrowings, mark-to-market adjustments included in net income (including gains or losses incurred on assets held for sale), gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis. Certain of the above adjustments are also made to reconcile net income (loss) to net cash provided by (used in) operating activities, such as for the amortization of a premium and accretion of a discount on debt and securities investments, amortization of fees, any unrealized gains (losses) on derivatives, securities or other investments, as well as other adjustments.

 

MFFO excludes non-recurring impairment of real estate-related investments. We assess the credit quality of our investments and adequacy of reserves on a quarterly basis, or more frequently as necessary. Significant judgment is required in this analysis. We consider the estimated net recoverable value of a loan as well as other factors, including but not limited to the fair value of any collateral, the amount and the status of any senior debt, the prospects for the borrower and the competitive situation of the region where the borrower does business.

 

We believe that, because MFFO excludes costs that we consider more reflective of acquisition activities and other non-operating items, MFFO can provide, on a going-forward basis, an indication of the sustainability (that is, the capacity to continue to be maintained) of our operating performance after the period in which we are acquiring properties and once our portfolio is stabilized. We also believe that MFFO is a recognized measure of sustainable operating performance by the non-listed REIT industry and allows for an evaluation of our performance against other publicly registered, non-listed REITs.

 

Not all REITs, including publicly registered, non-listed REITs, calculate FFO and MFFO the same way. Accordingly, comparisons with other REITs, including publicly registered, non-listed REITs, may not be meaningful. Furthermore, FFO and MFFO are not indicative of cash flow available to fund cash needs and should not be considered as an alternative to net income (loss) or income (loss) from continuing operations as determined under GAAP as an indication of our performance, as an alternative to cash flows from operations as an indication of our liquidity, or indicative of funds available to fund our cash needs including our ability to make distributions to our stockholders. FFO and MFFO should be reviewed in conjunction with other GAAP measurements as an indication of our performance. FFO and MFFO should not be construed to be more relevant or accurate than the current GAAP methodology in calculating net income or in its applicability in evaluating our operating performance. The methods utilized to evaluate the performance of a publicly registered, non-listed REIT under GAAP should be construed as more relevant measures of operational performance and considered more prominently than the non-GAAP measures, FFO and MFFO, and the adjustments to GAAP in calculating FFO and MFFO.

 

Neither the SEC, NAREIT, the IPA nor any other regulatory body or industry trade group has passed judgment on the acceptability of the adjustments that we use to calculate FFO or MFFO. In the future, NAREIT, the IPA or another industry trade group may publish updates to the White Paper or the Practice Guidelines or the SEC or another regulatory body could standardize the allowable adjustments across the publicly registered, non-listed REIT industry, and we would have to adjust our calculation and characterization of FFO or MFFO accordingly.

 

The below table illustrates the items deducted in the calculation of FFO and MFFO. Items are presented net of non-controlling interest portions where applicable.

 

 26 

 

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
   2019   2018   2019   2018 
Net (loss)/income  $(1,212,425)  $192,048   $(3,755,430)  $(1,832,227)
FFO adjustments:                    
Depreciation and amortization of real estate assets   1,465,753    1,405,613    2,895,547    2,756,890 
Adjustments to equity earnings from unconsolidated affiliated real estate entities   975,498    754,208    1,945,038    1,473,050 
FFO   1,228,826    2,351,869    1,085,155    2,397,713 
MFFO adjustments:                    
Loss on sale of marketable securities   -    -    38,359    - 
Acquisition and other transaction related costs expensed   -    269    -    (311)
Adjustments to equity earnings from unconsolidated affiliated real estate entities   343,329    -    343,329    - 
MFFO   1,572,155    2,352,138    1,466,843    2,397,402 
Straight-line rent(1)   -    -    -    - 
MFFO - IPA recommended format  $1,572,155   $2,352,138   $1,466,843   $2,397,402 
                     
Net (loss)/income  $(1,212,425)  $192,048   $(3,755,430)  $(1,832,227)
Less: net loss/(income) attributable to noncontrolling interests   15    (5)   50    21 
Net (loss)/income applicable to Company's common shares  $(1,212,410)  $192,043   $(3,755,380)  $(1,832,206)
Net (loss)/income per common share, basic and diluted  $(0.09)  $0.01   $(0.28)  $(0.13)
                     
FFO  $1,228,826   $2,351,869   $1,085,155   $2,397,713 
Less: FFO attributable to noncontrolling interests   (21)   (38)   (22)   (43)
FFO attributable to Company's common shares  $1,228,805   $2,351,831   $1,085,133   $2,397,670 
FFO per common share, basic and diluted  $0.09   $0.17   $0.08   $0.18 
                     
MFFO - IPA recommended format  $1,572,155   $2,352,138   $1,466,843   $2,397,402 
Less: MFFO attributable to noncontrolling interests   (26)   (38)   (28)   (43)
MFFO attributable to Company's common shares  $1,572,129   $2,352,100   $1,466,815   $2,397,359 
                     
Weighted average number of common shares outstanding, basic and diluted   13,381,201    13,565,950    13,388,924    13,583,311 

 

(1)Under GAAP, rental receipts are allocated to periods using various methodologies. This may result in income recognition that is significantly different than underlying contract terms. By adjusting for these items (to reflect such payments from a GAAP accrual basis to a cash basis of disclosing the rent and lease payments), MFFO provides useful supplemental information on the realized economic impact of lease terms and debt investments, providing insight on the contractual cash flows of such lease terms and debt investments, and aligns results with management’s analysis of operating performance.

 

Distributions

 

On June 19, 2019, our Board of Directors determined to suspend regular monthly distributions.

 

Previously, distributions in an amount equal to a 6.0% annualized rate were declared on a monthly basis beginning on January 14, 2015 through June 30, 2019 and were paid on or about the 15th day following each month end.

 

Future distributions declared will be at the discretion of the Board of Directors based on their analysis of our performance over the previous periods and expectations of performance for future periods and may differ from the amount of the distribution determined for this period. The Board of Directors will consider various factors in its determination, including but not limited to, the sources and availability of capital, current revenues, operating and interest expenses and our ability to refinance near-term debt. In addition, the Company currently intends to continue to comply with the REIT distribution requirement that it annually distribute no less than 90% of its taxable income. The Company cannot assure that regular distributions will continue to be made or that it will maintain any particular level of distributions that it has established or may establish.

 

On May 15, 2019, June 15, 2019 and July 16, 2019, the Company paid distributions for the months ended April 30, 2019, May 31, 2019 and June 30, 2019, respectively, totaling $2.0 million. The distributions were paid in cash.

 

The table below presents our cumulative FFO attributable to the Company's common shares:

 

   For the period October 5, 2012 
   (date of inception) through 
   June 30, 2019 
FFO attributable to Company's common shares  $12,870,196 
Distributions Paid  $25,216,232 

 

 27 

 

 

New Accounting Pronouncements

 

See Note 2 of the Notes to Consolidated Financial Statements for further information of certain accounting standards that have been issued or adopted during 2019, if any, and certain accounting standards that we have not yet been required to implement and may be applicable to our future operations.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

As of the end of the period covered by this report, management, including our chief executive officer and principal financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures. Based upon, and as of the date of the evaluation, our chief executive officer and principal financial officer concluded that the disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports we file and submit under the Exchange Act is recorded, processed, summarized and reported as and when required.

 

There have been no changes in our internal control over financial reporting that occurred during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. There were no significant deficiencies or material weaknesses identified in the evaluation, and therefore, no corrective actions were taken.

 

PART II. OTHER INFORMATION:

 

ITEM 1. LEGAL PROCEEDINGS.

 

From time to time in the ordinary course of business, the Company may become subject to legal proceedings, claims or disputes.

 

As of the date hereof, the Company is not a party to any material pending legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on its results of operations or financial condition, which would require accrual or disclosure of the contingency and possible range of loss. Additionally, the Company has not recorded any loss contingencies related to legal proceedings in which the potential loss is deemed to be remote.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Recent Sales of Unregistered Securities

 

During the period covered by this Form 10-Q, the Company did not sell any unregistered securities.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

None.

 

ITEM 5. OTHER INFORMATION

 

None.

 

ITEM 6. EXHIBITS

 

Exhibit
Number
  Description
     
31.1*   Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended.
31.2*   Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended.
32.1*   Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Pursuant to SEC Release 34-47551 this Exhibit is furnished to the SEC and shall not be deemed to be “filed.”
32.2*   Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Pursuant to SEC Release 34-47551 this Exhibit is furnished to the SEC and shall not be deemed to be “filed.”
101*   XBRL (eXtensible Business Reporting Language).The following financial information from Lightstone Value Plus Real Estate Investment Trust III, Inc. on Form 10-Q for the quarter ended June 30, 2019, filed with the SEC on August 14, 2019, formatted in XBRL includes: (1) Consolidated Balance Sheets, (2) Consolidated Statements of Operations, (3) Consolidated Statements of Stockholders’ Equity, (4) Consolidated Statements of Cash Flows, and (5) the Notes to the Consolidated Financial Statement.

 

 *Filed herewith

 

 28 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  LIGHTSTONE VALUE PLUS REAL ESTATE
  INVESTMENT TRUST III, INC.

 

Date: August 14, 2019 By: /s/ David Lichtenstein
    David Lichtenstein
    Chairman and Chief Executive Officer
(Principal Executive Officer)

 

Date: August 14, 2019 By: /s/ Seth Molod
    Seth Molod
   

Chief Financial Officer

(Duly Authorized Officer and Principal Financial and Accounting Officer)

 

 29