# EDGAR Filing Document

**Accession Number:** 0000712770
**File Stem:** 0001213900-25-072095
**Filing Date:** 2025-8
**Character Count:** 25946
**Document Hash:** a0bbf939cf7544ca32b3706ba94becfa
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001213900-25-072095.hdr.sgml**: 20250805

**ACCESSION NUMBER**: 0001213900-25-072095

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20250805

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250805

**DATE AS OF CHANGE**: 20250805

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ONE LIBERTY PROPERTIES INC
- **CENTRAL INDEX KEY:** 0000712770
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE INVESTMENT TRUSTS [6798]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 133147497
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-09279
- **FILM NUMBER:** 251185199

**BUSINESS ADDRESS:**
- **STREET 1:** 60 CUTTER MILL RD
- **STREET 2:** SUITE 303
- **CITY:** GREAT NECK
- **STATE:** NY
- **ZIP:** 11021-3190
- **BUSINESS PHONE:** 5164663100

**MAIL ADDRESS:**
- **STREET 1:** 60 CUTTER MILL ROAD
- **STREET 2:** SUITE 303
- **CITY:** GREAT NECK
- **STATE:** NY
- **ZIP:** 11021-3190

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** ONE LIBERTY FIRESTONE PROPERTIES INC
- **DATE OF NAME CHANGE:** 19851112

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the**

**Securities Exchange Act of 1934**

<u>Date of Report (Date of earliest event reported): August 5, 2025</u>

<u>ONE LIBERTY PROPERTIES, INC.</u>

(Exact name of Registrant as specified in charter)

<u>Maryland</u> <u>001-09279</u> <u>13-3147497</u> <br> (State or other jurisdiction of incorporation) (Commission file No.) (IRS Employer I.D. No.)

<u>60 Cutter Mill Road, Suite 303, Great Neck, New York</u> <u>11021</u> <br> (Address of principal executive offices) (Zip code)

Registrant's telephone number, including area code: 516-466-3100

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;Title of each class | &nbsp;&nbsp;Trading Symbol(s) | &nbsp;&nbsp;Name of each exchange on which registered |
| &nbsp;&nbsp;Common Stock | &nbsp;&nbsp;OLP | &nbsp;&nbsp;New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405) of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

☐ Emerging growth company

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 standards provided pursuant to Section 13(a) of the Exchange Act. ☐

---

| | |
|:---|:---|
| **Item 2.02** | **Results of Operations and Financial Condition.** |

---

On August 5, 2025, we issued a press release announcing our results of operations for the quarter ended June 30, 2025. The press release is attached as Exhibit 99.1 to this Current Report on Form 8-K.

This information and the exhibit attached hereto are being furnished pursuant to Item 2.02 of Form 8-K and are not to be considered "filed" under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and shall not be incorporated by reference into any previous or future filing by the registrant under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

---

| | |
|:---|:---|
| **Item 9.01** | **Financial Statements and Exhibits**. |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Exhibits.

---

| | |
|:---|:---|
| Exhibit No. | Description of Exhibit |
| 99.1 | [Press release dated August 5, 2025.](ea025173301ex99-1_oneliberty.htm) |
| 101 | Cover Page Interactive Data File - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
| 104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL. |

---

**SIGNATURE**

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 hereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | ONE LIBERTY PROPERTIES, INC. | ONE LIBERTY PROPERTIES, INC. |
| Date: August 5, 2025 | By: | /s/ Isaac Kalish |
|  |  | Isaac Kalish |
|  |  | Senior Vice President and |
|  |  | Chief Financial Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

**ONE LIBERTY PROPERTIES REPORTS**

**SECOND QUARTER 2025 RESULTS**

– **Enters Agreement to Acquire Industrial Property for $24.0 Million Bringing 2025 Acquisitions to Over $112 Million –**

– **Completes Sale of Three Retail Assets for $6.5 Million Gain –**

**GREAT NECK, New York**, August 5, 2025 — One Liberty Properties, Inc. (NYSE: OLP), a real estate investment trust focused on industrial properties, today announced operating results for the quarter ended June 30, 2025.

"We are pleased that the transformation of our portfolio to primarily industrial properties contributed positively to our results this quarter," stated Patrick J. Callan, Jr., President and Chief Executive Officer of One Liberty. "During the quarter we entered into an agreement to add another industrial property and completed the sale of three non-industrial assets, further advancing our transition toward a more pure-play industrial portfolio. Our portfolio continues to demonstrate strong cash flow stability, as we remain focused on uncovering additional opportunities to grow in an accretive manner and unlock additional value for stockholders."

**Operating Results:**

In the second quarter, rental income grew 12.3% year-over-year to $24.5 million, driven by the net impact of acquisitions and dispositions in 2025 and 2024, and, to a lesser extent, an increase in same store rental income from tenant reimbursements, lease amendments/extensions and new lease activity.

Total operating expenses in the second quarter of 2025 were $15.7 million, compared to $14.9 million in the second quarter of 2024. This primarily reflects higher real estate expenses, much of which is rebilled to tenants and included in rental income, and increased depreciation and amortization expense, a significant portion of which is due to properties acquired in 2024 and 2025. The 2024 period included a non-cash $1.1 million impairment.

**Other Income and Expenses:**

For the second quarter of 2025, net expenses were $5.9 million, compared to $4.7 million in the corresponding period of 2024. This change was primarily due to higher interest expense, resulting from an increase in the weighted average principal balance of debt outstanding and the higher interest rates on that debt.

**Net Income, FFO and AFFO:**

Net income attributable to One Liberty in the second quarter of 2025 was $8.4 million, or $0.39 per diluted share, compared to $9.6 million, or $0.45 per diluted share, in the second quarter of 2024. Net income in the second quarter includes a $6.5 million, or $0.30 per diluted share, gain on the sale of three assets. Net income for the corresponding quarter in 2024 includes a $7.4 million, or $0.35 per diluted share, gain from the sales of six assets.

Funds from Operations (FFO<sup>1</sup>) was $9.7 million, resulting in growth per diluted share of 4.7% to $0.45 per diluted share, for the second quarter of 2025, compared to $9.2 million, or $0.43 per diluted share, for the second quarter of 2024. Adjusted Funds from Operations (AFFO) was $10.6 million, with a diluted per share growth of 2.1% to $0.49, compared to $10.2 million, or $0.48 per diluted share, in the prior year period. The increases in FFO and AFFO were driven by higher rental income, offset by increases in interest expense and real estate operating expenses.

Diluted per share net income, FFO and AFFO were impacted negatively in the second quarter of 2025 compared to the second quarter of 2024 by an average increase of approximately 292,000 in the weighted average number of shares of common stock outstanding as a result of stock issuances in connection with the equity incentive and dividend reinvestment programs.

**Acquisitions:**

During the quarter, the Company entered into a contract to acquire, a 210,600 square foot, single-tenant industrial property located in Blythewood, South Carolina for $24.0 million. In connection with the acquisition, the Company anticipates obtaining new mortgage debt of approximately $14.0 million, bearing interest at 5.77% (interest-only), and maturing in 2030. The Company expects the annual base rent to be approximately $1.5 million, with annual increases of 3.5 %, and expects the closing to occur by the end of the third quarter.

**Dispositions:**

During the quarter, One Liberty sold three retail assets, including a multi-tenant retail shopping center owned by a consolidated joint venture in which it held a 90% interest, resulting in a net gain of $6.5 million (before giving effect to the minority interest's $972,000 share of the gain). Net proceeds to the Company, after repayment of $5.8 million in mortgage debt, totaled $18.3 million.

**Balance Sheet:** 

At June 30, 2025, the Company had $19.0 million of cash and cash equivalents, total assets of $795.6 million, total debt of $455.0 million, and total stockholders' equity of $303.4 million.

At August 1, 2025, One Liberty's available liquidity was approximately $115.5 million, including $15.5 million of cash and cash equivalents (including the credit facility's required $3.0 million average deposit maintenance balance) and $100 million available under its credit facility.

**Subsequent Events:**

On July 15, 2025, OLP, through a consolidated joint venture in which it holds a 90% interest, completed the previously announced sale of a land parcel located in Lakewood, Colorado for $3.5 million and net proceeds to the Company of approximately $2.8 million. OLP anticipates that it will recognize a $2.9 million gain (before giving effect to the minority interest's $641,000 share of such gain) during the quarter ending September 30, 2025.

<sup>1</sup> A reconciliation of GAAP amounts to non-GAAP amounts (*i.e*., FFO and AFFO) is presented with the financial information included in this release.

On August 1, 2025, the Company sold a retail property located in Eugene, Oregon for $6.0 million and net proceeds of approximately $5.7 million. OLP anticipates that it will recognize a $2.5 million gain from such sale during the quarter ending September 30, 2025.

**Non-GAAP Financial Measures:**

One Liberty computes FFO in accordance with the "White Paper on Funds from Operations" issued by the National Association of Real Estate Investment Trusts ("NAREIT") and NAREIT's related guidance. FFO is defined in the White Paper as net income (calculated in accordance with generally accepted accounting principles), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities where the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis. In computing FFO, management does not add back to net income the amortization of costs in connection with financing activities or depreciation of non-real estate assets.

One Liberty computes adjusted funds from operations, or AFFO, by adjusting from FFO for its straight-line rent accruals and amortization of lease intangibles, deducting from income additional rent from ground lease tenant, income on settlement of litigation, income on insurance recoveries from casualties, lease termination and assignment fees, and adding back amortization of restricted stock and restricted stock unit compensation expense, amortization of costs in connection with our financing activities (including our share of our unconsolidated joint ventures), debt prepayment costs and amortization of lease incentives and mortgage intangible assets. Since the NAREIT White Paper does not provide guidelines for computing AFFO, the computation of AFFO may vary from one REIT to another.

One Liberty believes that FFO and AFFO are useful and standard supplemental measures of the operating performance for equity REITs and are used frequently by securities analysts, investors and other interested parties in evaluating equity REITs, many of which present FFO and AFFO when reporting their operating results. FFO and AFFO are intended to exclude GAAP historical cost depreciation and amortization of real estate assets, which assumes that the value of real estate assets diminish predictability over time. In fact, real estate values have historically risen and fallen with market conditions. As a result, management believes that FFO and AFFO provide a performance measure that when compared year over year, should reflect the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs and other matters without the inclusion of depreciation and amortization, providing a perspective that may not be necessarily apparent from net income. Management also considers FFO and AFFO to be useful in evaluating potential property acquisitions.

FFO and AFFO do not represent net income or cash flows from operating, investing or financing activities as defined by GAAP. FFO and AFFO should not be an alternative to net income as a reliable measure of our operating performance nor as an alternative to cash flows as measures of liquidity. FFO and AFFO do not measure whether cash flow is sufficient to fund all of the Company's cash needs, including principal amortization, capital improvements and distributions to stockholders.

**Forward Looking Statement:**

Certain information contained in this press release, together with other statements and information publicly disseminated by One Liberty Properties, Inc. is forward looking within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities and Exchange Act of 1934, as amended. We intend such forward looking statements to be covered by the safe harbor provision for forward looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for the purpose of complying with these safe harbor provisions. Forward looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, are generally identifiable by use of the words "may," "will," "could," "believe," "expect," "intend," "anticipate," "estimate," "project," or similar expressions or variations thereof. Information regarding important factors that could cause actual outcomes or other events to differ materially from any such forward looking statements appear in the Company's Annual Report on Form 10-K for the year ended December 31, 2024 and the reports filed with the Securities and Exchange Commission thereafter; in particular, the sections of such reports entitled *"Cautionary Note Regarding Forward Looking Statements", "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations"*, included therein. In addition, estimates of rental income for 2025 exclude any related variable rent and the adjustments required by GAAP to present rental income, anticipated property purchases, sales, financings and/or refinancings may not be completed during the period or on the terms indicated or at all, and estimates of gains and/or net proceeds from property sales (*i.e.,* cash collected by OLP at closing after giving effect, among other things, as applicable, to the payoff of mortgages on the properties sold and OLP non-controlling interest's share of the proceeds) or proceeds from financing or refinancing transactions are subject to adjustment, among other things, because actual closing costs may differ from the estimated costs. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the Company's control and which could materially affect the Company's results of operations, financial condition, cash flows, performance or future achievements or events.

**About One Liberty Properties:** 

**One Liberty** is a self-administered and self-managed real estate investment trust incorporated in Maryland in 1982. The Company acquires, owns and manages a geographically diversified portfolio consisting primarily of industrial properties. Many of these properties are subject to long-term net leases under which the tenant is typically responsible for the property's real estate taxes, insurance and ordinary maintenance and repairs.

**Contact:**

One Liberty Properties

Investor Relations

Phone: (516) 466-3100

www.1liberty.com

**ONE LIBERTY PROPERTIES, INC.**

**CONDENSED BALANCE SHEETS**

**(Amounts in Thousands)**

---

| | | |
|:---|:---|:---|
|  | **(Unaudited)**<br>**June 30,**<br>**2025** |<br>**December 31,**<br>**2024** |
| **ASSETS** |  |  |
| Real estate investments, at cost | $916894 | $860752 |
| Accumulated depreciation | (192645) | (188447) |
| Real estate investments, net | 724249 | 672305 |
| Investment in unconsolidated joint ventures | 1557 | 2101 |
| Cash and cash equivalents | 19043 | 42315 |
| Unbilled rent receivable | 17031 | 16988 |
| Unamortized intangible lease assets, net | 18961 | 13649 |
| Other assets | 14744 | 19596 |
| Total assets | $795585 | $766954 |
| **LIABILITIES AND EQUITY** |  |  |
| Liabilities: |  |  |
| Mortgages payable, net | $448254 | $420555 |
| Line of credit | 6800 |  |
| Unamortized intangible lease liabilities, net | 12168 | 11752 |
| Other liabilities | 24599 | 26072 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 491821 | 458379 |
| Total One Liberty Properties, Inc. stockholders' equity | 303388 | 307425 |
| Non-controlling interests in consolidated joint ventures | 376 | 1150 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total equity | 303764 | 308575 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and equity | $795585 | $766954 |

---

**ONE LIBERTY PROPERTIES, INC. (NYSE: OLP)**

**(Amounts in Thousands, Except Per Share Data)**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 30,** | **June 30,** | **June 30,** | **June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenues: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Rental income, net | $24479 | $21800 | $48649 | $44246 |
| &nbsp;&nbsp;&nbsp;Lease termination fees | 66 |  | 66 | 250 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 24545 | 21800 | 48715 | 44496 |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 6827 | 5965 | 13372 | 11986 |
| &nbsp;&nbsp;&nbsp;Real estate expenses | 4891 | 3976 | 9929 | 8446 |
| &nbsp;&nbsp;&nbsp;General and administrative | 3938 | 3776 | 8108 | 7699 |
| &nbsp;&nbsp;&nbsp;Impairment loss |  | 1086 |  | 1086 |
| &nbsp;&nbsp;&nbsp;State tax expense (benefit) | 67 | 47 | (27) | 110 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 15723 | 14850 | 31382 | 29327 |
| Other operating income |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Gain on sale of real estate, net | 6531 | 7448 | 7641 | 9232 |
| Operating income | 15353 | 14398 | 24974 | 24401 |
| Other income and expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Equity in earnings of unconsolidated joint ventures | 51 | 43 | 76 | 96 |
| &nbsp;&nbsp;&nbsp;Other income | 138 | 276 | 326 | 543 |
| &nbsp;&nbsp;&nbsp;Interest: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Expense | (5847) | (4750) | (11279) | (9467) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization and write-off of deferred financing costs | (277) | (290) | (510) | (516) |
| Net income | 9418 | 9677 | 13587 | 15057 |
| Net income attributable to non-controlling interests | (987) | (124) | (1001) | (349) |
| Net income attributable to One Liberty Properties, Inc. | $8431 | $9553 | $12586 | $14708 |
| Net income per share attributable to common stockholders - diluted | $.39 | $.45 | $.57 | $.68 |
| Funds from operations - Note 1 | $9695 | $9246 | $19268 | $18805 |
| Funds from operations per common share - diluted - Note 2 | $.45 | $.43 | $.89 | $.88 |
| Adjusted funds from operations - Note 1 | $10621 | $10229 | $21131 | $20439 |
| Adjusted funds from operations per common share - diluted - Note 2 | $.49 | $.48 | $.97 | $.95 |
| Weighted average number of common shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic | 20853 | 20590 | 20836 | 20550 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Diluted | 20967 | 20683 | 20948 | 20632 |

---

**ONE LIBERTY PROPERTIES, INC. (NYSE: OLP)**

**(Amounts in Thousands, Except Per Share Data)**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 30,** | **June 30,** | **June 30,** | **June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **<u>Note 1:</u>** |  |  |  |  |
| NAREIT funds from operations is summarized in the following table: |  |  |  |  |
| GAAP net income attributable to One Liberty Properties, Inc. | $8431 | $9553 | $12586 | $14708 |
| Add: depreciation and amortization of properties | 6610 | 5770 | 12945 | 11602 |
| Add: our share of depreciation and amortization of unconsolidated joint ventures | 7 | 5 | 13 | 11 |
| Add: impairment loss |  | 1086 |  | 1086 |
| Add: amortization of deferred leasing costs | 217 | 195 | 427 | 384 |
| Add: our share of amortization of deferred leasing costs of unconsolidated joint ventures | 1 |  | 2 | 1 |
| Deduct: gain on sale of real estate, net | (6531) | (7448) | (7641) | (9232) |
| Adjustments for non-controlling interests | 960 | 85 | 936 | 245 |
| **NAREIT funds from operations applicable to common stock** | 9695 | 9246 | 19268 | 18805 |
| Deduct: straight-line rent accruals and amortization of lease intangibles | (604) | (509) | (1258) | (1169) |
| Deduct: our share of straight-line rent accruals and amortization of lease intangibles of unconsolidated joint ventures | (7) | (2) | (30) | (3) |
| Deduct: lease termination fees | (66) |  | (66) | (250) |
| Deduct: other income and income on settlement of litigation | (27) | (27) | (55) | (55) |
| Add: amortization of restricted stock and RSU compensation | 1296 | 1167 | 2642 | 2439 |
| Add: amortization and write-off of deferred financing costs | 277 | 290 | 510 | 516 |
| Add: amortization of lease incentives | 30 | 30 | 60 | 60 |
| Add: amortization of mortgage intangible assets | 34 | 34 | 69 | 69 |
| Adjustments for non-controlling interests | (7) |  | (9) | 27 |
| **Adjusted funds from operations applicable to common stock** | $10621 | $10229 | $21131 | $20439 |
| **<u>Note 2:</u>** |  |  |  |  |
| NAREIT funds from operations is summarized in the following table: |  |  |  |  |
| GAAP net income attributable to One Liberty Properties, Inc. | $.39 | $.45 | $.57 | $.68 |
| Add: depreciation and amortization of properties | .31 | .27 | .61 | .55 |
| Add: our share of depreciation and amortization of unconsolidated joint ventures |  |  |  |  |
| Add: impairment loss |  | .05 |  | .05 |
| Add: amortization of deferred leasing costs | .01 | .01 | .02 | .02 |
| Add: our share of amortization of deferred leasing costs of unconsolidated joint ventures |  |  |  |  |
| Deduct: gain on sale of real estate, net | (.30) | (.35) | (.35) | (.43) |
| Adjustments for non-controlling interests | .04 |  | .04 | .01 |
| **NAREIT funds from operations per share of common stock - diluted (a)** | .45 | .43 | .89 | .88 |
| Deduct: straight-line rent accruals and amortization of lease intangibles | (.03) | (.01) | (.06) | (.05) |
| Deduct: our share of straight-line rent accruals and amortization of lease intangibles of unconsolidated joint ventures |  |  |  |  |
| Deduct: lease termination fees |  |  |  | (.01) |
| Deduct: other income and income on settlement of litigation |  |  |  |  |
| Add: amortization of restricted stock and RSU compensation | .06 | .05 | .12 | .11 |
| Add: amortization and write-off of deferred financing costs | .01 | .01 | .02 | .02 |
| Add: amortization of lease incentives |  |  |  |  |
| Add: amortization of mortgage intangible assets |  |  |  |  |
| Adjustments for non-controlling interests |  |  |  |  |
| **Adjusted funds from operations per share of common stock - diluted (a)** | $.49 | $.48 | $.97 | $.95 |

---

**(a)** The weighted average number of diluted common shares used to
compute FFO and AFFO applicable to common stock includes unvested restricted shares that are excluded from the computation of diluted
EPS.