Annual Income Statements for One Liberty Properties
This table shows One Liberty Properties' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for One Liberty Properties
This table shows One Liberty Properties' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
7.20 |
8.88 |
5.39 |
6.52 |
2.75 |
15 |
5.16 |
9.55 |
5.18 |
11 |
Consolidated Net Income / (Loss) |
|
7.22 |
8.91 |
5.41 |
6.54 |
2.77 |
15 |
5.38 |
9.68 |
5.19 |
11 |
Net Income / (Loss) Continuing Operations |
|
7.22 |
8.91 |
5.41 |
6.54 |
2.77 |
15 |
5.38 |
9.68 |
5.19 |
11 |
Total Pre-Tax Income |
|
12 |
1.29 |
10 |
11 |
8.57 |
20 |
10 |
14 |
10 |
15 |
Total Revenue |
|
21 |
-55 |
23 |
22 |
23 |
23 |
23 |
22 |
22 |
24 |
Total Non-Interest Income |
|
21 |
-42 |
23 |
22 |
23 |
23 |
23 |
22 |
22 |
24 |
Other Non-Interest Income |
|
21 |
- |
23 |
22 |
23 |
23 |
23 |
22 |
22 |
24 |
Total Non-Interest Expense |
|
9.71 |
-57 |
13 |
11 |
14 |
2.37 |
13 |
7.40 |
12 |
8.36 |
Other Operating Expenses |
|
3.74 |
17 |
6.70 |
5.03 |
7.67 |
-3.85 |
6.67 |
0.35 |
6.08 |
2.19 |
Depreciation Expense |
|
5.97 |
6.06 |
6.15 |
6.11 |
6.31 |
6.22 |
6.02 |
5.97 |
6.13 |
6.17 |
Other Gains / (Losses), net |
|
-4.55 |
7.62 |
-4.70 |
-4.73 |
-5.80 |
-5.17 |
-4.62 |
-4.72 |
-4.81 |
-4.95 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.24 |
0.23 |
0.12 |
0.01 |
0.02 |
Basic Earnings per Share |
|
$0.34 |
$0.42 |
$0.25 |
$0.30 |
$0.12 |
$0.71 |
$0.24 |
$0.45 |
$0.24 |
$0.48 |
Weighted Average Basic Shares Outstanding |
|
20.34M |
20.36M |
20.51M |
20.57M |
20.57M |
20.50M |
20.51M |
20.59M |
20.64M |
20.60M |
Diluted Earnings per Share |
|
$0.34 |
$0.42 |
$0.25 |
$0.30 |
$0.12 |
$0.71 |
$0.23 |
$0.45 |
$0.23 |
$0.49 |
Weighted Average Diluted Shares Outstanding |
|
20.42M |
20.45M |
20.58M |
20.64M |
20.60M |
20.56M |
20.58M |
20.68M |
20.75M |
20.72M |
Weighted Average Basic & Diluted Shares Outstanding |
|
21.07M |
21.28M |
21.33M |
21.31M |
21.07M |
21.25M |
21.32M |
21.34M |
21.39M |
21.59M |
Annual Cash Flow Statements for One Liberty Properties
This table details how cash moves in and out of One Liberty Properties' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-9.39 |
22 |
16 |
Net Cash From Operating Activities |
44 |
46 |
39 |
Net Cash From Continuing Operating Activities |
44 |
46 |
39 |
Net Income / (Loss) Continuing Operations |
42 |
30 |
31 |
Consolidated Net Income / (Loss) |
42 |
30 |
31 |
Depreciation Expense |
24 |
25 |
24 |
Amortization Expense |
0.28 |
-0.11 |
-0.24 |
Non-Cash Adjustments to Reconcile Net Income |
-16 |
-13 |
-14 |
Changes in Operating Assets and Liabilities, net |
-5.67 |
4.55 |
-1.56 |
Net Cash From Investing Activities |
-25 |
33 |
9.71 |
Net Cash From Continuing Investing Activities |
-25 |
33 |
9.71 |
Purchase of Investment Securities |
-56 |
-14 |
-49 |
Sale and/or Maturity of Investments |
31 |
48 |
58 |
Other Investing Activities, net |
- |
- |
0.00 |
Net Cash From Financing Activities |
-28 |
-57 |
-33 |
Net Cash From Continuing Financing Activities |
-28 |
-57 |
-33 |
Issuance of Debt |
124 |
77 |
78 |
Issuance of Common Equity |
2.96 |
4.72 |
4.57 |
Repayment of Debt |
-98 |
-78 |
-64 |
Repurchase of Common Equity |
-5.24 |
-9.64 |
0.00 |
Payment of Dividends |
-38 |
-38 |
-38 |
Other Financing Activities, Net |
-14 |
-13 |
-13 |
Cash Interest Paid |
17 |
19 |
19 |
Quarterly Cash Flow Statements for One Liberty Properties
This table details how cash moves in and out of One Liberty Properties' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-6.10 |
-4.67 |
0.50 |
3.48 |
-2.78 |
21 |
0.63 |
8.29 |
-9.82 |
17 |
Net Cash From Operating Activities |
|
11 |
9.38 |
15 |
10 |
11 |
9.97 |
8.91 |
8.62 |
9.97 |
12 |
Net Cash From Continuing Operating Activities |
|
11 |
9.38 |
15 |
10 |
11 |
9.97 |
8.91 |
8.62 |
9.97 |
12 |
Net Income / (Loss) Continuing Operations |
|
7.22 |
8.91 |
5.41 |
6.54 |
2.77 |
15 |
5.38 |
9.68 |
5.19 |
11 |
Consolidated Net Income / (Loss) |
|
7.22 |
8.91 |
5.41 |
6.54 |
2.77 |
15 |
5.38 |
9.68 |
5.19 |
11 |
Depreciation Expense |
|
5.97 |
6.06 |
6.15 |
6.11 |
6.31 |
6.22 |
6.02 |
5.97 |
6.13 |
6.17 |
Amortization Expense |
|
0.06 |
-0.02 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.15 |
0.00 |
-0.05 |
-0.04 |
Non-Cash Adjustments to Reconcile Net Income |
|
-3.23 |
-1.06 |
-1.14 |
-2.18 |
1.09 |
-11 |
-0.85 |
-5.63 |
-1.59 |
-6.15 |
Changes in Operating Assets and Liabilities, net |
|
1.02 |
-4.52 |
4.32 |
-0.23 |
1.02 |
-0.56 |
-1.49 |
-1.40 |
0.29 |
1.04 |
Net Cash From Investing Activities |
|
6.57 |
-13 |
2.90 |
3.63 |
-7.13 |
34 |
1.83 |
9.32 |
-21 |
19 |
Net Cash From Continuing Investing Activities |
|
6.57 |
-13 |
2.90 |
3.63 |
-7.13 |
34 |
1.83 |
9.32 |
-21 |
19 |
Purchase of Investment Securities |
|
-1.11 |
-12 |
-0.73 |
-2.14 |
-10 |
-0.98 |
-0.84 |
-12 |
-34 |
-1.48 |
Sale and/or Maturity of Investments |
|
9.09 |
- |
3.63 |
5.77 |
3.79 |
35 |
2.67 |
22 |
13 |
21 |
Net Cash From Financing Activities |
|
-24 |
-1.47 |
-17 |
-10 |
-6.80 |
-22 |
-10 |
-9.65 |
1.09 |
-14 |
Net Cash From Continuing Financing Activities |
|
-24 |
-1.47 |
-17 |
-10 |
-6.80 |
-22 |
-10 |
-9.65 |
1.09 |
-14 |
Issuance of Debt |
|
27 |
14 |
13 |
27 |
14 |
23 |
28 |
6.21 |
34 |
10 |
Issuance of Common Equity |
|
1.02 |
1.05 |
1.07 |
1.10 |
1.11 |
1.43 |
1.44 |
1.46 |
0.45 |
1.23 |
Repayment of Debt |
|
-38 |
-3.00 |
-19 |
-24 |
-4.00 |
-31 |
-27 |
-4.41 |
-20 |
-13 |
Payment of Dividends |
|
-9.46 |
-9.46 |
-9.48 |
-9.57 |
-9.57 |
-9.51 |
-9.47 |
-9.56 |
-9.81 |
-9.62 |
Other Financing Activities, Net |
|
-3.27 |
-3.86 |
-3.21 |
-3.36 |
-3.20 |
-3.60 |
-3.55 |
-3.35 |
-3.28 |
-3.19 |
Cash Interest Paid |
|
4.32 |
4.49 |
4.63 |
4.63 |
4.68 |
4.86 |
4.74 |
4.72 |
4.86 |
5.03 |
Annual Balance Sheets for One Liberty Properties
This table presents One Liberty Properties' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
783 |
762 |
767 |
Cash and Due from Banks |
6.72 |
26 |
42 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
24 |
20 |
20 |
Premises and Equipment, Net |
706 |
682 |
672 |
Intangible Assets |
20 |
15 |
14 |
Other Assets |
26 |
19 |
19 |
Total Liabilities & Shareholders' Equity |
783 |
762 |
767 |
Total Liabilities |
466 |
454 |
458 |
Short-Term Debt |
21 |
0.00 |
0.00 |
Other Short-Term Payables |
29 |
25 |
26 |
Long-Term Debt |
405 |
418 |
421 |
Other Long-Term Liabilities |
11 |
10 |
12 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
317 |
308 |
309 |
Total Preferred & Common Equity |
316 |
307 |
307 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
316 |
307 |
307 |
Common Stock |
346 |
347 |
356 |
Accumulated Other Comprehensive Income / (Loss) |
1.81 |
0.84 |
0.21 |
Other Equity Adjustments |
-32 |
-41 |
-49 |
Noncontrolling Interest |
0.97 |
1.04 |
1.15 |
Quarterly Balance Sheets for One Liberty Properties
This table presents One Liberty Properties' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
767 |
771 |
769 |
768 |
756 |
759 |
769 |
Cash and Due from Banks |
|
12 |
7.02 |
8.08 |
5.47 |
27 |
35 |
26 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
17 |
18 |
21 |
18 |
18 |
20 |
20 |
Premises and Equipment, Net |
|
693 |
697 |
695 |
701 |
677 |
671 |
689 |
Intangible Assets |
|
20 |
19 |
17 |
17 |
14 |
13 |
15 |
Other Assets |
|
26 |
30 |
28 |
27 |
19 |
19 |
19 |
Total Liabilities & Shareholders' Equity |
|
767 |
771 |
769 |
768 |
756 |
759 |
769 |
Total Liabilities |
|
452 |
456 |
456 |
465 |
450 |
451 |
464 |
Short-Term Debt |
|
11 |
11 |
1.86 |
12 |
0.00 |
0.00 |
0.00 |
Other Short-Term Payables |
|
28 |
28 |
28 |
26 |
23 |
24 |
25 |
Long-Term Debt |
|
403 |
407 |
416 |
417 |
417 |
415 |
426 |
Other Long-Term Liabilities |
|
11 |
11 |
11 |
10 |
9.68 |
11 |
12 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
315 |
315 |
313 |
303 |
306 |
308 |
305 |
Total Preferred & Common Equity |
|
314 |
314 |
312 |
302 |
305 |
307 |
304 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
314 |
314 |
312 |
302 |
305 |
307 |
304 |
Common Stock |
|
344 |
349 |
350 |
347 |
349 |
352 |
354 |
Accumulated Other Comprehensive Income / (Loss) |
|
1.86 |
1.40 |
1.54 |
1.34 |
0.76 |
0.57 |
0.27 |
Other Equity Adjustments |
|
-31 |
-36 |
-39 |
-46 |
-45 |
-45 |
-50 |
Noncontrolling Interest |
|
0.96 |
0.99 |
1.00 |
1.01 |
1.22 |
1.14 |
1.14 |
Annual Metrics And Ratios for One Liberty Properties
This table displays calculated financial ratios and metrics derived from One Liberty Properties' official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
-120.02% |
647.18% |
-0.09% |
EBITDA Growth |
-16.19% |
11.87% |
-1.39% |
EBIT Growth |
-24.58% |
17.10% |
-0.82% |
NOPAT Growth |
-24.58% |
17.10% |
-0.82% |
Net Income Growth |
8.25% |
-29.19% |
2.94% |
EPS Growth |
7.57% |
-30.65% |
1.45% |
Operating Cash Flow Growth |
-8.99% |
4.20% |
-15.19% |
Free Cash Flow Firm Growth |
-81.95% |
384.58% |
-30.46% |
Invested Capital Growth |
4.07% |
-2.30% |
0.42% |
Revenue Q/Q Growth |
-125.78% |
-13.53% |
1.25% |
EBITDA Q/Q Growth |
-17.27% |
34.48% |
-6.25% |
EBIT Q/Q Growth |
-24.87% |
61.12% |
-8.90% |
NOPAT Q/Q Growth |
-24.87% |
61.12% |
-8.90% |
Net Income Q/Q Growth |
5.95% |
26.65% |
-13.12% |
EPS Q/Q Growth |
5.29% |
26.61% |
-13.58% |
Operating Cash Flow Q/Q Growth |
-5.60% |
1.31% |
4.26% |
Free Cash Flow Firm Q/Q Growth |
-64.98% |
137.00% |
-14.90% |
Invested Capital Q/Q Growth |
1.95% |
-0.77% |
-0.32% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
0.00% |
82.73% |
81.65% |
EBIT Margin |
0.00% |
55.51% |
55.10% |
Profit (Net Income) Margin |
0.00% |
33.01% |
34.01% |
Tax Burden Percent |
98.34% |
59.46% |
61.72% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
6.85% |
6.86% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
2.02% |
2.30% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
2.73% |
3.14% |
Return on Equity (ROE) |
13.56% |
9.58% |
9.99% |
Cash Return on Invested Capital (CROIC) |
1.91% |
9.17% |
6.44% |
Operating Return on Assets (OROA) |
0.00% |
6.51% |
6.53% |
Return on Assets (ROA) |
0.00% |
3.87% |
4.03% |
Return on Common Equity (ROCE) |
13.52% |
9.55% |
9.96% |
Return on Equity Simple (ROE_SIMPLE) |
13.37% |
9.75% |
10.02% |
Net Operating Profit after Tax (NOPAT) |
43 |
50 |
50 |
NOPAT Margin |
0.00% |
55.51% |
55.10% |
Net Nonoperating Expense Percent (NNEP) |
0.17% |
4.83% |
4.55% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
0.00% |
44.49% |
44.90% |
Earnings before Interest and Taxes (EBIT) |
43 |
50 |
50 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
67 |
75 |
74 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.26 |
1.40 |
1.90 |
Price to Tangible Book Value (P/TBV) |
1.35 |
1.47 |
1.98 |
Price to Revenue (P/Rev) |
0.00 |
4.74 |
6.43 |
Price to Earnings (P/E) |
9.48 |
14.51 |
19.15 |
Dividend Yield |
9.49% |
8.82% |
6.61% |
Earnings Yield |
10.55% |
6.89% |
5.22% |
Enterprise Value to Invested Capital (EV/IC) |
1.10 |
1.13 |
1.32 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
9.08 |
10.62 |
Enterprise Value to EBITDA (EV/EBITDA) |
12.24 |
10.97 |
13.01 |
Enterprise Value to EBIT (EV/EBIT) |
19.09 |
16.35 |
19.28 |
Enterprise Value to NOPAT (EV/NOPAT) |
19.09 |
16.35 |
19.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
18.56 |
17.86 |
24.63 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
58.97 |
12.21 |
20.53 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.34 |
1.36 |
1.36 |
Long-Term Debt to Equity |
1.28 |
1.36 |
1.36 |
Financial Leverage |
1.34 |
1.35 |
1.36 |
Leverage Ratio |
2.47 |
2.47 |
2.48 |
Compound Leverage Factor |
2.47 |
2.47 |
2.48 |
Debt to Total Capital |
57.35% |
57.62% |
57.68% |
Short-Term Debt to Total Capital |
2.83% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
54.52% |
57.62% |
57.68% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.13% |
0.14% |
0.16% |
Common Equity to Total Capital |
42.52% |
42.24% |
42.16% |
Debt to EBITDA |
6.36 |
5.58 |
5.69 |
Net Debt to EBITDA |
6.26 |
5.23 |
5.11 |
Long-Term Debt to EBITDA |
6.04 |
5.58 |
5.69 |
Debt to NOPAT |
9.92 |
8.31 |
8.43 |
Net Debt to NOPAT |
9.76 |
7.79 |
7.58 |
Long-Term Debt to NOPAT |
9.43 |
8.31 |
8.43 |
Noncontrolling Interest Sharing Ratio |
0.31% |
0.32% |
0.36% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
14 |
67 |
47 |
Operating Cash Flow to CapEx |
6,341.03% |
4,941.31% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.79 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
2.52 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
2.48 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
0.12 |
0.12 |
Fixed Asset Turnover |
0.00 |
0.13 |
0.13 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
743 |
726 |
729 |
Invested Capital Turnover |
0.00 |
0.12 |
0.12 |
Increase / (Decrease) in Invested Capital |
29 |
-17 |
3.04 |
Enterprise Value (EV) |
820 |
823 |
962 |
Market Capitalization |
400 |
430 |
583 |
Book Value per Share |
$14.99 |
$14.56 |
$14.37 |
Tangible Book Value per Share |
$14.05 |
$13.86 |
$13.74 |
Total Capital |
743 |
726 |
729 |
Total Debt |
426 |
418 |
421 |
Total Long-Term Debt |
405 |
418 |
421 |
Net Debt |
420 |
392 |
378 |
Capital Expenditures (CapEx) |
0.70 |
0.93 |
0.00 |
Net Nonoperating Expense (NNE) |
0.72 |
20 |
19 |
Net Nonoperating Obligations (NNO) |
426 |
418 |
421 |
Total Depreciation and Amortization (D&A) |
24 |
25 |
24 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$2.00 |
$1.38 |
$1.41 |
Adjusted Weighted Average Basic Shares Outstanding |
20.36M |
20.50M |
20.60M |
Adjusted Diluted Earnings per Share |
$1.99 |
$1.38 |
$1.40 |
Adjusted Weighted Average Diluted Shares Outstanding |
20.45M |
20.56M |
20.72M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
21.28M |
21.25M |
21.59M |
Normalized Net Operating Profit after Tax (NOPAT) |
-46 |
35 |
36 |
Normalized NOPAT Margin |
0.00% |
38.86% |
39.41% |
Pre Tax Income Margin |
0.00% |
55.51% |
55.10% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
2.45 |
0.00 |
0.00 |
NOPAT to Interest Expense |
2.45 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
2.41 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
2.41 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
89.57% |
127.46% |
124.88% |
Augmented Payout Ratio |
101.97% |
159.67% |
124.88% |
Quarterly Metrics And Ratios for One Liberty Properties
This table displays calculated financial ratios and metrics derived from One Liberty Properties' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.07% |
-316.59% |
6.48% |
621.21% |
5.00% |
141.13% |
-1.12% |
-2.71% |
-1.49% |
4.90% |
EBITDA Growth |
|
18.79% |
-65.61% |
-13.04% |
-25.32% |
-16.57% |
262.22% |
-2.22% |
17.35% |
8.35% |
-18.57% |
EBIT Growth |
|
26.47% |
-91.71% |
-21.07% |
-34.14% |
-27.19% |
1,485.37% |
-1.06% |
27.80% |
16.75% |
-23.93% |
NOPAT Growth |
|
26.47% |
-91.71% |
-21.07% |
-34.14% |
-27.19% |
1,485.37% |
-1.06% |
27.80% |
16.75% |
-23.93% |
Net Income Growth |
|
16.24% |
36.34% |
-42.10% |
-61.04% |
-61.65% |
70.67% |
-0.52% |
47.99% |
87.40% |
-30.59% |
EPS Growth |
|
21.43% |
31.25% |
-43.18% |
-62.03% |
-64.71% |
69.05% |
-8.00% |
50.00% |
91.67% |
-30.99% |
Operating Cash Flow Growth |
|
16.87% |
-21.86% |
66.59% |
-31.69% |
1.10% |
6.33% |
-39.46% |
-15.69% |
-10.61% |
16.02% |
Free Cash Flow Firm Growth |
|
-113.89% |
-178.04% |
-134.66% |
292.55% |
201.14% |
234.82% |
305.43% |
-11.47% |
78.26% |
-66.73% |
Invested Capital Growth |
|
2.46% |
4.07% |
2.78% |
-1.68% |
0.38% |
-2.30% |
-1.35% |
-0.90% |
-0.04% |
0.42% |
Revenue Q/Q Growth |
|
599.49% |
-357.51% |
-37.83% |
-2.37% |
0.62% |
0.86% |
-0.20% |
-3.95% |
1.89% |
7.41% |
EBITDA Q/Q Growth |
|
-23.43% |
-58.80% |
121.40% |
6.91% |
-14.46% |
78.90% |
-40.24% |
28.31% |
-21.02% |
34.45% |
EBIT Q/Q Growth |
|
-31.22% |
-89.08% |
686.77% |
11.43% |
-23.96% |
137.80% |
-50.90% |
43.94% |
-30.53% |
54.94% |
NOPAT Q/Q Growth |
|
-31.22% |
-89.08% |
686.77% |
11.43% |
-23.96% |
137.80% |
-50.90% |
43.94% |
-30.53% |
54.94% |
Net Income Q/Q Growth |
|
-56.98% |
23.35% |
-39.28% |
20.91% |
-57.65% |
449.01% |
-64.61% |
79.87% |
-46.38% |
103.35% |
EPS Q/Q Growth |
|
-56.96% |
23.53% |
-40.48% |
20.00% |
-60.00% |
491.67% |
-67.61% |
95.65% |
-48.89% |
113.04% |
Operating Cash Flow Q/Q Growth |
|
-26.25% |
-14.99% |
56.89% |
-30.55% |
9.14% |
-10.59% |
-10.67% |
-3.28% |
15.72% |
16.04% |
Free Cash Flow Firm Q/Q Growth |
|
53.67% |
-386.53% |
65.17% |
345.23% |
-75.66% |
548.55% |
-46.93% |
5.69% |
-51.00% |
21.04% |
Invested Capital Q/Q Growth |
|
-1.89% |
1.95% |
-1.44% |
-0.27% |
0.17% |
-0.77% |
-0.48% |
0.18% |
1.04% |
-0.32% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
82.87% |
0.00% |
70.73% |
77.45% |
65.84% |
116.78% |
69.93% |
93.42% |
72.42% |
90.65% |
EBIT Margin |
|
54.80% |
0.00% |
44.05% |
50.28% |
38.00% |
89.58% |
44.07% |
66.05% |
45.03% |
64.96% |
Profit (Net Income) Margin |
|
33.63% |
0.00% |
23.56% |
29.18% |
12.28% |
66.85% |
23.70% |
44.39% |
23.36% |
44.23% |
Tax Burden Percent |
|
61.37% |
693.15% |
53.49% |
58.04% |
32.32% |
74.62% |
53.78% |
67.21% |
51.88% |
68.09% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
4.89% |
0.00% |
4.70% |
7.08% |
5.45% |
11.05% |
5.48% |
8.15% |
5.51% |
8.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.78% |
0.00% |
3.55% |
5.96% |
4.08% |
9.83% |
4.37% |
7.02% |
4.38% |
6.91% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.00% |
0.00% |
4.67% |
8.00% |
5.55% |
13.29% |
5.87% |
9.41% |
6.15% |
9.40% |
Return on Equity (ROE) |
|
9.89% |
13.56% |
9.36% |
15.08% |
11.01% |
24.34% |
11.35% |
17.57% |
11.66% |
17.49% |
Cash Return on Invested Capital (CROIC) |
|
5.51% |
1.91% |
2.83% |
6.36% |
3.89% |
9.17% |
8.26% |
8.24% |
7.53% |
6.44% |
Operating Return on Assets (OROA) |
|
4.64% |
0.00% |
4.46% |
6.73% |
5.19% |
10.51% |
5.22% |
7.76% |
5.24% |
7.70% |
Return on Assets (ROA) |
|
2.84% |
0.00% |
2.39% |
3.91% |
1.68% |
7.84% |
2.81% |
5.21% |
2.72% |
5.24% |
Return on Common Equity (ROCE) |
|
9.86% |
13.52% |
9.33% |
15.04% |
10.97% |
24.26% |
11.31% |
17.51% |
11.62% |
17.42% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.69% |
0.00% |
12.22% |
9.00% |
7.82% |
0.00% |
9.81% |
10.75% |
11.65% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
12 |
1.29 |
10 |
11 |
8.57 |
20 |
10 |
14 |
10 |
15 |
NOPAT Margin |
|
54.80% |
0.00% |
44.05% |
50.28% |
38.00% |
89.58% |
44.07% |
66.05% |
45.03% |
64.96% |
Net Nonoperating Expense Percent (NNEP) |
|
1.11% |
-1.83% |
1.15% |
1.12% |
1.38% |
1.22% |
1.11% |
1.13% |
1.13% |
1.18% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
45.20% |
0.00% |
55.95% |
49.72% |
62.00% |
10.42% |
55.93% |
33.95% |
54.97% |
35.04% |
Earnings before Interest and Taxes (EBIT) |
|
12 |
1.29 |
10 |
11 |
8.57 |
20 |
10 |
14 |
10 |
15 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18 |
7.33 |
16 |
17 |
15 |
27 |
16 |
20 |
16 |
22 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.22 |
1.26 |
1.40 |
1.28 |
1.21 |
1.40 |
1.55 |
1.63 |
1.93 |
1.90 |
Price to Tangible Book Value (P/TBV) |
|
1.30 |
1.35 |
1.49 |
1.35 |
1.28 |
1.47 |
1.62 |
1.70 |
2.03 |
1.98 |
Price to Revenue (P/Rev) |
|
5.97 |
0.00 |
5.70 |
3.84 |
3.47 |
4.74 |
5.21 |
5.58 |
6.57 |
6.43 |
Price to Earnings (P/E) |
|
9.63 |
9.48 |
11.49 |
14.25 |
15.47 |
14.51 |
16.04 |
15.44 |
16.87 |
19.15 |
Dividend Yield |
|
9.90% |
9.49% |
8.72% |
9.63% |
10.53% |
8.82% |
8.12% |
7.67% |
6.54% |
6.61% |
Earnings Yield |
|
10.38% |
10.55% |
8.71% |
7.02% |
6.46% |
6.89% |
6.24% |
6.48% |
5.93% |
5.22% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.08 |
1.10 |
1.16 |
1.11 |
1.08 |
1.13 |
1.19 |
1.22 |
1.35 |
1.32 |
Enterprise Value to Revenue (EV/Rev) |
|
12.24 |
0.00 |
11.04 |
7.80 |
7.52 |
9.08 |
9.53 |
9.83 |
11.06 |
10.62 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.71 |
12.24 |
13.17 |
13.78 |
14.14 |
10.97 |
11.54 |
11.36 |
12.54 |
13.01 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.75 |
19.09 |
21.13 |
23.51 |
25.24 |
16.35 |
17.16 |
16.54 |
18.06 |
19.28 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.75 |
19.09 |
21.13 |
23.51 |
25.24 |
16.35 |
17.16 |
16.54 |
18.06 |
19.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.80 |
18.56 |
16.99 |
17.85 |
17.34 |
17.86 |
21.41 |
22.83 |
26.41 |
24.63 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.81 |
58.97 |
41.54 |
17.26 |
27.72 |
12.21 |
14.34 |
14.72 |
17.97 |
20.53 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.31 |
1.34 |
1.33 |
1.33 |
1.41 |
1.36 |
1.36 |
1.35 |
1.40 |
1.36 |
Long-Term Debt to Equity |
|
1.28 |
1.28 |
1.29 |
1.33 |
1.37 |
1.36 |
1.36 |
1.35 |
1.40 |
1.36 |
Financial Leverage |
|
1.32 |
1.34 |
1.31 |
1.34 |
1.36 |
1.35 |
1.34 |
1.34 |
1.40 |
1.36 |
Leverage Ratio |
|
2.45 |
2.47 |
2.44 |
2.46 |
2.48 |
2.47 |
2.46 |
2.46 |
2.53 |
2.48 |
Compound Leverage Factor |
|
2.45 |
2.47 |
2.44 |
2.46 |
2.48 |
2.47 |
2.46 |
2.46 |
2.53 |
2.48 |
Debt to Total Capital |
|
56.75% |
57.35% |
57.04% |
57.16% |
58.58% |
57.62% |
57.65% |
57.39% |
58.26% |
57.68% |
Short-Term Debt to Total Capital |
|
1.50% |
2.83% |
1.48% |
0.25% |
1.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
55.25% |
54.52% |
55.56% |
56.90% |
56.95% |
57.62% |
57.65% |
57.39% |
58.26% |
57.68% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.13% |
0.13% |
0.13% |
0.14% |
0.14% |
0.14% |
0.17% |
0.16% |
0.16% |
0.16% |
Common Equity to Total Capital |
|
43.12% |
42.52% |
42.83% |
42.70% |
41.29% |
42.24% |
42.19% |
42.45% |
41.59% |
42.16% |
Debt to EBITDA |
|
5.11 |
6.36 |
6.47 |
7.11 |
7.69 |
5.58 |
5.58 |
5.35 |
5.40 |
5.69 |
Net Debt to EBITDA |
|
4.96 |
6.26 |
6.36 |
6.97 |
7.59 |
5.23 |
5.21 |
4.90 |
5.08 |
5.11 |
Long-Term Debt to EBITDA |
|
4.97 |
6.04 |
6.30 |
7.08 |
7.47 |
5.58 |
5.58 |
5.35 |
5.40 |
5.69 |
Debt to NOPAT |
|
7.23 |
9.92 |
10.37 |
12.13 |
13.73 |
8.31 |
8.30 |
7.79 |
7.78 |
8.43 |
Net Debt to NOPAT |
|
7.03 |
9.76 |
10.20 |
11.89 |
13.55 |
7.79 |
7.75 |
7.13 |
7.31 |
7.58 |
Long-Term Debt to NOPAT |
|
7.04 |
9.43 |
10.11 |
12.07 |
13.34 |
8.31 |
8.30 |
7.79 |
7.78 |
8.43 |
Noncontrolling Interest Sharing Ratio |
|
0.30% |
0.31% |
0.31% |
0.31% |
0.32% |
0.32% |
0.35% |
0.34% |
0.35% |
0.36% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-5.71 |
-28 |
-9.68 |
24 |
5.77 |
37 |
20 |
21 |
10 |
12 |
Operating Cash Flow to CapEx |
|
0.00% |
4,735.86% |
0.00% |
0.00% |
0.00% |
3,776.89% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.08 |
0.00 |
0.10 |
0.13 |
0.14 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
Fixed Asset Turnover |
|
0.09 |
0.00 |
0.11 |
0.15 |
0.15 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
729 |
743 |
732 |
731 |
732 |
726 |
723 |
724 |
731 |
729 |
Invested Capital Turnover |
|
0.09 |
0.00 |
0.11 |
0.14 |
0.14 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
17 |
29 |
20 |
-12 |
2.79 |
-17 |
-9.87 |
-6.61 |
-0.29 |
3.04 |
Enterprise Value (EV) |
|
787 |
820 |
851 |
809 |
788 |
823 |
862 |
882 |
989 |
962 |
Market Capitalization |
|
383 |
400 |
439 |
399 |
364 |
430 |
471 |
501 |
588 |
583 |
Book Value per Share |
|
$14.90 |
$14.99 |
$14.74 |
$14.63 |
$14.18 |
$14.56 |
$14.34 |
$14.41 |
$14.25 |
$14.37 |
Tangible Book Value per Share |
|
$13.97 |
$14.05 |
$13.87 |
$13.82 |
$13.39 |
$13.86 |
$13.70 |
$13.79 |
$13.56 |
$13.74 |
Total Capital |
|
729 |
743 |
732 |
731 |
732 |
726 |
723 |
724 |
731 |
729 |
Total Debt |
|
414 |
426 |
418 |
418 |
429 |
418 |
417 |
415 |
426 |
421 |
Total Long-Term Debt |
|
403 |
405 |
407 |
416 |
417 |
418 |
417 |
415 |
426 |
421 |
Net Debt |
|
402 |
420 |
411 |
409 |
423 |
392 |
389 |
380 |
400 |
378 |
Capital Expenditures (CapEx) |
|
0.00 |
0.20 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
4.55 |
-7.62 |
4.70 |
4.73 |
5.80 |
5.17 |
4.62 |
4.72 |
4.81 |
4.95 |
Net Nonoperating Obligations (NNO) |
|
414 |
426 |
418 |
418 |
429 |
418 |
417 |
415 |
426 |
421 |
Total Depreciation and Amortization (D&A) |
|
6.03 |
6.05 |
6.12 |
6.09 |
6.28 |
6.19 |
5.87 |
5.97 |
6.08 |
6.13 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.34 |
$0.42 |
$0.25 |
$0.30 |
$0.12 |
$0.71 |
$0.24 |
$0.45 |
$0.24 |
$0.48 |
Adjusted Weighted Average Basic Shares Outstanding |
|
20.34M |
20.36M |
20.51M |
20.57M |
20.57M |
20.50M |
20.51M |
20.59M |
20.64M |
20.60M |
Adjusted Diluted Earnings per Share |
|
$0.34 |
$0.42 |
$0.25 |
$0.30 |
$0.12 |
$0.71 |
$0.23 |
$0.45 |
$0.23 |
$0.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
20.42M |
20.45M |
20.58M |
20.64M |
20.60M |
20.56M |
20.58M |
20.68M |
20.75M |
20.72M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
21.07M |
21.28M |
21.33M |
21.31M |
21.07M |
21.25M |
21.32M |
21.34M |
21.39M |
21.59M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
8.24 |
0.90 |
7.08 |
7.89 |
6.00 |
14 |
7.00 |
11 |
7.00 |
11 |
Normalized NOPAT Margin |
|
38.36% |
0.00% |
30.83% |
35.20% |
26.60% |
62.71% |
30.85% |
49.72% |
31.52% |
45.47% |
Pre Tax Income Margin |
|
54.80% |
0.00% |
44.05% |
50.28% |
38.00% |
89.58% |
44.07% |
66.05% |
45.03% |
64.96% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
94.75% |
89.57% |
98.92% |
135.27% |
161.23% |
127.46% |
127.52% |
115.37% |
108.17% |
124.88% |
Augmented Payout Ratio |
|
107.89% |
101.97% |
98.92% |
146.94% |
189.16% |
159.67% |
127.52% |
140.15% |
116.74% |
124.88% |
Key Financial Trends
Over the past four years, One Liberty Properties (NYSE: OLP) has shown a relatively stable financial performance with some notable trends in profitability, cash flow, and balance sheet composition.
Positive Aspects:
- The company has consistently generated positive net income, with Q4 2024 showing $10.55 million, an improvement from prior quarters in 2024.
- Depreciation expense remains significant but stable around $6 million quarterly, indicating consistent asset utilization.
- Operating cash flow remains strong, with Q4 2024 reporting $11.57 million, supported by net income and non-cash adjustments.
- Strong investing cash flows in Q4 2024, with proceeds from the sale/maturity of investments ($20.87 million) exceeding purchases ($1.48 million), resulting in net positive investing cash flow.
- Steady issuance of common equity and debt financing supports capital structure flexibility; for instance, $10 million debt issuance in Q4 2024 with simultaneous repayments reflects active capital management.
- Cash interest paid remains moderate relative to income, with around $5 million in Q4 2024.
- Common equity has gradually increased from approximately $314 million in Q1 2023 to around $304 million in Q3 2024, indicating equity stability with minor fluctuations due to other equity adjustments.
- Basic and diluted earnings per share (EPS) have improved from $0.12 in Q3 2023 to $0.48 in Q4 2024, reflecting underlying earnings growth.
- Consistent dividend payments at $0.45 per share every quarter demonstrate management's commitment to shareholder returns.
- Stable total assets around $760-$770 million with manageable levels of liabilities, supporting a strong asset base.
Neutral Aspects:
- Other gains/losses remain negative across quarters (e.g., -$4.9 million in Q4 2024), which slightly offsets pre-tax income but have not severely impacted net income.
- Weighted average shares outstanding remain fairly consistent around 20.5 - 21.5 million, indicating limited dilution from equity issuance.
- Fluctuations in short-term debt balances are minor or zero in recent quarters, suggesting stable short-term financing needs.
- Noncontrolling interest is small at about $1 million, a minor factor for overall net income attribution.
- The company’s intangible assets and other assets show slight declines but are a small portion of total assets.
Negative Aspects:
- In Q4 2022, total revenue was significantly negative (-$55 million), driven by large negative non-interest income and total non-interest expenses, indicating a challenging period then, likely from one-off or accounting adjustments.
- Quarterly other operating expenses fluctuate, occasionally rising notably (e.g., $6.08 million in Q3 2024 and negative expense reported as -$3.85 million in Q4 2023, possibly reflecting reversals or adjustments).
- Impairment charges have appeared sporadically, e.g., $1.09 million in Q2 2024, which reduces profit.
- Repayment of debt has been significant and sometimes exceeds issuance (e.g., Q4 2023 saw $30.7 million repayment vs $23 million issuance), which could pressure liquidity if not balanced by operating cash flows.
- Despite positive earnings, net cash from financing activities was negative in several quarters, notably -$22.4 million in Q4 2023 and -$14.2 million in Q4 2024, suggesting cash outflows exceed inflows in financing, including high dividend payouts and repayment obligations.
Summary: One Liberty Properties displays stable core earnings and reliable dividend payments with strong operating cash flows. The improving EPS over the latest quarters signals positive earnings momentum. Although the company experienced severe negative revenue and expenses in late 2022, it has since recovered with healthier revenues and profitability. Management actively manages capital structure with issuing and repaying debt and equity to maintain liquidity and fund investments. Investors should monitor fluctuations in other operating expenses and debt repayments, but overall, OLP presents a solid financial foundation with consistent shareholder returns.
08/30/25 09:16 AM ETAI Generated. May Contain Errors.