QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
☒ | Accelerated filer | ☐ | |||||||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | |||||||||||||||
Emerging growth company |
Page | ||||||||||||||
PART I. FINANCIAL INFORMATION | ||||||||||||||
Item 1. | ||||||||||||||
Condensed Consolidated Balance Sheets - As of March 31, 2025 and December 31, 2024 | ||||||||||||||
Condensed Consolidated Statements of Operations - Three Months Ended March 31, 2025 and 2024 | ||||||||||||||
Condensed Consolidated Statements of Comprehensive Income (Loss) - Three Months Ended March 31, 2025 and 2024 | ||||||||||||||
Condensed Consolidated Statements of Cash Flows - Three Months Ended March 31, 2025 and 2024 | ||||||||||||||
Condensed Consolidated Statements of Equity - Three Months Ended March 31, 2025 and 2024 | ||||||||||||||
Item 2. | ||||||||||||||
Item 3. | ||||||||||||||
Item 4. | ||||||||||||||
PART II. OTHER INFORMATION | ||||||||||||||
Item 1. | ||||||||||||||
Item 1A. | ||||||||||||||
Item 2. | ||||||||||||||
Item 5. | ||||||||||||||
Item 6. | ||||||||||||||
March 31, | December 31, | ||||||||||
2025 | 2024 | ||||||||||
ASSETS | |||||||||||
Real estate investments | |||||||||||
Real estate property | $ | $ | |||||||||
Accumulated depreciation | ( | ( | |||||||||
Real estate property, net | |||||||||||
Real estate developments | |||||||||||
Investments in sales-type leases, net of allowances (credit losses) of $ | |||||||||||
Investments in real estate joint ventures and partnerships | |||||||||||
Real estate intangible assets, net | |||||||||||
Real estate investments, net | |||||||||||
Cash and cash equivalents | |||||||||||
Restricted cash | |||||||||||
Accounts receivable, net of allowances (credit losses and doubtful accounts) of $ | |||||||||||
Goodwill | |||||||||||
Other receivables, net of allowances (credit losses) of $ | |||||||||||
Prepaid expenses and other assets | |||||||||||
Total assets | $ | $ | |||||||||
LIABILITIES AND EQUITY | |||||||||||
Liabilities: | |||||||||||
Notes payable and other debt | $ | $ | |||||||||
Accounts payable | |||||||||||
Accrued post-retirement benefits | |||||||||||
Deferred revenue | |||||||||||
Accrued and other liabilities | |||||||||||
Total liabilities | |||||||||||
Commitments and Contingencies (Note 7) | |||||||||||
Equity: | |||||||||||
Common stock - no par value; authorized, | |||||||||||
Accumulated other comprehensive income (loss) | |||||||||||
Distributions in excess of accumulated earnings | ( | ( | |||||||||
Total shareholders' equity | |||||||||||
Total liabilities and equity | $ | $ |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Operating Revenue: | ||||||||||||||
Commercial Real Estate | $ | $ | ||||||||||||
Land Operations | ||||||||||||||
Total operating revenue | ||||||||||||||
Operating Costs and Expenses: | ||||||||||||||
Cost of Commercial Real Estate | ||||||||||||||
Cost of Land Operations | ||||||||||||||
Selling, general and administrative | ||||||||||||||
Total operating costs and expenses | ||||||||||||||
Gain (loss) on commercial real estate transactions | ||||||||||||||
Gain (loss) on disposal of assets, net | ||||||||||||||
Total gain (loss) on commercial real estate transactions and other disposal of assets, net | ||||||||||||||
Operating Income (Loss) | ||||||||||||||
Other Income and (Expenses): | ||||||||||||||
Income (loss) related to joint ventures | ||||||||||||||
Interest and other income (expense), net | ||||||||||||||
Interest expense | ( | ( | ||||||||||||
Income (Loss) from Continuing Operations Before Income Taxes | ||||||||||||||
Income tax benefit (expense) | ||||||||||||||
Income (Loss) from Continuing Operations | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | ( | |||||||||||||
Net Income (Loss) | $ | $ | ||||||||||||
Earnings (Loss) Per Share Available to A&B Shareholders: | ||||||||||||||
Basic Earnings (Loss) Per Share of Common Stock: | ||||||||||||||
Continuing operations available to A&B shareholders | $ | $ | ||||||||||||
Discontinued operations available to A&B shareholders | ||||||||||||||
Net income (loss) available to A&B shareholders | $ | $ | ||||||||||||
Diluted Earnings (Loss) Per Share of Common Stock: | ||||||||||||||
Continuing operations available to A&B shareholders | $ | $ | ||||||||||||
Discontinued operations available to A&B shareholders | ||||||||||||||
Net income (loss) available to A&B shareholders | $ | $ | ||||||||||||
Weighted-Average Number of Shares Outstanding: | ||||||||||||||
Basic | ||||||||||||||
Diluted | ||||||||||||||
Amounts Available to A&B Common Shareholders: | ||||||||||||||
Continuing operations available to A&B common shareholders | $ | $ | ||||||||||||
Discontinued operations available to A&B common shareholders | ( | |||||||||||||
Net income (loss) available to A&B common shareholders | $ | $ | ||||||||||||
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Net Income (Loss) | $ | $ | ||||||||||||
Other Comprehensive Income (Loss), net of tax: | ||||||||||||||
Cash flow hedges: | ||||||||||||||
Unrealized interest rate derivative gain (loss) | ( | |||||||||||||
Reclassification adjustment to interest expense included in Net Income (Loss) | ( | ( | ||||||||||||
Other comprehensive income (loss), net of tax | ( | |||||||||||||
Comprehensive Income (Loss) | $ | $ | ||||||||||||
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Cash Flows from Operating Activities: | ||||||||||||||
Net income (loss) | $ | $ | ||||||||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations: | ||||||||||||||
Loss (income) from discontinued operations | ( | |||||||||||||
Depreciation and amortization | ||||||||||||||
Provision for (reversal of) credit losses | ||||||||||||||
(Gain) loss on commercial real estate transactions and other disposals, net | ( | ( | ||||||||||||
(Gain) loss on de-designated interest rate swap valuation adjustment | ( | |||||||||||||
Share-based compensation expense | ||||||||||||||
Loss (income) related to joint ventures, net of operating cash distributions | ( | |||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Trade and other receivables | ( | ( | ||||||||||||
Prepaid expenses and other assets | ( | ( | ||||||||||||
Development/other property inventory | ( | |||||||||||||
Accrued post-retirement benefits | ( | ( | ||||||||||||
Accounts payable | ( | ( | ||||||||||||
Accrued and other liabilities | ( | ( | ||||||||||||
Operating cash flows from continuing operations | ||||||||||||||
Operating cash flows from discontinued operations | ( | |||||||||||||
Net cash provided by (used in) operations | ||||||||||||||
Cash Flows from Investing Activities: | ||||||||||||||
Capital expenditures for property, plant and equipment | ( | ( | ||||||||||||
Proceeds from disposal of assets | ||||||||||||||
Payments for purchases of investments in affiliates and other investments | ( | ( | ||||||||||||
Investing cash flows from continuing operations | ( | ( | ||||||||||||
Investing cash flows from discontinued operations | ||||||||||||||
Net cash provided by (used in) investing activities | ( | |||||||||||||
Cash Flows from Financing Activities: | ||||||||||||||
Payments of notes payable and other debt and deferred financing costs | ( | ( | ||||||||||||
Borrowings (payments) on line-of-credit agreement, net | ( | |||||||||||||
Cash dividends paid | ( | ( | ||||||||||||
Repurchases of common stock and other payments | ( | ( | ||||||||||||
Financing cash flows from continuing operations | ( | ( | ||||||||||||
Financing cash flows from discontinued operations | ||||||||||||||
Net cash provided by (used in) financing activities | ( | ( | ||||||||||||
Cash, Cash Equivalents, and Restricted Cash | ||||||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | ( | |||||||||||||
Balance, beginning of period | ||||||||||||||
Balance, end of period | $ | $ |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Other Cash Flow Information: | ||||||||||||||
Interest paid, net of capitalized interest, for continuing operations | $ | $ | ||||||||||||
Income tax payments/(refunds), net | $ | $ | ||||||||||||
Noncash Investing and Financing Activities from continuing operations: | ||||||||||||||
Capital expenditures included in accounts payable and accrued and other liabilities | $ | $ | ||||||||||||
Finance lease liabilities arising from obtaining ROU assets | $ | $ | ||||||||||||
Dividends declared but unpaid at end of period | $ | $ | ||||||||||||
Increase (decrease) in other receivables from investments in affiliates | $ | $ | ||||||||||||
Reconciliation of cash, cash equivalents, and restricted cash | ||||||||||||||
Beginning of the period: | ||||||||||||||
Cash and cash equivalents | $ | $ | ||||||||||||
Restricted cash | ||||||||||||||
Cash, cash equivalents, and restricted cash | $ | $ | ||||||||||||
End of the period: | ||||||||||||||
Cash and cash equivalents | $ | $ | ||||||||||||
Restricted cash | ||||||||||||||
Cash, cash equivalents, and restricted cash | $ | $ |
Total Equity | ||||||||||||||||||||||||||||||||
Common Stock | Accumulated Other Comprehensive Income (Loss) | (Distribution in Excess of Accumulated Earnings) Earnings Surplus | Total | |||||||||||||||||||||||||||||
Shares | Stated Value | |||||||||||||||||||||||||||||||
Balance, January 1, 2024 | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||
Net income (loss) | — | — | — | |||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | |||||||||||||||||||||||||||||
Dividend on common stock ($ | — | — | — | ( | ( | |||||||||||||||||||||||||||
Share-based compensation | — | — | — | |||||||||||||||||||||||||||||
Shares issued (repurchased), net | ( | — | ( | ( | ||||||||||||||||||||||||||||
Balance, March 31, 2024 | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||
Total Equity | ||||||||||||||||||||||||||||||||
Common Stock | Accumulated Other Comprehensive Income (Loss) | (Distribution in Excess of Accumulated Earnings) Earnings Surplus | Total | |||||||||||||||||||||||||||||
Shares | Stated Value | |||||||||||||||||||||||||||||||
Balance, January 1, 2025 | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||
Net income (loss) | — | — | — | |||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | ( | — | ( | |||||||||||||||||||||||||||
Dividend on common stock ($ | — | — | — | ( | ( | |||||||||||||||||||||||||||
Share-based compensation | — | — | — | |||||||||||||||||||||||||||||
Shares issued (repurchased), net | ( | — | ( | ( | ||||||||||||||||||||||||||||
Balance, March 31, 2025 | $ | $ | $ | ( | $ |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Interest income | $ | $ | ||||||||||||
Post-retirement benefit (expense) | ( | ( | ||||||||||||
Gain (loss) on fair value adjustments related to interest rate swaps | ||||||||||||||
Financing charges | ( | |||||||||||||
Other income (expense), net | ( | |||||||||||||
Interest and other income (expense), net | $ | $ |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Revenues | $ | $ | ||||||||||||
Operating costs and expenses | ||||||||||||||
Gross Profit (Loss) | $ | $ | ||||||||||||
Income (Loss) from Continuing Operations1 | $ | $ | ( | |||||||||||
Net Income (Loss)1 | $ | $ | ( | |||||||||||
1 Includes earnings from equity method investments held by the investee. |
Fair Value Measurements at | |||||||||||||||||||||||||||||
March 31, 2025 | |||||||||||||||||||||||||||||
Consolidated Balance Sheet Location | Total | Quoted Prices in Active Markets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Derivative financial instruments - interest rate swaps | Prepaid expenses and other assets | $ | $ | $ | $ | ||||||||||||||||||||||||
Fair Value Measurements at | |||||||||||||||||||||||||||||
December 31, 2024 | |||||||||||||||||||||||||||||
Consolidated Balance Sheet Location | Total | Quoted Prices in Active Markets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Derivative financial instruments - interest rate swaps | Prepaid expenses and other assets | $ | $ | $ | $ | ||||||||||||||||||||||||
Interest Rate (%) | Maturity Date | Principal Outstanding | ||||||||||||||||||||||||
March 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||
Secured: | ||||||||||||||||||||||||||
Photovoltaic Financing | (1) | (1) | $ | $ | ||||||||||||||||||||||
Manoa Marketplace | (2) | 2029 | ||||||||||||||||||||||||
Subtotal | $ | $ | ||||||||||||||||||||||||
Unsecured: | ||||||||||||||||||||||||||
Series J Note | 2025 | $ | $ | |||||||||||||||||||||||
Series B Note | 2026 | |||||||||||||||||||||||||
Series C Note | 2026 | |||||||||||||||||||||||||
Series F Note | 2026 | |||||||||||||||||||||||||
Series H Note | 2026 | |||||||||||||||||||||||||
Series K Note | 2027 | |||||||||||||||||||||||||
Series G Note | 2027 | |||||||||||||||||||||||||
Series L Note | 2028 | |||||||||||||||||||||||||
Series I Note | 2028 | |||||||||||||||||||||||||
Term Loan 5 | 2029 | |||||||||||||||||||||||||
Series M Note | 2032 | |||||||||||||||||||||||||
Subtotal | $ | $ | ||||||||||||||||||||||||
Revolving Credit Facilities: | ||||||||||||||||||||||||||
A&B Revolver | (3) | 2028 | (4) | |||||||||||||||||||||||
Total debt (contractual) | $ | $ | ||||||||||||||||||||||||
Unamortized debt issuance costs | ( | ( | ||||||||||||||||||||||||
Total debt (carrying value) | $ | $ | ||||||||||||||||||||||||
(1) Financing leases have a weighted average discount rate of | ||||||||||||||||||||||||||
(2) Loan has a stated interest rate of SOFR plus | ||||||||||||||||||||||||||
(3) Loan has a stated interest rate of SOFR plus | ||||||||||||||||||||||||||
(4) A&B Revolver has |
Effective | Maturity | Fixed Interest | Notional Amount at | Asset (Liability) Fair Value at | ||||||||||||||||||||||||||||
Date | Date | Rate | March 31, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||
Interest Rate Swap Agreements | ||||||||||||||||||||||||||||||||
4/7/2016 | 8/1/2029 | $ | $ | $ | ||||||||||||||||||||||||||||
5/1/2024 | 12/9/2031 | $ | $ | $ | ||||||||||||||||||||||||||||
12/9/2024 | 12/9/2031 | $ | $ | $ | ||||||||||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Information regarding derivatives designated as hedging instruments | ||||||||||||||
Amount of gain (loss) recognized in OCI on derivatives | $ | ( | $ | |||||||||||
Impact of reclassification adjustment to interest expense included in Net Income (Loss) | $ | ( | $ | ( | ||||||||||
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Revenues: | ||||||||||||||
Commercial Real Estate | $ | $ | ||||||||||||
Land Operations: | ||||||||||||||
Development sales revenue | ||||||||||||||
Unimproved/other property sales revenue | ||||||||||||||
Other operating revenue | ||||||||||||||
Land Operations | ||||||||||||||
Total revenues | $ | $ | ||||||||||||
March 31, 2025 | December 31, 2024 | |||||||||||||
Accounts receivable | $ | $ | ||||||||||||
Allowances (credit losses and doubtful accounts) | ( | ( | ||||||||||||
Accounts receivable, net of allowance for credit losses and allowance for doubtful accounts | $ | $ | ||||||||||||
Variable consideration1 | $ | $ | ||||||||||||
Prepaid rent | ||||||||||||||
Other deferred revenue | ||||||||||||||
Deferred revenue | $ | $ | ||||||||||||
1 Variable consideration deferred as of the end of the periods related to amounts received in the sale of agricultural land on Maui in 2018 that, under revenue recognition guidance, could not be included in the transaction price. | ||||||||||||||
March 31, 2025 | December 31, 2024 | |||||||||||||
Leased property - real estate | $ | $ | ||||||||||||
Less: accumulated depreciation | ( | ( | ||||||||||||
Property under operating leases - net | $ | $ |
March 31, 2025 | ||||||||
Present value of lease payments | $ | |||||||
Unguaranteed residual assets | ||||||||
Investment in sales-type leases | ||||||||
Less: CECL sales-type leases | ( | |||||||
Investments in sales-type leases, net | $ |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Operating leases: | ||||||||||||||
Lease payments | $ | $ | ||||||||||||
Variable lease payments | ||||||||||||||
Revenues deemed uncollectible, net | ( | ( | ||||||||||||
Total rental income from operating leases | $ | $ | ||||||||||||
Sales-type leases: | ||||||||||||||
Interest income | $ | $ | ||||||||||||
Provision for credit losses on sales-type leases | ( | |||||||||||||
Total rental income from sales-type leases | $ | $ |
Operating | ||||||||
2025 | $ | |||||||
2026 | ||||||||
2027 | ||||||||
2028 | ||||||||
2029 | ||||||||
2030 | ||||||||
Thereafter | ||||||||
Total future lease payments to be received | $ |
Sales-Type | ||||||||
2025 | $ | |||||||
2026 | ||||||||
2027 | ||||||||
2028 | ||||||||
2029 | ||||||||
2030 | ||||||||
Thereafter | ||||||||
Total future undiscounted lease payments to be received | $ | |||||||
Less: imputed interest | ( | |||||||
Total present value of lease payments | $ | |||||||
Unguaranteed residual assets | ||||||||
Total investment in sales-type leases | $ |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Operating lease cost | $ | $ | ||||||||||||
Finance lease cost: | ||||||||||||||
Amortization of right-of-use assets | ||||||||||||||
Interest on lease liabilities | ||||||||||||||
Total lease cost - operating and finance leases | $ | $ |
2025 Grants | 2024 Grants | |||||||||||||
Volatility of A&B common stock | ||||||||||||||
Average volatility of peer companies | ||||||||||||||
Risk-free interest rate |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Share-based expense: | ||||||||||||||
Time-based and market-based restricted stock units | $ | $ | ||||||||||||
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Income (loss) from continuing operations | $ | $ | ||||||||||||
Distributions and allocations to participating securities | ( | |||||||||||||
Income (loss) from continuing operations available to A&B shareholders | ||||||||||||||
Income (loss) from discontinued operations | ( | |||||||||||||
Net income (loss) available to A&B common shareholders | $ | $ |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Denominator for basic EPS - weighted average shares outstanding | ||||||||||||||
Effect of dilutive securities: | ||||||||||||||
Restricted stock unit awards | ||||||||||||||
Denominator for diluted EPS - weighted average shares outstanding |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Number of anti-dilutive securities |
March 31, 2025 | December 31, 2024 | |||||||||||||
Post-retirement plans | $ | $ | ||||||||||||
Non-qualified benefit plans | ( | ( | ||||||||||||
Interest rate swaps | ||||||||||||||
Accumulated other comprehensive income (loss) | $ | $ |
Employee Benefit Plans | Interest Rate Swap | Total | ||||||||||||||||||
Balance, January 1, 2025 | $ | $ | $ | |||||||||||||||||
Other comprehensive income (loss) before reclassifications, net of taxes of $ | ( | ( | ||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss)1 | ( | ( | ||||||||||||||||||
Other comprehensive income (loss), net of taxes | ( | ( | ||||||||||||||||||
Balance, March 31, 2025 | $ | $ | $ |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Commercial Real Estate | ||||||||||||||
Revenue from external customers | $ | $ | ||||||||||||
Intersegment revenue | ||||||||||||||
Total segment revenue | ||||||||||||||
Less: | ||||||||||||||
Operating costs and expenses | ||||||||||||||
Property taxes | ||||||||||||||
Depreciation and amortization | ||||||||||||||
Selling, general, and administrative | ||||||||||||||
Other segment items1 | ( | ( | ||||||||||||
Commercial Real Estate segment operating profit | $ | $ | ||||||||||||
Land Operations | ||||||||||||||
Revenue from external customers | $ | $ | ||||||||||||
Total segment revenue | ||||||||||||||
Less: | ||||||||||||||
Development cost of sales | ||||||||||||||
Unimproved/other property land cost of sales | ||||||||||||||
Other operating costs and expenses2 | ||||||||||||||
Selling, general, and administrative | ||||||||||||||
(Gain) loss from disposals, net | ( | ( | ||||||||||||
(Income) loss related to joint ventures | ( | ( | ||||||||||||
Other segment items3 | ( | ( | ||||||||||||
Land Operations segment operating profit | $ | $ | ||||||||||||
Operating Profit (Loss) | ||||||||||||||
Commercial Real Estate | $ | $ | ||||||||||||
Land Operations | ||||||||||||||
Total operating profit (loss) | ||||||||||||||
Gain (loss) on commercial real estate transactions | ||||||||||||||
Interest expense | ( | ( | ||||||||||||
Corporate and other expense | ( | ( | ||||||||||||
Income (Loss) from Continuing Operations Before Income Taxes | $ | $ |
(amounts in thousands, except percentage and per share data; unaudited) | Three Months Ended March 31, | 2025 vs 2024 | ||||||||||||||||||||||||
2025 | 2024 | $ | % | |||||||||||||||||||||||
Operating revenue | $ | 53,738 | $ | 61,202 | $ | (7,464) | (12.2) | % | ||||||||||||||||||
Cost of operations | (27,063) | (30,203) | 3,140 | 10.4 | % | |||||||||||||||||||||
Selling, general, and administrative | (6,990) | (7,239) | 249 | 3.4 | % | |||||||||||||||||||||
Gain (loss) on commercial real estate transactions | 4,103 | — | 4,103 | NM | ||||||||||||||||||||||
Gain (loss) on disposal of assets, net | 193 | 23 | 170 | 7X | ||||||||||||||||||||||
Operating income (loss) | 23,981 | 23,783 | 198 | 0.8 | % | |||||||||||||||||||||
Income (loss) related to joint ventures | 3,025 | 698 | 2,327 | 3X | ||||||||||||||||||||||
Interest and other income (expense), net | 51 | 1,267 | (1,216) | (96.0) | % | |||||||||||||||||||||
Interest expense | (5,802) | (5,510) | (292) | (5.3) | % | |||||||||||||||||||||
Income tax benefit (expense) | 39 | — | 39 | NM | ||||||||||||||||||||||
Income (loss) from continuing operations | 21,294 | 20,238 | 1,056 | 5.2 | % | |||||||||||||||||||||
Income (loss) from discontinued operations (net of income taxes) | 139 | (256) | 395 | NM | ||||||||||||||||||||||
Net income (loss) | $ | 21,433 | $ | 19,982 | 1,451 | 7.3 | % | |||||||||||||||||||
Basic Earnings (Loss) Per Share of Common Stock: | ||||||||||||||||||||||||||
Basic earnings (loss) per share - continuing operations | $ | 0.29 | $ | 0.28 | $ | 0.01 | 3.6 | % | ||||||||||||||||||
Basic earnings (loss) per share - discontinued operations | — | — | — | — | % | |||||||||||||||||||||
$ | 0.29 | $ | 0.28 | $ | 0.01 | 3.6 | % | |||||||||||||||||||
Diluted Earnings (Loss) Per Share of Common Stock: | ||||||||||||||||||||||||||
Diluted earnings (loss) per share - continuing operations | $ | 0.29 | $ | 0.28 | $ | 0.01 | 3.6 | % | ||||||||||||||||||
Diluted earnings (loss) per share - discontinued operations | — | — | — | — | % | |||||||||||||||||||||
$ | 0.29 | $ | 0.28 | $ | 0.01 | 3.6 | % | |||||||||||||||||||
Continuing operations available to A&B common shareholders | $ | 21,294 | $ | 20,230 | $ | 1,064 | 5.3 | % | ||||||||||||||||||
Discontinued operations available to A&B common shareholders | 139 | (256) | 395 | NM | ||||||||||||||||||||||
Net income (loss) available to A&B common shareholders | $ | 21,433 | $ | 19,974 | $ | 1,459 | 7.3 | % | ||||||||||||||||||
Funds From Operations ("FFO")1 | $ | 26,346 | $ | 29,205 | $ | (2,859) | (9.8) | % | ||||||||||||||||||
Adjusted FFO1 | $ | 22,286 | $ | 25,530 | $ | (3,244) | (12.7) | % | ||||||||||||||||||
FFO per diluted share | $ | 0.36 | $ | 0.40 | $ | (0.04) | (10.0) | % | ||||||||||||||||||
Weighted average diluted shares outstanding (FFO/Adjusted FFO)2 | 72,820 | 72,666 | ||||||||||||||||||||||||
1 For definitions of capitalized terms and a discussion of management's use of a non-GAAP financial measure and the required reconciliation of non-GAAP measures to GAAP measures, refer to page 30. | ||||||||||||||||||||||||||
2 May differ from figure used in the consolidated statements of operations based on differing dilutive effects for net income (loss) versus FFO/Adjusted FFO. |
(amounts in thousands, except percentage data; unaudited) | Three Months Ended March 31, | 2025 vs 2024 | ||||||||||||||||||||||||
2025 | 2024 | $ | % | |||||||||||||||||||||||
Commercial Real Estate operating revenue | $ | 51,043 | $ | 48,888 | $ | 2,155 | 4.4 | % | ||||||||||||||||||
Commercial Real Estate operating costs and expenses | (26,169) | (25,416) | (753) | (3.0) | % | |||||||||||||||||||||
Selling, general, and administrative | (1,456) | (1,556) | 100 | 6.4 | % | |||||||||||||||||||||
Intersegment operating revenue1 | — | 6 | (6) | (100.0) | % | |||||||||||||||||||||
Interest and other income (expense), net | 8 | 59 | (51) | (86.4) | % | |||||||||||||||||||||
Commercial Real Estate operating profit (loss) | $ | 23,426 | $ | 21,981 | $ | 1,445 | 6.6 | % | ||||||||||||||||||
Net Operating Income ("NOI")2 | $ | 33,228 | $ | 31,764 | $ | 1,464 | 4.6 | % | ||||||||||||||||||
Same-Store Net Operating Income ("Same-Store NOI")2 | $ | 32,389 | $ | 31,090 | $ | 1,299 | 4.2 | % | ||||||||||||||||||
Gross leasable area ("GLA") in square feet ("SF") for improved properties at end of period | 3,974 | 3,932 | 42 | 1 | % | |||||||||||||||||||||
1 Intersegment operating revenue for Commercial Real Estate is primarily from the Land Operations segment and is eliminated in the consolidated results of operations. | ||||||||||||||||||||||||||
2 For a discussion of management's use of non-GAAP financial measures and the required reconciliation of non-GAAP measures to GAAP measures, refer to page 30. |
Transfers In | ||||||||||||||||||||||||||
Property | Location | Date (Month/Year) | Purchase Price | GLA (SF) | ||||||||||||||||||||||
Maui Business Park - 4.7-acre parcel subject to ground lease | Maui | 03/2025 | N/A1 | N/A2 | ||||||||||||||||||||||
1 Represents an intercompany transaction. Land and land improvements transferred from Land Operations segment. During the three months ended March 31, 2025, the Company entered into a ground lease agreement for the transferred land, and the agreement was determined to meet the classification as a sales-type lease. | ||||||||||||||||||||||||||
2 Transfer of land and land improvements only. |
Three Months Ended March 31, 2025 | ||||||||||||||
Leases | GLA (SF) | ABR2,4/SF | Rent Spread3 | |||||||||||
Retail | 27 | 58,435 | $ | 45.80 | 11.1 | % | ||||||||
Industrial | 12 | 174,698 | $ | 16.36 | 9.5 | % | ||||||||
Office | 3 | 3,645 | $ | 32.12 | — | % | ||||||||
Subtotal - Improved properties | 42 | 236,778 | $ | 23.86 | 10.2 | % | ||||||||
Ground5 | 1 | N/A1 | $ | 0.7 | N/A | |||||||||
1 Not applicable for ground leases as such leases would not be comparable from a GLA (SF) perspective | ||||||||||||||
2Annualized Base Rent ("ABR") is the first month's contractual base rent multiplied by 12. Base rent is presented without consideration of percentage rent that may, in some cases, be significant. | ||||||||||||||
3 Rent spread is calculated for comparable leases, a subset of the total population of leases for the period presented (described above). | ||||||||||||||
4 ABR, in millions, is presented for ground leases. | ||||||||||||||
5 During the three months ended March 31, 2025, the Company entered into a non-comparable ground lease for a 4.7-acre land parcel located within Maui Business Park. As rent has not yet commenced for the lease, the ABR presented is the expected economic ABR. |
As of | As of | Basis Point Change | ||||||||||||||||||
March 31, 2025 | March 31, 2024 | |||||||||||||||||||
Leased Occupancy | 95.4% | 94.0% | 140 | |||||||||||||||||
Physical Occupancy | 95.2% | 93.5% | 170 | |||||||||||||||||
Economic Occupancy | 93.9% | 92.3% | 160 |
Leased Occupancy | ||||||||||||||||||||
As of | As of | Basis Point Change | ||||||||||||||||||
March 31, 2025 | March 31, 2024 | |||||||||||||||||||
Retail | 95.2% | 93.2% | 200 | |||||||||||||||||
Industrial | 97.3% | 96.8% | 50 | |||||||||||||||||
Office | 79.5% | 83.9% | (440) | |||||||||||||||||
Total Leased Occupancy | 95.4% | 94.0% | 140 |
Economic Occupancy | ||||||||||||||||||||
As of | As of | Basis Point Change | ||||||||||||||||||
March 31, 2025 | March 31, 2024 | |||||||||||||||||||
Retail | 93.2% | 91.2% | 200 | |||||||||||||||||
Industrial | 97.1% | 95.7% | 140 | |||||||||||||||||
Office | 76.2% | 83.3% | (710) | |||||||||||||||||
Total Economic Occupancy | 93.9% | 92.3% | 160 |
Same-Store Leased Occupancy | ||||||||||||||||||||
As of | As of | Basis Point Change | ||||||||||||||||||
March 31, 2025 | March 31, 2024 | |||||||||||||||||||
Retail | 95.4% | 94.7% | 70 | |||||||||||||||||
Industrial | 97.5% | 96.9% | 60 | |||||||||||||||||
Office | 96.2% | 94.4% | 180 | |||||||||||||||||
Total Same-Store Leased Occupancy | 96.1% | 95.4% | 70 |
Same-Store Economic Occupancy | ||||||||||||||||||||
As of | As of | Basis Point Change | ||||||||||||||||||
March 31, 2025 | March 31, 2024 | |||||||||||||||||||
Retail | 93.4% | 92.6% | 80 | |||||||||||||||||
Industrial | 97.2% | 95.7% | 150 | |||||||||||||||||
Office | 96.2% | 94.4% | 180 | |||||||||||||||||
Total Same-Store Economic Occupancy | 94.7% | 93.7% | 100 |
Three Months Ended March 31, | ||||||||||||||
(amounts in thousands; unaudited) | 2025 | 2024 | ||||||||||||
Development sales revenue | $ | — | $ | 2,455 | ||||||||||
Unimproved/other property sales revenue | 2,533 | 9,625 | ||||||||||||
Other operating revenue1 | 162 | 234 | ||||||||||||
Total Land Operations operating revenue | 2,695 | 12,314 | ||||||||||||
Land Operations operating costs and expenses2 | (894) | (4,799) | ||||||||||||
Selling, general, and administrative | (227) | (320) | ||||||||||||
Gain (loss) from disposals, net | 218 | 23 | ||||||||||||
Earnings (loss) from joint ventures | 3,025 | 698 | ||||||||||||
Interest and other income (expense), net | 33 | 15 | ||||||||||||
Total Land Operations operating profit (loss) | $ | 4,850 | $ | 7,931 | ||||||||||
1 Other operating revenue includes revenue related to licensing and leasing of legacy agricultural lands during the three months ended March 31, 2025 and 2024. | ||||||||||||||
2 Includes intersegment operating charges for Land Operations that are primarily from the Commercial Real Estate segment and are eliminated in the consolidated results of operations. |
2025 | 2024 | |||||||||||||
Net income (loss) available to A&B common shareholders | $ | 21,433 | $ | 19,974 | ||||||||||
Depreciation and amortization of commercial real estate properties | 9,155 | 8,975 | ||||||||||||
Gain on commercial real estate transactions1 | (4,103) | — | ||||||||||||
(Income) loss from discontinued operations, net of income taxes | (139) | 256 | ||||||||||||
FFO | 26,346 | 29,205 | ||||||||||||
Add (deduct) Adjusted FFO defined adjustments | ||||||||||||||
Provision for (reversal of) current expected credit losses | 17 | — | ||||||||||||
Legacy joint venture (income) loss2 | (3,243) | (698) | ||||||||||||
(Gain) loss on fair value adjustments related to interest rate swaps | — | (3,675) | ||||||||||||
Non-recurring financing-related charges | — | 2,350 | ||||||||||||
Amortization of share-based compensation | 1,370 | 1,126 | ||||||||||||
Maintenance capital expenditures3 | (2,076) | (2,018) | ||||||||||||
Leasing commissions paid | (216) | (315) | ||||||||||||
Sales-type lease adjustments | (67) | — | ||||||||||||
Straight-line lease adjustments | (226) | (592) | ||||||||||||
Amortization of net debt premiums or discounts and deferred financing costs | 424 | 243 | ||||||||||||
Favorable (unfavorable) lease amortization | (43) | (96) | ||||||||||||
Adjusted FFO | $ | 22,286 | $ | 25,530 |
1 Includes selling profits from a sales-type lease. | ||||||||||||||
2 Includes joint ventures engaged in legacy business activities within the Land Operations segment. | ||||||||||||||
3 Includes ongoing maintenance capital expenditures only. |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
CRE Operating Profit | $ | 23,426 | $ | 21,981 | ||||||||||
Depreciation and amortization | 9,158 | 8,975 | ||||||||||||
Straight-line lease adjustments | (226) | (592) | ||||||||||||
Favorable/(unfavorable) lease amortization | (43) | (96) | ||||||||||||
Sales-type lease adjustments | (50) | — | ||||||||||||
Termination fees and other | (482) | (1) | ||||||||||||
Interest and other income (expense), net | (8) | (59) | ||||||||||||
Selling, general, and administrative | 1,453 | 1,556 | ||||||||||||
NOI | 33,228 | 31,764 | ||||||||||||
Less: NOI from acquisitions, dispositions, and other adjustments | (839) | (674) | ||||||||||||
Same-Store NOI | $ | 32,389 | $ | 31,090 |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Capital expenditures for real estate | ||||||||||||||
Ongoing maintenance capital expenditures | ||||||||||||||
Building/area improvements | $ | 819 | $ | 1,164 | ||||||||||
Tenant space improvements | 1,257 | 854 | ||||||||||||
Total ongoing maintenance capital expenditures for real estate | 2,076 | 2,018 | ||||||||||||
Discretionary capital expenditures | ||||||||||||||
Development and redevelopment1 | 1,048 | 1,022 | ||||||||||||
Tenant space improvements - nonrecurring | 111 | — | ||||||||||||
Total discretionary capital expenditures for real estate | 1,159 | 1,022 | ||||||||||||
Capitalized indirect costs | 818 | 666 | ||||||||||||
Total capital expenditures for real estate1 | 4,053 | 3,706 | ||||||||||||
Corporate and other capital expenditures | 116 | 40 | ||||||||||||
Total Capital Expenditures1 | $ | 4,169 | $ | 3,746 |
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. | ||||||||
ALEXANDER & BALDWIN, INC. | ||||||||
April 25, 2025 | By: /s/ Clayton K.Y. Chun | |||||||
Clayton K.Y. Chun | ||||||||
Executive Vice President, Chief Financial Officer and Treasurer | ||||||||
April 25, 2025 | By: /s/ Anthony J. Tommasino | |||||||
Anthony J. Tommasino | ||||||||
Vice President and Controller |
By /s/ Lance K. Parker | ||||||||
Lance K. Parker | ||||||||
President and Chief Executive Officer | ||||||||
Date: | April 25, 2025 |
By /s/ Clayton K.Y. Chun | ||||||||
Clayton K.Y. Chun | ||||||||
Executive Vice President, Chief Financial Officer and Treasurer | ||||||||
Date: | April 25, 2025 |
/s/ Lance K. Parker | |||||
Name: | Lance K. Parker | ||||
Title: | President and Chief Executive Officer | ||||
Date: | April 25, 2025 |
/s/ Clayton K.Y. Chun | |||||
Name: | Clayton K.Y. Chun | ||||
Title: | Executive Vice President, Chief Financial Officer and Treasurer | ||||
Date: | April 25, 2025 |
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands |
Mar. 31, 2025 |
Dec. 31, 2024 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Sales-type leases, allowance for credit losses | $ 17 | |
Allowances (credit losses and doubtful accounts) | 1,728 | $ 1,701 |
Allowance for credit losses on other receivables | $ 2,299 | $ 2,393 |
Common stock authorized (in shares) | 225,000,000 | 225,000,000 |
Common stock outstanding (in shares) | 72,711,539 | 72,633,866 |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Statement of Comprehensive Income [Abstract] | ||
Net Income (Loss) | $ 21,433 | $ 19,982 |
Cash flow hedges: | ||
Unrealized interest rate derivative gain (loss) | (3,083) | 1,202 |
Reclassification adjustment to interest expense included in Net Income (Loss) | (545) | (473) |
Other comprehensive income (loss), net of tax | (3,628) | 729 |
Comprehensive Income (Loss) | $ 17,805 | $ 20,711 |
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Parenthetical) - $ / shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Statement of Stockholders' Equity [Abstract] | ||
Dividends declared (in dollars per share) | $ 0.2250 | $ 0.2225 |
Background and Basis of Presentation |
3 Months Ended |
---|---|
Mar. 31, 2025 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Background and Basis of Presentation | Background and Basis of Presentation Description of Business: Alexander & Baldwin, Inc. ("A&B" or the "Company") is a fully integrated real estate investment trust ("REIT") headquartered in Honolulu, Hawai‘i, whose history in Hawai‘i dates back to 1870. Over time, the Company has evolved from a 571-acre sugar plantation on Maui to become one of Hawai‘i's premier commercial real estate companies and the owner of the largest grocery-anchored, neighborhood shopping center portfolio in the state. The Company operates in two segments: Commercial Real Estate ("CRE") and Land Operations. As of March 31, 2025, the Company's commercial real estate portfolio resides entirely in Hawai‘i and consists of 21 retail centers, 14 industrial assets and four office properties, representing a total of four million square feet of gross leasable area ("GLA"), as well as 146 acres of commercial land, of which substantially all is leased pursuant to urban ground leases. Throughout this quarterly report on Form 10-Q, references to "we," "our," "us" and "our Company" refer to Alexander & Baldwin, Inc., together with its consolidated subsidiaries. Basis of Presentation: The interim condensed consolidated financial statements are unaudited. Because of the nature of the Company's operations, the results for interim periods are not necessarily indicative of results to be expected for the year. While these condensed consolidated financial statements reflect all normal recurring adjustments that are, in the opinion of management, necessary for fair presentation of the results of the interim period, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America ("GAAP") for complete financial statements. Therefore, the interim condensed consolidated financial statements should be read in conjunction with the consolidated balance sheets as of December 31, 2024 and 2023, and the related consolidated statements of operations, comprehensive income (loss), cash flows, and equity and redeemable noncontrolling interest for each of the three years ended December 31, 2024, 2023, and 2022, respectively, and the notes thereto included in the Company's Annual Report filed on Form 10-K for the year ended December 31, 2024 ("2024 Form 10-K"), and other subsequent filings with the U.S. Securities and Exchange Commission ("SEC"). Use of Estimates: The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported. Estimates and assumptions are used for, but not limited to: (i) asset impairments, including intangible assets and goodwill, (ii) purchase price allocations with respect to commercial real estate asset acquisitions, (iii) the determination of fair value of sales-type leases, (iv) litigation and contingencies, (v) postretirement benefits, (vi) recoverable amounts of accounts and other receivables, (vii) valuation of derivatives and their effectiveness as hedges, (viii) income taxes, and (ix) valuation of market-based and performance-based restricted stock units. Future results could be materially affected if actual results differ from these estimates and assumptions. Rounding: Amounts in the condensed consolidated financial statements and notes are rounded to the nearest thousand. Accordingly, a recalculation of some per-share amounts and percentages, if based on the reported data, may result in differences.
|
Significant Accounting Policies |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Significant Accounting Policies | Significant Accounting Policies The Company's significant accounting policies are described in Note 2 to the consolidated financial statements included in Item 8 of the Company's 2024 Form 10-K. Updates to the Company's significant accounting policies are included herein as a result of the Company's investments in sales-type leases during the three months ended March 31, 2025. Sales-type Leases: Lease classification for leases under which the Company is the lessor are evaluated under ASC Topic 842, Leases ("ASC 842") at lease commencement or lease modification. Leases qualify as sales-type leases if the contract includes either transfer of ownership clauses, certain purchase options, a lease term representing a major part of the economic life of the asset, or the present value of the lease payments and residual guarantees provided by the lessee equals substantially all of the fair value of the asset. If a lease is determined to be a sales-type lease, the Company records a net investment in the lease which is equal to the present value of the fixed and determinable lease payments, including any guaranteed or unguaranteed residual value of the asset at the end of the lease, discounted at the rate implicit in the lease. ASC 842 requires a lessor to derecognize the underlying asset and recognize any selling profit or loss on a sales-type lease at lease commencement, assuming that collectibility of both lease payments and any residual value guarantee provided by the lessee is probable. The difference between the net investment in the lease and the carrying value of the underlying asset is recognized as selling profit or loss upon execution of the lease within Gain (loss) on commercial real estate transactions in the Company's condensed consolidated statements of operations. Initial direct costs are recognized as an expense if, at the commencement date, the fair value of the underlying asset is different from its carrying amount. If the fair value of the underlying asset equals its carrying amount, initial direct costs are deferred at the commencement date and included in the measurement of the net investment in the lease. Interest income from sales-type leases is measured using the rate implicit in the lease and is recorded in Operating Revenue - Commercial Real Estate in the Company’s condensed consolidated statements of operations over the lease term to produce a constant periodic rate of return on the Company’s net investment in the lease. Rent payments that are not fixed and determinable at lease inception, such as tenant reimbursed property operating costs, percentage rent and market rent adjustments, are not included in the effective interest method calculation and are accounted for as variable payments in the period earned. The Company evaluates its net investment in sales-type leases for impairment under the current expected credit loss ("CECL") standard. Recently issued accounting pronouncements In October 2023, the FASB issued ASU No. 2023-06 ("ASU 2023-06"), Disclosure Improvements - Codification Amendment in Response to the SEC’s Disclosure Update and Simplification Initiative. This ASU modified the disclosure and presentation requirements of a variety of codification topics by aligning them with the SEC’s regulations. The amendments to the various topics should be applied prospectively, and the effective date will be determined for each individual disclosure based on the effective date of the SEC’s removal of the related disclosure. If the SEC has not removed the applicable requirements from Regulation S-X or Regulation S-K by June 30, 2027, then this ASU will not become effective. Early adoption is prohibited. The Company does not expect the amendments of this accounting standard update to have a material impact on its consolidated financial statements and related disclosures. In December 2023, the FASB issued ASU No. 2023-09 (“ASU 2023-09”), Income Taxes (Topic 740): Improvement to Income Tax Disclosures to enhance the transparency and decision usefulness of income tax disclosures, primarily related to the rate reconciliation and income taxes paid information. ASU 2023-09 is effective for annual periods beginning after December 15, 2024, on a prospective basis. Early adoption is permitted. The Company is currently evaluating the impact of this accounting standard update on its consolidated financial statements and related disclosures. In November 2024, the FASB issued ASU No. 2024-03 ("ASU 2024-03"), Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures. This ASU requires a public business entity to disclose specific information about certain costs and expenses in the notes to its financial statements for interim and annual reporting periods. The objective of the disclosure requirements is to provide disaggregated information about a public business entity's expenses to help investors (a) better understand the entity's performance, (b) better assess the entity's prospects for future cash flows, and (c) compare an entity's performance over time and with that of other entities. ASU 2024-03 is effective for annual periods beginning after December 15, 2026, on either a prospective basis to financial statements issued for reporting periods after the effect date, or on a retrospective basis to any or all prior periods presented in the financial statements. Early adoption is permitted. The Company is currently evaluating the impact of this accounting standard update on its consolidated financial statements and related disclosures. Interest and other income (expense), net Interest and other income (expense), net for the three months ended March 31, 2025 and 2024, included the following (in thousands):
|
Investments in Affiliates |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Method Investments and Joint Ventures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments in Affiliates | Investments in Affiliates The Company's investments in affiliates principally consist of equity investments in limited liability companies in which the Company has the ability to exercise significant influence over the operating and financial policies of these investments. Accordingly, the Company accounts for its investments using the equity method of accounting. Operating results presented in the Company's condensed consolidated financial statements include the Company's proportionate share of net income (loss) from its equity method investments. Summarized financial information of entities accounted for by the equity method on a combined basis for the three months ended March 31, 2025 and 2024, is as follows (in thousands):
During the three months ended March 31, 2025 and 2024, Income (loss) related to joint ventures was $3.0 million and $0.7 million, respectively, and return on investment operating cash distributions was $2.0 million and $0.7 million, respectively.
|
Fair Value Measurements |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurements | Fair Value Measurements Recurring Fair Value Measurements The following tables present the fair value of those assets and (liabilities) measured on a recurring basis as of March 31, 2025 and December 31, 2024, (in thousands):
Derivative Financial Instruments: The Company records its interest rate swaps at fair value. The fair values of the Company's interest rate swaps are classified as Level 2 measurements in the fair value hierarchy and are based on the estimated amounts that the Company would receive or pay to terminate the contracts at the reporting date and are determined using interest rate pricing models and interest rate related observable inputs (refer to Note 6 – Derivative Instruments for fair value information regarding the Company's derivative instruments). Non-Recurring Fair Value Certain financial and nonfinancial assets and liabilities are measured at fair value on a nonrecurring basis and are subject to fair value adjustments in certain circumstances, such as when there is evidence of impairment. The Company’s process for identifying and recording impairment is discussed in Note 2 to the consolidated financial statements included in Item 8 of the Company's 2024 Form 10-K. Investments in sales-type leases, net: During the three months ended March 31, 2025, the Company entered into a ground lease agreement for a 4.7-acre land parcel located within Maui Business Park, which met the criteria for classification as a sales-type lease. The net investment in sales-type lease asset was recorded at the estimated fair value at the lease commencement date. The fair value of sales-type leases are generally estimated utilizing Level 3 inputs to discount the estimated future cash flows of the lease, including any guaranteed or unguaranteed estimated residual value of the asset at the end of the lease, using the rate implicit in the lease. Financial Assets and Liabilities not Measured at Fair Value Financial assets and liabilities that are not measured at fair value on our condensed consolidated balance sheets include cash and cash equivalents, restricted cash, accounts and notes receivable, net and notes payable and other debt. The fair value of the Company's cash and cash equivalents, restricted cash, accounts receivable, net and short-term borrowings approximate their carrying values due to the short-term nature of the instruments, and are classified as Level 1 measurement in the fair value hierarchy. The fair value of the Company's notes receivable approximated the carrying amount of $5.3 million and $13.1 million as of March 31, 2025 and December 31, 2024, respectively. The fair value of these notes is estimated using a discounted cash flow analysis in which the Company uses unobservable inputs such as market interest rates determined by the loan-to-value and market capitalization rates related to the underlying collateral at which management believes similar loans would be made, and is classified as a Level 3 measurement in the fair value hierarchy. At March 31, 2025, the carrying amount of the Company's notes payable and other debt was $452.8 million and the corresponding fair value was $449.2 million. At December 31, 2024, the carrying amount of the Company's notes payable and other debt was $474.8 million and the corresponding fair value was $468.4 million. The fair value of debt is calculated by discounting the future cash flows of the debt at rates based on instruments with similar risk, terms and maturities as compared to the Company's existing debt arrangements, and is classified as a Level 3 measurement in the fair value hierarchy.
|
Notes Payable and Other Debt |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes Payable and Other Debt | Notes Payable and Other Debt As of March 31, 2025 and December 31, 2024, notes payable and other debt consisted of the following (dollars in thousands):
|
Derivative Instruments |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments | Derivative Instruments The Company is exposed to interest rate risk related to its variable-rate interest debt. From time to time, the Company may use interest rate swaps to manage its exposure to interest rate risk. Cash Flow Hedges of Interest Rate Risk As of March 31, 2025, the Company had three interest rate swap agreements, all three of which were designated as cash flow hedges. The key terms are as follows (dollars in thousands):
The assets related to the interest rate swaps as of March 31, 2025 and December 31, 2024, are presented within Prepaid expenses and other assets in the condensed consolidated balance sheets. Changes in fair value of designated cash flow hedges are recorded in Accumulated other comprehensive income (loss) and subsequently reclassified into interest expense as interest is incurred on the related variable-rate debt. Changes in fair value of undesignated cash flow hedges, including de-designated hedges, are recorded in Interest and other income (expense), net. Statement of Comprehensive Income (Loss) Derivative Instruments Impact The following table represents the pre-tax effect of the derivative instruments in the Company's condensed consolidated statements of comprehensive income (loss) (in thousands):
As of March 31, 2025, the Company expects to reclassify $1.6 million of net losses on derivative instruments from accumulated other comprehensive income to earnings during the next 12 months.
|
Commitments and Contingencies |
3 Months Ended |
---|---|
Mar. 31, 2025 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies Commitments and other financial arrangements Bonds related to the Company's real estate activities totaled $17.0 million as of March 31, 2025, and represent commercial bonds issued by third party sureties (permit, subdivision, license and notary bonds). If drawn upon, the Company would be obligated to reimburse the surety that issued the bond for the amount of the bond, reduced for the work completed to date. Legal proceedings and other contingencies Prior to the sale of approximately 41,000 acres of agricultural land on Maui to Mahi Pono Holdings, LLC ("Mahi Pono") in December 2018, the Company, through East Maui Irrigation Company, LLC ("EMI"), also owned approximately 16,000 acres of watershed lands in East Maui and held four water licenses to approximately 30,000 acres owned by the State of Hawai‘i in East Maui. The sale to Mahi Pono included the sale of a 50% interest in EMI (which closed February 1, 2019), and provided for the Company and Mahi Pono, through EMI, to jointly continue the existing process to secure a long-term lease from the State for delivery of irrigation water to Mahi Pono for use in Central Maui. The last of these water license agreements expired in 1986, and all four agreements were then extended as revocable permits that were renewed annually. In 2001, a request was made to the State Board of Land and Natural Resources (the "BLNR") to replace these revocable permits with a long-term water lease. Pending the completion by the BLNR of a contested case hearing it ordered to be held on the request for the long-term lease, the BLNR has kept the existing permits on a holdover basis. Three parties (Healoha Carmichael; Lezley Jacintho; and Na Moku Aupuni O Ko‘olau Hui) filed a lawsuit on April 10, 2015, (the "Initial Lawsuit") alleging that the BLNR has been renewing the revocable permits annually rather than keeping them in holdover status. The lawsuit challenged the BLNR’s decision to continue the revocable permits for calendar year 2015 and asked the court to void the revocable permits and to declare that the renewals were illegally issued without preparation of an environmental assessment ("EA"). In December 2015, the BLNR decided to reaffirm its prior decisions to keep the permits in holdover status. This decision by the BLNR was challenged by the three parties. In January 2016, the court ruled in the Initial Lawsuit that the renewals were not subject to the EA requirement, but that the BLNR lacked legal authority to keep the revocable permits in holdover status beyond one year (the "Initial Ruling"). The Initial Ruling was appealed to the Intermediate Court of Appeals ("ICA") of the State of Hawai‘i. In May 2016, while the appeal of the Initial Ruling was pending, the Hawai‘i State Legislature passed House Bill 2501, which specified that the BLNR has the legal authority to issue holdover revocable permits for the disposition of water rights for a period not to exceed three years. The governor signed this bill into law as Act 126 in June 2016. Pursuant to Act 126, the annual authorization of the existing holdover permits was sought and granted by the BLNR in December 2016, November 2017 and November 2018 for calendar years 2017, 2018, and 2019. No extension of Act 126 was approved by the Hawai‘i State Legislature in 2019. In June 2019, the ICA vacated the Initial Ruling, effectively reversing the determination that the BLNR lacked authority to keep the revocable permits in holdover status beyond one year (the "ICA Ruling"). The ICA remanded the case back to the trial court to determine whether the holdover status of the permits was both (a) "temporary" and (b) in the best interest of the State, as required by statute. The plaintiffs filed a motion with the ICA for reconsideration of its decision, which was denied on July 5, 2019. On September 30, 2019, the plaintiffs filed a request with the Supreme Court of Hawai‘i to review and reverse the ICA Ruling. On November 25, 2019, the Supreme Court of Hawai‘i granted the plaintiffs' request to review the ICA Ruling and, on May 5, 2020, oral argument was held. On October 11, 2019, the BLNR took up the renewal of all the existing water revocable permits in the state, acting under the ICA Ruling, and approved the continuation of the four East Maui water revocable permits for another one-year period through December 31, 2020. On November 13, 2020, the BLNR approved another renewal of such permits through December 31, 2021. On March 2, 2022, the Supreme Court of Hawai’i vacated the ICA’s ruling relating to the BLNR's decision to continue the revocable permits for the calendar year 2015, holding that Hawaii Revised Statutes Chapter 343 (the Hawaii Environmental Policy Act) did apply to the permits. The court remanded the matter back to the Circuit Court to determine if any exceptions would apply and, if not, how HRS Chapter 343 should be applied in light of the steps taken by A&B/EMI toward the long-term water lease. The Supreme Court of Hawai’i also determined that the BLNR had the statutory authority to continue the permits for more than one year, but required the BLNR to make findings of fact and conclusions of law determining that the action would serve the best interests of the State. On remand, the Carmichael Plaintiffs filed a motion for partial summary judgment asking the Circuit Court to conclude that the BLNR and A&B/EMI violated HRS Chapter 343 when the BLNR continued the revocable permits for calendar year 2015. On December 21, 2023, the Circuit Court entered its order granting in part and denying in part the motion for partial summary judgment, determining that the BLNR and A&B/EMI had violated HRS Chapter 343 when the BLNR continued the revocable permits for calendar year 2015, but denying the plaintiffs’ request for a declaration that A&B/EMI had no authority to divert any water until a final environmental impact statement had been accepted. Also on remand, the Carmichael Plaintiffs sought and were granted leave to file an amended complaint asserting a claim for unjust enrichment against A&B/EMI. The plaintiffs assert that they had a superior right to the water diverted by EMI from at least 2015 until September 2021 when BLNR accepted the final environmental impact statement for the long-term water lease, and EMI lacked the authority to divert water during that time period. In December 2023, the Carmichael Plaintiffs filed their amended complaint. On February 11, 2025, the Circuit Court entered its order granting A&B/EMI’s motion for summary judgment as to the plaintiffs’ unjust enrichment claim. Final judgment was entered on February 26, 2025. On March 5, 2025, the Carmichael Plaintiffs filed a notice of appeal with the ICA challenging the grant of summary judgment as to the unjust enrichment claim. In the companion case brought by Na Moku Aupuni O Ko‘olau Hui challenging the BLNR’s decision to continue the revocable permits for calendar year 2016, Na Moku filed a motion asking for a decision on appeal and requesting that the Circuit Court limit the current diversion of water pursuant to the revocable permits and order the BLNR to allow Na Moku to intervene in the contested case hearing ordered by the Circuit Court in the Sierra Club litigation addressed below. On January 2, 2024, the Circuit Court entered its order granting Na Moku’s request to invalidate the BLNR’s decision reaffirming the holdover status of the revocable permits for calendar year 2016 and denying Na Moku’s request to (1) impose a cap on the current amount of water diverted pursuant to the revocable permits, (2) order the BLNR to allow Na Moku to intervene in Sierra Club’s contested case hearing; and (3) declare that A&B/EMI had no legal authority to divert water pursuant to then-valid revocable permits. In January 2024, the circuit court entered final judgment in this case. In a separate matter, on December 7, 2018, a contested case request filed by the Sierra Club (contesting the BLNR's November 2018 approval of the 2019 revocable permits) was denied by the BLNR. On January 7, 2019, the Sierra Club filed a lawsuit in the circuit court of the first circuit in Hawai‘i against the BLNR, A&B and EMI, seeking to invalidate the 2019 and 2020 holdovers of the revocable permits for, among other things, failure to perform an EA. The lawsuit also sought to enjoin A&B/EMI from diverting more than 25 million gallons a day until a permit or lease is properly issued by the BLNR, and for the imposition of certain conditions on the revocable permits by the BLNR. The count seeking to invalidate the revocable permits based on the failure to perform an EA was dismissed by the court, based on the ICA Ruling in the Initial Lawsuit. The Sierra Club’s lawsuit was amended to include a challenge to the BLNR’s renewal of the revocable permits for calendar year 2020. After a full trial on the merits held beginning in August of 2020, the court ruled, on April 6, 2021, against the Sierra Club on its lawsuit challenging the 2019 and 2020 revocable permits. On February 17, 2022, the Sierra Club filed its notice of appeal challenging the decision on the August 2020 trial. The court separately considered a lawsuit filed by the Sierra Club appealing the BLNR’s decision to deny it a contested case hearing on the 2021 revocable permits, which were granted by the BLNR on or about November 13, 2020. In that case, on May 28, 2021, the court issued an interim decision that the Sierra Club’s due process rights were violated, ordered the BLNR to hold a contested case hearing on the 2021 permits, and that the permits would be vacated. On July 30, 2021, the court modified its ruling to say that the permits would not be invalidated, but left in place pending the outcome of the contested case hearing. The contested case hearing was held by the BLNR in December 2021 to address the continuation of the revocable permits for both calendar years 2021 and 2022 and the BLNR issued a decision on June 30, 2022. On December 27, 2021, while BLNR’s decision in the contested case hearing was pending, the court further modified its ruling to allow the permits to remain in place until the earlier of May 1, 2022, the date on which the BLNR renders a substantive decision on the continuation of the permits for calendar year 2022, or further order of the court. On April 26, 2022, the court orally granted an extension of the May 1, 2022 deadline to the earlier of June 15, 2022, or the date on which the BLNR renders a substantive decision on the continuation of the permits for calendar year 2022, or as may be further ordered by the court. On June 1, 2022, the court granted an extension of the June 15, 2022 deadline to the earlier of July 15, 2022 or the date on which the BLNR renders a substantive decision on the continuation of the permits for calendar year 2022 or as may be further ordered by the court. On June 30, 2022, the BLNR issued its final decision on the contested case hearing on the permits for calendar years 2021 and 2022, approving the continuation of the permits through the end of calendar year 2022. The Company and the BLNR appealed the court’s determination that the Sierra Club was entitled to a contested case hearing on the 2021 revocable permits. At the request of Sierra Club, the Intermediate Court of Appeals held oral argument on the matter on December 13, 2023. On April 12, 2024, the ICA issued its opinion holding that the Sierra Club was not entitled to a contested case hearing, the circuit court erred by modifying the permits, and the Sierra Club was not entitled to attorneys’ fees and costs. The Sierra Club filed an application with the Supreme Court of Hawai’i for a writ of certiorari challenging the ICA’s opinion. On July 11, 2024, the Supreme Court of Hawai’i entered its order accepting Sierra Club's application for a writ of certiorari. The Hawaii Supreme Court held oral argument on November 21, 2024. The case is still pending. In July 2022, the Sierra Club filed a separate appeal challenging the BLNR’s June 30, 2022 decision on the contested case hearing on the permits for calendar years 2021 and 2022. On March 31, 2023, the court entered its decision on appeal, dismissing the appeal as moot. On January 29, 2024, the court entered final judgment in this case. On February 8, 2024, the Sierra Club filed a notice of appeal with the Hawaii Intermediate Court of Appeals, and on December 24, 2024, the court reversed the dismissal, finding the case not moot and remanding the matter to the Circuit Court for consideration of the merits of the appeal. On February 10, 2025, the Sierra Club filed with the Hawaii Supreme Court, an application for a writ of certiorari, arguing that the ICA erred in remanding the matter back to the Circuit Court rather than deciding the merits of the appeal itself. On March 28, 2025, the Hawaii Supreme Court rejected the Sierra Club’s application. On November 10, 2022, the BLNR voted to continue the revocable permits for calendar year 2023 and, at that same meeting, denied the Sierra Club’s oral request for a contested case hearing. The Sierra Club subsequently submitted a written request to the BLNR for a contested case hearing on the continuation of the revocable permits, which the BLNR denied on December 9, 2022. On November 29, 2022, the Sierra Club filed an appeal of the BLNR’s decisions to deny its oral request for a contested case hearing and to continue the revocable permits for 2023 and on December 15, 2022, the Sierra Club amended its appeal to also challenge the BLNR’s denial of its written request for a contested case hearing. On June 16, 2023, the Circuit Court entered its Decision on Appeal; and Interim Modification of Permits Pursuant to HRS 91-14(g) in which the court concluded that the Sierra Club was again entitled to a contested case hearing on the continuation of the revocable permits for calendar year 2023. The court also modified the BLNR’s decision to continue the revocable permits by reducing the cap to 31.5 million gallons per day. A&B/EMI filed motions to increase the modified cap and for leave to take an immediate appeal. On August 11, 2023, the court entered its order denying A&B/EMI’s motion for leave to take an immediate appeal. On September 8, 2023, the court entered its ruling denying without prejudice A&B/EMI’s motion to increase the modified cap. On August 17, 2023, Sierra Club filed its First Motion to Modify Permits, asking the court to impose conditions on the revocable permits requiring A&B/EMI to determine the water needs of the County of Maui Fire Department and to line one reservoir, which the court granted in part, ordering the parties to meet with the County of Maui Fire Department to discuss the Department’s water needs. In January 2024, the court entered final judgment in this case. In February 2024, A&B/EMI and BLNR filed separate notices of appeal with the Hawaii Intermediate Court of Appeals. On December 8, 2023, the BLNR issued a new revocable permit to the Company for calendar year 2024. On that same date, after the BLNR voted to grant the new revocable permit to the Company, Sierra Club made an oral request for a contested case hearing and, on December 18, 2023, filed a written request for the same. On December 13, 2024, the BLNR denied Sierra Club’s requests for a contested case hearing. On December 13, 2024, the BLNR issued a new revocable permit to the Company for calendar year 2025. On that same date, prior to the BLNR’s vote to grant the new revocable permit to the Company, Sierra Club made an oral and written request for a contested case hearing, and Na Moku Aupuni O Ko‘olau Hui made an oral request for a contested case hearing. The BLNR voted to deny both requests. On January 9, 2025, Sierra Club filed an appeal of the BLNR’s decision denying its request for a contested case hearing as well as challenging the merits of the BLNR’s decision to issue the new revocable permit for calendar year 2025. On January 10, 2025, Na Moku Aupuni O Ko‘olau Hui filed an appeal of the BLNR’s decision denying its oral request for a contested case hearing as well as challenging the merits of the BLNR’s decision to issue the new revocable permit for calendar year 2025. In connection with A&B’s obligation to continue the existing process to secure a long-term water lease from the State, A&B and EMI will defend against the remaining claims made by the Sierra Club. In addition to the litigation described above, the Company is a party to, or may be contingently liable in connection with, other legal actions arising in the normal conduct of its businesses. While the outcomes of such litigation and claims cannot be predicted with certainty, in the opinion of management after consultation with counsel, the reasonably possible losses would not have a material effect on the Company's consolidated financial statements as a whole. Further note that certain of the Company's properties and assets may become the subject of other types of claims and assessments at various times (e.g., environmental matters based on normal operations of such assets). Depending on the facts and circumstances surrounding such potential claims and assessments, the Company records an accrual if it is deemed probable that a liability has been incurred and the amount of loss can be reasonably estimated/valued as of the date of the financial statements.
|
Revenue and Contract Balances |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue from Contract with Customer [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue and Contract Balances | Revenue and Contract Balances The Company generates revenue through its Commercial Real Estate and Land Operations segments. Through its Commercial Real Estate segment, the Company owns and operates a portfolio of commercial real estate properties and generates income (i.e., revenue) as a lessor through leases of such assets. Refer to Note 9 – Leases - The Company as a Lessor for further discussion of lessor income recognition. The Land Operations segment generates revenue from contracts with customers. The Company further disaggregates revenue from contracts with customers by revenue type when appropriate if the Company believes disaggregation best depicts how the nature, amount, timing, and uncertainty of the Company's revenue and cash flows are affected by economic factors. Revenue by type for the three months ended March 31, 2025 and 2024, was as follows (in thousands):
The following table provides information about receivables, contract assets and contract liabilities from contracts with customers as of March 31, 2025 and December 31, 2024 (in thousands):
For the three months ended March 31, 2025, the Company recognized less than $0.1 million in revenue related to the Company's variable consideration and other deferred revenue reported as of December 31, 2024.
|
Leases - The Company as a Lessor |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases - The Company as a Lessor | Leases - The Company as a Lessor The Company leases real estate property to tenants under operating leases and sales-type leases. Such activity is primarily composed of operating leases within its CRE segment. The historical cost of, and accumulated depreciation on, leased property under operating leases as of March 31, 2025, and December 31, 2024, were as follows (in thousands):
During the three months ended March 31, 2025, the Company entered into a ground lease agreement for a 4.7-acre land parcel located within Maui Business Park. Management evaluated the agreement in accordance with ASC 842 and determined that it met the criteria for classification as a sales-type lease. Accordingly, $5.0 million of land was derecognized and the present value of the future lease payments and the unguaranteed residual value of $9.2 million was recorded as Investments in sales-type leases, net in the Company's condensed consolidated balance sheets as of March 31, 2025. As a result, the Company recognized $4.1 million in selling profit from sales-type leases within Gain (loss) on commercial real estate transactions in the Company's condensed consolidated statements of operations during the three months ended March 31, 2025. The components of the Company's investments in sales-type leases, net as of March 31, 2025 was as follows (in thousands):
Rental income (i.e., revenue) under operating leases and sales-type leases during the three months ended March 31, 2025 and 2024, were as follows (in thousands):
Contractual future lease payments to be received on non-cancelable operating leases as of March 31, 2025, were as follows (in thousands):
Minimum undiscounted lease payments to be received under our sales-type leases as of March 31, 2025, were as follows (in thousands):
|
Leases - The Company as a Lessee |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases - The Company as a Lessee | Leases - The Company as a Lessee There have been no material changes from the Company's leasing activities as a lessee described in Note 13 to the consolidated financial statements included in Item 8 of the Company's 2024 Form 10-K. The following table provides information about the Company's operating lease costs and finance lease costs recognized during the three months ended March 31, 2025 and 2024, (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases - The Company as a Lessee | Leases - The Company as a Lessee There have been no material changes from the Company's leasing activities as a lessee described in Note 13 to the consolidated financial statements included in Item 8 of the Company's 2024 Form 10-K. The following table provides information about the Company's operating lease costs and finance lease costs recognized during the three months ended March 31, 2025 and 2024, (in thousands):
|
Share-based Payment Awards |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Payment Arrangement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based Payment Awards | Share-based Payment Awards The 2022 Incentive Compensation Plan ("2022 Plan") allows for the granting of stock options, stock appreciation rights, stock awards, restricted stock units, dividend equivalent rights, and other awards. The shares of common stock authorized to be issued under the 2022 Plan are to be drawn from the shares of the Company's authorized but unissued common stock or from shares of its common stock that the Company acquired, including shares purchased on the open market or private transactions. During the three months ended March 31, 2025, the Company granted approximately 271,900 of restricted stock unit awards with a weighted average grant date fair value of $19.21. During the three months ended March 31, 2024, the Company granted approximately 310,100 of restricted stock unit awards with a weighted average grant date fair value of $17.91. The fair value of the Company's time-based and performance-based awards was determined using the Company's stock price on the grant date. The fair value of the Company's market-based awards was estimated using the Company's stock price on the date of grant and the probability of vesting using a Monte Carlo simulation. The Monte Carlo simulation was performed with the following weighted-average assumptions:
The Company recognizes compensation cost net of actual forfeitures of time-based or market-based awards. A summary of compensation cost related to share-based payments is as follows (in thousands):
|
Income Taxes |
3 Months Ended |
---|---|
Mar. 31, 2025 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes The Company has been organized and operates in a manner that enables it to qualify, and management believes it will continue to qualify, as a REIT for federal income tax purposes. As of March 31, 2025, tax years 2021 and later are open to audit by the tax authorities. Management believes the result of any potential audits will not have a material adverse effect on its results of operations, financial condition, or liquidity.
|
Earnings Per Share (“EPS”) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share (“EPS”) | Earnings Per Share ("EPS") Basic earnings per common share excludes dilution and is calculated by dividing net earnings allocated to common shares by the weighted-average number of common shares outstanding for the period. Diluted earnings per common share is calculated by dividing net earnings allocated to common shares by the weighted-average number of common shares outstanding for the period, as adjusted for the potential dilutive effect of non-participating share-based awards as well as adjusted by the number of additional shares, if any, that would have been outstanding had the potentially dilutive common shares been issued. The following table provides a reconciliation of income (loss) from continuing operations to net income (loss) from continuing operations available to A&B common shareholders and net income (loss) available to A&B common shareholders (in thousands):
The number of shares used to compute basic and diluted earnings per share is as follows (in thousands):
The number of anti-dilutive securities, excluded from the calculation of diluted earnings per common share, consisted of the following (in thousands):
|
Accumulated Other Comprehensive Income (Loss) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss) | Accumulated Other Comprehensive Income (Loss) For the three months ended March 31, 2025, other comprehensive income (loss) principally includes unrealized interest rate hedging gains and losses and associated reclassification adjustments to interest expense. The components of Accumulated other comprehensive income (loss), net of taxes, were as follows as of March 31, 2025, and December 31, 2024, (in thousands):
The changes in Accumulated other comprehensive income (loss) by component for the three months ended March 31, 2025, were as follows (in thousands, net of taxes):
1 Amounts reclassified from Accumulated other comprehensive income (loss) related to interest rate swap settlements are presented as an adjustment to Interest expense in the Condensed Consolidated Statements of Operations. Amounts reclassified from Accumulated other comprehensive income (loss) related to employee benefit plan items are presented as part of Interest and other income (expense), net in the Condensed Consolidated Statements of Operations.
|
Segment Results |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Results | Segment Information Operating segments are components of an enterprise that engage in business activities from which it may earn revenues and incur expenses, whose operating results are regularly reviewed by the chief operating decision maker to make decisions about resources to be allocated to the segment and assess its performance, and for which discrete financial information is available. The Company's CODM is the chief executive officer. The Company operates and reports on two segments: Commercial Real Estate and Land Operations. Reportable segment information for the three months ended March 31, 2025 and 2024, is summarized below (in thousands):
1 Commercial Real Estate other segment items includes interest income and gain (loss) on fixed asset disposals. 2 Intersegment expenses were immaterial for the three months ended March 31, 2025 and 2024, and are included within other operating costs and expenses. 3 Land Operations other segment items includes interest income related to seller financing receivables from the sales of unimproved legacy property or development parcels and expenses related to non-qualified plan and other post-retirement benefits related to legacy operations.
|
Subsequent Events |
3 Months Ended |
---|---|
Mar. 31, 2025 | |
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent EventsOn April 22, 2025, the Company's Board of Directors declared a cash dividend of $0.225 per share on outstanding common stock, payable on July 9, 2025, to shareholders of record as of the close of business on June 13, 2025. |
Pay vs Performance Disclosure - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Pay vs Performance Disclosure | ||
Net Income (Loss) | $ 21,433 | $ 19,982 |
Insider Trading Arrangements |
3 Months Ended |
---|---|
Mar. 31, 2025 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Significant Accounting Policies (Policies) |
3 Months Ended |
---|---|
Mar. 31, 2025 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation: The interim condensed consolidated financial statements are unaudited. Because of the nature of the Company's operations, the results for interim periods are not necessarily indicative of results to be expected for the year. While these condensed consolidated financial statements reflect all normal recurring adjustments that are, in the opinion of management, necessary for fair presentation of the results of the interim period, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America ("GAAP") for complete financial statements. Therefore, the interim condensed consolidated financial statements should be read in conjunction with the consolidated balance sheets as of December 31, 2024 and 2023, and the related consolidated statements of operations, comprehensive income (loss), cash flows, and equity and redeemable noncontrolling interest for each of the three years ended December 31, 2024, 2023, and 2022, respectively, and the notes thereto included in the Company's Annual Report filed on Form 10-K for the year ended December 31, 2024 ("2024 Form 10-K"), and other subsequent filings with the U.S. Securities and Exchange Commission ("SEC").
|
Use of Estimates | Use of Estimates: The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported. Estimates and assumptions are used for, but not limited to: (i) asset impairments, including intangible assets and goodwill, (ii) purchase price allocations with respect to commercial real estate asset acquisitions, (iii) the determination of fair value of sales-type leases, (iv) litigation and contingencies, (v) postretirement benefits, (vi) recoverable amounts of accounts and other receivables, (vii) valuation of derivatives and their effectiveness as hedges, (viii) income taxes, and (ix) valuation of market-based and performance-based restricted stock units. Future results could be materially affected if actual results differ from these estimates and assumptions.
|
Rounding | Rounding: Amounts in the condensed consolidated financial statements and notes are rounded to the nearest thousand. Accordingly, a recalculation of some per-share amounts and percentages, if based on the reported data, may result in differences.
|
Recently issued accounting pronouncements | Recently issued accounting pronouncements In October 2023, the FASB issued ASU No. 2023-06 ("ASU 2023-06"), Disclosure Improvements - Codification Amendment in Response to the SEC’s Disclosure Update and Simplification Initiative. This ASU modified the disclosure and presentation requirements of a variety of codification topics by aligning them with the SEC’s regulations. The amendments to the various topics should be applied prospectively, and the effective date will be determined for each individual disclosure based on the effective date of the SEC’s removal of the related disclosure. If the SEC has not removed the applicable requirements from Regulation S-X or Regulation S-K by June 30, 2027, then this ASU will not become effective. Early adoption is prohibited. The Company does not expect the amendments of this accounting standard update to have a material impact on its consolidated financial statements and related disclosures. In December 2023, the FASB issued ASU No. 2023-09 (“ASU 2023-09”), Income Taxes (Topic 740): Improvement to Income Tax Disclosures to enhance the transparency and decision usefulness of income tax disclosures, primarily related to the rate reconciliation and income taxes paid information. ASU 2023-09 is effective for annual periods beginning after December 15, 2024, on a prospective basis. Early adoption is permitted. The Company is currently evaluating the impact of this accounting standard update on its consolidated financial statements and related disclosures. In November 2024, the FASB issued ASU No. 2024-03 ("ASU 2024-03"), Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures. This ASU requires a public business entity to disclose specific information about certain costs and expenses in the notes to its financial statements for interim and annual reporting periods. The objective of the disclosure requirements is to provide disaggregated information about a public business entity's expenses to help investors (a) better understand the entity's performance, (b) better assess the entity's prospects for future cash flows, and (c) compare an entity's performance over time and with that of other entities. ASU 2024-03 is effective for annual periods beginning after December 15, 2026, on either a prospective basis to financial statements issued for reporting periods after the effect date, or on a retrospective basis to any or all prior periods presented in the financial statements. Early adoption is permitted. The Company is currently evaluating the impact of this accounting standard update on its consolidated financial statements and related disclosures.
|
Significant Accounting Policies (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Interest and Other Income (Expense), Net | Interest and other income (expense), net for the three months ended March 31, 2025 and 2024, included the following (in thousands):
|
Investments in Affiliates (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Method Investments and Joint Ventures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Financial Information for Equity Method Investments | Operating results presented in the Company's condensed consolidated financial statements include the Company's proportionate share of net income (loss) from its equity method investments. Summarized financial information of entities accounted for by the equity method on a combined basis for the three months ended March 31, 2025 and 2024, is as follows (in thousands):
|
Fair Value Measurements (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis | The following tables present the fair value of those assets and (liabilities) measured on a recurring basis as of March 31, 2025 and December 31, 2024, (in thousands):
|
Notes Payable and Other Debt (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Notes Payable and Other Debt | As of March 31, 2025 and December 31, 2024, notes payable and other debt consisted of the following (dollars in thousands):
|
Derivative Instruments (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Cash Flow Hedges of Interest Rate Swaps | As of March 31, 2025, the Company had three interest rate swap agreements, all three of which were designated as cash flow hedges. The key terms are as follows (dollars in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Derivative Instruments in Consolidated Statements of Comprehensive Income (Loss) | The following table represents the pre-tax effect of the derivative instruments in the Company's condensed consolidated statements of comprehensive income (loss) (in thousands):
|
Revenue and Contract Balances (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue from Contract with Customer [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Disaggregation of Revenue | Revenue by type for the three months ended March 31, 2025 and 2024, was as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Contract Balances | The following table provides information about receivables, contract assets and contract liabilities from contracts with customers as of March 31, 2025 and December 31, 2024 (in thousands):
|
Leases - The Company as a Lessor (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Historical Cost, and Accumulated Depreciation on Leased Property | The historical cost of, and accumulated depreciation on, leased property under operating leases as of March 31, 2025, and December 31, 2024, were as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Investment in Sales-type Leases | The components of the Company's investments in sales-type leases, net as of March 31, 2025 was as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Total Rental Income Under Operating Leases | Rental income (i.e., revenue) under operating leases and sales-type leases during the three months ended March 31, 2025 and 2024, were as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Total Rental Income Under Sales-type Leases | Rental income (i.e., revenue) under operating leases and sales-type leases during the three months ended March 31, 2025 and 2024, were as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Future Minimum Rentals on Non-cancelable Operating Leases | Contractual future lease payments to be received on non-cancelable operating leases as of March 31, 2025, were as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Future Minimum Rentals on Non-cancelable Sales-type Leases | Minimum undiscounted lease payments to be received under our sales-type leases as of March 31, 2025, were as follows (in thousands):
|
Leases - The Company as a Lessee (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Lease Cost and Other Amounts Relating to Finance and Operating Leases | The following table provides information about the Company's operating lease costs and finance lease costs recognized during the three months ended March 31, 2025 and 2024, (in thousands):
|
Share-based Payment Awards (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Payment Arrangement [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Fair Value Assumptions of Market-based Awards |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Compensation Cost Related to Share-Based Payments | The Company recognizes compensation cost net of actual forfeitures of time-based or market-based awards. A summary of compensation cost related to share-based payments is as follows (in thousands):
|
Earnings Per Share (“EPS”) (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Reconciliation of Income (Loss) and Computation of Earnings per Share | The following table provides a reconciliation of income (loss) from continuing operations to net income (loss) from continuing operations available to A&B common shareholders and net income (loss) available to A&B common shareholders (in thousands):
The number of shares used to compute basic and diluted earnings per share is as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Antidilutive Securities Outstanding | The number of anti-dilutive securities, excluded from the calculation of diluted earnings per common share, consisted of the following (in thousands):
|
Accumulated Other Comprehensive Income (Loss) (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Components of Accumulated Other Comprehensive Income (Loss), Net of Taxes | The components of Accumulated other comprehensive income (loss), net of taxes, were as follows as of March 31, 2025, and December 31, 2024, (in thousands):
The changes in Accumulated other comprehensive income (loss) by component for the three months ended March 31, 2025, were as follows (in thousands, net of taxes):
1 Amounts reclassified from Accumulated other comprehensive income (loss) related to interest rate swap settlements are presented as an adjustment to Interest expense in the Condensed Consolidated Statements of Operations. Amounts reclassified from Accumulated other comprehensive income (loss) related to employee benefit plan items are presented as part of Interest and other income (expense), net in the Condensed Consolidated Statements of Operations.
|
Segment Results (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Operating Segment Information | Reportable segment information for the three months ended March 31, 2025 and 2024, is summarized below (in thousands):
1 Commercial Real Estate other segment items includes interest income and gain (loss) on fixed asset disposals. 2 Intersegment expenses were immaterial for the three months ended March 31, 2025 and 2024, and are included within other operating costs and expenses. 3 Land Operations other segment items includes interest income related to seller financing receivables from the sales of unimproved legacy property or development parcels and expenses related to non-qualified plan and other post-retirement benefits related to legacy operations.
|
Background and Basis of Presentation (Details) ft² in Millions |
3 Months Ended | |
---|---|---|
Mar. 31, 2025
a
ft²
segment
property
|
Dec. 31, 1870
a
|
|
Property, Plant and Equipment [Line Items] | ||
Area of land (in acres) | a | 571 | |
Number of operating segments | segment | 2 | |
Number of reportable segments | segment | 2 | |
Gross leasable area (in sqft) | ft² | 4 | |
Area of ground leases owned (acres) | a | 146 | |
Retail centers | ||
Property, Plant and Equipment [Line Items] | ||
Number of properties | 21 | |
Industrial assets | ||
Property, Plant and Equipment [Line Items] | ||
Number of properties | 14 | |
Office properties | ||
Property, Plant and Equipment [Line Items] | ||
Number of properties | 4 |
Significant Accounting Policies (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Accounting Policies [Abstract] | ||
Interest income | $ 151 | $ 231 |
Post-retirement benefit (expense) | (102) | (107) |
Gain (loss) on fair value adjustments related to interest rate swaps | 0 | 3,675 |
Financing charges | 0 | (2,350) |
Other income (expense), net | 2 | (182) |
Interest and other income (expense), net | $ 51 | $ 1,267 |
Investments in Affiliates - Schedule of Financial Information for Equity Method Investments (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Income Statement | ||
Revenues | $ 53,738 | $ 61,202 |
Operating costs and expenses | 34,053 | 37,442 |
Income (loss) from continuing operations | 21,255 | 20,238 |
Net income (loss) | 21,433 | 19,982 |
Equity Method Investments | ||
Income Statement | ||
Revenues | 42,122 | 39,370 |
Operating costs and expenses | 37,069 | 35,399 |
Gross Profit (Loss) | 5,053 | 3,971 |
Income (loss) from continuing operations | 1,452 | (700) |
Net income (loss) | $ 1,452 | $ (700) |
Investments in Affiliates - Narrative (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Equity Method Investments and Joint Ventures [Abstract] | ||
Income (loss) related to joint ventures | $ 3,025 | $ 698 |
Dividends and distributions from unconsolidated affiliates | $ 2,000 | $ 700 |
Fair Value Measurements - Schedule of Fair Value of Assets and Liabilities Measured on a Recurring Basis (Details) - Interest Rate Swap - USD ($) $ in Thousands |
Mar. 31, 2025 |
Dec. 31, 2024 |
---|---|---|
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset, financial instruments - interest rate swaps | $ 3,719 | $ 7,378 |
Quoted Prices in Active Markets (Level 1) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset, financial instruments - interest rate swaps | 0 | 0 |
Significant Observable Inputs (Level 2) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset, financial instruments - interest rate swaps | 3,719 | 7,378 |
Significant Unobservable Inputs (Level 3) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative asset, financial instruments - interest rate swaps | $ 0 | $ 0 |
Fair Value Measurements - Narrative (Details) $ in Millions |
Mar. 31, 2025
USD ($)
a
|
Dec. 31, 2024
USD ($)
|
Dec. 31, 1870
a
|
---|---|---|---|
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||
Area of land (in acres) | a | 571 | ||
Land | |||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||
Area of land (in acres) | a | 4.7 | ||
Carrying Amount | |||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||
Long-term notes receivable | $ 5.3 | $ 13.1 | |
Company's debt | 452.8 | 474.8 | |
Fair Value | |||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||
Company's debt | $ 449.2 | $ 468.4 |
Derivative Instruments - Schedule of Cash Flow Hedges of Interest Rate Swaps (Details) - Cash Flow Hedging - Designated as Hedging Instrument - USD ($) $ in Thousands |
Mar. 31, 2025 |
Dec. 31, 2024 |
---|---|---|
Interest Rate Swap, Effective April 07, 2016 | ||
Derivative [Line Items] | ||
Fixed interest rate (as percent) | 3.14% | |
Notional amount | $ 50,409 | |
Fair value of interest rate derivative asset | $ 3,427 | $ 4,310 |
Interest Rate Swap, Effective May 1, 2024 | ||
Derivative [Line Items] | ||
Fixed interest rate (as percent) | 4.88% | |
Notional amount | $ 57,000 | |
Fair value of interest rate derivative asset | $ 31 | 1,254 |
Forward-Starting Interest Rate Swap, Effective December 9, 2024 | ||
Derivative [Line Items] | ||
Fixed interest rate (as percent) | 4.83% | |
Notional amount | $ 73,000 | |
Fair value of interest rate derivative asset | $ 261 | $ 1,814 |
Derivative Instruments - Narrative (Details) - Cash Flow Hedging $ in Millions |
3 Months Ended |
---|---|
Mar. 31, 2025
USD ($)
swap_agreement
| |
Derivative [Line Items] | |
Net losses on derivative instruments expected to be reclassified from accumulated other comprehensive income in next 12 months | $ | $ 1.6 |
Interest Rate Swap | |
Derivative [Line Items] | |
Number of interest rate swap agreements | 3 |
Interest Rate Swap | Designated as Hedging Instrument | |
Derivative [Line Items] | |
Number of interest rate swap agreements | 3 |
Derivative Instruments - Schedule of Derivative Instruments in Consolidated Statements of Comprehensive Income (Loss) (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Derivative [Line Items] | ||
Amount of gain (loss) recognized in OCI on derivatives | $ (3,083) | $ 1,202 |
Impact of reclassification adjustment to interest expense included in Net Income (Loss) | 545 | 473 |
Cash Flow Hedging | Designated as Hedging Instrument | ||
Derivative [Line Items] | ||
Amount of gain (loss) recognized in OCI on derivatives | (3,083) | 1,202 |
Impact of reclassification adjustment to interest expense included in Net Income (Loss) | $ (545) | $ (473) |
Revenue and Contract Balances - Schedule of Disaggregation of Revenue (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Disaggregation of Revenue [Line Items] | ||
Total operating revenue | $ 53,738 | $ 61,202 |
Commercial Real Estate | ||
Disaggregation of Revenue [Line Items] | ||
Commercial Real Estate | 51,043 | 48,888 |
Land Operations | ||
Disaggregation of Revenue [Line Items] | ||
Land Operations | 2,695 | 12,314 |
Land Operations | Development sales revenue | ||
Disaggregation of Revenue [Line Items] | ||
Land Operations | 0 | 2,455 |
Land Operations | Unimproved/other property sales revenue | ||
Disaggregation of Revenue [Line Items] | ||
Land Operations | 2,533 | 9,625 |
Land Operations | Other operating revenue | ||
Disaggregation of Revenue [Line Items] | ||
Land Operations | $ 162 | $ 234 |
Revenue and Contract Balances - Schedule of Contract Balances (Details) - USD ($) $ in Thousands |
Mar. 31, 2025 |
Dec. 31, 2024 |
---|---|---|
Revenue from Contract with Customer [Abstract] | ||
Accounts receivable | $ 6,670 | $ 5,398 |
Allowances (credit losses and doubtful accounts) | (1,728) | (1,701) |
Accounts receivable, net of allowance for credit losses and allowance for doubtful accounts | 4,942 | 3,697 |
Variable consideration | 62,000 | 62,000 |
Prepaid rent | 8,754 | 6,077 |
Other deferred revenue | 4,331 | 4,385 |
Deferred revenue | $ 75,085 | $ 72,462 |
Revenue and Contract Balances - Narrative (Details) $ in Millions |
3 Months Ended |
---|---|
Mar. 31, 2025
USD ($)
| |
Revenue from Contract with Customer [Abstract] | |
Revenue recognized related to contract liabilities (less than) | $ 0.1 |
Leases - The Company as a Lessor - Schedule of Historical Cost and Accumulated Depreciation of Leased Property (Details) - Leased property - USD ($) $ in Thousands |
Mar. 31, 2025 |
Dec. 31, 2024 |
---|---|---|
Lessor, Lease, Description [Line Items] | ||
Leased property - real estate | $ 1,643,135 | $ 1,638,098 |
Less: accumulated depreciation | (263,125) | (255,483) |
Property under operating leases - net | $ 1,380,010 | $ 1,382,615 |
Leases - The Company as a Lessor - Narrative (Details) $ in Thousands |
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2025
USD ($)
a
|
Dec. 31, 2024
USD ($)
|
Dec. 31, 1870
a
|
|
Lessor, Lease, Description [Line Items] | |||
Area of land (in acres) | a | 571 | ||
Investments in sales-type leases, net | $ 9,216 | $ 0 | |
Selling profit (loss) | $ 4,100 | ||
Land | |||
Lessor, Lease, Description [Line Items] | |||
Area of land (in acres) | a | 4.7 | ||
Residual value of leased land | $ 5,000 |
Leases - The Company as a Lessor - Schedule of Investment in Sales-type Leases (Details) - USD ($) $ in Thousands |
Mar. 31, 2025 |
Dec. 31, 2024 |
---|---|---|
Leases [Abstract] | ||
Present value of lease payments | $ 9,219 | |
Unguaranteed residual assets | 14 | |
Total investment in sales-type leases | 9,233 | |
Less: CECL sales-type leases | (17) | |
Investments in sales-type leases, net | $ 9,216 | $ 0 |
Leases - The Company as a Lessor - Schedule of Total Rental Income Under Operating Leases (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Operating leases: | ||
Lease payments | $ 34,398 | $ 33,612 |
Variable lease payments | 17,006 | 15,649 |
Revenues deemed uncollectible, net | (341) | (216) |
Total rental income from operating leases | 51,063 | 49,045 |
Sales-type leases: | ||
Interest income | 67 | 0 |
Provision for credit losses on sales-type leases | (17) | 0 |
Total rental income from sales-type leases | $ 50 | $ 0 |
Leases - The Company as a Lessor - Schedule of Future Minimum Rentals on Non-cancelable Operating Leases as Lessor (Details) $ in Thousands |
Mar. 31, 2025
USD ($)
|
---|---|
Future minimum rentals on non-cancelable leases | |
2025 | $ 103,902 |
2026 | 128,240 |
2027 | 114,900 |
2028 | 96,698 |
2029 | 78,324 |
2030 | 64,836 |
Thereafter | 506,255 |
Total future lease payments to be received | $ 1,093,155 |
Leases - The Company as a Lessor - Schedule of Future Minimum Rentals on Non-cancelable Sales-type Leases (Details) $ in Thousands |
Mar. 31, 2025
USD ($)
|
---|---|
Sales-Type | |
2025 | $ 0 |
2026 | 0 |
2027 | 417 |
2028 | 725 |
2029 | 743 |
2030 | 762 |
Thereafter | 141,291 |
Total future undiscounted lease payments to be received | 143,938 |
Less: imputed interest | (134,719) |
Total present value of lease payments | 9,219 |
Unguaranteed residual assets | 14 |
Total investment in sales-type leases | $ 9,233 |
Leases - The Company as a Lessee (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Leases [Abstract] | ||
Operating lease cost | $ 623 | $ 477 |
Amortization of right-of-use assets | 92 | 71 |
Interest on lease liabilities | 56 | 48 |
Total lease cost - operating and finance leases | $ 771 | $ 596 |
Share-based Payment Awards - Narrative (Details) - Time-based and market-based restricted stock units - 2022 Plan - $ / shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Granted (in shares) | 271,900 | 310,100 |
Granted (in dollars per share) | $ 19.21 | $ 17.91 |
Share-based Payment Awards - Schedule of Fair Value Assumptions of Market-based Awards (Details) - Time-based and market-based restricted stock units - 2022 Plan - Market Based Vesting |
3 Months Ended | 12 Months Ended |
---|---|---|
Mar. 31, 2025 |
Dec. 31, 2024 |
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Volatility of A&B common stock (as percent) | 24.40% | 27.40% |
Average volatility of peer companies (as percent) | 29.80% | 29.90% |
Risk-free interest rate (as percent) | 4.30% | 4.00% |
Share-based Payment Awards - Schedule of Compensation Cost related to Share-based Payments (Details) - USD ($) $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Time-based and market-based restricted stock units | 2022 Plan | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Time-based and market-based restricted stock units | $ 1,370 | $ 1,126 |
Earnings Per Share (“EPS”) - Schedule of Reconciliation of Income (Loss) from Continuing Operations and Computation of Earnings per Share (Details) - USD ($) shares in Thousands, $ in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Earnings Per Share [Abstract] | ||
Income (loss) from continuing operations | $ 21,294 | $ 20,238 |
Distributions and allocations to participating securities | 0 | (8) |
Income (loss) from continuing operations available to A&B shareholders | 21,294 | 20,230 |
Income (loss) from discontinued operations | 139 | (256) |
Net income (loss) available to A&B common shareholders | $ 21,433 | $ 19,974 |
Number of shares used to compute basic and diluted earnings per share [Abstract] | ||
Denominator for basic EPS – weighted-average shares outstanding (in shares) | 72,683 | 72,545 |
Effect of dilutive securities: | ||
Restricted stock unit awards (in shares) | 137 | 121 |
Denominator for diluted EPS - weighted average shares outstanding (in shares) | 72,820 | 72,666 |
Earnings Per Share (“EPS”) - Schedule of Antidilutive Securities Outstanding (Details) - shares shares in Thousands |
3 Months Ended | |
---|---|---|
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Earnings Per Share [Abstract] | ||
Number of anti-dilutive securities (in shares) | 66 | 100 |
Segment Results - Narrative (Details) |
3 Months Ended |
---|---|
Mar. 31, 2025
segment
| |
Segment Reporting [Abstract] | |
Number of operating segments | 2 |
Number of reportable segments | 2 |
Subsequent Events (Details) - $ / shares |
3 Months Ended | ||
---|---|---|---|
Apr. 22, 2025 |
Mar. 31, 2025 |
Mar. 31, 2024 |
|
Subsequent Event [Line Items] | |||
Dividends declared per share (in dollars per share) | $ 0.2250 | $ 0.2225 | |
Subsequent Event | |||
Subsequent Event [Line Items] | |||
Dividends declared per share (in dollars per share) | $ 0.225 |
C_6K*@RM2=C(^:^AF,+BKW>"C/9!4$X1&RMVN-QN;\3
M"LAX!&!?=['G!![N<:_)T+< CA_F9\/QG?(/@T>?AZ>S-\AHO),_RY&]\_3]##
M%_3P.'X:/M^" 3I#WR8WZ.3#*1)+FC"!@A@]+_E:T'@F/J$/I>O+K@2(Z8VZ
MTP+.=0X'-\ AZ([' ^N9#G3<(WA_.5O$J
M>7TIEK*4]IDWUPQ+:!Y3N,N$<(4N%1A9M:5K#Y[U\3U'KO,7D7,1XH-RQ?V(
M4?MHG??1$E2'E6]&MRZGX1?F:%RZ].//BO%[GO/7HFK>+0X+,QD/QV>4[/R=
M=]CK [4&J8VDSDN2JC.Y&5Z?\??F#.ZE>3S/.7 )!$8_HG@S@,8-3*)1!&_CF-XA"2X63B-,:#( BL1DB?JFW
M\K&5'\>=?'36*DS"!([P=M3S=O3#O/U.6=*Y+66MI>"9H\"]H5^[9 !-2P*IA'.SSZ,DB2:W#\L_"F>=.#\B2T%
MFLXTM&34J89I8^!F8R#YCH$>?%'2%@;N98;96_V0R+:,DRWCF^0HX!>F+Z 7
M=R&)DL$1O%X;@9['ZYT>@3^OE\9J*IB_#OF[@>L?AG---#852W$64)<8U"\8
MS,\^Q,-H!
M7H62,1XD ;M6R[Y6VS;>0CT/0_VGUW,= _+ML4+<#-#IWQLG/T?U4/=N7.(N
MZ+,![1YD(5+ "SS]D&^)P?H8OI(_6_3O'V@U6P&=.?22+NZBO*.O*^)3
MUI( 'CZ7OU\?Q*^/:VOW_T]]BN_U]'U?JVU[Q](+'J87=5T:PUUWO+%ME6V=(*'-PMV1AIWZ$>1
M!MD;"""-17P>1OQ BKR-/
Z^7::Y
M'_]%:F 2)23D#)8!B!HW5SY;QY4Q7+^M;VM*BJ8E&_G"N9*&T$X/M9452O
M;\P/M!?_S_\+4$L#!!0 ( ">'F5IEO24
,&.DSHPMH 447Q
M?.\TD?L*!9]EJ&CNOQ;Q9+JM(5$J$&%LB"Q3;8B#@*Q^,Y3E.-39LR7Z"HF@
M%EPN;\!1%!)1:ZU ,$_AR5P(3*WKI\!?*3K0;E?GE&S:K,D[Z/S>F;BZ0
MZ4>&5A*]#P;BY<\31\#_#\A%LT+G]-1YPF#ARW$ZS@40(AMXW%,[9V!FOYPI
M>J
MS";6K,"R-:'Q0T@U>!,YJ;DH#][2KB0_/[O12W2>5/8.I(;+HI!*"H]N,O $
MST:#K(.Z:J&2%Z!2N#7:EP[>Z1SS0_\!T=IR2S;
XE ]DHO/QL^'6)Q1,*U-K#\*3LXY:_<%'
M2H]4I'((ET):^%6H&GG_@OT*/R% SZ.R.[W '*LYVLU*MA/>6X[/M(L/9-$Q
M71?)$8RCA ;I.Q@.DNQ[> .CN)_%[V@P[&?I,7VS_C")8=3(99"DT3L:#1/(
M!N-QT#CNQW',&@G])/UTU$GMR@]9_GC8RJ='C<(XR4+,^A:^I*R=VUQ)63!A4OW&C;MQY YNV$14HR0&VJCFH\;
MC9Q1L@CN.G&_=
M4'3)52"^DC0$E@ ?$<&M>/_I
,RV@Q\[93O9BIU@HN\52#
M:>N:ZECZ/
'3\"3A'1$#% 7O4.B'PP/US/X>'I\H)^K[&%F^Z%_Z
M>*A=CBX^3&=F=RQKDL'$T\,I06S!2]^^"4;^QT-:_Q/9"^5QKSP^Q9Y^U:OF
MEF6\ G3^A4MY<4BMHQA9"K-8MFD8Q%&4X.V^C#^C@JNKR["/>G,1Z_,IY5Y7IH7I7ECS?NP187 -*PEI_-!VRXM4G*CI,FN#TS$\ DC
MS%:$7DWW?6BE DPB"TWKNGVYI_:]!BRD-A\4FE0A'2P&
R?]8*
MU,@=%A=OE!SC6LSB,$EZ<(,];C"(^U'B'B:/4F1,DXL_^S9TH])]?7Q:)RU6
M83+V>QCWYZH_>)+]5*5LI ^*3!2?),.IU;NQUY<+^S/2'SXD?ZA6^J<'H8WP
MU,I"Z':ZR0+DJFJR%>IO8;J6DO)%8?51<%EWG!-%%?IZ909 'S3DZEN;WN5LDO;9V#7C
M5*W(%,:>6104R UXZ:L7N!^^:]/<)2QS!&MD(:ZS$'?1TS.S B(Q1\RJ>D3M
MZF(&.4:_6I^U\T[8H2*ZA&4EK%? [ J^27L#/ HV+=HDM39)IS971I,V$3J]
M#A7!)2QS!&NHU:O5ZCVK>NZYS()+6.8(ULA"O\Y"WV4]ES <[I1-X@_JLBG%
MZ1SQ4'$
R9-B_,GZ[\O9NO6W#K
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MW3S_?UM(663-RY6:/459-U#?WQ7*=[=OZ@WL?T)B_G]02P,$% @ )X>9
M6F(73XZX P ]A !D !X;"]W;W)K4M48T^Y#G
M)O=&-B*UVS@W"M\*]#.3&2BQY3:5Y#K51FUPBXPF;\D<"R;:Q$#DDDRY7I,K
MW''R$:(5:#MWG1I0H VYY0;(?,