United States
SECURITIES AND EXCHANGE COMMISSION
Washington, DC  20549
__________________
FORM 8-K /A
__________________

CURRENT REPORT

Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934


Date of Report (Date of earliest event reported): December 10, 2014

Commission File Number 1-12803

URSTADT BIDDLE PROPERTIES INC.
(Exact Name of Registrant in its Charter)


Maryland
04-2458042
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification Number)
 
321 Railroad Avenue, Greenwich, CT
06830
(Address of principal executive offices)
(Zip Code)

Registrant's telephone number, including area code:  (203) 863-8200

N/A
(Former Name or Former address, if Changed Since Last Report)



Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



EXPLANATORY NOTE

On December 15, 2014, Urstadt Biddle Properties Inc. (the "Company") filed a Current Report on Form 8-K (the "Initial Report ") reporting the acquisition of certain properties on December 10, 2014.  The Company is filing this Current Report on Form 8-K/A to amend the Initial Report to provide, in accordance with Rule 3-14 and Article 11 of Regulation S-X, certain financial statement information relating to the properties acquired and pro forma financial information of the Company.

ITEM 8.01 - OTHER ITEMS

On December 10, 2014, Urstadt Biddle Properties Inc. (the "Company"), through four wholly-owned subsidiaries, acquired four retail properties totaling approximately 375,000 square feet of gross leasable area ('GLA"), together (the "New Jersey Properties") located in three counties in northern New Jersey for an aggregate  purchase price of $124.5 million.  The four properties were purchased from four property owners under common control, but unaffiliated with the Company. There is no relationship between any Director or Officer of the Company and the New Jersey Properties sellers.   The properties were purchased free and clear of mortgages.  The purchase was funded with available cash remaining from the Company's Class A Common and Series G Preferred stock offerings completed in October and November 2014 and borrowings under the Company's unsecured revolving credit facility.  The Company repaid a portion of the unsecured revolving credit line borrowing used for the purchase of these acquisitions by placing non-recourse first mortgages on the properties aggregating $62.7 million.  The Company completed the mortgage financings on December 15, 2014, the mortgage loans each will have a term of twelve years and will require payments of principal and interest based on a thirty-year amortization schedule at a fixed rate of interest of 3.85% per annum.
Set forth in Item 9.01 are combined audited financial statements for the four properties prepared pursuant to Rule 3-14 of Regulation S-X relating to a the acquisitions, none of which individually are considered significant within the meaning of Rule 3-14.
Material Factors Considered by the Company:

Wyckoff Property:

Market and Competition:

Prior to acquiring the Wyckoff Property, the Company considered general regional and local economic market conditions and the property's competitive posture within that market.

The Wyckoff Property is a shopping center located in the Town of Wyckoff, Bergen County, New Jersey. The Property contains 43,400 square feet of GLA.  At January 1, 2015 the property was 94.6% leased to fifteen tenants whose primary businesses are the sale of retail products, goods and services.

The property is located on Cedar Hill Avenue, just off of Route 208, in Wyckoff.  The shopping center was constructed in 1971 and features a 16,000 square foot Walgreen's Pharmacy.  Other tenants in the center include Chase Bank, Subway, Dunkin Donuts, Christian Healthcare (Real Estate Office), Supercuts, and Glen Rock Savings Bank.  The potential development of new large shopping centers in the surrounding area is limited due to lack of remaining developable land and a complex entitlement process for new development.

Tenants:

The property's largest tenant is Walgreen's, a national pharmacy retail chain occupying 16,000 square feet (36.8% of the property's GLA).  No other tenant leases more than 6.9% of the property's GLA.

Substantially all of the leases are with tenants for terms longer than one year and generally provide for additional rental amounts based on each tenant's share of the cost of maintaining common areas and certain operating expenses including real estate taxes and insurance of the property.

The following is a schedule of lease expirations of the property by year:

2



   
Number of Tenants Whose Lease Expire Each Year
   
Total Square Footage Expiring Each Year
   
Minimum Annual Base Rents of Expiring Leases
   
% of Total Annual Base Rent That is Represented By The Expiring Leases
 
                 
Year:
               
2015
   
4
     
6,225
   
$
140,700
     
12.6
%
2016
   
2
     
3,260
     
88,200
     
7.9
%
2017
   
1
     
1,760
     
52,200
     
4.7
%
2018
   
3
     
5,920
     
166,700
     
14.9
%
2019
   
2
     
3,125
     
83,400
     
7.5
%
Thereafter
   
3
     
20,720
     
586,700
     
52.4
%
     
15
     
41,010
   
$
1,117,900
     
100.0
%
                                 


Building and Capital Improvements:

The estimated federal tax basis of the property (including land) is approximately $17.5 million. For federal income tax purposes, the property will be depreciated over its estimated useful life (39 years) on a straight line basis.

Property Taxes:

The annual real estate taxes on the property are anticipated to be approximately $176,000 for the 2015 tax year.

Property Management:

The Company manages the property directly.

After reasonable inquiry, the Company is not aware of any other material factors relating to the Wyckoff Property that would cause the reported financial information not to be necessarily indicative of future operating results.

The Company and its operations are, however, subject to a number of risks and uncertainties.  For a discussion of such risks, see the risks identified in the Company's Annual Report on Form 10-K for the fiscal year ended October 31, 2014 under Item 1A Risk Factors and in the other reports filed by the Company with the Securities and Exchange Commission.
 
3


Kinnelon Property:

Market and Competition:

Prior to acquiring the Kinnelon Property, the Company considered general regional and local economic market conditions and the property's competitive posture within that market.

The Kinnelon Property is a shopping center located in the Towns of Kinnelon and Butler, Morris County, New Jersey. The Property contains 76,500 square feet of GLA.  At January 1, 2015 the property was 91.8% leased to fifteen tenants whose primary businesses are the sale of retail products, goods and services.

The property is located on Route 23, just off of Kiel Avenue and Kinnelon Road, in Kinnelon.  The shopping center was constructed in 1961 and features a 11,000 square foot Rite Aid Pharmacy and a 16,100 square foot Petco Animal Supply ("Petco").  Other tenants in the shopping center include Meadtown Barber Shop, Katow Jewelry & Watch, South Beach Tanning, Hallmark, House of Thai, Meadtown Cleaners, Terrie O'Connor Realtors, Smoke Rise Bagel, Nails Allure, Dollar Den, PNC Bank, and Marty's Shoes. The potential development of new large shopping centers in the surrounding area is limited due to lack of remaining developable land and a complex entitlement process for new development.

Tenants:

The property's largest tenants are Petco, a national retail chain occupying 16,100 square feet (21.1% of the property's GLA) and Rite Aid Pharmacy, a national pharmacy retail chain occupying 11,000 square feet (14.4% of the property's GLA).  No other tenant leases more than 10.5% of the property's GLA.

Substantially all of the leases are with tenants for terms longer than one year and generally provide for additional rental amounts based on each tenant's share of the cost of maintaining common areas and certain operating expenses including real estate taxes and insurance of the property.

The following is a schedule of lease expirations of the property by year:


   
Number of Tenants Whose Lease Expire Each Year
   
Total Square Footage Expiring Each Year
   
Minimum Annual Base Rents of Expiring Leases
   
% of Total Annual Base Rent That is Represented By The Expiring Leases
 
                 
Year:
               
2015
   
2
     
5,780
   
$
182,900
     
7.2
%
2016
   
1
     
1,200
     
32,400
     
1.3
%
2017
   
7
     
24,477
     
528,700
     
20.9
%
2018
   
-
     
-
     
-
     
-
 
2019
   
2
     
3,650
     
98,800
     
3.9
%
Thereafter
   
3
     
35,100
     
1,689,000
     
66.7
%
     
15
     
70,207
   
$
2,531,800
     
100.0
%
                                 

Building and Capital Improvements:

The estimated federal tax basis of the property (including land) is approximately $22.7 million. For federal income tax purposes, the property will be depreciated over its estimated useful life (39 years) on a straight line basis.

Property Taxes:

The annual real estate taxes on the property are anticipated to be approximately $336,000 for the 2015 tax year.

Property Management:

The Company manages the property directly.

After reasonable inquiry, the Company is not aware of any other material factors relating to the Kinnelon Property that would cause the reported financial information not to be necessarily indicative of future operating results.

The Company and its operations are, however, subject to a number of risks and uncertainties.  For a discussion of such risks, see the risks identified in the Company's Annual Report on Form 10-K for the fiscal year ended October 31, 2014 under Item 1A Risk Factors and in the other reports filed by the Company with the Securities and Exchange Commission.
 
4


Midland Park Property:

Market and Competition:

Prior to acquiring the Midland Park Property, the Company considered general regional and local economic market conditions and the property's competitive posture within that market.

The Midland Park Property is a shopping center located in the Town of Midland Park, Bergen County, New Jersey. The Property contains 130,000 square feet of GLA.  At January 1, 2015 the property was 90.5% leased to twenty-seven tenants whose primary businesses are the sale of retail products, goods and services.

The property is located at the confluence of four major avenues, Wyckoff Avenue, Paterson Avenue, Godwin Avenue and Erie Avenue.  The shopping center features a 30,000 square foot King's Supermarket.  Other tenants in the center include CVS, Starbucks, Gamestop, Hudson City Savings Bank, Radio Shack, Edible Arrangements, Subway, and Petco. The potential development of new large shopping centers in the surrounding area is limited due to lack of remaining developable land and a complex entitlement process for new development.

Tenants:

The property's largest tenants are King's Supermarket occupying 30,000 square feet (22.8% of the property's GLA) and Ethos Spa occupying 16,895 square feet (13.0% of the property's GLA).  No other tenant leases more than 7.3% of the property's GLA.

Substantially all of the leases are with tenants for terms longer than one year and generally provide for additional rental amounts based on each tenant's share of the cost of maintaining common areas and certain operating expenses including real estate taxes and insurance of the property.

The following is a schedule of lease expirations of the property by year:


   
Number of Tenants Whose Lease Expire Each Year
   
Total Square Footage Expiring Each Year
   
Minimum Annual Base Rents of Expiring Leases
   
% of Total Annual Base Rent That is Represented By The Expiring Leases
 
                 
Year:
               
2015
   
3
     
12,368
   
$
215,600
     
8.4
%
2016
   
6
     
38,530
     
713,700
     
27.9
%
2017
   
4
     
8,682
     
233,900
     
9.2
%
2018
   
5
     
8,333
     
254,600
     
10.0
%
2019
   
5
     
36,656
     
808,000
     
31.6
%
Thereafter
   
4
     
12,829
     
330,200
     
12.9
%
     
27
     
117,398
   
$
2,556,000
     
100.0
%
                                 

Building and Capital Improvements:

The estimated federal tax basis of the property (including land) is approximately $43.7 million. For federal income tax purposes, the property will be depreciated over its estimated useful life (39 years) on a straight line basis.

Property Taxes:

The annual real estate taxes on the property are anticipated to be approximately $564,000 for the 2015 tax year.

Property Management:

The Company manages the property directly.

After reasonable inquiry, the Company is not aware of any other material factors relating to the Midland Park Property that would cause the reported financial information not to be necessarily indicative of future operating results.

The Company and its operations are, however, subject to a number of risks and uncertainties.  For a discussion of such risks, see the risks identified in the Company's Annual Report on Form 10-K for the fiscal year ended October 31, 2014 under Item 1A Risk Factors and in the other reports filed by the Company with the Securities and Exchange Commission.
 
5


Pompton Lakes Property:

Market and Competition:

Prior to acquiring the Pompton Lakes Property, the Company considered general regional and local economic market conditions and the property's competitive posture within that market.

The Pompton Lakes Property is a shopping center located in the Town of Pompton Lakes, Passaic County, New Jersey. The Property contains 125,000 square feet of GLA.  At January 1, 2015 the property was 91.6% leased to sixteen tenants whose primary businesses are the sale of retail products, goods and services.

The property is located at the intersection of Wanaque Avenue and Ringwood Avenue and a few miles from Interstate 287.  The shopping center features a 63,000 square foot A&P Supermarket.  Other tenants in the center include Planet Fitness, Starbucks, TD Bank, Supercuts, GNC and Pet Valu. The potential development of new large shopping centers in the surrounding area is limited due to lack of remaining developable land and a complex entitlement process for new development.

Tenants:

The property's largest tenant is A&P Supermarket occupying 63,000 square feet (50.2% of the property's GLA).  No other tenant leases more than 14.3% of the property's GLA.

Substantially all of the leases are with tenants for terms longer than one year and generally provide for additional rental amounts based on each tenant's share of the cost of maintaining common areas and certain operating expenses including real estate taxes and insurance of the property.

The following is a schedule of lease expirations of the property by year:


   
Number of Tenants Whose Lease Expire Each Year
   
Total Square Footage Expiring Each Year
   
Minimum Annual Base Rents of Expiring Leases
   
% of Total Annual Base Rent That is Represented By The Expiring Leases
 
                 
Year:
               
2015
   
1
     
1,116
   
$
29,700
     
1.1
%
2016
   
1
     
2,700
     
76,700
     
2.7
%
2017
   
2
     
3,120
     
70,300
     
2.5
%
2018
   
4
     
6,520
     
224,400
     
8.0
%
2019
   
-
     
-
     
-
     
-
 
Thereafter
   
8
     
101,326
     
2,412,700
     
85.7
%
     
16
     
114,782
   
$
2,813,800
     
100.0
%
                                 

Building and Capital Improvements:

The estimated federal tax basis of the property (including land) is approximately $40.7 million. For federal income tax purposes, the property will be depreciated over its estimated useful life (39 years) on a straight line basis.

Property Taxes:

The annual real estate taxes on the property are anticipated to be approximately $714,500 for the 2015 tax year.
 
6


Property Management:

The Company manages the property directly.

After reasonable inquiry, the Company is not aware of any other material factors relating to the Pompton Lakes Property that would cause the reported financial information not to be necessarily indicative of future operating results.

The Company and its operations are, however, subject to a number of risks and uncertainties.  For a discussion of such risks, see the risks identified in the Company's Annual Report on Form 10-K for the fiscal year ended October 31, 2014 under Item 1A Risk Factors and in the other reports filed by the Company with the Securities and Exchange Commission.
 

ITEM 9.01                          FINANCIAL STATEMENTS AND EXHIBITS

(a)
Financial Statements
(b)
Pro Forma Financial Information
(c)
Not applicable
(d)
Exhibit
 
23.1            Consent of Independent Auditor

7




URSTADT BIDDLE PROPERTIES INC.
TABLE OF CONTENTS

Item 9.01

Financial Statements and Exhibits

(a)
Financial Statements
 
Page
       
 
Independent Auditors' Report
 
9
       
 
Combined Statement of Revenues and Certain Expenses of the New Jersey Properties For the Year Ended December 31, 2013 (Audited) and For the Nine Month Period Ended September 30, 2014 (Unaudited)
 
10
       
 
Notes to Combined Statement of Revenues and Certain Expenses of the New Jersey Properties
 
11
       
(b)
Pro Forma Financial Information (Unaudited)
 
13
       
 
Pro Forma Consolidated Balance Sheet as of October 31, 2014
 
14
       
 
Pro Forma Consolidated Statement of Income For the year ended October 31, 2014
 
15
       
 
Notes to Unaudited Pro Forma Financial Information
 
16
       
 
Signatures
 
18
       
 
Exhibit Index
   19


8



INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders
Urstadt Biddle Properties Inc.
Greenwich, Connecticut

We have audited the accompanying combined financial statement of the New Jersey Properties, which is comprised of the combined statement of revenues and certain expenses for the year ended December 31, 2013, and the related notes to the combined financial statement.

Management's Responsibility for the Financial Statement

Management is responsible for the preparation and fair presentation of this combined financial statement in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal controls relevant to the preparation and fair presentation of the combined financial statement that is free from material misstatement, whether due to fraud or error.

Auditors' Responsibility

Our responsibility is to express an opinion on this combined financial statement based on our audit.  We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined financial statement is free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the combined financial statement.  The procedures selected depend on the auditors' judgment, including the assessment of the risks of material misstatement of the combined financial statement, whether due to fraud or error.  In making those risk assessments, the auditor considers internal controls relevant to the entity's preparation and fair presentation of the combined financial statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the New Jersey Properties' internal controls.  Accordingly, we express no such opinion.  An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the combined financial statement.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the combined financial statement referred to above presents fairly, in all material respects, the revenues and certain expenses of the New Jersey Properties for the year ended December 31, 2013 in accordance with accounting principles generally accepted in the United States of America.

Emphasis-of-Matter

We draw attention to Note 2 to the combined financial statement, which describes that the accompanying combined financial statement was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission and is not intended to be a complete presentation of the New Jersey Properties revenues and expenses.  Our opinion is not modified with respect to this matter.


/s/ PKF O'Connor Davies
a division of O'Connor Davies, LLP

New York, New York
February 12, 2015
 
9


NEW JERSEY PROPERTIES
COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
 (in thousands)



   
For the Nine Month Period Ended
September 30, 2014
   
For the Year Ended December 31, 2013
 
   
(Unaudited)
     
         
REVENUES:
       
Rental revenues
 
$
7,336
   
$
9,299
 
Miscellaneous
   
3
     
11
 
     
7,339
     
9,310
 
                 
CERTAIN EXPENSES:
               
Real estate taxes
   
1,302
     
1,711
 
Maintenance and repairs
   
865
     
743
 
Insurance
   
82
     
134
 
Utilities
   
105
     
169
 
General and administrative
   
51
     
65
 
     
2,405
     
2,822
 
                 
EXCESS OF REVENUES OVER CERTAIN EXPENSES
 
$
4,934
   
$
6,488
 


The accompanying notes are an integral part of this combined financial statement.

10


NEW JERSEY PROPERTIES
NOTES TO COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 2013 (AUDITED)
AND THE NINE MONTHS ENDED SEPTEMBER 30, 2014 (UNAUDITED)


1.            BUSINESS AND ORGANIZATION

The Wyckoff Property, the Kinnelon Property, the Midland Park Property and the Pompton Lakes Property, collectively (the "New Jersey Properties") are retail properties located in the three counties in northern New Jersey. The Properties have an aggregate gross leasable area ("GLA") of approximately 375,000 square feet.

On December 10, 2014, the Properties were acquired by wholly-owned subsidiaries of Urstadt Biddle Properties Inc., a real estate investment trust, an unaffiliated party (the "Company").

2.            SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The Combined Statement of Revenues and Certain Expenses ("Historical Summary") has been prepared for the purpose of complying with the provisions of Rule 3-14 of Regulation S-X promulgated by the Securities and Exchange Commission ("SEC"), which requires certain information with respect to real estate operations to be included with certain filings with the SEC.  The Historical Summary includes the historical revenues and certain expenses of the Properties, exclusive of interest income, interest expense, depreciation and amortization, rental income relating to the allocation of purchase price of the properties to above/below market leases and management and advisory fees, which may not be comparable to the corresponding amounts reflected in the future operations of the Properties.

The combined statement of revenues and certain expenses for the nine month period ended September 30, 2014 is unaudited.  In the opinion of management, such statement reflects all adjustments necessary for a fair presentation of revenues and certain expenses in accordance with the SEC Rule 3-14. All such adjustments are of a normal recurring nature.

Real Estate

Significant improvements to real estate which enhance the value are capitalized as additions to the Properties cost basis in the period in which the expenditures are incurred. Repairs and maintenance costs are expensed as incurred. Tenant allowances and improvements are capitalized as additions to the Properties' cost basis.

Rental Operations

The Properties earn rental income from tenants under leasing arrangements which generally provide for minimum rents, and charges to tenants for their pro rata shares of real estate taxes and operating expenses.  All leases have been accounted for as operating leases. Base rental income is recorded on a straight-line basis over the terms of the related agreements (including rent holidays). Escalation rents based on payments for real estate taxes and operating expenses are estimated and accrued.

Use of Estimates
 
The preparation of financial statement in conformity with accounting principles generally accepted in the United States of America requires the Properties management to make estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
Accounts Receivable

Bad debts are recorded under the specific identification method, whereby uncollectible receivables are reserved for when identified.
11


Subsequent Events
 
The Properties have evaluated subsequent events through February 11, 2015, the date on which the Historical Summary was available to be issued.

3.            LEASES

Minimum future base rentals on non-cancelable leases which extend for more than one year at December 31, 2013 are as follows:


Year Ending
December 31,
   
     
2014
 
$
7,007,000
 
2015
   
7,066,000
 
2016
   
6,471,000
 
2017
   
5,701,000
 
2018
   
4,990,000
 
Thereafter
   
22,113,000
 
   
$
53,348,000
 


Rental revenue above includes base rents billed to tenants.  The Properties' leases generally include tenant renewal options that can extend the lease terms.

Base rent includes approximately $1,244,328 and $933,246 received from a tenant occupying 63,000 square feet for the year ended December 31, 2013 and nine months ended September 30, 2014, respectively (approximately 17% of total base rent for the year ended December 31, 2014 and the nine month period ended September 30, 2014).  All other tenants' base rents are for less than 10% of total base rent in the nine month period ended 2014.

Rental income includes the effect of amortizing the aggregate minimum lease payments on a straight-line basis over the entire term of each lease, which resulted in an increase in rental income of approximately $127,000 and $69,000 for the year ended December 31, 2013 and nine months ended September 30, 2014, respectively.

12


 ITEM 9.01 (b)                                        PRO FORMA FINANCIAL INFORMATION (UNAUDITED)

The following pro forma information reflects the acquisition of the New Jersey Properties on December 10, 2014 by Urstadt Biddle Properties Inc. (the "Company").

The Pro Forma Consolidated Balance Sheet as of October 31, 2014 and the Pro Forma Consolidated Statement of Income for the year ended October 31, 2014 have been prepared to reflect the acquisition of the New Jersey Properties and the adjustments described in the accompanying notes. The historical financial statements of the properties are for the year ended September 30, 2014.  The pro forma financial information is based on the historical financial statements of the Company and should be read in conjunction with the notes and management's assumptions thereto. The pro forma consolidated balance sheet was prepared as if the New Jersey Properties acquisition occurred on October 31, 2014.  The pro forma consolidated statement of income for the year ended October 31, 2014 were prepared assuming the purchases occurred on November 1, 2013. The pro forma financial information is unaudited and not necessarily indicative of the actual financial position of the Company as of October 31, 2014 or what the actual results would have been assuming the acquisition transactions had been consummated at the beginning of the periods presented, nor does it purport to represent the future financial position and results of operations for future periods.
13


URSTADT BIDDLE PROPERTIES INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF OCTOBER 31, 2014
(UNAUDITED)
(in thousands)

   
Company
Historical (a)
   
Pro Forma
Adjustments
   
Company
Pro Forma
 
ASSETS
           
             
Real Estate Investments:
           
Core properties - at cost
 
$
830,304
   
$
124,500
   (b)
$
954,804
 
Less: accumulated depreciation
   
(161,187
)
   
-
     
(161,187
)
     
669,117
     
124,500
     
793,617
 
Investments in and advances to unconsolidated joint ventures
   
39,213
     
-
     
39,213
 
     
708,330
     
124,500
     
832,830
 
                         
Cash and cash equivalents
   
73,029
     
(1,943
)
 (b)  
71,086
 
Restricted cash
   
2,123
     
-
     
2,123
 
Tenant receivables
   
20,361
     
-
     
20,361
 
Prepaid expenses and other assets
   
9,749
     
-
     
9,749
 
Deferred charges, net of accumulated amortization
   
5,413
     
-
     
5,413
 
Total Assets
 
$
819,005
   
$
122,557
   
$
941,562
 
                         
                         
LIABILITIES AND STOCKHOLDERS' EQUITY
                       
                         
LIABILITIES
                       
Revolving credit line borrowings
 
$
15,550
     
-
   
$
15,550
 
Unsecured term loan
   
25,000
     
-
     
25,000
 
Mortgage notes payable and other loans
   
205,147
     
62,700
   (b)  
267,847
 
Preferred stock called for redemption
   
61,250
     
-
     
61,250
 
Accounts payable and accrued expenses
   
1,622
     
-
     
1,622
 
Deferred compensation - officers
   
187
     
-
     
187
 
Other liabilities
   
16,342
     
-
     
16,342
 
Total Liabilities
   
325,098
     
62,700
     
387,798
 
                         
Redeemable noncontrolling interests
   
18,864
     
-
     
18,864
 
                         
Commitments and Contingencies
                       
                         
Stockholders' Equity:
                       
      7.125% Series F Cumulative Preferred Stock
   
129,375
     
-
     
129,375
 
      6.75% Series G Cumulative Preferred Stock
   
70,000
     
-
     
70,000
 
Common Stock
   
92
     
-
     
92
 
Class A Common Stock
   
236
     
29
   (b)  
265
 
Additional paid in capital
   
370,979
     
59,828
   (b)  
430,807
 
Cumulative distributions in excess of net income
   
(95,702
)
   
-
     
(95,702
)
Accumulated other comprehensive income
   
63
     
-
     
63
 
Total Stockholders' Equity
   
475,043
     
59,857
     
534,900
 
Total Liabilities and Stockholders' Equity
 
$
819,005
   
$
122,557
   
$
941,562
 

The accompanying notes and management's assumptions are an integral part of this pro forma consolidated balance sheet.
14


URSTADT BIDDLE PROPERTIES INC.
PRO FORMA CONSOLIDATED STATEMENT OF INCOME
FOR THE YEAR ENDED OCTOBER 31, 2014
(UNAUDITED)
(in thousands, except per share data)

   
Company
Historical (a)
   
New Jersey
Properties (b)
   
Pro Forma
Adjustments
   
Company
Pro Forma
 
Revenues
 
$
102,328
   
$
9,667
   
$
269
   (c)
$
112,264
 
                                 
Expenses
                               
Property Expenses
   
35,923
     
3,111
     
4
   (e)  
39,038
 
Depreciation and Amortization
   
19,249
     
-
     
2,554
   (d)  
21,803
 
General and Administrative
   
8,016
     
-
     
-
     
8,016
 
Provision for tenant credit losses
   
917
     
-
             
917
 
Acquisition Costs
   
666
     
-
     
-
     
666
 
Directors Fees
   
314
     
-
     
-
     
314
 
Total Operating Expenses
   
65,085
     
3,111
     
2,558
     
70,754
 
                                 
Operating Income
   
37,243
     
6,556
     
(2,289
)
   
41,510
 
                                 
Non-Operating Income/(Expense)
                               
Interest expense
   
(10,235
)
   
-
     
(2,414
)
 (f)  
(12,649
)
Gain on sale of properties
   
24,345
     
-
     
-
     
24,345
 
Equity in income from unconsolidated joint ventures
   
1,604
     
-
     
-
     
1,604
 
Interest, dividends, and other investment income
   
134
     
-
     
-
     
134
 
Income from continuing operations before discontinued operations
   
53,091
     
6,556
     
(4,703
)
   
54,944
 
                                 
Discontinued Operations:
                               
Income from discontinued operations
   
141
     
-
     
-
     
141
 
Gain on sale of properties
   
12,526
     
-
     
-
     
12,526
 
Income from discontinued operations
   
12,667
     
-
     
-
     
12,667
 
Net income
   
65,758
     
6,556
     
(4,703
)
   
67,611
 
Net income attributable to noncontrolling interests
   
(607
)
   
-
     
-
     
(607
)
Income attributable to Urstadt Biddle Properties Inc.
   
65,151
     
6,556
     
(4,703
)
   
67,004
 
Preferred Stock Dividends
   
(13,812
)
   
-
     
-
     
(13,812
)
Redemption of Preferred Stock
   
(1,870
)
   
-
     
-
     
(1,870
)
Net income to Common and Class A Common Stockholders
 
$
49,469
   
$
6,556
   
$
(4,703
)
 
$
51,322
 
                                 
Basic Earnings Per Share:
                               
Per Common Share:
                               
    Income from continuing operations
 
$
1.09
                   
$
1.04
 
    Income from discontinued operations
 
$
0.37
                   
$
0.34
 
    Net Income Applicable to Common   Stockholders
 
$
1.46
                   
$
1.38
 
                                 
Per Class A Common Share:
                               
    Income from continuing operations
 
$
1.22
                   
$
1.17
 
    Income from discontinued operations
 
$
0.42
                   
$
0.38
 
    Net Income Applicable to Class A Common Stockholders
 
$
1.64
                   
$
1.55
 
                                 
Diluted Earnings Per Share:
                               
Per Common Share:
                               
    Income from continuing operations
 
$
1.06
                   
$
1.02
 
    Income from discontinued operations
 
$
0.36
                   
$
0.33
 
    Net Income Applicable to Common Stockholders
 
$
1.42
                   
$
1.35
 
                                 
Per Class A Common Share:
                               
    Income from continuing operations
 
$
1.19
                   
$
1.14
 
    Income from discontinued operations
 
$
0.40
                   
$
0.37
 
    Net Income Applicable to Class A Common Stockholders
 
$
1.59
                   
$
1.51
 
                                 
Weighted Average Shares:
                               
Basic Earnings Per Share
                               
Common Shares
   
7,801
                     
7,801
 
Class A Common Shares
   
23,208
                     
26,083
 
Diluted Earnings Per Share
                               
Common Shares
   
8,536
                     
8,536
 
Class A Common Shares
   
23,427
                     
26,302
 

The accompanying notes and management's assumptions are an integral part of this pro forma consolidated statement of income.
15


NOTES TO UNAUDITED PRO FORMA FINANCIAL INFORMATION

ADJUSTMENTS TO PRO FORMA CONSOLIDATED BALANCE SHEET:

(a)
Derived from the Company's audited financial statements at October 31, 2014.

(b)
Reflects the pro forma acquisition of the New Jersey Properties valued at $124,500,000.  The Company financed the purchase by placing a $62.7 million secured mortgage financing on the New Jersey Properties in December 2014, the mortgage has a term of 12 years and requires payments of principal and interest at a fixed rate of 3.85%, for the purpose of this pro-forma the Company will assume the debt financing was in place at November 1, 2013.  The remaining purchase price was funded with the proceeds from a sale of 2.875 million shares of Class A Common stock in November 2014 at $20.82 per share which raised proceeds of $59.86 million.  The balance of the purchase was funded with available cash.  The Company intends to account for the acquisitions of the New Jersey Properties in accordance with Accounting Standards Codification ("ASC") Section 805 "Business Combinations".  The Company is currently in the process of analyzing the fair value of in-place leases for the New Jersey Properties and, consequently, no value has yet been assigned to the leases. Accordingly, the purchase price allocation is preliminary and may be subject to change.

16


ADJUSTMENTS TO PRO FORMA CONSOLIDATED STATEMENT OF INCOME FOR THE YEAR ENDED OCTOBER 31, 2014:

(a) Derived from the Company's audited financial statements for the year ended October 31, 2014.

(b) Reflects revenues and operating expenses as reported by New Jersey Properties for the year ended September 30, 2014.

(c) Reflects the pro forma adjustment to record operating rents on a straight line basis assuming the acquisitions occurred on November 1, 2013.

(d) Reflects depreciation expense for the year ended October 31, 2014 for the New Jersey Properties based on a 39 year estimated useful life for the properties' building and improvements using a combined cost basis of $99.6 million (the remaining purchase price is assumed to be allocated to land) as if the properties had been owned for the entire period.

(e) Reflects adjustment of insurance costs from the New Jersey Properties.

(f) Represents recording of interest expense as a result of recording the new mortgage on the New Jersey Properties in the amount of $62.7 million that will bear interest at the fixed rate of 3.85% per annum; this new mortgage debt is assumed to have been in place as of November 1, 2013.
17


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
Date:  February 12, 2015
URSTADT BIDDLE PROPERTIES INC.
 
(Registrant)
 
 
 
/s/ John T. Hayes
  John T. Hayes
  Senior Vice President and
  Chief Financial Officer

                                      

 
18


Exhibit Index

Exhibit No
Description
23.1
Consent of Independent Auditor


19