株探米国株
日本語 英語
エドガーで原本を確認する
false 0000844059 FL 0000844059 2024-03-06 2024-03-06 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

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

 

Date of Report (Date of earliest event reported) March 6, 2024

 

 

FRP HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

FLORIDA

(State or other jurisdiction of incorporation)

001-36769

(Commission File Number)

47-2449198

(IRS Employer Identification No.)

 

200 W. FORSYTH STREET, 7TH FLOOR

JACKSONVILLE, FLORIDA

(Address of principal executive offices)

32202

(Zip Code)

 

(904) 858-9100

(Registrant’s telephone number, including area code)

 

Not Applicable

(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 (see General Instruction A.2. below):

 

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

 

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

 

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

 

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

 

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

 

Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock FRPH Nasdaq Global Select Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company ☐

 

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

 

Item 2.02. Results of Operations and Financial Condition.

 

On March 6, 2024, FRP Holdings, Inc. issued a press release announcing results of operations for the fourth quarter and year ended December 31, 2023. A copy of the press release is furnished as Exhibit 99.1.

 

The information in this report (including the exhibit) shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit No. Description

 

99.1 FRP Holdings, Inc. Press Release dated March 6, 2024

 

 

 

 

 

 

 

 

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.

 

 

 

    FRP HOLDINGS, INC.
    Registrant  
       
Date:  March 6, 2024 By:   /s/John D. Baker III  
    John D. Baker III  
    Chief Financial Officer  

 

EX-99 2 frphq4pr.htm FRPH EARNINGS RELEASE

FRP Logo-Black FRP HOLDINGS, INC./NEWS

 

Contact: John D. Baker III

Chief Financial Officer                                                                                                  904/858-9100

 

FRP HOLDINGS, INC. (NASDAQ: FRPH) ANNOUNCES RESULTS FOR THE FOURTH QUARTER AND FISCAL YEAR ENDED DECEMBER 31, 2023

 

FRP Holdings, Inc. (NASDAQ-FRPH) Jacksonville, Florida; March 6, 2024 –

 

Fourth Quarter Operational Highlights (compared to the same quarter last year)

· 20.6% increase in pro-rata NOI ($7.55 million vs $6.26 million)
· 42.9% increase in Industrial and Commercial revenue; 46.1% increase in Industrial and Commercial NOI

 

Fourth Quarter Consolidated Results of Operations

 

Net income for the fourth quarter of 2023 was $2,880,000 or $.30 per share versus $2,756,000 or $.29 per share in the same period last year. The fourth quarter of 2023 was impacted by the following items:

 

· Operating profit increased $466,000 compared to the same quarter last year primarily due to improved revenues in the Industrial and Commercial Segment and decreased depreciation at Dock 79.
· Interest income increased $423,000 primarily due to an increase in interest earned on cash equivalents ($889,000) offset by decreased income from our lending ventures ($245,000) and decreased preferred interest ($221,000).
· Interest expense increased $188,000 compared to the same quarter last year due to less capitalized interest. We capitalized less interest because of fewer in-house and joint venture projects under development this quarter compared to last year.
· Equity in loss of Joint Ventures increased $879,000 primarily due to a $1.9 million gain on our guarantee liability for the refinanced Bryant Street loan which was more than offset by the same quarter last year including a $2.8 million gain on disposition of our Hickory Creek JV.

Fourth Quarter Segment Operating Results

 

NB: We have changed the name of both our Asset Management and Stabilized Joint Venture Business Segments. Going forward they are now our Industrial and Commercial and Multifamily Segments. These changes are purely cosmetic and don’t require any movement of assets between segments or restatement of results.

 

 

1 

Industrial and Commercial Segment:

 

Total revenues in this segment were $1,422,000, up $427,000 or 42.9%, over the same period last year. Operating profit was $539,000, up $186,000 from $353,000 in the same quarter last year. Revenues and operating profit are up because of full occupancy at 1841 62nd Street (compared to 0% same period last year) and the addition of 1941 62nd Street to this segment in March 2023. We now have nine buildings in service at three different locations totaling 515,077 square feet of industrial and 33,708 square feet of office. At quarter end, we were 95.6% leased and 95.6% occupied. Net operating income in this segment was $1,172,000, up $370,000 or 46.1% compared to the same quarter last year.

 

Mining Royalty Lands Segment:

 

Total revenues in this segment were $2,899,000 versus $2,904,000 in the same period last year. Total operating profit in this segment was $2,529,000, an increase of $77,000 versus $2,452,000 in the same period last year. Net Operating Income this quarter for this segment was $2,610,000, down $169,000 or 6.1% compared to the same quarter last year due to unrealized revenue that we will collect in 2024.

 

Development Segment:

 

With respect to ongoing projects:

· We are the principal capital source of a residential development venture in Prince George’s County, MD known as “Amber Ridge.” Of the $18.5 million of committed capital to the project, $18.0 million in principal draws have taken place through quarter end. Through the end of December 31, 2023, all 187 units have been sold, and we have received $20.2 million in preferred interest and principal to date.
· Bryant Street is a mixed-use joint venture between the Company and MRP in Washington, DC consisting of three apartment buildings with ground floor retail and one commercial building which is fully leased. At quarter end, Bryant Street’s 487 residential units were 92.0% leased and 93.8% occupied. Its commercial space was 96.6% leased and 82.7% occupied at quarter end.
· Lease-up is underway at The Verge, and at quarter end, the building was 90.7% leased and 85.8% occupied inclusive of 25 units licensed to Placemaker Management for a short-term corporate rental program. Retail at this location is 45.2% leased.  This is our third mixed-use project in the Anacostia waterfront submarket in Washington, DC.
· .408 Jackson is our second joint venture project in Greenville. Leasing began in the fourth quarter of 2022 with residential units 95.2% leased and 93.4% occupied at quarter end. Retail at this location is 100% leased and currently under construction and expected to open this winter. 
· Windlass Run, our suburban office and retail joint venture with St. John Properties, Inc. signed a new office lease for 3,526 square feet bringing the office portion of the project to 87.0% leased and 78.3% occupied.  Additional retail space at this site is 38.2% leased and 22.9% occupied.
· Last summer we broke ground on a new speculative warehouse project in Aberdeen, MD on Chelsea Road. Site work is nearing completion with vertical construction underway. This Class A, 259,200 square foot building is due to be complete in the 3rd quarter of 2024.
2 

· We are the principal capital source for a residential development venture in Harford County, MD known as Aberdeen Overlook. The project includes 110 acres and 344 residential building lots. We have committed $31.1 million to the project with $20 million currently drawn. A national homebuilder is under contract to purchase all 222 townhome and 122 single family dwelling lots. As of year-end 11 lots had been sold and $4.5 million of preferred interest and principal has been returned to the company.

 

Multifamily Segment:

 

Total revenues in this segment were $5,370,000, a decrease of $112,000 versus $5,482,000 in the same period last year. The Maren’s revenue was $2,576,000, an increase of .2% and Dock 79 revenues decreased $117,000 to $2,794,000 or 4.0%. Total operating profit in this segment was $1,161,000, an increase of $132,000 versus $1,029,000 in the same period last year. Pro-rata net operating income this quarter for this segment was $1,865,000, down $363,000 or 16.3% compared to the same quarter last year because of the sale of our 20% Tenancy-In-Common (TIC) interest in both properties to Steuart Investment Company (SIC), mitigated by $124,000 in pro-rata NOI from our share of the Riverside joint venture in Greenville, SC.

 

At the end of December, The Maren was 93.94% leased and 94.70% occupied. Average residential occupancy for the quarter was 94.10%, and 61.22% of expiring leases renewed with an average rent increase on renewals of 2.75%. The Maren is a joint venture between the Company and MRP and SIC, in which FRP Holdings, Inc. is the majority partner with 56.3% ownership.

 

Dock 79’s average residential occupancy for the quarter was 94.78%, and at the end of the quarter, Dock 79’s residential units were 95.08% leased and 96.39% occupied. This quarter, 69.77% of expiring leases renewed with an average rent increase on renewals of 1.59%. Dock 79 is a joint venture between the Company and MRP and SIC, in which FRP Holdings, Inc. is the majority partner with 52.8% ownership.

 

During the third quarter of 2022, we achieved stabilization at our Riverside Joint Venture in Greenville, South Carolina. At quarter end, the building was 95.50% leased with 94.50% occupancy. Average occupancy for the quarter was 95.21% with 53.13% of expiring leases renewing with an average rental increase of 2.04%. Riverside is a joint venture with Woodfield Development and the Company owns 40% of the venture.

 

 

 

Calendar Year Operational Highlights (compared to the same period last year)

· 24.8% increase in pro-rata NOI ($30.24 million vs $24.23 million)
· Mining Royalties revenues increased 17.3%; 17% increase in royalties per ton
· 45.4% increase in Industrial and Commercial revenue; 46.2% increase in Industrial and Commercial NOI

 

 

3 

Calendar Year 2023 Consolidated Results of Operations

 

Net income for 2023 was $5,302,000 or $.56 per share versus $4,565,000 or $.48 per share in the same period last year. The calendar year 2023 was impacted by the following items:

 

· Operating profit increased $3,704,000 compared to the same period last year due to improved revenues and profits in all four segments.
· Management company indirect increased $553,000 due to merit increases and new hires along with recruiting costs.
· Interest income increased $5,424,000 primarily due to an increase in interest earned on cash equivalents ($4,307,000) and increased income from our lending ventures ($1,202,000).
· Interest expense increased $1,270,000 compared to the same period last year due to less capitalized interest. We capitalized less interest because of fewer in-house and joint venture projects under development compared to last year.
· Equity in loss of Joint Ventures increased $6,216,000 primarily due to increased losses during lease up at The Verge ($4,418,000) and .408 Jackson ($799,000), a gain on the sale of DST Hickory Creek ($2,832,000) last year mitigated by a gain of $1,886,000 on our guarantee liability for the refinanced Bryant Street loan.
· Calendar year 2022 included an $874,000 gain on sales of excess property at Brooksville.

 

Calendar Year 2023 Segment Operating Results

 

Industrial and Commercial Segment:

 

Total revenues in this segment were $5,354,000, up $1,673,000 or 45.4%, over the same period last year. Operating profit was $1,764,000, up $804,000 from $960,000 in the same period last year. Revenues and operating profit are up partly because of rent growth at Cranberry Run, but primarily because of full occupancy at 1865 and 1841 62nd Street and the addition of 1941 62nd Street to this segment in March 2023. Net operating income in this segment was $3,898,000, up $1,232,000 or 46.2% compared to the same period last year.

 

Mining Royalty Lands Segment:

 

Total revenues in this segment were $12,527,000 versus $10,683,000 in the same period last year. Total operating profit in this segment was $10,560,000, an increase of $1,669,000 versus $8,891,000 in the same period last year. This increase is the result of the additional royalties from the acquisition in Astatula, FL, which we completed at the beginning of the second quarter 2022, as well as increases in revenue at nearly every active location. Net Operating Income in this segment was $11,720,000, up $1,568,000 or 15.4% compared to the same period last year.

 

Multifamily Segment:

 

In the fourth quarter of 2022, as part of our new partnership with Steuart Investment Company and MidAtlantic Realty Partners, we sold a 20% ownership interest in a tenancy-in-common (TIC) of Dock

4 

79 and The Maren for $65.3 million, $44.5 million attributable to the Company, placing a combined valuation of the two buildings at $326.5 million.

 

Total revenues in this segment were $21,824,000, an increase of $381,000 versus $21,443,000 in the same period last year. The Maren’s revenue was $10,477,000, an increase of 4.3%, and Dock 79 revenues decreased $51,000 or .4% to $11,398,000. Total operating profit in this segment was $3,717,000, an increase of $497,000 versus $3,220,000 in the same period last year. Pro-rata net operating income for this segment was $8,077,000, down $1,392,000 or 14.7% compared to the same period last year because of the sale of our 20% TIC interest in both properties to SIC, mitigated by $800,000 in pro-rata NOI from our share of the Riverside joint venture.

 

At the end of December, The Maren was 93.94% leased and 94.70% occupied. Average residential occupancy for calendar year 2023 was 95.60%, and 53.23% of expiring leases renewed with an average rent increase on renewals of 4.21%. The Maren is a joint venture between the Company and MRP and SIC, in which FRP Holdings, Inc. is the majority partner with 56.3% ownership.

 

Dock 79’s average residential occupancy for calendar year 2023 was 94.36%, and at the end of the year, Dock 79’s residential units were 95.08% leased and 96.39% occupied. Through the year, 68.29% of expiring leases renewed with an average rent increase on renewals of 2.80%. Dock 79 is a joint venture between the Company and MRP and SIC, in which FRP Holdings, Inc. is the majority partner with 52.8% ownership.

 

During the third quarter of 2022, we achieved stabilization at our Riverside Joint Venture in Greenville, South Carolina. At the end of December, the building was 95.50% leased with 94.50% occupancy. Average occupancy for calendar year 2023 was 94.51% with 55.41% of expiring leases renewing with an average rental increase of 8.46%. Riverside is a joint venture with Woodfield Development and the Company owns 40% of the venture.

 

Summary and Outlook

 

Royalty revenue was up 17.3% over 2022 in what had previously been the highest revenue year for this segment. This kind of revenue growth is all the more remarkable when tons sold decreased by .76 %. We are fortunate in both the locations of our mining assets, but also in the ability of our operators to push price aggressively. State and national infrastructure spending is expected to increase in 2024 creating further demand for aggregates products.

 

In our Multifamily Segment, we are starting to feel the effects of a softening DC market. Revenues are more or less flat between Dock 79 and the Maren and did not keep pace with expenses. Pro-rata NOI is down which is to be expected after selling 20% of our share of Dock 79 and The Maren to SIC. But NOI for the two projects as a whole decreased 1.3% ($13,358,000 vs $13,529,000) compared to 2022. We should expect the market to remain slack until all the new supply has been absorbed. 2023 was the first full calendar year of operation for our Riverside multifamily joint venture in Greenville, SC. Average annual occupancy (94.51%), renewals on expiring leases (55.41%), and rent increases on renewals

5 

(8.46%) were all strong. NOI this quarter compared to each of the first three quarters fell off because of increased taxes as the project was annexed into the city of Greenville. We remain excited about the Greenville market and look forward to adding .408 Jackson to this segment when it stabilizes in early 2024.

 

In our Industrial and Commercial segment, occupancy and our overall square-footage have increased since the end of 2022, leading to a 46.2% increase in NOI in 2023 compared to the previous year. We are 95.6% leased and occupied on 548,785 square feet compared to 84.3% occupied on 447,035 square feet at the end of 2022.

 

As we have stated on a number of occasions in the recent past, we have shifted our development focus away from multifamily in the DC market and towards industrial projects. We are underway on the construction of a $30 million spec warehouse project at our Chelsea site in Aberdeen, MD, which we plan to deliver in the third quarter of 2024. We are also in preliminary discussions on two industrial joint ventures in Florida. We will continue to do the predevelopment work required to prepare the first phase of our partnership with SIC and MRP for vertical construction, but that’s as far as we will take that project until the partnership feels macroeconomic and market conditions are right. The same is true for two other mixed-use projects with Woodfield Development (our JV partner in Riverside and .408 Jackson) that are currently in pre-development in Greenville, SC and Estero, FL. We are pursuing entitlements for these joint ventures and they will be ready for vertical development by the second half of 2024. But we will only move forward when market conditions warrant it. Along with our balance sheet, we consider our development strategy and the ability to shift our focus and capital among asset classes to be our biggest strength. We will pursue our current development strategy aggressively, while allowing for a healthy capital cushion to protect our assets and opportunistically repurchase shares. To that end, in 2023, we repurchased 36,909 shares at an average cost of $54.19 per share.

 

Subsequent Event

 

Subsequent to the end of the year, on March 6, 2024, FRP Holdings, Inc announced that it intends to effect a forward stock split in the nature of a dividend of its common stock at a ratio of 2 post-split shares for every 1 pre-split share.  The record date for the split will be April 1, 2024, and the payment date is April 12, 2024.

 

At the effective time of the forward stock split, every share of the Company's issued common stock will be converted automatically into two issued shares of common stock. Stockholders holding shares through a brokerage account will have their shares automatically adjusted to reflect the 2:1 forward stock split. It is not necessary for stockholders holding shares of the Company's common stock in certificated form to exchange their existing stock certificates for new stock certificates of the Company in connection with the forward stock split, although stockholders may do so if they wish.

 

The forward stock split will affect all stockholders uniformly and will not alter any stockholder's percentage interest in the Company's equity.  Proportional adjustments will be made to the number of shares of the Company's common stock issuable upon exercise or conversion of FRP Holdings, Inc.’s

6 

equity awards and warrants, as well as the applicable exercise price. Stockholders whose shares are held in brokerage accounts should direct any questions concerning the forward stock split to their broker.  All stockholders of record may direct questions to the Company's transfer agent, Equiniti.   

 

 

Conference Call

 

The Company will host a conference call on Thursday, March 7, 2024 at 10:00 a.m. (EST). Analysts, stockholders and other interested parties may access the teleconference live by calling 1-800-245-3047 (passcode 31965) within the United States. International callers may dial 1-203-518-9765 (passcode 31965). Audio replay will be available until March 21,2024 by dialing 1-888-938-2806 within the United States. International callers may dial 1-402-220-9034. No passcode needed. An audio replay will also be available on the Company’s investor relations page (https://www.frpdev.com/investor-relations/) following the call.

 

Investors are cautioned that any statements in this press release which relate to the future are, by their nature, subject to risks and uncertainties that could cause actual results and events to differ materially from those indicated in such forward-looking statements. These include, but are not limited to: the possibility that we may be unable to find appropriate investment opportunities; levels of construction activity in the markets served by our mining properties; demand for flexible warehouse/office facilities in the Baltimore-Washington-Northern Virginia area; demand for apartments in Washington D.C. and Greenville, South Carolina; our ability to obtain zoning and entitlements necessary for property development; the impact of lending and capital market conditions on our liquidity; our ability to finance projects or repay our debt; general real estate investment and development risks; vacancies in our properties; risks associated with developing and managing properties in partnership with others; competition; our ability to renew leases or re-lease spaces as leases expire; illiquidity of real estate investments; bankruptcy or defaults of tenants; the impact of restrictions imposed by our credit facility; the level and volatility of interest rates; environmental liabilities; inflation risks; cybersecurity risks; as well as other risks listed from time to time in our SEC filings; including but not limited to; our annual and quarterly reports. We have no obligation to revise or update any forward-looking statements, other than as imposed by law, as a result of future events or new information. Readers are cautioned not to place undue reliance on such forward-looking statements.

 

FRP Holdings, Inc. is a holding company engaged in the real estate business, namely (i) leasing and management of commercial properties owned by the Company, (ii) leasing and management of mining royalty land owned by the Company, (iii) real property acquisition, entitlement, development and construction primarily for apartment, retail, warehouse, and office, (iv) leasing and management of residential apartment buildings.

7 

 

 

 

FRP HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(In thousands except per share amounts)

(Unaudited)

 

    THREE MONTHS ENDED   TWELVE MONTHS ENDED
    DECEMBER 31,   DECEMBER 31,
    2023   2022   2023   2022
Revenues:                                
     Lease revenue   $ 7,206       6,948       28,979       26,798  
     Mining royalty revenue     2,899       2,904       12,527       10,683  
 Total Revenues     10,105       9,852       41,506       37,481  
                                 
Cost of operations:                                
     Depreciation, depletion and amortization     2,406       2,707       10,821       11,217  
     Operating expenses     1,790       1,749       7,364       7,065  
     Property taxes     905       1,022       3,650       4,125  
     Management company indirect     1,031       871       3,969       3,416  
     Corporate expenses     790       786       4,002       3,662  
Total cost of operations     6,922       7,135       29,806       29,485  
                                 
Total operating profit     3,183       2,717       11,700       7,996  
                                 
Net investment income     2,690       2,267       10,897       5,473  
Interest expense     (1,064 )     (830 )     (4,315 )     (3,045 )
Equity in loss of joint ventures     (1,352 )     (473 )     (11,937 )     (5,721 )
Gain on sale of real estate and other income     46       —         53       874  
                                 
Income before income taxes     3,503       3,681       6,398       5,577  
Provision for income taxes     618       1,004       1,516       1,530  
                                 
Net income     2,885       2,677       4,882       4,047  
Gain (loss) attributable to noncontrolling interest     5       (79 )     (420 )     (518 )
Net income attributable to the Company   $ 2,880       2,756       5,302       4,565  
                                 
Earnings per common share:                                
 Net income attributable to the Company-                                
    Basic   $ 0.31       0.29       0.56       0.49  
    Diluted   $ 0.30       0.29       0.56       0.48  
                                 
Number of shares (in thousands) used in computing:                      
    -basic earnings per common share     9,411       9,398       9,420       9,386  
    -diluted earnings per common share     9,451       9,444       9,461       9,435  
                                             

 

 

 

 

 

 

8 

 

 

FRP HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited) (In thousands, except share data)

 

    December 31   December 31
Assets:   2023   2022
Real estate investments at cost:                
Land   $ 141,602       141,579  
Buildings and improvements     282,631       270,579  
Projects under construction     10,845       12,208  
     Total investments in properties     435,078       424,366  
Less accumulated depreciation and depletion     67,758       57,208  
     Net investments in properties     367,320       367,158  
                 
Real estate held for investment, at cost     10,662       10,182  
Investments in joint ventures     166,066       140,525  
     Net real estate investments     544,048       517,865  
                 
Cash and cash equivalents     157,555       177,497  
Cash held in escrow     860       797  
Accounts receivable, net     1,046       1,166  
Federal and state income taxes receivable     337       —    
Unrealized rents     1,640       856  
Deferred costs     3,091       2,343  
Other assets     589       560  
Total assets   $ 709,166       701,084  
                 
Liabilities:                
Secured notes payable   $ 178,705       178,557  
Accounts payable and accrued liabilities     8,333       5,971  
Other liabilities     1,487       1,886  
Federal and state income taxes payable     —         18  
Deferred revenue     925       259  
Deferred income taxes     69,456       67,960  
Deferred compensation     1,409       1,354  
Tenant security deposits     875       868  
    Total liabilities     261,190       256,873  
                 
Commitments and contingencies                 
                 
Equity:                

Common stock, $.10 par value

25,000,000 shares authorized,

9,484,224 and 9,459,686 shares issued

and outstanding, respectively

    948       946  
Capital in excess of par value     67,655       65,158  
Retained earnings     345,882       342,317  
Accumulated other comprehensive loss, net     35       (1,276 )
     Total shareholders’ equity     414,520       407,145  
Noncontrolling interest     33,456       37,066  
     Total equity     447,976       444,211  
Total liabilities and equity   $ 709,166       701,084  

 

 

 

 

9 

 

Industrial and Commercial Segment:

    Three months ended December 31        
(dollars in thousands)   2023   %   2022   %   Change   %
                         
Lease revenue   $ 1,422       100.0 %     995       100.0 %     427       42.9 %
                                                 
Depreciation, depletion and amortization     368       25.9 %     224       22.5 %     144       64.3 %
Operating expenses     163       11.5 %     127       12.8 %     36       28.3 %
Property taxes     62       4.4 %     53       5.3 %     9       17.0 %
Management company indirect     133       9.3 %     102       10.2 %     31       30.4 %
Corporate expense     157       11.0 %     136       13.7 %     21       15.4 %
                                                 
Cost of operations     883       62.1 %     642       64.5 %     241       37.5 %
                                                 
Operating profit   $ 539       37.9 %     353       35.5 %     186       52.7 %

 

 

Mining Royalty Lands Segment:

    Three months ended December 31        
(dollars in thousands)   2023   %   2022   %   Change   %
                         
Mining royalty revenue   $ 2,899       100.0 %     2,904       100.0 %     (5     -0.2 %
                                                 
Depreciation, depletion and amortization     25       0.9 %     170       5.9 %     (145     -85.3 %
Operating expenses     17       0.6 %     17       0.6 %     —         0.0 %
Property taxes     104       3.6 %     59       2.0 %     45       76.3 %
Management company indirect     135       4.6 %     117       4.0 %     18       15.4 %
Corporate expense     89       3.1 %     89       3.1 %     —         0.0 %
                                                 
Cost of operations     370       12.8 %     452       15.6 %     (82     -18.1 %
                                                 
Operating profit   $ 2,529       87.2 %     2,452       84.4 %     77       3.1 %

 

 

Development Segment:

    Three months ended December 31  
(dollars in thousands)   2023   2022   Change  
               
Lease revenue   414       471       (57  
                           
Depreciation, depletion and amortization     42       50       (8  
Operating expenses     143       131       12    
Property taxes     157       359       (202 )  
Management company indirect     649       558       91    
Corporate expense     469       490       (21  
                           
Cost of operations     1,460       1,588       (128  
                           
Operating loss   $ (1,046 )     (1,117 )     71    
                           
Equity in loss of Joint Venture     (1,141 )     (3,167 )     2,026    
Interest earned     1,020       1,289       (269 )  
                           
Loss from continuing operations before income taxes   $ (1,167 )     (2,995 )     1,828    

 

 

10 

 

 

 

Multifamily Segment:

    Three months ended December 31        
(dollars in thousands)   2023   %   2022   %   Change   %
                         
Lease revenue   $ 5,370       100.0 %     5,482       100.0 %     (112     -2.0 %
                                                 
Depreciation, depletion and amortization     1,971       36.7 %     2,263       41.3 %     (292     -12.9 %
Operating expenses     1,467       27.3 %     1,474       26.9 %     (7     -0.5 %
Property taxes     582       10.9 %     551       10.0 %     31       5.6 %
Management company indirect     114       2.1 %     94       1.7 %     20       21.3 %
Corporate expense     75       1.4 %     71       1.3 %     4       5.6 %
                                                 
Cost of operations     4,209       78.4 %     4,453       81.2 %     (244     -5.5 %
                                                 
Operating profit   $ 1,161       21.6 %     1,029       18.8 %     132       12.8 %

 

 

 

 

Industrial and Commercial Segment:

    Twelve months ended December 31        
(dollars in thousands)   2023   %   2022   %   Change   %
                         
Lease revenue   $ 5,354       100.0 %     3,681       100.0 %     1,673       45.4 %
                                                 
Depreciation, depletion and amortization     1,374       25.7 %     907       24.6 %     467       51.5 %
Operating expenses     653       12.2 %     568       15.4 %     85       15.0 %
Property taxes     247       4.6 %     211       5.7 %     36       17.1 %
Management company indirect     529       9.9 %     403       11.0 %     126       31.3 %
Corporate expense     787       14.7 %     632       17.2 %     155       24.5 %
                                                 
Cost of operations     3,590       67.1 %     2,721       73.9 %     869       31.9 %
                                                 
Operating profit   $ 1,764       32.9 %     960       26.1 %     804       83.8 %

 

 

 

Mining Royalty Lands Segment:

    Twelve months ended December 31        
(dollars in thousands)   2023   %   2022   %   Change   %
                         
Mining royalty revenue   $ 12,527       100.0 %     10,683       100.0 %     1,844       17.3 %
                                                 
Depreciation, depletion and amortization     497       4.0 %     586       5.5 %     (89     -15.2 %
Operating expenses     68       0.5 %     67       0.6 %     1       1.5 %
Property taxes     428       3.4 %     262       2.5 %     166       63.4 %
Management company indirect     525       4.2 %     463       4.3 %     62       13.4 %
Corporate expense     449       3.6 %     414       3.9 %     35       8.5 %
                                                 
Cost of operations     1,967       15.7 %     1,792       16.8 %     175       9.8 %
                                                 
Operating profit   $ 10,560       84.3 %     8,891       83.2 %     1,669       18.8 %
11 

 

Development Segment:

    Twelve months ended December 31  
(dollars in thousands)   2023   2022   Change  
               
Lease revenue   1,801       1,674       127    
                           
Depreciation, depletion and amortization     182       189       (7  
Operating expenses     358       672       (314  
Property taxes     744       1,425       (681 )  
Management company indirect     2,471       2,179       292    
Corporate expense     2,387       2,284       103    
                           
Cost of operations     6,142       6,749       (607  
                           
Operating loss   $ (4,341 )     (5,075 )     734    
                           
Equity in loss of Joint Venture     (11,396 )     (8,310 )     (3,086 )  
Interest earned     4,712       3,600       1,112    
                           
Loss from continuing operations before income taxes   $ (11,025 )     (9,785 )     (1,240 )  

 

 

 

Multifamily Segment:

    Twelve months ended December 31        
(dollars in thousands)   2023   %   2022   %   Change   %
                         
Lease revenue   $ 21,824       100.0 %     21,443       100.0 %     381       1.8 %
                                                 
Depreciation, depletion and amortization     8,768       40.2 %     9,535       44.5 %     (767     -8.0 %
Operating expenses     6,285       28.8 %     5,758       26.9 %     527       9.2 %
Property taxes     2,231       10.2 %     2,227       10.4 %     4       0.2 %
Management company indirect     444       2.0 %     371       1.7 %     73       19.7 %
Corporate expense     379       1.8 %     332       1.5 %     47       14.2 %
                                                 
Cost of operations     18,107       83.0 %     18,223       85.0 %     (116     -0.6 %
                                                 
Operating profit   $ 3,717       17.0 %     3,220       15.0 %     497       15.4 %

 

 

 

Non-GAAP Financial Measures.

 

To supplement the financial results presented in accordance with GAAP, FRP presents certain non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission. We believe these non-GAAP measures provide useful information to our Board of Directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes. We provide Pro-rata net operating income (NOI) because we believe it assists investors and analysts in estimating our economic interest in our consolidated and unconsolidated partnerships, when read in conjunction with our reported results under GAAP. This measure is not, and should not be viewed as, a substitute for GAAP financial measures.

 

12 

 

Pro-rata Net Operating Income Reconciliation                      
Twelve months ended 12/31/23 (in thousands)                      
  Industrial and           Mining   Unallocated   FRP
  Commercial   Development   Multifamily   Royalties   Corporate   Holdings
  Segment   Segment   Segment   Segment   Expenses   Totals
Net Income (loss) 1,285       (8,043 )     (848 )     7,682       4,806       4,882  
Income Tax Allocation   477       (2,983 )     (158 )     2,848       1,332       1,516  
Income (loss) before income taxes   1,762       (11,026 )     (1,006 )     10,530       6,138       6,398  
                                               
Less:                                              
 Unrealized rents   556       —         10       311       —         877  
 Gain on sale of real estate and other income   —         —         46       10       —         56  
 Interest income   —         4,712       —         —         6,185       10,897  
Plus:                                              
 Loss on sale of real estate   2       —         1       —         —         3  
 Equity in loss of Joint Ventures   —         11,397       500       40       —         11,937  
 Professional fees - other   —         —         60       —         —         60  
 Interest Expense   —         —         4,268       —         47       4,315  
 Depreciation/Amortization   1,374       182       8,768       497       —         10,821  
 Management Co. Indirect   529       2,471       444       525       —         3,969  
 Allocated Corporate Expenses   787       2,387       379       449       —         4,002  
                                               
Net Operating Income   3,898       699       13,358       11,720       —         29,675  
                                               
NOI of noncontrolling interest   —         —         (6,081 )     —         —         (6,081 )
Pro-rata NOI from unconsolidated joint ventures   —         5,846       800       —         —         6,646  
                                               
Pro-rata net operating income $ 3,898       6,545       8,077       11,720       —         30,240  

 

Pro-Rata Net Operating Income Reconciliation                      
Twelve months ended 12/31/22 (in thousands)                      
  Industrial and           Mining   Unallocated   FRP
  Commercial   Development   Multifamily   Royalties   Corporate   Holdings
  Segment   Segment   Segment   Segment   Expenses   Totals
Net Income (loss) 700       (7,138 )     1,938       7,093       1,454       4,047  
Income Tax Allocation   260       (2,647 )     910       2,630       377       1,530  
Income (loss) before income taxes   960       (9,785 )     2,848       9,723       1,831       5,577  
                                               
Less:                                              
 Gain on investment land sold   —         —         —         874       —         874  
 Unrealized rents   236       —         (71     202       —         367  
 Interest income   —         3,600       —         —         1,873       5,473  
Plus:                                              
 Equity in (gain)/loss of Joint Venture   —         8,310       (2,631     42       —         5,721  
 Interest Expense   —         —         3,003       —         42       3,045  
 Depreciation/Amortization   907       189       9,535       586       —         11,217  
 Management Co. Indirect   403       2,179       371       463       —         3,416  
 Allocated Corporate Expenses   632       2,284       332       414       —         3,662  
Net Operating Income (loss)   2,666       (423 )     13,529       10,152       —         25,924  
                                               
NOI of noncontrolling interest   —         —         (4,595     —         —         (4,595
Pro-rata NOI from unconsolidated joint ventures   —         2,366       535       —         —         2,901  
                                               
Pro-Rata net operating income 2,666       1,943       9,469       10,152       —         24,230  
                                               

 

The following tables represent the Joint Venture and Development pro-rata NOI by project:

 

Development Segment:                                                
      FRP       Bryant Street       BC FRP       .408       Verge       Total  
Twelve months ended     Portfolio       Partnership       Realty, LLC       Jackson       Partnership       Pro-rata NOI  
12/31/2023     699       4,849       380       577       40       6,545  
12/31/2022     (423 )     2,615       362       (115 )     (496 )     1,943  

 

Multifamily Segment:                                
                      Riverside       Total  
Twelve months ended     Dock 79       The Maren       Joint Venture       Pro-rata NOI  
12/31/2023     3,711       3,566       800       8,077  
12/31/2022     4,607       4,327       535       9,469