FRP Holdings, Inc. (NASDAQ-FRPH)

Third Quarter Operational Highlights

  • Dock 79 ended the reporting period with residential occupancy above 94% for the fourth straight quarter
  • Leasing efforts have begun at Riverside as well as the second building at Bryant Street, Chase 1B
  • Average residential occupancy above 95% for the quarter for both Dock 79 and The Maren
  • Both Dock 79 and The Maren are now 100% commercially leased

Third Quarter Consolidated Results of Operations

Net income attributable to the Company for the third quarter of 2021 was $352,000 or $.04 per share versus $5,455,000 or $.57 per share in the same period last year. The third quarter of 2021 was impacted by the following items:

  • Interest income decreased $871,000 due to bond maturities and the repayment of the Company’s preferred interest in The Maren upon the building’s refinancing.
  • Interest expense increased $368,000 due to interest on The Maren’s debt, partially offset by a lower interest rate on the refinanced Dock 79 debt.
  • Gain from sale of real estate decreased $5,732,000 because of two property sales during the same period last year. The sale of our building at 1801 62nd Street and 87 acres at Ft. Myers resulted in a gain of $5,732,000 in the third quarter of 2020 and there were no such gains this quarter to offset the decrease.

Third Quarter Segment Operating Results

Asset Management Segment:

Total revenues in this segment were $619,000, down $102,000 or 14.1%, over the same period last year due to the sale of our warehouse 1801 62nd Street in July 2020 which had $59,000 of revenues in the same quarter last year. Operating loss was $(11,000), down $46,000 from an operating profit of $35,000 in the same quarter last year primarily due to the sale of 1801 62nd Street. Cranberry Run, which we purchased in the first quarter of 2019, is a five-building industrial park in Harford County, Maryland totaling 267,737 square feet of industrial/ flex space and at quarter end was 96.6% leased and 68.6% occupied compared to 78.6% leased and occupied at the end of the same quarter last year. Our other two properties remain substantially leased during both periods, with 34 Loveton 95.1% occupied and Vulcan’s former Jacksonville office (now a vacant lot), fully leased through March 2026.

Mining Royalty Lands Segment:

Total revenues in this segment were $2,249,000 versus $2,507,000 in the same period last year. Total operating profit in this segment was $1,968,000, a decrease of $270,000 versus $2,238,000 in the same period last year. This decrease is a result of Vulcan temporarily shifting operations off of our land in Manassas this quarter as part of their mining plan.    Development Segment:

With respect to developments in the quarter on ongoing projects:

  • This quarter, we purchased 17 acres in Harford County, Maryland for $1.96 million for the purposes of industrial development. We are pursuing entitlements on the land, and we anticipate beginning construction in the third quarter of 2022 on a 250,000 square foot, Class A warehouse which will comprise the entirety of the developable space on the site.
  • In the third quarter of 2020, we received permit entitlements for two industrial buildings at Hollander Business Park. We have started construction and anticipate shell completion in the fourth quarter of 2021. Of this project’s 145,750 square feet, 42,405 square feet are pre-leased. We have started construction on a build-to-suit building totaling 101,750 square feet. We estimate shell completion and occupancy in the fourth quarter of 2022.
  • With respect to our joint venture with St. John Properties, we are now in the process of leasing these four single-story buildings totaling 100,030 square feet of office and retail space. At quarter end, Phase I was 48.1% leased and 46.8% occupied.
  • We are the principal capital source of a residential development venture in Prince George’s County, Maryland known as “Amber Ridge.”  Of the $18.5 million in committed capital to the project, $15.3 million in principal draws have taken place to date. Through the end of the third quarter, 16 of the 187 units have been sold, and we have received $4,126,179 in preferred interest and principal to date.
  • The Coda, the first of our four buildings at Bryant Street joint venture, received a final certificate of occupancy on April 1, 2021, and leasing efforts are under way. At quarter end, the Coda was 95.5% leased and 93.5% occupied. Leasing began in August on the second building at Bryant Street, known as the Chase 1B. At quarter end, this building was 48.1% leased and 23.5% occupied. Leasing of the third building, the Chase 1A, should begin in the fourth quarter. The fourth building which is purely a commercial space is 90% leased to Alamo Draft House. We expect it to open in the fourth quarter of this year. In total, at quarter end, two of our four buildings have their certificate of occupancy, and Bryant Street’s 488 residential units are 46.1% leased and 37.3% occupied. Its commercial space is 74.9% leased with no occupancy currently.
  • We began construction on our 1800 Half Street joint venture project at the end of August 2020 and expect the building to be complete in the third quarter of 2022. As of the end of the third quarter, the project was 45.61% complete.
  • At quarter end, our Riverside joint venture project in Greenville, South Carolina is 98% complete and awaiting its final certificate of occupancy. Leasing began this quarter and the building is 35% leased and 23% occupied.
  • At quarter end, our .408 Jackson joint venture project in Greenville, South Carolina is 70% complete. We expect to complete construction and begin leasing in third quarter of 2022.

Stabilized Joint Venture Segment:

In March 2021, we reached stabilization on Phase II (The Maren) of the development known as RiverFront on the Anacostia in Washington, D.C., a 250,000-square-foot mixed-use development which supports 264 residential units and 6,937 square feet of retail developed by a joint venture between the Company and MRP. Stabilization in this case means 90% of the individual apartments had been leased and occupied by third party tenants. Upon reaching stabilization, the Company has, for a period of one year, the exclusive right to (i) cause the joint venture to sell the property or (ii) cause the Company’s and MRP’s percentage interests in the joint venture to be adjusted so as to take into account the contractual payouts assuming a sale at the value of the development at the time of this “Conversion Election”. Reaching stabilization resulted in a change of control for accounting purposes as the veto rights of the minority shareholder lapsed and the Company became the primary beneficiary. As such, as of March 31, 2021, the Company consolidated the assets (at current fair value based on appraisal), liabilities and operating results of the joint venture. Up through the first quarter of this year, accounting for The Maren was reflected in Equity in loss of joint ventures on the Consolidated Statements of Income. Starting April 1, 2021, all the revenue and expenses are accounted for in the same manner as Dock 79 in the stabilized joint venture segment.

Total revenues in this segment were $5,204,000, an increase of $2,624,000 versus $2,580,000 in the same period last year. The Maren’s revenue was $2,428,000 and Dock 79 revenues increased $196,000. Total operating loss in this segment was $(495,000), a decrease of $843,000 versus a profit of $348,000 in the same period last year. The quarter includes $1,373,000 amortization expense of the $4,750,000 fair value of The Maren’s leases-in-place established when we booked this asset as part of the gain on remeasurement upon consolidation of this Joint Venture. Net Operating Income this quarter for this segment was $3,113,000, up $1,479,000 or 90.51% compared to the same quarter last year due to The Maren’s consolidation into this segment.

At the end of September, The Maren was 93.56% leased and 95.45% occupied. Average residential occupancy for the quarter was 95.92%, and 71.91% of expiring leases renewed with no increase in rent due to the mandated rent freeze on renewals in DC. The Maren is a joint venture between the Company and MRP, in which FRP Holdings, Inc. is the majority partner with 70.41% ownership.

Dock 79’s average residential occupancy for the quarter was 95.94%, and at the end of the quarter, Dock 79’s residential units were 93.11% leased and 94.75% occupied. This quarter, 57.75% of expiring leases renewed with no increase in rent due to the mandated rent freeze on renewals in DC. Dock 79 is a joint venture between the Company and MRP, in which FRP Holdings, Inc. is the majority partner with 66% ownership.

Third quarter distributions from our CS1031 Hickory Creek DST investment were $86,000.

Nine Months Operational Highlights

  • Highest mining royalty revenue total through the first nine months in segment’s history
  • Three straight quarters of mining revenue for the LTM higher than $9.5 million

Nine Months Consolidated Results of Operations

Net income attributable to the Company for the first nine months of 2021 was $28,807,000 or $3.07 per share versus $11,222,000 or $1.16 per share in the same period last year. The first nine months of 2021 was impacted by the following items:

  • Gain of $51.1 million on the remeasurement of investment in The Maren real estate partnership, which is included in Income before income taxes. This gain on remeasurement is mitigated by a $10.1 million provision for taxes and $14.0 million attributable to noncontrolling interest.
  • The period includes $3,241,000 amortization expense of the $4,750,000 fair value of The Maren’s leases-in-place established when we booked this asset as part of the gain on remeasurement upon consolidation of this Joint Venture.
  • Interest income decreased $2,549,000 due to bond maturities and the repayment of the Company’s preferred interest in The Maren upon the building’s refinancing.
  • Interest expense increased $1,643,000 due to a $900,000 prepayment penalty on the Dock 79 refinancing plus interest on The Maren’s debt partially offset by a lower interest rate on Dock 79.
  • Gain from sale of real estate decreased $8,524,000. The prior quarter included $805,000 for an easement and sale of excess land in the Mining Royalty Lands Segment. The prior year included a gain of $9,329,000 from the sale of the three remaining lots at our Lakeside Business Park, 1801 62nd Street, our inactive and depleted quarry land at Gulf Hammock, and 87 acres from our Ft. Myers property.

Nine Months Segment Operating Results

Asset Management Segment:

Total revenues in this segment were $1,919,000, down $170,000 or 8.1%, over the same period last year due to the sale of our warehouse 1801 62nd Street in July 2020 which had $423,000 of revenues in the same period last year. Operating loss was ($154,000), down $116,000 from an operating loss of ($38,000) in the same period last year primarily due to the sale of 1801 62nd Street.

Mining Royalty Lands Segment:

Total revenues in this segment were $7,198,000 versus $7,094,000 in the same period last year. Total operating profit in this segment was $6,273,000, an increase of $21,000 versus $6,252,000 in the same period last year.     Stabilized Joint Venture Segment:

Total revenues in this segment were $12,535,000, an increase of $4,850,000 versus $7,685,000 in the same period last year. The Maren’s revenue was $4,591,000 and Dock 79 revenues increased $260,000. Total operating loss in this segment was ($1,636,000), a decrease of $2,847,000 versus a profit of $1,211,000 in the same period last year. The period includes $3,241,000 amortization expense of the $4,750,000 fair value of The Maren’s leases-in-place established when we booked this asset as part of the gain on remeasurement upon consolidation of this Joint Venture. Net Operating Income for this segment was $7,684,000, up $2,584,000 or 50.67% compared to the same period last year due to The Maren’s consolidation into this segment.

Since The Maren achieved stabilization on the last day of March, average residential occupancy is 94.86% and 68.15% of expiring leases have renewed with no increase in rent due to the mandated rent freeze on renewals in DC.   The Maren is a joint venture between the Company and MRP, in which FRP Holdings, Inc. is the majority partner with 70.41% ownership.

Dock 79’s average residential occupancy for the first nine months of 2021 was 95.43%. Through the first nine months of the year, 59.33% of expiring leases renewed with no increase in rent due to the mandated rent freeze on renewals in DC. Dock 79 is a joint venture between the Company and MRP, in which FRP Holdings, Inc. is the majority partner with 66% ownership.

In March, we completed a refinancing of Dock 79 as well as securing permanent financing for The Maren. This $180 million loan ($92 million for Dock 79, $88 million for The Maren) lowers the interest rate at Dock 79 from 4.125% to 3.03%, defers any principal payments for 12 years for both properties, and repays the $13.75 million in preferred equity along with $2.3 million in accrued interest.

Distributions from our CS1031 Hickory Creek DST investment were $257,000 for the first nine months of the year.

Impact of the COVID-19 Pandemic

Though circumstances have improved, the COVID-19 pandemic continues to have an extraordinary impact on the world economy and the markets in which we operate. We have continued operations throughout the pandemic and have made every effort to act in accordance with national, state, and local regulations and guidelines. During 2020, Dock 79 and The Maren most directly suffered the impacts to our business from the pandemic due to our retail tenants being unable to operate at capacity, the lack of attendance at the Washington Nationals baseball park and the rent freeze imposed by the District. This year, because of the vaccine, herd immunity, and efforts to reopen the economy, our businesses were affected though not to the same extent as 2020. Some of the same conditions remain in place, and it is possible that they may impact our ability to lease retail spaces in Washington, D.C. and Greenville. We expect our business to be affected by the pandemic for at least the remainder of 2021. 

Summary and Outlook

Although royalty revenue is down this quarter compared to the same quarter last year, royalty revenue for the first nine months was $7,198,000, an increase of 1.46% over the same period last year and the highest revenue total for the first nine months in the segment’s history. Revenue for the last twelve months was $9,581,000, an increase of 1.09% over calendar year 2020. This marks the third straight quarter where the last twelve months’ revenue exceeded $9.5 million.

For the fourth quarter in a row, Dock 79’s occupancy has been above 94% at quarter end. This is the very first time Dock 79 has ended the four straight quarters with an occupancy higher than 94%.

With The Maren’s stabilization at the end of March this year, we are now in our second reporting period with The Maren consolidated on to our books. Because of the increased depreciation and amortization attributable to the Company as a result of consolidating The Maren’s results into our income statement, the impact on net income may in fact be negative for some time, but the positive impact on our NOI and cash flow will be significant. The Maren was 93.56% leased and 95.45% occupied at quarter end, and its retail space is 100% leased with occupancy expected in the fourth quarter of this year once build out is complete. It has been over a year since the District put in place the “emergency” measures which have prevented us from raising rents on renewals. This has obviously mitigated our ability to grow NOI at Dock 79. With The Maren now going through its first generation of renewals, it too is feeling the effect of these emergency measures. It is our understanding that these measures are set to expire but not prior to the end of the year. Because renewal negotiations take place several weeks in advance, if the emergency measures expire at year end, we will not see any practical effect to rent increases until February 2022.    We remain pleased with the current direction of our asset management segment, particularly the industrial assets. The speed with which we leased up and then sold our building at 1801 62nd Street last year strengthened our commitment to industrial development. We have a build-to-suit and two spec buildings under construction at Hollander and those three buildings will complete any development at Hollander for the foreseeable future. Because of that, we have bolstered our land bank with the $10.5 million purchase of 55 acres in Aberdeen, Maryland as well as this quarter’s purchase of 17 acres in Harford County, Maryland. Once entitled, this property will be capable of supporting over 625,000 square feet of industrial product and will be essential for future industrial development as we finish developing our remaining inventory at Hollander Business Park.

At the end of September, we held our very first Investor Day. We hope it was the first of many and the last one we hold virtually. The event afforded us an opportunity to take stock of where we are now and where we are headed. The first nine months have seen the stabilization, consolidation, and permanent financing of The Maren; the refinancing of Dock 79; leasing begin at Bryant St and Riverside in Greenville; a build-to-suit opportunity at Hollander as well as the mining royalties’ highest nine-month revenue performance. That is a lot to take stock of in a short period of time, but we are more excited about where we are headed. In the not-so-distant future, we will finish construction and start leasing Half Street and .408 Jackson; we will finish construction on three warehouses and begin work on allowing our landbank to accommodate our next generation of industrial development; and hopefully, we will not only see the passage but the practical effects of an infrastructure bill on our mining royalties income. We mentioned this at the Investor Day, but, assuming all goes according to plan, it is our belief that over the next few years, we will put all of our cash to use in new projects. We will continue to be opportunistic in repurchasing stock. During 2021, the Company repurchased 6,004 shares at an average cost of $43.95 per share.

Conference Call

The Company will also host a conference call on Thursday, November 4, 2021 at 12:30 p.m. (EDT). Analysts, stockholders and other interested parties may access the teleconference live by calling 1-877-271-1828 (passcode 47240873) within the United States. International callers may dial 1-334-323-9871 (passcode 47240873). Computer audio live streaming is available via the Internet through this link http://stream.conferenceamerica.com/frp110421. For the archived audio via the internet, click on the following link http://archive.conferenceamerica.com/archivestream/frp110421.mp3. An audio replay will be available for sixty days following the conference call. To listen to the audio replay, dial toll free 1-877-919-4059, international callers dial 1-334-323-0140. The passcode of the audio replay is 29813855. Replay options: “1” begins playback, “4” rewind 30 seconds, “5” pause, “6” fast forward 30 seconds, “0” instructions, and “9” exits recording. There may be a 30-40 minute delay until the archive is available following the conclusion of the conference 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 impact of the COVID-19 Pandemic on our operations and financial results; 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., Richmond, Virginia, 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 a residential apartment building.

 
FRP HOLDINGS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME(In thousands except per share amounts)(Unaudited)
 
    THREE MONTHS ENDED   NINE MONTHS ENDED
    SEPTEMBER 30,   SEPTEMBER 30,
    2021   2020   2021   2020
Revenues:                                
Lease revenue   $ 6,224       3,591       15,623       10,636  
Mining lands lease revenue     2,249       2,507       7,198       7,094  
Total Revenues     8,473       6,098       22,821       17,730  
                                 
Cost of operations:                                
Depreciation, depletion and amortization     3,796       1,438       9,627       4,406  
Operating expenses     1,557       892       3,792       2,598  
Property taxes     986       706       2,764       2,089  
Management company indirect     745       844       2,137       2,208  
Corporate expenses     657       637       2,486       2,850  
Total cost of operations     7,741       4,517       20,806       14,151  
                                 
Total operating profit     732       1,581       2,015       3,579  
                                 
Net investment income, including realized gains of $0 $55, $0 and $297, respectively     943       1,814       3,366       5,915  
Interest expense     (414 )     (46 )     (1,785 )     (142 )
Equity in loss of joint ventures     (1,244 )     (1,788 )     (3,997 )     (3,773 )
Gain on remeasurement of investment in real estate partnership                 51,139        
Gain on sale of real estate           5,732       805       9,329  
                                 
Income before income taxes     17       7,293       51,543       14,908  
Provision for income taxes     130       2,022       10,500       4,161  
                                 
Net income (loss)     (113 )     5,271       41,043       10,747  
Gain (loss) attributable to noncontrolling interest     (465 )     (184 )     12,236       (475 )
Net income attributable to the Company   $ 352       5,455       28,807       11,222  
                                 
Earnings per common share:                                
Net income attributable to the Company-                                
Basic   $ 0.04       0.57       3.08       1.16  
Diluted   $ 0.04       0.57       3.07       1.16  
                                 
Number of shares (in thousands) used in computing:                      
-basic earnings per common share     9,363       9,517       9,352       9,646  
-diluted earnings per common share     9,399       9,545       9,390       9,681  

 
FRP HOLDINGS, INC. AND SUBSIDIARIESCONSOLIDATED BALANCE SHEETS(Unaudited) (In thousands, except share data)
 
    September 30, 2021   December 31, 2020
Assets:        
Real estate investments at cost:                
Land   $ 123,397       91,744  
Buildings and improvements     255,366       141,241  
Projects under construction     13,799       4,879  
Total investments in properties     392,562       237,864  
Less accumulated depreciation and depletion     44,266       34,724  
Net investments in properties     348,296       203,140  
                 
Real estate held for investment, at cost     9,559       9,151  
Investments in joint ventures     145,975       167,071  
Net real estate investments     503,830       379,362  
                 
Cash and cash equivalents     162,881       73,909  
Cash held in escrow     502       196  
Accounts receivable, net     991       923  
Investments available for sale at fair value     4,315       75,609  
Federal and state income taxes receivable     2,082       4,621  
Unrealized rents     580       531  
Deferred costs     3,047       707  
Other assets     525       502  
Total assets   $ 678,753       536,360  
                 
Liabilities:                
Secured notes payable   $ 178,371       89,964  
Accounts payable and accrued liabilities     3,706       3,635  
Other liabilities     1,886       1,886  
Deferred revenue     470       542  
Deferred income taxes     65,379       56,106  
Deferred compensation     1,247       1,242  
Tenant security deposits     764       332  
Total liabilities     251,823       153,707  
                 
Commitments and contingencies                
                 
Equity:                
Common stock, $.10 par value25,000,000 shares authorized,9,411,028 and 9,363,717 shares issuedand outstanding, respectively     941       936  
Capital in excess of par value     57,512       56,279  
Retained earnings     338,344       309,764  
Accumulated other comprehensive income, net     193       675  
Total shareholders’ equity     396,990       367,654  
Noncontrolling interest MRP     29,940       14,999  
Total equity     426,930       382,653  
Total liabilities and shareholders’ equity   $ 678,753       536,360  
                 

Asset Management Segment:

    Three months ended September 30        
(dollars in thousands)   2021   %   2020   %   Change   %
                         
Lease revenue   $ 619       100.0 %     721       100.0 %     (102 )     -14.1 %
                                                 
Depreciation, depletion and amortization     137       22.1 %     137       19.0 %           0.0 %
Operating expenses     76       12.3 %     139       19.3 %     (63 )     -45.3 %
Property taxes     37       6.0 %     43       5.9 %     (6 )     -14.0 %
Management company indirect     200       32.3 %     202       28.0 %     (2 )     -1.0 %
Corporate expense     180       29.1 %     165       22.9 %     15       9.1 %
                                                 
Cost of operations     630       101.8 %     686       95.1 %     (56 )     -8.2 %
                                                 
Operating profit (loss)   $ (11 )     -1.8 %     35       4.9 %     (46 )     -131.4 %
                                                 

Mining Royalty Lands Segment:

    Three months ended September 30        
(dollars in thousands)   2021   %   2020   %   Change   %
                         
Mining lands lease revenue   $ 2,249       100.0 %     2,507       100.0 %     (258 )     -10.3 %
                                                 
Depreciation, depletion and amortization     38       1.7 %     60       2.4 %     (22 )     -36.7 %
Operating expenses     11       0.5 %     16       0.6 %     (5 )     -31.3 %
Property taxes     68       3.0 %     59       2.4 %     9       15.3 %
Management company indirect     95       4.2 %     81       3.2 %     14       17.3 %
Corporate expense     69       3.1 %     53       2.1 %     16       30.2 %
                                                 
Cost of operations     281       12.5 %     269       10.7 %     12       4.5 %
                                                 
Operating profit   $ 1,968       87.5 %     2,238       89.3 %     (270 )     -12.1 %
                                                 

Development Segment:

    Three months ended September 30
(dollars in thousands)   2021   2020   Change
             
Lease revenue   $ 401       290       111  
                         
Depreciation, depletion and amortization     53       53        
Operating expenses     62       62        
Property taxes     355       330       25  
Management company indirect     335       504       (169 )
Corporate expense     326       381       (55 )
                         
Cost of operations     1,131       1,330       (199 )
                         
Operating loss   $ (730 )     (1,040 )     310  
                         

Stabilized Joint Venture Segment:

    Three months ended September 30        
(dollars in thousands)   2021   %   2020   %   Change   %
                         
Lease revenue   $ 5,204       100.0 %     2,580       100.0 %     2,624       101.7 %
                                                 
Depreciation, depletion and amortization     3,568       68.6 %     1,188       46.0 %     2,380       200.3 %
Operating expenses     1,408       27.0 %     675       26.2 %     733       108.6 %
Property taxes     526       10.1 %     274       10.6 %     252       92.0 %
Management company indirect     115       2.2 %     57       2.2 %     58       101.8 %
Corporate expense     82       1.6 %     38       1.5 %     44       115.8 %
                                                 
Cost of operations     5,699       109.5 %     2,232       86.5 %     3,467       155.3 %
                                                 
Operating profit (loss)   $ (495 )     -9.5 %     348       13.5 %     (843 )     -242.2 %
                                                 

Asset Management Segment:

    Nine months ended September 30        
(dollars in thousands)   2021   %   2020   %   Change   %
                         
Lease revenue   $ 1,919       100.0 %     2,089       100.0 %     (170 )     -8.1 %
                                                 
Depreciation, depletion and amortization     408       21.3 %     529       25.3 %     (121 )     -22.9 %
Operating expenses     289       15.0 %     332       15.9 %     (43 )     -13.0 %
Property taxes     117       6.1 %     91       4.4 %     26       28.6 %
Management company indirect     577       30.1 %     437       20.9 %     140       32.0 %
Corporate expense     682       35.5 %     738       35.3 %     (56 )     -7.6 %
                                                 
Cost of operations     2,073       108.0 %     2,127       101.8 %     (54 )     -2.5 %
                                                 
Operating loss   $ (154 )     -8.0 %     (38 )     -1.8 %     (116 )     305.3 %
                                                 

Mining Royalty Lands Segment:

    Nine months ended September 30        
(dollars in thousands)   2021   %   2020   %   Change   %
                         
Mining lands lease revenue   $ 7,198       100.0 %     7,094       100.0 %     104       1.5 %
                                                 
Depreciation, depletion and amortization     161       2.2 %     160       2.3 %     1       0.6 %
Operating expenses     34       0.5 %     43       0.6 %     (9 )     -20.9 %
Property taxes     199       2.8 %     191       2.7 %     8       4.2 %
Management company indirect     273       3.8 %     214       3.0 %     59       27.6 %
Corporate expense     258       3.6 %     234       3.3 %     24       10.3 %
                                                 
Cost of operations     925       12.9 %     842       11.9 %     83       9.9 %
                                                 
Operating profit   $ 6,273       87.1 %     6,252       88.1 %     21       0.3 %
                                                 

Development Segment:

    Nine months ended September 30
(dollars in thousands)   2021   2020   Change
             
Lease revenue   1,169       862       307  
                         
Depreciation, depletion and amortization     159       160       (1
Operating expenses     133       415       (282
Property taxes     1,082       1,019       63  
Management company indirect     996       1,404       (408
Corporate expense     1,267       1,710       (443
                         
Cost of operations     3,637       4,708       (1,071
                         
Operating loss   $ (2,468 )     (3,846 )     1,378  
                         

Stabilized Joint Venture Segment:

    Nine months ended September 30        
(dollars in thousands)   2021   %   2020   %   Change   %
                         
Lease revenue   $ 12,535       100.0 %     7,685       100.0 %     4,850       63.1 %
                                                 
Depreciation, depletion and amortization     8,899       71.0 %     3,557       46.3 %     5,342       150.2 %
Operating expenses     3,336       26.6 %     1,808       23.5 %     1,528       84.5 %
Property taxes     1,366       11.0 %     788       10.2 %     578       73.4 %
Management company indirect     291       2.3 %     153       2.0 %     138       90.2 %
Corporate expense     279       2.2 %     168       2.2 %     111       66.1 %
                                                 
Cost of operations     14,171       113.1 %     6,474       84.2 %     7,697       118.9 %
                                                 
Operating profit (loss)   $ (1,636 )     -13.1 %     1,211       15.8 %     (2,847 )     -235.1 %
                                                 

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. The non-GAAP financial measure included in this quarterly report is net operating income (NOI). FRP uses this non-GAAP financial measure to analyze its operations and to monitor, assess, and identify meaningful trends in its operating and financial performance. This measure is not, and should not be viewed as, a substitute for GAAP financial measures.

                       
Net Operating Income Reconciliation                      
Nine months ended 09/30/21 (in thousands)                      
          Stabilized            
  Asset       Joint   Mining   Unallocated   FRP
  Management   Development   Venture   Royalties   Corporate   Holdings
  Segment   Segment   Segment   Segment   Expenses   Totals
Net Income (loss)   (130 )     (2,521 )     37,874       5,159       661       41,043  
Income Tax Allocation   (50 )     (933 )     9,506       1,913       64       10,500  
Income (loss) before income taxes   (180 )     (3,454 )     47,380       7,072       725       51,543  
                                               
Less:                                              
Gain on remeasurement of real estate investment               51,139                   51,139  
Gain on investment land sold                     831             831  
Unrealized rents   49             149       166             364  
Interest income         2,608                   758       3,366  
Plus:                                              
Loss on sale of land   26                               26  
Equity in loss of Joint Venture         3,594       371       32             3,997  
Interest Expense               1,752             33       1,785  
Depreciation/Amortization   408       159       8,899       161             9,627  
Management Co. Indirect   577       996       291       273             2,137  
Allocated Corporate Expenses   682       1,267       279       258             2,486  
                                               
Net Operating Income (loss)   1,464       (46 )     7,684       6,799             15,901  
Net Operating Income Reconciliation                      
Nine months ended 09/30/20 (in thousands)                      
          Stabilized            
  Asset       Joint   Mining   Unallocated   FRP
  Management   Development   Venture   Royalties   Corporate   Holdings
  Segment   Segment   Segment   Segment   Expenses   Totals
Income (loss) from continuing operations   2,745       (2,055 )     864       7,200       1,993       10,747  
Income Tax Allocation   1,018       (762 )     496       2,670       739       4,161  
Income (loss) from continuing operations before income taxes   3,763       (2,817 )     1,360       9,870       2,732       14,908  
                                               
Less:                                              
Equity in profit of Joint Ventures               254                   254  
Gains on sale of buildings   3,801       1,877             3,651             9,329  
Unrealized rents   147                   178             325  
Interest income         3,146                   2,769       5,915  
Plus:                                              
Unrealized rents               11                   11  
Equity in loss of Joint Venture         3,994             33             4,027  
Interest Expense               105             37       142  
Depreciation/Amortization   529       160       3,557       160             4,406  
Management Co. Indirect   437       1,404       153       214             2,208  
Allocated Corporate Expenses   738       1,710       168       234             2,850  
                                               
Net Operating Income (loss)   1,519       (572 )     5,100       6,682             12,729  
Contact:    John D. Baker III  
    Chief Financial Officer 904/858-9100
Grafico Azioni FRP (NASDAQ:FRPH)
Storico
Da Giu 2024 a Lug 2024 Clicca qui per i Grafici di FRP
Grafico Azioni FRP (NASDAQ:FRPH)
Storico
Da Lug 2023 a Lug 2024 Clicca qui per i Grafici di FRP