FRP Holdings, Inc. (NASDAQ: FRPH) Announces Results for the Fourth Quarter and Fiscal Year Ended December 31, 2023

FRP Holdings, Inc. (NASDAQ: FRPH) Announces Results for the Fourth Quarter and Fiscal Year Ended December 31, 2023

JACKSONVILLE, Fla., March 06, 2024 (GLOBE NEWSWIRE) — FRP Holdings, Inc. (NASDAQ-FRPH) –

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.

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.  
  • 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

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 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 (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 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.

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  
                               
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  
               

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  
                       

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 %
                                               

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.

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  

 


Contact:
John D. Baker III
Chief Financial Officer
904/858-9100

Primary Logo

Originally published at https://www.einpresswire.com/article/693828022/frp-holdings-inc-nasdaq-frph-announces-results-for-the-fourth-quarter-and-fiscal-year-ended-december-31-2023
Images courtesy of https://pixabay.com

business banners

Latest posts

City of Miami Appeals and Miami-Dade County Files Cross Petition

On July 6, 2021, the City of Miami filed their latest appeal in the Coconut Grove Playhouse case to the Third District Court of...

MedCore Acquires Two Senior Living Communities in Detroit, MI

DALLAS, April 11, 2024 /PRNewswire/ -- MedCore Partners in partnership with REDICO/American House has completed the acquisition of two (2) senior living communities located...

Charlottesville, VA A Top Location for Raising A Family

The 2024 Ultimate Go-To Guide to Charlottesville The CharlottesvilleFamily Favorite Award Winners Kids doing archery at summer camp near Charlottesville, VA Results of...

Heritage Festival to return to Rock Springs Run State Reserve in 2025

Plans to build new library to showcase history of East Lake County Next year’s Spring event will be bigger and better,...

VAYK Confirmed Its Eligibility for $1.8 Million Investment through Federal EB5 Program

DALLAS, April 11, 2024 /PRNewswire/ -- Vaycaychella, Inc. (OTC Pink: VAYK) ("VAYK") today announces that the company has confirmed with legal experts of its eligibility...

Church of the Highlands Hosts Easter Events Emphasizing Hope, Love, and the Essence of Life

Church of the Highlands invites all to join in for holiday services BIRMINGHAM, ALABAMA, UNITED STATES, March 28, 2024 /EINPresswire.com/ --...

Miami Herald Op Ed by Commissioner Raquel Regalado

On July 3, 2021, The Miami Herald published an OpEd on the Coconut Grove Playhouse by Miami-Dade County Commissioner Raquel Regalado. You can see the...
celebrity reality tv