JACKSONVILLE, Fla., Aug. 05, 2020 (GLOBE NEWSWIRE) -- FRP Holdings, Inc. (NASDAQ-FRPH)
Second Quarter Consolidated Results of Operations
Net income for the second quarter of 2020 was $4,149,000 or $.43 per share versus $9,825,000 or $.99 per share in the same period last year. The second quarter of 2020 was impacted by the following items:
- Corporate expense stock compensation of $570,000 compared to $28,000 in the same period last year due the timing of stock grants.
- Interest expense decreased $227,000 as we capitalized more interest on our joint venture construction projects.
- Loss on joint ventures increased $1,071,000 primarily due to our share of the Bryant Street preferred interest, $118,000 amortization of guarantee liability related to the Bryant Street loan, $809,000 operating loss at the Maren due to pre-leasing efforts, partially offset by interest income generated in our opportunity zone investments prior to the funds being deployed.
- Gain on sale of $3,589,000 from the sale of the three remaining lots at our Lakeside Business Park and our Gulf Hammock Property compared to $536,000 in the same period last year
Income from discontinued operations for the second quarter of 2019 was $6,776,000 or $.68 per share and included the sale of our property at 1502 Quarry Drive for $11.7 million. This asset was excluded from the original sale due to the tenant potentially exercising its right of first refusal to purchase the property. The second quarter of 2019 included a $328,000 realized gain on the sale of bonds.
Second Quarter Segment Operating Results
Asset Management Segment:
Most of the Asset Management Segment was reclassified to discontinued operations leaving two commercial properties as well as Cranberry Run, which we purchased in the first quarter of 2019, and 1801 62nd Street which joined this segment on April 1 of 2019. Cranberry Run is a five-building industrial park in Harford County, MD totaling 268,010 square feet of industrial/ flex space and at quarter end was 71.9% leased and occupied. 1801 62nd Street is our most recent spec building in Hollander Business Park and is our first warehouse with a 32-foot clear-height ceiling. We completed construction on this building in 2019 and it is now 100% leased and occupied. Total revenues in this segment were $716,000, up $54,000 or 8.2%, over the same period last year. Operating profit was $58,000, up $69,000 from an operating loss of $11,000 in the same quarter last year due to 1801 62nd St being fully leased and occupied, improved leasing at Cranberry offset by the sale of 7030 Dorsey Road in June 2019.
Mining Royalty Lands Segment:
Total revenues in this segment were $2,402,000 versus $2,633,000 in the same period last year. Total operating profit in this segment was $2,110,000, a decrease of $312,000 versus $2,422,000 in the same period last year. The primary reason for the decrease is that we are no longer receiving double minimums at our Lake Louisa property, because our tenant, Cemex, received its final permit to begin mining the property in July 2019.
Development Segment:
The Development segment is responsible for (i) seeking out and identifying opportunistic purchases of income producing warehouse/office buildings, and (ii) developing our non-income producing properties into income production.
With respect to ongoing projects:
- PUD entitlements for our 118-acre tract in Hampstead, Maryland, now known as “Hampstead Overlook,” are ongoing. Hampstead Overlook received Concept Plan approval from the Town of Hampstead for 164 single and 91 town home residential units in February 2020, and the project is currently under Preliminary Plan review with the governing agencies.
- We are currently pursuing permit entitlements for two industrial buildings at Hollander Business Park totaling 146,000 square feet. Construction is anticipated to begin the third quarter of 2020 with shell completion in the third quarter of 2021.
- We finished shell building construction in December 2018 on the two office buildings in the first phase of our joint venture with St. John Properties. Shell building construction of the two retail buildings was completed in January 2019. 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 44% leased and occupied.
- We are the principal capital source of a residential development venture in Baltimore County, Maryland known as “Hyde Park.” We have committed up to $3.5 million in exchange for an interest rate of 10% and a preferred return of 20% after which a “waterfall” determines the split of proceeds from sale. Entitlements for the development of the property are complete, and a homebuilder is under contract to purchase all of the 126 recorded building lots. The first phase of settlement occurred in May 2020, resulting in a $2.67M principal and interest payment.
- We are the principal capital source of a residential development venture in Prince George’s County, Maryland known as “Amber Ridge.” We have committed up to $18.5 million in exchange for an interest rate of 10% and a preferred return of 20% after which a “waterfall” determines the split of proceeds from sale. Amber Ridge will hold 187 town homes. We are currently pursuing entitlements and have two homebuilders under contract to purchase all 187 units upon completion of development infrastructure.
- In April 2018, we began construction on Phase II of our RiverFront on the Anacostia project, now known as “The Maren.” The 14-story project will have 264 units and 6,937 net leasable square feet of ground floor retail and was 98% complete at quarter end. Lease-up commenced in earnest in the second week of March. At the end of the quarter, the Maren was 45% leased, and 23% occupied.
- In December 2018, the Company entered into a joint venture agreement with MidAtlantic Realty Partners (MRP) for the development of the first phase of a multifamily, mixed-use development in northeast Washington, DC known as “Bryant Street.” The project is comprised of four buildings, with 487 units and 85,681 net leasable square feet of retail. FRP contributed $32 million for common equity and another $23 million for preferred equity to the joint venture. Construction began in February 2019 and as of the end of the quarter was 67% complete. Bryant Street is currently on time, within budget, and expected to be complete in the fourth quarter of 2021, with the first of the four buildings delivering in the fourth quarter of 2020. This project is located in an opportunity zone and has allowed us to defer $14.9 million in taxes associated with the sale of our industrial assets.
- In December 2019, the Company entered into a joint venture agreement with MRP for the development of a mixed-use project known as “1800 Half Street.” The development is located in the Buzzard Point area of Washington, DC, less than half a mile downriver from Dock 79 and the Maren. It lies directly between our two acres on the Anacostia, currently under lease by Vulcan, and Audi Field, the home stadium of the DC United. The 10-story structure will have 344 apartments and 11,246 square feet of ground floor retail. FRP contributed $37.3 million in common equity. The project is a qualified opportunity zone investment and will defer just over $10 million in taxes associated with the sale of our industrial assets. In June 2020, we closed on a $74 million construction loan, and we anticipate starting construction during the third quarter of this year.
- In December 2019, the company entered into two joint ventures in Greenville, SC with a new partner, Woodfield Development. Woodfield specializes in Class-A multi-family, mixed use developments primarily in the Carolinas and DC. Our first joint venture with them is a 200-unit multifamily project known as “Riverside.” FRP contributed $6.2 million in common equity for a 40% ownership interest. Construction began in February 2020 and should be complete in the third quarter of 2021. The second joint venture in Greenville with Woodfield is a 227-unit multifamily development known as “.408 Jackson.” It will have 4,700 square feet of retail and is located across the street from Greenville’s minor league baseball stadium. FRP contributed $9.7 million in common equity for a 40% ownership interest. Construction began in May 2020 and should be complete in the second quarter of 2022. Both projects are qualified opportunity investments and will defer a combined $4.3 million in taxes.
Stabilized Joint Venture Segment:
Dock 79’s average occupancy for the quarter was 91.50%, and at the end of the quarter, Dock 79 was 92.13% leased and 90.16% occupied. This quarter, 62.30% of expiring leases renewed with no increase in rent due to the mandated rent freeze on renewals in DC. Net Operating Income this quarter for this segment was $1,654,000, down $213,000 or 11.41% compared to the same quarter last year. Dock 79 is a joint venture between the Company and MRP, in which FRP Holdings, Inc. is the majority partner with 66% ownership.
In July 2019, the Company completed a like-kind exchange by reinvesting $6,000,000 into a Delaware Statutory Trust (DST) known as CS1031 Hickory Creek DST. The DST owns a 294-unit garden-style apartment community known as Hickory Creek consisting of 19 three-story apartment buildings containing 273,940 rentable square feet. Hickory Creek was constructed in 1984 and substantially renovated in 2016 and is located in suburban Richmond, Virginia. The Company is 26.649% beneficial owner and receives monthly distributions. Second quarter distributions were $85,000. The project is a qualified 1031 like-kind exchange investment and will defer $790,000 in taxes associated with the sales of 7030 Dorsey Road and 1502 Quarry Drive.
Impact of the COVID-19 Pandemic. The COVID-19 pandemic is having an extraordinary impact on the world economy and the markets in which we operate. As an essential business, we have continued to operate throughout the pandemic in accordance with White House guidance and orders issued by state and local authorities. We have implemented social distancing and other measures to protect the health of our employees and customers. While we recognize the importance of social distancing, stay at home and telework measures to protect human health, these measures will adversely affect our retail tenants as long as they remain in place. We are negotiating with our retail tenants on rent abatements and cash flow adjustments that will adversely affect our NOI. We anticipate that the pandemic will continue to have negative impacts on the overall economy that is likely to have a negative impact on many of our tenants. During this period, we will continue to fulfill our duty to operate while managing our business in a prudent fashion.
Six Months Consolidated Results of Operations.
Net income for first half of 2020 was $5,767,000 or $.59 per share versus $11,723,000 or $1.17 per share in the same period last year. Income from discontinued operations for the first half of 2019 was $6,862,000 or $.69 per share. Income from continuing operations increased $883,000 or 19% and was impacted by the following items:
- Corporate expense stock compensation of $1,171,000 compared to $57,000 in the same period last year due the timing of stock grants.
- Interest expense decreased $764,0000 as we capitalized more interest on our joint venture construction projects.
- Loss on joint ventures increased $1,449,000 primarily due to our share of the Bryant Street preferred interest, $236,000 amortization of guarantee liability related to the Bryant Street loan, $992,000 operating loss at the Maren due to pre-leasing efforts, partially offset by interest income generated in our opportunity zone investments prior to the funds being deployed.
- Gain on sale of $3,597,000 from the sale of the three remaining lots at our Lakeside Business Park and our Gulf Hammock Property compared to $536,000 in the same period last year
Six Months Segment Operating Results
Asset Management Segment:
Most of the Asset Management Segment was reclassified to discontinued operations leaving two commercial properties as well as Cranberry Run, which we purchased in the first quarter of 2019, and 1801 62nd Street which joined this segment on April 1 of 2019. Cranberry Run is a five-building industrial park in Harford County, MD totaling 268,010 square feet of industrial/ flex space and at quarter end was 71.9% leased and occupied. 1801 62nd Street is our most recent spec building in Hollander Business Park and is our first warehouse with a 32-foot clear-height ceiling. We completed construction on this building in 2019 and it is now 100% leased and occupied. Total revenues in this segment were $1,368,000, up $65,000 or 5.0%, over the same period last year. Operating loss was $73,000, down $4,000 from an operating loss of $77,000 in the same period last year due to higher allocation of corporate expenses.
Mining Royalty Lands Segment:
Total revenues in this segment were $4,587,000 versus $4,862,000 in the same period last year. Total operating profit in this segment was $4,014,000, a decrease of $409,000 versus $4,423,000 in the same period last year. The primary reason for this decrease is that we are no longer receiving double minimums at our Lake Louisa property, because our tenant, Cemex, received its final permit to begin mining the property in July 2019.
Stabilized Joint Venture Segment:
Dock 79’s average occupancy for the first six months was 92.56%, and at the end of the second quarter, Dock 79 was 92.13% leased and 90.16% occupied. For the first six months, 58.33% of expiring leases renewed with an average increase in rent on those renewals of 0.60% due to the mandated rent freeze on renewals that went into effect in March. Net Operating Income for this segment was $3,466,000, down $31,000 or .9% compared to the same period last year. Dock 79 is a joint venture between the Company and MRP, in which FRP Holdings, Inc. is the majority partner with 66% ownership.
Distributions for Hickory Creek were $168,000 for the first six months. The project is a qualified 1031 like-kind exchange investment in a Delaware Statutory Trust of which the Company is a 26.659% beneficial owner.
Summary and Outlook
This is the first quarter where the Company had to reckon with the full effects of COVID-19, and the ensuing economic shutdown and effects associated with it. Beyond the internal practical issues of working from home, ensuring the safety of our employees and tenants, running a shareholder and board meeting virtually, there were the larger issues of rent freezes at Dock 79, the lease-up of the Maren during a pandemic, and general uncertainty on how this would affect our tenants, construction, and our royalties business. The fallout from this extraordinary situation has been mixed. Even in midst of the pandemic, we were able to sell our three remaining lots at Lakeside Business Park for $3.75 million, and our Gulf Hammock property for $2.51 million. Royalties are down compared to last year, though how much of it is COVID-related is debatable at this point. Some locations are down compared to 2019, while others doing markedly better than last year. The bulk of the decrease can be attributed to no longer receiving double minimums at Lake Louisa. Even with the decreases, our outlook in the short and long term remains positive regarding this segment. Our annualized revenue ($9,174,000) and revenue for the last twelve months ($9,163,000) would still be the second-best year in the history of this segment.
We have been fortunate that none of the local governments where we currently have projects under development have halted construction. We have had problems getting our certificates of occupancy on the final floors of the Maren, simply because local restrictions have made it difficult to get the inspectors on site. Beyond the economic headwinds caused by the pandemic, there are the necessary but still problematic logistical issues with trying to lease up a building during this unusual situation—virtual tours, an inability to showcase the property with events, no baseball etc. Even with all that, we signed 91 leases this quarter, including 44 in May. At quarter end, the Maren was 45% leased and 23% occupied, putting us well ahead of schedule on lease-up. The building itself is very close to the finish line in terms of completion. We have conditional certificates of occupancy in place for all floors with actual units in them. All that remains are the certificates of occupancy for the amenity spaces along with the final certificate of occupancy for the building itself.
Dock 79 remains a source of some concern. The rent freeze on renewals will be in effect at least until October. Because our apartments come up for renewal two months prior to the end of the lease, an October end to the rent freeze with a 60-day tail means that there will more than likely be no increases on renewals for the rest of the year. A shortened baseball season without fans compounds a difficult situation for our retail tenants and consequently Dock 79. However, all three businesses have been able to resume operating to the extent that they can. Two of our tenants were able to resume paying rent in June. We are still working with all three on a payment plan for the back rent. During a pandemic, during the construction of the Maren next door, without baseball, occupancy remains above 90% at quarter end.
Industrial remains strong as an asset class. We had no issues with tenants paying rent and do not expect to. We had some concerns regarding our office tenants, but every tenant is currently paying rent and the only issue we had with back rent is one tenant who owes $6,500 for the month of April.
We issued our first quarter earnings and consequently our outlook during a period of heightened concern and uncertainty. This company along with our country and the entire world was struggling to comprehend the immediate and long-term effects of something none of us had any familiarity with. It would be inaccurate to suggest that we are any less concerned or any more certain than we were three months ago. We have not seen the end of COVID-19 nor its effects, but we have at least seen how our business responds to it. This quarter could have gone any number of ways, and thankfully, we have more good things to report than bad, more cause for confidence than unease. A conservative balance sheet and substantial cash reserves are one reason for our confidence. However, we believe strongly in our business and its assets which is why we continue to put money back into the company in the form of share buybacks. During the first six months of 2020, the Company repurchased 298,303 shares at an average cost of $41.41 per share.
Finally, subsequent to the end of the quarter, on July 31, the Company sold its warehouse at 1801 62nd Street in Hollander Business Park for $12.3 million. This 94,350 square-foot warehouse came on line in second quarter of 2019, was fully leased and occupied in the fourth quarter of 2019, and was our first building with a 32-foot clear. The decision to sell was in keeping with a departure from our previous “develop and hold” business model. The sale resulted in a gain of $3.8 million before taxes and the proceeds were placed in a 1031 exchange fund.
Conference Call
The Company will host a conference call on Thursday, August 6, 2020 at 10:00 a.m. (EDT). Analysts, stockholders and other interested parties may access the teleconference live by calling 1-877-271-1828 (passcode 58158510) within the United States. International callers may dial 1-334-323-9871 (passcode 58158510). Computer audio live streaming is available via the Internet through the Company’s website at www.frpholdings.com. You may also click on this link for the live streaming http://stream.conferenceamerica.com/frp080620. For the archived audio via the internet, click on the following link http://archive.conferenceamerica.com/archivestream/frp080620.mp3. If using the Company’s website, click on the Investor Relations tab, then select the earnings conference stream. 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 32374231. 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 reinvestment opportunities for the proceeds from the Sale Transaction; 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 Richmond, Virginia; 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 | SIX MONTHS ENDED | |||||||||||||||
| JUNE 30, | JUNE 30, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Revenues: | ||||||||||||||||
| Lease revenue | $ | 3,447 | 3,730 | 7,045 | 7,215 | |||||||||||
| Mining lands lease revenue | 2,402 | 2,633 | 4,587 | 4,862 | ||||||||||||
| Total Revenues | 5,849 | 6,363 | 11,632 | 12,077 | ||||||||||||
| Cost of operations: | ||||||||||||||||
| Depreciation, depletion and amortization | 1,500 | 1,472 | 2,968 | 2,959 | ||||||||||||
| Operating expenses | 781 | 910 | 1,706 | 1,792 | ||||||||||||
| Property taxes | 646 | 713 | 1,383 | 1,466 | ||||||||||||
| Management company indirect | 692 | 610 | 1,364 | 1,202 | ||||||||||||
| Corporate expenses | 1,026 | 551 | 2,213 | 1,196 | ||||||||||||
| Total cost of operations | 4,645 | 4,256 | 9,634 | 8,615 | ||||||||||||
| Total operating profit | 1,204 | 2,107 | 1,998 | 3,462 | ||||||||||||
| Net investment income, including realized gains of $134, $328, $242 and $447, respectively | 2,110 | 1,984 | 4,101 | 3,794 | ||||||||||||
| Interest expense | (45 | ) | (272 | ) | (96 | ) | (860 | ) | ||||||||
| Equity in loss of joint ventures | (1,343 | ) | (272 | ) | (1,985 | ) | (536 | ) | ||||||||
| Gain on sale of real estate | 3,589 | 536 | 3,597 | 536 | ||||||||||||
| Income from continuing operations before income taxes | 5,515 | 4,083 | 7,615 | 6,396 | ||||||||||||
| Provision for income taxes | 1,538 | 1,131 | 2,139 | 1,803 | ||||||||||||
| Income from continuing operations | 3,977 | 2,952 | 5,476 | 4,593 | ||||||||||||
| Income from discontinued operations, net | — | 6,776 | — | 6,862 | ||||||||||||
| Net income | 3,977 | 9,728 | 5,476 | 11,455 | ||||||||||||
| Loss attributable to noncontrolling interest | (172 | ) | (97 | ) | (291 | ) | (268 | ) | ||||||||
| Net income attributable to the Company | $ | 4,149 | 9,825 | 5,767 | 11,723 | |||||||||||
| Earnings per common share: | ||||||||||||||||
| Income from continuing operations- | ||||||||||||||||
| Basic | $ | 0.41 | 0.30 | 0.56 | 0.46 | |||||||||||
| Diluted | $ | 0.41 | 0.30 | 0.56 | 0.46 | |||||||||||
| Discontinued operations- | ||||||||||||||||
| Basic | $ | — | 0.68 | — | 0.69 | |||||||||||
| Diluted | $ | — | 0.68 | — | 0.69 | |||||||||||
| Net income attributable to the Company- | ||||||||||||||||
| Basic | $ | 0.43 | 0.99 | 0.59 | 1.18 | |||||||||||
| Diluted | $ | 0.43 | 0.99 | 0.59 | 1.17 | |||||||||||
| Number of shares (in thousands) used in computing: | ||||||||||||||||
| -basic earnings per common share | 9,620 | 9,915 | 9,712 | 9,933 | ||||||||||||
| -diluted earnings per common share | 9,649 | 9,960 | 9,744 | 9,978 | ||||||||||||
FRP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share data)
| June 30 | December 31 | |||||||
| Assets: | 2020 | 2019 | ||||||
| Real estate investments at cost: | ||||||||
| Land | $ | 81,679 | 84,383 | |||||
| Buildings and improvements | 147,819 | 147,019 | ||||||
| Projects under construction | 888 | 1,056 | ||||||
| Total investments in properties | 230,386 | 232,458 | ||||||
| Less accumulated depreciation and depletion | 32,634 | 30,271 | ||||||
| Net investments in properties | 197,752 | 202,187 | ||||||
| Real estate held for investment, at cost | 8,788 | 8,380 | ||||||
| Investments in joint ventures | 159,779 | 160,452 | ||||||
| Net real estate investments | 366,319 | 371,019 | ||||||
| Cash and cash equivalents | 30,742 | 26,607 | ||||||
| Cash held in escrow | 3,739 | 186 | ||||||
| Accounts receivable, net | 1,323 | 546 | ||||||
| Investments available for sale at fair value | 130,058 | 137,867 | ||||||
| Unrealized rents | 657 | 554 | ||||||
| Deferred costs | 791 | 890 | ||||||
| Other assets | 488 | 479 | ||||||
| Total assets | $ | 534,117 | 538,148 | |||||
| Liabilities: | ||||||||
| Secured notes payable | $ | 88,993 | 88,925 | |||||
| Accounts payable and accrued liabilities | 2,155 | 2,431 | ||||||
| Other liabilities | 1,886 | 1,978 | ||||||
| Deferred revenue | 627 | 790 | ||||||
| Federal and state income taxes payable | 2,651 | 504 | ||||||
| Deferred income taxes | 50,212 | 50,111 | ||||||
| Deferred compensation | 1,430 | 1,436 | ||||||
| Tenant security deposits | 362 | 328 | ||||||
| Total liabilities | 148,316 | 146,503 | ||||||
| Commitments and contingencies | ||||||||
| Equity: | ||||||||
| Common stock, $.10 par value 25,000,000 shares authorized, 9,563,144 and 9,817,429 shares issued and outstanding, respectively | 956 | 982 | ||||||
| Capital in excess of par value | 57,107 | 57,705 | ||||||
| Retained earnings | 310,486 | 315,278 | ||||||
| Accumulated other comprehensive income, net | 1,194 | 923 | ||||||
| Total shareholders’ equity | 369,743 | 374,888 | ||||||
| Noncontrolling interest MRP | 16,058 | 16,757 | ||||||
| Total equity | 385,801 | 391,645 | ||||||
| Total liabilities and shareholders’ equity | $ | 534,117 | 538,148 | |||||
Asset Management Segment:
| Three months ended June 30 | ||||||||||||||||||||||||
| (dollars in thousands) | 2020 | % | 2019 | % | Change | % | ||||||||||||||||||
| Lease revenue | $ | 716 | 100.0 | % | 662 | 100.0 | % | 54 | 8.2 | % | ||||||||||||||
| Depreciation, depletion and amortization | 200 | 27.9 | % | 196 | 29.6 | % | 4 | 2.0 | % | |||||||||||||||
| Operating expenses | 96 | 13.4 | % | 175 | 26.5 | % | (79 | ) | -45.1 | % | ||||||||||||||
| Property taxes | (24 | ) | -3.3 | % | 90 | 13.6 | % | (114 | ) | -126.7 | % | |||||||||||||
| Management company indirect | 121 | 16.9 | % | 73 | 11.0 | % | 48 | 65.8 | % | |||||||||||||||
| Corporate expense | 265 | 37.0 | % | 139 | 21.0 | % | 126 | 90.6 | % | |||||||||||||||
| Cost of operations | 658 | 91.9 | % | 673 | 101.7 | % | (15 | ) | -2.2 | % | ||||||||||||||
| Operating profit | $ | 58 | -8.1 | % | (11 | ) | -1.7 | % | 69 | -627.3 | % | |||||||||||||
Mining Royalty Lands Segment:
| Three months ended June 30 | ||||||||||||||||||||||||
| (dollars in thousands) | 2020 | % | 2019 | % | Change | % | ||||||||||||||||||
| Mining lands lease revenue | $ | 2,402 | 100.0 | % | 2,633 | 100.0 | % | (231 | ) | -8.8 | % | |||||||||||||
| Depreciation, depletion and amortization | 62 | 2.6 | % | 42 | 1.6 | % | 20 | 47.6 | % | |||||||||||||||
| Operating expenses | 14 | 0.6 | % | 15 | 0.6 | % | (1 | ) | -6.7 | % | ||||||||||||||
| Property taxes | 65 | 2.7 | % | 69 | 2.6 | % | (4 | ) | -5.8 | % | ||||||||||||||
| Management company indirect | 67 | 2.8 | % | 49 | 1.8 | % | 18 | 36.7 | % | |||||||||||||||
| Corporate expense | 84 | 3.5 | % | 36 | 1.4 | % | 48 | 133.3 | % | |||||||||||||||
| Cost of operations | 292 | 12.2 | % | 211 | 8.0 | % | 81 | 38.4 | % | |||||||||||||||
| Operating profit | $ | 2,110 | 87.8 | % | 2,422 | 92.0 | % | (312 | ) | -12.9 | % | |||||||||||||
Development Segment:
| Three months ended June 30 | ||||||||||||
| (dollars in thousands) | 2020 | 2019 | Change | |||||||||
| Lease revenue | $ | 279 | 316 | (37 | ) | |||||||
| Depreciation, depletion and amortization | 53 | 49 | 4 | |||||||||
| Operating expenses | 144 | 95 | 49 | |||||||||
| Property taxes | 330 | 295 | 35 | |||||||||
| Management company indirect | 455 | 442 | 13 | |||||||||
| Corporate expense | 617 | 341 | 276 | |||||||||
| Cost of operations | 1,599 | 1,222 | 377 | |||||||||
| Operating loss | $ | (1,320 | ) | (906 | ) | (414 | ) | |||||
Stabilized Joint Venture Segment:
| Three months ended June 30 | ||||||||||||||||||||||||
| (dollars in thousands) | 2020 | % | 2019 | % | Change | % | ||||||||||||||||||
| Lease revenue | $ | 2,452 | 100.0 | % | 2,752 | 100.0 | % | (300 | ) | -10.9 | % | |||||||||||||
| Depreciation, depletion and amortization | 1,185 | 48.3 | % | 1,185 | 43.0 | % | — | 0.0 | % | |||||||||||||||
| Operating expenses | 527 | 21.5 | % | 625 | 22.7 | % | (98 | ) | -15.7 | % | ||||||||||||||
| Property taxes | 275 | 11.2 | % | 259 | 9.4 | % | 16 | 6.2 | % | |||||||||||||||
| Management company indirect | 49 | 2.0 | % | 46 | 1.7 | % | 3 | 6.5 | % | |||||||||||||||
| Corporate expense | 60 | 2.5 | % | 35 | 1.3 | % | 25 | 71.4 | % | |||||||||||||||
| Cost of operations | 2,096 | 85.5 | % | 2,150 | 78.1 | % | (54 | ) | -2.5 | % | ||||||||||||||
| Operating profit | $ | 356 | 14.5 | % | 602 | 21.9 | % | (246 | ) | -40.9 | % | |||||||||||||
Asset Management Segment:
| Six months ended June 30 | ||||||||||||||||||||||||
| (dollars in thousands) | 2020 | % | 2019 | % | Change | % | ||||||||||||||||||
| Lease revenue | $ | 1,368 | 100.0 | % | 1,303 | 100.0 | % | 65 | 5.0 | % | ||||||||||||||
| Depreciation, depletion and amortization | 392 | 28.6 | % | 373 | 28.6 | % | 19 | 5.1 | % | |||||||||||||||
| Operating expenses | 193 | 14.1 | % | 384 | 29.5 | % | (191 | ) | -49.7 | % | ||||||||||||||
| Property taxes | 48 | 3.5 | % | 146 | 11.2 | % | (98 | ) | -67.1 | % | ||||||||||||||
| Management company indirect | 235 | 17.2 | % | 175 | 13.4 | % | 60 | 34.3 | % | |||||||||||||||
| Corporate expense | 573 | 41.9 | % | 302 | 23.2 | % | 271 | 89.7 | % | |||||||||||||||
| Cost of operations | 1,441 | 105.3 | % | 1,380 | 105.9 | % | 61 | 4.4 | % | |||||||||||||||
| Operating profit | $ | (73 | ) | -5.3 | % | (77 | ) | -5.9 | % | 4 | -5.2 | % | ||||||||||||
Mining Royalty Lands Segment:
| Six months ended June 30 | ||||||||||||||||||||||||
| (dollars in thousands) | 2020 | % | 2019 | % | Change | % | ||||||||||||||||||
| Mining lands lease revenue | $ | 4,587 | 100.0 | % | 4,862 | 100.0 | % | (275 | ) | -5.7 | % | |||||||||||||
| Depreciation, depletion and amortization | 100 | 2.2 | % | 94 | 1.9 | % | 6 | 6.4 | % | |||||||||||||||
| Operating expenses | 27 | 0.6 | % | 31 | 0.7 | % | (4 | ) | -12.9 | % | ||||||||||||||
| Property taxes | 132 | 2.9 | % | 137 | 2.8 | % | (5 | ) | -3.6 | % | ||||||||||||||
| Management company indirect | 133 | 2.9 | % | 98 | 2.0 | % | 35 | 35.7 | % | |||||||||||||||
| Corporate expense | 181 | 3.9 | % | 79 | 1.6 | % | 102 | 129.1 | % | |||||||||||||||
| Cost of operations | 573 | 12.5 | % | 439 | 9.0 | % | 134 | 30.5 | % | |||||||||||||||
| Operating profit | $ | 4,014 | 87.5 | % | 4,423 | 91.0 | % | (409 | ) | -9.2 | % | |||||||||||||
Development Segment:
| Six months ended June 30 | ||||||||||||
| (dollars in thousands) | 2020 | 2019 | Change | |||||||||
| Lease revenue | $ | 572 | 585 | (13 | ) | |||||||
| Depreciation, depletion and amortization | 107 | 107 | — | |||||||||
| Operating expenses | 353 | 141 | 212 | |||||||||
| Property taxes | 689 | 618 | 71 | |||||||||
| Management company indirect | 900 | 837 | 63 | |||||||||
| Corporate expense | 1,329 | 740 | 589 | |||||||||
| Cost of operations | 3,378 | 2,443 | 935 | |||||||||
| Operating loss | $ | (2,806 | ) | (1,858 | ) | (948 | ) | |||||
Stabilized Joint Venture Segment:
| Six months ended June 30 | ||||||||||||||||||||||||
| (dollars in thousands) | 2020 | % | 2019 | % | Change | % | ||||||||||||||||||
| Lease revenue | $ | 5,105 | 100.0 | % | 5,327 | 100.0 | % | (222 | ) | -4.2 | % | |||||||||||||
| Depreciation, depletion and amortization | 2,369 | 46.4 | % | 2,385 | 44.8 | % | (16 | ) | -0.7 | % | ||||||||||||||
| Operating expenses | 1,133 | 22.2 | % | 1,236 | 23.2 | % | (103 | ) | -8.3 | % | ||||||||||||||
| Property taxes | 514 | 10.1 | % | 565 | 10.6 | % | (51 | ) | -9.0 | % | ||||||||||||||
| Management company indirect | 96 | 1.9 | % | 92 | 1.7 | % | 4 | 4.3 | % | |||||||||||||||
| Corporate expense | 130 | 2.5 | % | 75 | 1.4 | % | 55 | 73.3 | % | |||||||||||||||
| Cost of operations | 4,242 | 83.1 | % | 4,353 | 81.7 | % | (111 | ) | -2.5 | % | ||||||||||||||
| Operating profit | $ | 863 | 16.9 | % | 974 | 18.3 | % | (111 | ) | -11.4 | % | |||||||||||||
Discontinued Operations:
| Three months ended | Six months ended | |||||||
| June 30, | June 30, | |||||||
| 2019 | 2019 | |||||||
| Lease Revenue | $ | 222 | 460 | |||||
| Cost of operations: | ||||||||
| Depreciation, depletion and amortization | 12 | 41 | ||||||
| Operating expenses | 139 | 234 | ||||||
| Property taxes | 26 | 46 | ||||||
| Management company indirect | — | — | ||||||
| Corporate expenses | — | — | ||||||
| Total cost of operations | 177 | 321 | ||||||
| Total operating profit | 45 | 139 | ||||||
| Interest expense | — | — | ||||||
| Gain on sale of buildings | 9,245 | 9,268 | ||||||
| Income before income taxes | 9,290 | 9,407 | ||||||
| Provision for income taxes | 2,514 | 2,545 | ||||||
| Income from discontinued operations | $ | 6,776 | 6,862 | |||||
| Earnings per common share: | ||||||||
| Income from discontinued operations- | ||||||||
| Basic | $ | 0.68 | 0.69 | |||||
| Diluted | $ | 0.68 | 0.69 | |||||
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 continuing 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 | |||||||||||||||||||||||
| Six months ended 06/30/20 (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 | (47 | ) | (739 | ) | 622 | 4,162 | 1,478 | 5,476 | |||||||||||||||
| Income Tax Allocation | (18 | ) | (274 | ) | 338 | 1,543 | 550 | 2,139 | |||||||||||||||
| Income (loss) from continuing operations before income taxes | (65 | ) | (1,013 | ) | 960 | 5,705 | 2,028 | 7,615 | |||||||||||||||
| Less: | |||||||||||||||||||||||
| Equity in profit of Joint Ventures | — | — | 168 | — | — | 168 | |||||||||||||||||
| Gains on sale of buildings | 8 | 1,877 | — | 1,712 | — | 3,597 | |||||||||||||||||
| Unrealized rents | 114 | — | — | 121 | — | 235 | |||||||||||||||||
| Interest income | — | 2,048 | — | — | 2,053 | 4,101 | |||||||||||||||||
| Plus: | |||||||||||||||||||||||
| Unrealized rents | — | — | 8 | — | — | 8 | |||||||||||||||||
| Equity in loss of Joint Venture | — | 2,132 | — | 21 | — | 2,153 | |||||||||||||||||
| Interest Expense | — | — | 71 | — | 25 | 96 | |||||||||||||||||
| Depreciation/Amortization | 392 | 107 | 2,369 | 100 | — | 2,968 | |||||||||||||||||
| Management Co. Indirect | 235 | 900 | 96 | 133 | — | 1,364 | |||||||||||||||||
| Allocated Corporate Expenses | 573 | 1,329 | 130 | 181 | — | 2,213 | |||||||||||||||||
| Net Operating Income (loss) | 1,013 | (470 | ) | 3,466 | 4,307 | — | 1,998 | ||||||||||||||||
| Net Operating Income Reconciliation | |||||||||||||||||||||||
| Six months ended 06/30/19 (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 | 335 | (1,347 | ) | 25 | 3,211 | 2,369 | 4,593 | ||||||||||||||||
| Income Tax Allocation | 124 | (499 | ) | 109 | 1,190 | 879 | 1,803 | ||||||||||||||||
| Income (loss) from continuing operations before income taxes | 459 | (1,846 | ) | 134 | 4,401 | 3,248 | 6,396 | ||||||||||||||||
| Less: | |||||||||||||||||||||||
| Gains on sale of buildings | 536 | — | — | — | — | 536 | |||||||||||||||||
| Unrealized rents | — | — | 29 | — | — | 29 | |||||||||||||||||
| Interest income | — | 526 | — | — | 3,268 | 3,794 | |||||||||||||||||
| Plus: | |||||||||||||||||||||||
| Unrealized rents | 3 | — | — | 228 | — | 231 | |||||||||||||||||
| Equity in loss of Joint Venture | — | 514 | — | 22 | — | 536 | |||||||||||||||||
| Interest Expense | — | — | 840 | — | 20 | 860 | |||||||||||||||||
| Depreciation/Amortization | 373 | 107 | 2,385 | 94 | — | 2,959 | |||||||||||||||||
| Management Co. Indirect | 175 | 837 | 92 | 98 | — | 1,202 | |||||||||||||||||
| Allocated Corporate Expenses | 302 | 740 | 75 | 79 | — | 1,196 | |||||||||||||||||
| Net Operating Income | 776 | (174 | ) | 3,497 | 4,922 | — | 9,021 | ||||||||||||||||
Contact:
John D. Baker III
Chief Financial Officer
904/858-9100