CTO Realty Growth Reports First Quarter 2023 Operating Results
WINTER PARK, Fla., April 27, 2023 (GLOBE NEWSWIRE) -- CTO Realty Growth, Inc. (NYSE: CTO) (the “Company” or “CTO”) today announced its operating results and earnings for the quarter ended March 31, 2023.
Select Highlights
- Reported a Net Loss per diluted share attributable to common stockholders of (
$0.32) for the quarter ended March 31, 2023. - Reported Core FFO per diluted share attributable to common stockholders of
$0.39 for the quarter ended March 31, 2023. - Reported AFFO per diluted share attributable to common stockholders of
$0.43 for the quarter ended March 31, 2023. - Acquired one 6,000 square foot property within the 28,100 square foot retail portion of Phase II of The Exchange at Gwinnett in Buford, Georgia for a purchase price of
$3.3 million and a going-in cap rate of7.2% . - Originated a
$15.0 million first mortgage loan at a fixed interest rate of8.75% secured by the Founders Square property located in Dallas, Texas. - Reported a decrease in Same-Property NOI of (
1.2% ) as compared to the first quarter of 2022. - Repurchased 303,354 shares for
$5.0 million at an average price of$16.48 per share. - Paid a common stock cash dividend of
$0.38 per share, representing a5.6% increase over the first quarter 2022 quarterly common stock cash dividend.
CEO Comments
“We are pleased with what has been an active start to the year, and while the underlying macroeconomic environment remains volatile, the quality of our assets, our diverse income streams, and strength of our Sunbelt-focused markets have allowed us to make positive strides in our value-add initiatives, driving attractive leasing spreads during the quarter and positioning our properties for long-term cash flow growth,” said John P. Albright, President and Chief Executive Officer of CTO Realty Growth. “Our growing signed but not open pipeline and increasing tenant demand at our two more recent acquisitions, West Broad Village and The Collection at Forsyth, are building operational tailwinds for 2023, 2024 and beyond. As a result, we have improved visibility that gives us additional confidence in our long-term value proposition for our shareholders and supports the attractiveness of our outsized
Quarterly Financial Results Highlights
The table below provides a summary of the Company’s operating results for the three months ended March 31, 2023:
| (in thousands, except per share data) | For the Three Months Ended March 31, 2023 | For the Three Months Ended March 31, 2022 | Variance to Comparable Period in the Prior Year | |||||||||||||||
| Net Income (Loss) Attributable to the Company | $ | (5,993 | ) | $ | 202 | $ | (6,195 | ) | (3,066.8 | %) | ||||||||
| Net Loss Attributable to Common Stockholders | $ | (7,188 | ) | $ | (993 | ) | $ | (6,195 | ) | (623.9 | %) | |||||||
| Net Loss per Share Attributable to Common Stockholders (1) | $ | (0.32 | ) | $ | (0.06 | ) | $ | (0.26 | ) | (433.3 | %) | |||||||
| Core FFO Attributable to Common Stockholders (2) | $ | 8,867 | $ | 8,227 | $ | 640 | 7.8 | % | ||||||||||
| Core FFO per Common Share – Diluted (2) | $ | 0.39 | $ | 0.46 | $ | (0.07 | ) | (15.2 | %) | |||||||||
| AFFO Attributable to Common Stockholders (2) | $ | 9,863 | $ | 8,717 | $ | 1,146 | 13.1 | % | ||||||||||
| AFFO per Common Share – Diluted (2) | $ | 0.43 | $ | 0.49 | $ | (0.06 | ) | (12.2 | %) | |||||||||
| Dividends Declared and Paid, per Preferred Share | $ | 0.40 | $ | 0.40 | $ | 0.00 | 0.00 | % | ||||||||||
| Dividends Declared and Paid, per Common Share | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | % | ||||||||||
(1) The denominator for this measure excludes the impact of 3.2 million and 3.0 million shares for the three months ended March 31, 2023 and 2022, respectively, related to the Company’s adoption of ASU 2020-06, effective January 1, 2022, which requires presentation on an if-converted basis for its 2025 Convertible Senior Notes, as the impact would be anti-dilutive.
(2) See the “Non-GAAP Financial Measures” section and tables at the end of this press release for a discussion and reconciliation of Net Income (Loss) Attributable to the Company to non-GAAP financial measures, including FFO Attributable to Common Stockholders, FFO per Common Share - Diluted, Core FFO Attributable to Common Stockholders, Core FFO per Common Share – Diluted, AFFO Attributable to Common Stockholders and AFFO per Common Share - Diluted.
Investments
During the three months ended March 31, 2023, the Company acquired one 6,000 square foot property within the 28,100 square foot retail portion of Phase II of The Exchange at Gwinnett in Buford, Georgia for a purchase price of
During the three months ended March 31, 2023, the Company originated a
Portfolio Summary
The Company’s income property portfolio consisted of the following as of March 31, 2023:
Asset Type | # of Properties | Square Feet | Weighted Average Remaining Lease Term | |||
| Single Tenant | 8 | 435 | 5.4 years | |||
| Multi-Tenant | 15 | 3,288 | 4.7 years | |||
| Total / Weighted Average Lease Term | 23 | 3,723 | 5.3 years |
Square feet in thousands.
| Property Type | # of Properties | Square Feet | % of Cash Base Rent | ||||
| Retail | 15 | 1,972 | 49.7 | % | |||
| Office | 3 | 395 | 10.2 | % | |||
| Mixed-Use | 5 | 1,356 | 40.1 | % | |||
| Total / Weighted Average Lease Term | 23 | 3,723 | 100 | % | |||
Square feet in thousands.
| Leased Occupancy | 93.5 | % | ||
| Occupancy | 89.9 | % |
Same Property Net Operating Income
During the first quarter of 2023, the Company’s Same-Property NOI totaled
| For the Three Months Ended March 31, 2023 | For the Three Months Ended March 31, 2022 | Variance to Comparable Period in the Prior Year | |||||||||
| Single Tenant | $ | 1,901 | $ | 1,856 | $ | 45 | 2.4 | % | |||
| Multi-Tenant | 8,402 | 8,576 | (174 | ) | (2.0 | %) | |||||
| Total | $ | 10,303 | $ | 10,432 | $ | (129 | ) | (1.2 | %) | ||
$ in thousands.
Leasing Activity
During the quarter ended March 31, 2023, the Company signed 25 leases totaling 160,424 square feet. On a comparable basis, which excludes vacancy existing at the time of acquisition, CTO signed 14 leases totaling 100,583 square feet at an average cash base rent of
A summary of the Company’s overall leasing activity for the year ended March 31, 2023, is as follows:
| Square Feet | Weighted Average Lease Term | Cash Rent Per Square Foot | Tenant Improvements | Leasing Commissions | |||||||||
| New Leases | 66 | 9.2 years | $ | 21.85 | $ | 2,197 | $ | 630 | |||||
| Renewals & Extensions | 95 | 4.5 years | $ | 22.71 | 40 | 68 | |||||||
| Total / Weighted Average | 161 | 6.4 years | $ | 22.36 | $ | 2,237 | $ | 698 | |||||
In thousands except for per square foot and weighted average lease term data.
Comparable leases compare leases signed on a space for which there was previously a tenant.
Overall leasing activity does not include lease termination agreements or lease amendments related to tenant bankruptcy proceedings.
Subsurface Interests and Mitigation Credits
During the three months ended March 31, 2023, the Company sold approximately 2,412 acres of subsurface oil, gas, and mineral rights for
During the three months ended March 31, 2023, the Company sold approximately 0.7 mitigation credits for
Capital Markets and Balance Sheet
During the quarter ended March 31, 2023, the Company completed the following capital markets activities:
- Repurchased 303,354 shares of common stock for
$5.0 million at an average price of$16.48 per share.
The following table provides a summary of the Company’s long-term debt, at face value, as of March 31, 2023:
| Component of Long-Term Debt | Principal | Interest Rate | Maturity Date | ||||
| 2025 Convertible Senior Notes | 3.875 | % | April 2025 | ||||
| 2026 Term Loan (1) | SOFR + 10 bps + [ | March 2026 | |||||
| Mortgage Note (2) | 4.06 | % | August 2026 | ||||
| Revolving Credit Facility (3) | SOFR + 10 bps + [ | January 2027 | |||||
| 2027 Term Loan (4) | SOFR + 10 bps + [ | January 2027 | |||||
| 2028 Term Loan (5) | SOFR + 10 bps + [ | January 2028 | |||||
| Total Debt / Weighted Average Interest Rate | 3.83 | % | |||||
(1) The Company utilized interest rate swaps on the
(2) Mortgage note assumed in connection with the acquisition of Price Plaza Shopping Center located in Katy, Texas.
(3) The Company utilized interest rate swaps on
(4) The Company utilized interest rate swaps on the
(5) The Company utilized interest rate swaps on the
As of March 31, 2023, the Company’s net debt to Pro Forma EBITDA was 7.9 times, and as defined in the Company’s credit agreement, the Company’s fixed charge coverage ratio was 2.8 times. As of March 31, 2023, the Company’s net debt to total enterprise value was
Dividends
On February 22, 2023, the Company announced a cash dividend on its common stock and Series A Preferred stock for the first quarter of 2023 of
2023 Outlook
The Company has maintained its Core FFO and AFFO outlook for 2023 and has revised certain assumptions to take into account the Company’s first quarter performance and revised expectations regarding the Company’s operational and investment activities and forecasted capital markets transactions. The Company’s outlook for 2023 assumes continued stability in economic activity, stable or positive business trends related to each of our tenants and other significant assumptions.
The Company’s maintained outlook for 2023 is as follows:
| 2023 Guidance Range | |||||
| Low | High | ||||
| Core FFO Per Diluted Share | $ | 1.50 | to | $ | 1.55 |
| AFFO Per Diluted Share | $ | 1.64 | to | $ | 1.69 |
The Company’s 2023 guidance includes but is not limited to the following assumptions:
- Same-Property NOI growth of
1% to4% , including the impact of elevated bad debt expense, occupancy loss and costs associated with tenants in bankruptcy and/or tenant lease defaults - General and administrative expense within a range of
$14 million to$15 million - Weighted average diluted shares outstanding of approximately 22.5 million shares
- Year-end 2023 leased occupancy projected to be within a range of
94% to95% before any potential impact from 2023 income property acquisitions and/or dispositions - Investment in income producing assets, including structured investments, between
$100 million and$200 million at a weighted average initial cash yield between7.25% and8.00% - Disposition of assets between
$5 million and$75 million at a weighted average exit cash yield between6.00% and7.50%
Earnings Conference Call & Webcast
The Company will host a conference call to present its operating results for the quarter ended March 31, 2023 on Friday, April 28, 2023, at 9:00 AM ET.
A live webcast of the call will be available on the Investor Relations page of the Company’s website at www.ctoreit.com or at the link provided in the event details below. To access the call by phone, please go to the link provided in the event details below and you will be provided with dial-in details.
Webcast: https://edge.media-server.com/mmc/p/ym8u6mfs
Dial-In: https://register.vevent.com/register/BIa0054d2d99594fa39dbf66ac723dfa4d
We encourage participants to dial into the conference call at least fifteen minutes ahead of the scheduled start time. A replay of the earnings call will be archived and available online through the Investor Relations section of the Company’s website at www.ctoreit.com.
About CTO Realty Growth, Inc.
CTO Realty Growth, Inc. is a publicly traded real estate investment trust that owns and operates a portfolio of high-quality, retail-based properties located primarily in higher growth markets in the United States. CTO also externally manages and owns a meaningful interest in Alpine Income Property Trust, Inc. (NYSE: PINE), a publicly traded net lease REIT.
We encourage you to review our most recent investor presentation and supplemental financial information, which is available on our website at www.ctoreit.com.
Safe Harbor
Certain statements contained in this press release (other than statements of historical fact) are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements can typically be identified by words such as “believe,” “estimate,” “expect,” “intend,” “anticipate,” “will,” “could,” “may,” “should,” “plan,” “potential,” “predict,” “forecast,” “project,” and similar expressions, as well as variations or negatives of these words.
Although forward-looking statements are made based upon management’s present expectations and reasonable beliefs concerning future developments and their potential effect upon the Company, a number of factors could cause the Company’s actual results to differ materially from those set forth in the forward-looking statements. Such factors may include, but are not limited to: the Company’s ability to remain qualified as a REIT; the Company’s exposure to U.S. federal and state income tax law changes, including changes to the REIT requirements; general adverse economic and real estate conditions; macroeconomic and geopolitical factors, including but not limited to inflationary pressures, interest rate volatility, global supply chain disruptions, and ongoing geopolitical war; the ultimate geographic spread, severity and duration of pandemics such as the COVID-19 Pandemic and its variants, actions that may be taken by governmental authorities to contain or address the impact of such pandemics, and the potential negative impacts of such pandemics on the global economy and the Company’s financial condition and results of operations; the inability of major tenants to continue paying their rent or obligations due to bankruptcy, insolvency or a general downturn in their business; the loss or failure, or decline in the business or assets of PINE; the completion of 1031 exchange transactions; the availability of investment properties that meet the Company’s investment goals and criteria; the uncertainties associated with obtaining required governmental permits and satisfying other closing conditions for planned acquisitions and sales; and the uncertainties and risk factors discussed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022 and other risks and uncertainties discussed from time to time in the Company’s filings with the U.S. Securities and Exchange Commission.
There can be no assurance that future developments will be in accordance with management’s expectations or that the effect of future developments on the Company will be those anticipated by management. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company undertakes no obligation to update the information contained in this press release to reflect subsequently occurring events or circumstances.
Non-GAAP Financial Measures
Our reported results are presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). We also disclose Funds From Operations (“FFO”), Core Funds From Operations (“Core FFO”), Adjusted Funds From Operations (“AFFO”), Pro Forma Earnings Before Interest, Taxes, Depreciation and Amortization (“Pro Forma EBITDA”), and Same-Property Net Operating Income (“Same-Property NOI”), each of which are non-GAAP financial measures. We believe these non-GAAP financial measures are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs.
FFO, Core FFO, AFFO, Pro Forma EBITDA, and Same-Property NOI do not represent cash generated from operating activities and are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operating activities as reported on our statement of cash flows as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures.
We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT. NAREIT defines FFO as GAAP net income or loss adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate related depreciation and amortization, including the pro rata share of such adjustments of unconsolidated subsidiaries. The Company also excludes the gains or losses from sales of assets incidental to the primary business of the REIT which specifically include the sales of mitigation credits, impact fee credits, subsurface sales, and land sales, in addition to the mark-to-market of the Company’s investment securities and interest related to the 2025 Convertible Senior Notes, if the effect is dilutive. To derive Core FFO, we modify the NAREIT computation of FFO to include other adjustments to GAAP net income related to gains and losses recognized on the extinguishment of debt, amortization of above- and below-market lease related intangibles, and other unforecastable market- or transaction-driven non-cash items. To derive AFFO, we further modify the NAREIT computation of FFO and Core FFO to include other adjustments to GAAP net income related to non-cash revenues and expenses such as straight-line rental revenue, non-cash compensation, and other non-cash amortization, as well as adding back the interest related to the 2025 Convertible Senior Notes, if the effect is dilutive. Such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. We use AFFO as one measure of our performance when we formulate corporate goals.
To derive Pro Forma EBITDA, GAAP net income or loss attributable to the Company is adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate related depreciation and amortization, including the pro rata share of such adjustments of unconsolidated subsidiaries, non-cash revenues and expenses such as straight-line rental revenue, amortization of deferred financing costs, above- and below-market lease related intangibles, non-cash compensation, and other non-cash income or expense. Cash interest expense is also excluded from Pro Forma EBITDA, and GAAP net income or loss is adjusted for the annualized impact of acquisitions, dispositions and other similar activities.
To derive Same-Property NOI, GAAP net income or loss attributable to the Company is adjusted to exclude extraordinary items (as defined by GAAP), gain or loss on disposition of assets, gain or loss on extinguishment of debt, impairment charges, and depreciation and amortization, including the pro rata share of such adjustments of unconsolidated subsidiaries, if any, non-cash revenues and expenses such as above- and below-market lease related intangibles, straight-line rental revenue, and other non-cash income or expense. Interest expense, general and administrative expenses, investment and other income or loss, income tax benefit or expense, real estate operations revenues and direct cost of revenues, management fee income, and interest income from commercial loans and investments are also excluded from Same-Property NOI. GAAP net income or loss is further adjusted to remove the impact of properties that were not owned for the full current and prior year reporting periods presented. Cash rental income received under the leases pertaining to the Company’s assets that are presented as commercial loans and investments in accordance with GAAP is also used in lieu of the interest income equivalent.
FFO is used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers primarily because it excludes the effect of real estate depreciation and amortization and net gains or losses on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. We believe that Core FFO and AFFO are additional useful supplemental measures for investors to consider because they will help them to better assess our operating performance without the distortions created by other non-cash revenues or expenses. We also believe that Pro Forma EBITDA is an additional useful supplemental measure for investors to consider as it allows for a better assessment of our operating performance without the distortions created by other non-cash revenues, expenses or certain effects of the Company’s capital structure on our operating performance. We use Same-Property NOI to compare the operating performance of our assets between periods. It is an accepted and important measurement used by management, investors and analysts because it includes all property-level revenues from the Company’s properties, less operating and maintenance expenses, real estate taxes and other property-specific expenses (“Net Operating Income” or “NOI”) of properties that have been owned and stabilized for the entire current and prior year reporting periods. Same-Property NOI attempts to eliminate differences due to the acquisition or disposition of properties during the particular period presented, and therefore provides a more comparable and consistent performance measure for the comparison of the Company's properties. FFO, Core FFO, AFFO, Pro Forma EBITDA, and Same-Property NOI may not be comparable to similarly titled measures employed by other companies.
CTO Realty Growth, Inc.
Consolidated Balance Sheets
(In thousands, except share and per share data)
| As of | ||||||||
| (Unaudited) March 31, 2023 | December 31, 2022 | |||||||
| ASSETS | ||||||||
| Real Estate: | ||||||||
| Land, at Cost | $ | 233,619 | $ | 233,930 | ||||
| Building and Improvements, at Cost | 538,449 | 530,029 | ||||||
| Other Furnishings and Equipment, at Cost | 748 | 748 | ||||||
| Construction in Process, at Cost | 4,630 | 6,052 | ||||||
| Total Real Estate, at Cost | 777,446 | 770,759 | ||||||
| Less, Accumulated Depreciation | (41,913 | ) | (36,038 | ) | ||||
| Real Estate—Net | 735,533 | 734,721 | ||||||
| Land and Development Costs | 683 | 685 | ||||||
| Intangible Lease Assets—Net | 110,323 | 115,984 | ||||||
| Assets Held for Sale | 1,115 | — | ||||||
| Investment in Alpine Income Property Trust, Inc. | 39,259 | 42,041 | ||||||
| Mitigation Credits | 2,526 | 1,856 | ||||||
| Mitigation Credit Rights | — | 725 | ||||||
| Commercial Loans and Investments | 47,118 | 31,908 | ||||||
| Cash and Cash Equivalents | 7,023 | 19,333 | ||||||
| Restricted Cash | 1,589 | 1,861 | ||||||
| Refundable Income Taxes | 448 | 448 | ||||||
| Deferred Income Taxes—Net | 2,503 | 2,530 | ||||||
| Other Assets | 33,134 | 34,453 | ||||||
| Total Assets | $ | 981,254 | $ | 986,545 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Liabilities: | ||||||||
| Accounts Payable | $ | 2,771 | $ | 2,544 | ||||
| Accrued and Other Liabilities | 18,814 | 18,028 | ||||||
| Deferred Revenue | 6,564 | 5,735 | ||||||
| Intangible Lease Liabilities—Net | 9,346 | 9,885 | ||||||
| Long-Term Debt | 465,130 | 445,583 | ||||||
| Total Liabilities | 502,625 | 481,775 | ||||||
| Commitments and Contingencies | ||||||||
| Stockholders’ Equity: | ||||||||
| Preferred Stock – 100,000,000 shares authorized; | 30 | 30 | ||||||
| Common Stock – 500,000,000 shares authorized; | 227 | 229 | ||||||
| Additional Paid-In Capital | 167,436 | 172,471 | ||||||
| Retained Earnings | 300,066 | 316,279 | ||||||
| Accumulated Other Comprehensive Income | 10,870 | 15,761 | ||||||
| Total Stockholders’ Equity | 478,629 | 504,770 | ||||||
| Total Liabilities and Stockholders’ Equity | $ | 981,254 | $ | 986,545 | ||||
CTO Realty Growth, Inc.
Consolidated Statements of Operations
(Unaudited)
(In thousands, except share, per share and dividend data)
| Three Months Ended | |||||||
| March 31, 2023 | March 31, 2022 | ||||||
| Revenues | |||||||
| Income Properties | $ | 22,432 | $ | 15,168 | |||
| Management Fee Income | 1,098 | 936 | |||||
| Interest Income from Commercial Loans and Investments | 795 | 718 | |||||
| Real Estate Operations | 392 | 388 | |||||
| Total Revenues | 24,717 | 17,210 | |||||
| Direct Cost of Revenues | |||||||
| Income Properties | (7,153 | ) | (4,016 | ) | |||
| Real Estate Operations | (85 | ) | (51 | ) | |||
| Total Direct Cost of Revenues | (7,238 | ) | (4,067 | ) | |||
| General and Administrative Expenses | (3,727 | ) | (3,043 | ) | |||
| Provision for Impairment | (479 | ) | — | ||||
| Depreciation and Amortization | (10,316 | ) | (6,369 | ) | |||
| Total Operating Expenses | (21,760 | ) | (13,479 | ) | |||
| Loss on Disposition of Assets | — | (245 | ) | ||||
| Other Loss | — | (245 | ) | ||||
| Total Operating Income | 2,957 | 3,486 | |||||
| Investment and Other Loss | (4,291 | ) | (1,894 | ) | |||
| Interest Expense | (4,632 | ) | (1,902 | ) | |||
| Loss Before Income Tax Benefit | (5,966 | ) | (310 | ) | |||
| Income Tax (Expense) Benefit | (27 | ) | 512 | ||||
| Net Income (Loss) Attributable to the Company | $ | (5,993 | ) | $ | 202 | ||
| Distributions to Preferred Stockholders | (1,195 | ) | (1,195 | ) | |||
| Net Loss Attributable to Common Stockholders | $ | (7,188 | ) | $ | (993 | ) | |
| Per Share Information: | |||||||
| Basic and Diluted Net Loss Attributable to Common Stockholders | $ | (0.32 | ) | $ | (0.06 | ) | |
| Weighted Average Number of Common Shares: | |||||||
| Basic and Diluted | 22,704,829 | 17,726,677 | |||||
| Dividends Declared and Paid – Preferred Stock | $ | 0.40 | $ | 0.40 | |||
| Dividends Declared and Paid – Common Stock | $ | 0.38 | $ | 0.36 | |||
CTO Realty Growth, Inc.
Non-GAAP Financial Measures
Same-Property NOI Reconciliation
(Unaudited)
(In thousands)
| Three Months Ended | |||||||
| March 31, 2023 | March 31, 2022 | ||||||
| Net Income (Loss) Attributable to the Company | $ | (5,993 | ) | $ | 202 | ||
| Loss on Disposition of Assets | — | 245 | |||||
| Provision for Impairment | 479 | — | |||||
| Depreciation and Amortization of Real Estate | 10,316 | 6,369 | |||||
| Amortization of Intangibles to Lease Income | (679 | ) | (481 | ) | |||
| Straight-Line Rent Adjustment | 251 | 538 | |||||
| COVID-19 Rent Repayments | (26 | ) | (27 | ) | |||
| Accretion of Tenant Contribution | 38 | 38 | |||||
| Interest Expense | 4,632 | 1,902 | |||||
| General and Administrative Expenses | 3,727 | 3,043 | |||||
| Investment and Other Loss | 4,291 | 1,894 | |||||
| Income Tax (Benefit) Expense | 27 | (512 | ) | ||||
| Real Estate Operations Revenues | (392 | ) | (388 | ) | |||
| Real Estate Operations Direct Cost of Revenues | 85 | 51 | |||||
| Management Fee Income | (1,098 | ) | (936 | ) | |||
| Interest Income from Commercial Loans and Investments | (795 | ) | (718 | ) | |||
| Less: Impact of Properties Not Owned for the Full Reporting Period | (4,560 | ) | (1,152 | ) | |||
| Cash Rental Income Received from Properties Presented as Commercial Loans and Investments | — | 364 | |||||
| Same-Property NOI | $ | 10,303 | $ | 10,432 | |||
CTO Realty Growth, Inc.
Non-GAAP Financial Measures
(Unaudited)
(In thousands, except per share data)
| Three Months Ended | ||||||||||||||||||||
| March 31, 2023 | March 31, 2022 | |||||||||||||||||||
| Net Income (Loss) Attributable to the Company | $ | (5,993 | ) | $ | 202 | |||||||||||||||
| Add Back: Effect of Dilutive Interest Related to 2025 Convertible Senior Notes (1) | — | — | ||||||||||||||||||
| Net Income (Loss) Attributable to the Company, If-Converted | $ | (5,993 | ) | $ | 202 | |||||||||||||||
| Depreciation and Amortization of Real Estate | 10,302 | 6,369 | ||||||||||||||||||
| Loss on Disposition of Assets | — | 245 | ||||||||||||||||||
| Gain on Disposition of Other Assets | (323 | ) | (332 | ) | ||||||||||||||||
| Provision for Impairment | 479 | — | ||||||||||||||||||
| Unrealized Loss on Investment Securities | 4,918 | 2,457 | ||||||||||||||||||
| Funds from Operations | $ | 9,383 | $ | 8,941 | ||||||||||||||||
| Distributions to Preferred Stockholders | (1,195 | ) | (1,195 | ) | ||||||||||||||||
| Funds from Operations Attributable to Common Stockholders | $ | 8,188 | $ | 7,746 | ||||||||||||||||
| Amortization of Intangibles to Lease Income | 679 | 481 | ||||||||||||||||||
| Less: Effect of Dilutive Interest Related to 2025 Convertible Senior Notes (1) | — | — | ||||||||||||||||||
| Core Funds from Operations Attributable to Common Stockholders | $ | 8,867 | $ | 8,227 | ||||||||||||||||
| Adjustments: | ||||||||||||||||||||
| Straight-Line Rent Adjustment | (251 | ) | (538 | ) | ||||||||||||||||
| COVID-19 Rent Repayments | 26 | 27 | ||||||||||||||||||
| Other Depreciation and Amortization | (59 | ) | (139 | ) | ||||||||||||||||
| Amortization of Loan Costs, Discount on Convertible Debt, and Capitalized Interest | 208 | 234 | ||||||||||||||||||
| Non-Cash Compensation | 1,072 | 906 | ||||||||||||||||||
| Adjusted Funds from Operations Attributable to Common Stockholders | $ | 9,863 | $ | 8,717 | ||||||||||||||||
| FFO Attributable to Common Stockholders per Common Share – Diluted | $ | 0.36 | $ | 0.44 | ||||||||||||||||
| Core FFO Attributable to Common Stockholders per Common Share – Diluted | $ | 0.39 | $ | 0.46 | ||||||||||||||||
| AFFO Attributable to Common Stockholders per Common Share – Diluted | $ | 0.43 | $ | 0.49 | ||||||||||||||||
(1) Interest related to the 2025 Convertible Senior Notes excluded from net income attributable to the Company to derive FFO effective January 1, 2022 due to the implementation of ASU 2020-06 which requires presentation on an if-converted basis, as the impact to net income attributable to common stockholders would be anti-dilutive.
CTO Realty Growth, Inc.
Non-GAAP Financial Measures
Reconciliation of Net Debt to Pro Forma EBITDA
(Unaudited)
(In thousands)
| Three Months Ended March 31, 2023 | |||
| Net Loss Attributable to the Company | $ | (5,993 | ) |
| Depreciation and Amortization of Real Estate | 10,302 | ||
| Gains on Disposition of Other Assets | (323 | ) | |
| Provision for Impairment | 479 | ||
| Unrealized Loss on Investment Securities | 4,918 | ||
| Distributions to Preferred Stockholders | (1,195 | ) | |
| Straight-Line Rent Adjustment | (251 | ) | |
| Amortization of Intangibles to Lease Income | 679 | ||
| Other Depreciation and Amortization | (59 | ) | |
| Amortization of Loan Costs, Discount on Convertible Debt, and Capitalized Interest | 208 | ||
| Non-Cash Compensation | 1,072 | ||
| Interest Expense, Net of Amortization of Loan Costs and Discount on Convertible Debt | 4,424 | ||
| EBITDA | $ | 14,261 | |
| Annualized EBITDA | $ | 57,044 | |
| Pro Forma Annualized Impact of Current Quarter Investments and Dispositions, Net (1) | 991 | ||
| Pro Forma EBITDA | $ | 58,035 | |
| Total Long-Term Debt | $ | 465,130 | |
| Financing Costs, Net of Accumulated Amortization | 1,530 | ||
| Unamortized Convertible Debt Discount | 324 | ||
| Cash & Cash Equivalents | (7,023 | ) | |
| Restricted Cash | (1,589 | ) | |
| Net Debt | $ | 458,372 | |
| Net Debt to Pro Forma EBITDA | 7.9x | ||
(1) Reflects the pro forma annualized impact on Annualized EBITDA of the Company’s investments and disposition activity during the three months ended March 31, 2023.
| Contact: | Matthew M. Partridge |
| Senior Vice President, Chief Financial Officer, and Treasurer | |
| (407) 904-3324 | |
| mpartridge@ctoreit.com |
