STOCK TITAN

FRP Holdings, Inc. (NASDAQ: FRPH) Announces Results for the Third Quarter and Nine Months Ended September 30, 2024

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

FRP Holdings reported Q3 2024 results with net income of $1.4 million, up 8% from Q3 2023. The company saw a 39% increase in pro rata NOI to $11.3 million, including a one-time royalty payment of $1.9 million. The Multifamily segment's pro rata NOI increased 23% due to lease-up of Bryant St., 408 Jackson, and The Verge properties. The Mining and Royalties segment saw an 80% increase in NOI. Shell construction is nearly complete for the Chelsea Project in Harford County, MD, with two industrial JV projects in Florida planned for March 2025 construction start.

FRP Holdings ha riportato i risultati del terzo trimestre 2024 con un utile netto di 1,4 milioni di dollari, in aumento dell'8% rispetto al terzo trimestre 2023. La società ha registrato un aumento del 39% del NOI pro capite, che ha raggiunto 11,3 milioni di dollari, includendo un pagamento una tantum di royalties di 1,9 milioni di dollari. Il NOI pro capite del segmento Residenziale è cresciuto del 23% grazie all'affitto delle proprietà Bryant St., 408 Jackson e The Verge. Il segmento Minerario e delle Royalties ha visto un aumento dell'80% del NOI. La costruzione della Shell è quasi completata per il Progetto Chelsea nella Contea di Harford, MD, con due progetti industriali in joint venture in Florida programmati per l'inizio della costruzione a marzo 2025.

FRP Holdings reportó resultados del tercer trimestre de 2024 con un ingreso neto de 1,4 millones de dólares, un aumento del 8% en comparación con el tercer trimestre de 2023. La empresa experimentó un aumento del 39% en el NOI pro rata hasta 11,3 millones de dólares, incluyendo un pago único de regalías de 1,9 millones de dólares. El NOI pro rata del segmento Multifamiliar creció un 23% debido al arrendamiento de las propiedades Bryant St., 408 Jackson y The Verge. El segmento Minería y Regalías vio un aumento del 80% en el NOI. La construcción de la Shell está casi completa para el Proyecto Chelsea en el Condado de Harford, MD, con dos proyectos industriales en JV planificados para comenzar la construcción en marzo de 2025.

FRP 홀딩스는 2024년 3분기 결과를 보고하면서 순이익이 140만 달러로, 2023년 3분기 대비 8% 증가했다고 밝혔습니다. 회사는 분배된 NOI가 1130만 달러로 39% 증가했으며, 여기에는 190만 달러의 일회성 로열티 지급이 포함됩니다. 다가구 부문의 분배 NOI는 브라이언트 스트리트, 408 잭슨, 더 버지 프로퍼티의 임대 증가로 23% 증가했습니다. 채굴 및 로열티 부문은 NOI가 80% 증가했습니다. 메릴랜드 하포드 카운티의 첼시 프로젝트의 셸 건설이 거의 완료되었으며, 플로리다에서 두 개의 산업 JV 프로젝트가 2025년 3월 건설 시작을 계획하고 있습니다.

FRP Holdings a rapporté les résultats du troisième trimestre 2024 avec un bénéfice net de 1,4 million de dollars, en hausse de 8 % par rapport au troisième trimestre 2023. L'entreprise a connu une augmentation de 39 % du NOI prorata atteignant 11,3 millions de dollars, incluant un paiement unique de redevances de 1,9 million de dollars. Le NOI prorata du segment Multilogement a augmenté de 23 % grâce à la location des propriétés Bryant St., 408 Jackson et The Verge. Le segment Minier et Redevances a vu une augmentation de 80 % du NOI. La construction de la Shell est presque terminée pour le projet Chelsea dans le comté de Harford, MD, avec deux projets industriels en coentreprise en Floride prévus pour débuter en mars 2025.

FRP Holdings berichtete über die Ergebnisse des dritten Quartals 2024 mit einem Nettoeinkommen von 1,4 Millionen Dollar, was einem Anstieg von 8% im Vergleich zum dritten Quartal 2023 entspricht. Das Unternehmen verzeichnete einen Zuwachs von 39% beim NOI pro rata auf 11,3 Millionen Dollar, einschließlich einer einmaligen Lizenzgebühr von 1,9 Millionen Dollar. Der NOI pro rata des Segmentes Wohnbau stieg um 23% aufgrund der Vermietung der Immobilien Bryant St., 408 Jackson und The Verge. Das Segment Bergbau und Lizenzen verzeichnete einen Anstieg des NOI um 80%. Der Shell-Bau für das Chelsea-Projekt im Harford County, MD, ist fast abgeschlossen, und zwei industrielle Joint-Venture-Projekte in Florida sind für den Baubeginn im März 2025 geplant.

Positive
  • Net income increased 8% to $1.4 million in Q3 2024
  • Pro rata NOI grew 39% to $11.3 million
  • Multifamily segment NOI increased 23%
  • Mining and Royalties segment NOI up 80%
  • Interest expense decreased 33.5% to $742,000
Negative
  • Lease revenue declined 1% to $7.4 million
  • Net investment income decreased 14.7% to $2.3 million
  • General and administrative expenses increased 17.5%
  • Equity losses of $2.8 million from joint ventures

Insights

The Q3 2024 results show positive momentum with notable improvements across key metrics. Net income increased 8% to $1.4 million, while pro rata NOI saw a substantial 39% jump to $11.3 million. The growth was driven by strong performance across all segments, particularly in Mining and Royalties which benefited from a one-time $1.9 million minimum royalty payment.

The multifamily segment demonstrated robust growth with a 23% increase in pro rata NOI, primarily due to successful lease-up of Bryant St., 408 Jackson and The Verge properties. The industrial portfolio maintains high occupancy at 95.6%, while development projects are progressing with three new industrial developments totaling 640,000 square feet underway.

The company's financial position remains solid with reduced interest expenses and improved joint venture performance. The projected 6-7% unlevered yield on new industrial developments suggests potential for continued NOI growth.

The portfolio diversification across multifamily, industrial and mining royalties is proving effective. The multifamily segment shows strong fundamentals with high occupancy rates averaging 92.8% across 1,483 units. Renewal rates and modest rent increases (2-6%) indicate sustainable growth without aggressive pricing that could impact occupancy.

The industrial development pipeline is particularly noteworthy, with $116 million in total capex planned for three strategic projects. The Chelsea Project coming in under budget and two new Florida industrial JVs demonstrate disciplined capital deployment in high-demand markets. The mining royalty segment provides stable cash flow with potential upside from minimum royalty provisions.

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

FRP Holdings is a real estate asset developer and manager across three differing asset classes including Multifamily, Industrial and Commercial, and Mining and Royalty.

Third Quarter Highlights

  • 8% increase in Net Income ($1.4 million vs $1.3 million)
  • 39% increase in pro rata NOI ($11.3 million vs $8.1 million)
  • Pro rata NOI includes a one-time, catch-up, minimum royalty payment of $1.9 million that applies to the prior twenty-four months as the tenant failed to meet a production requirement contained in the lease. This revenue was straight-lined over the life of the lease.
  • 23% increase in the Multifamily segment’s pro rata NOI primarily due to lease up of Bryant St., 408 Jackson, and The Verge. This comparison includes the results for these three projects from the same period last year (when these projects were still in our Development segment).
  • 10% increase in Industrial and Commercial segment NOI

Executive Summary and Analysis – In the third quarter, the Company saw a 39% improvement in pro rata NOI compared to the same period last year, and a 28% increase in pro rata NOI in the first nine months compared to the same period last year. This is consistent with the 26.4% CAGR at which we have grown pro rata NOI over the last three years on a trailing twelve month basis. The growth in pro rata NOI for the third quarter was driven by increases across all segments but particularly in the Mining and Royalties segment (80% increase). The substantial increase in Mining Royalty NOI was due to a $2 million increase in unrealized revenue. This was mostly the result of a one-time, minimum royalty payment at one location which is straight-lined across the life of the lease for GAAP revenue purposes.

Shell construction is nearly complete for our Chelsea Project in Harford County, MD, which we expect to come in under budget. We are working to get shovel ready the sites of our two industrial JV’s in Florida with an anticipated construction start for both in March of 2025. These three projects represent 640,000 square feet of new, Class A, industrial product requiring $116 million in total capex and are in keeping with our stated strategy of focusing on industrial development. We have underwritten all these projects at an unlevered 6-7% yield.

Comparative Results of Operations for the Three months ended September 30, 2024 and 2023

Consolidated Results

(dollars in thousands) Three Months EndedSeptember 30,
  2024
 2023 Change %
Revenues:        
Lease revenue $7,434  7,509  $(75) -1.0%
Mining royalty and rents  3,199  3,082   117  3.8%
Total revenues  10,633  10,591   42  .4%
         
Cost of operations:        
Depreciation, depletion and amortization  2,551  2,816   (265) -9.4%
Operating expenses  1,860  2,012   (152) -7.6%
Property taxes  850  919   (69) -7.5%
General and administrative  2,289  1,948   341  17.5%
Total cost of operations  7,550  7,695   (145) -1.9%
         
Total operating profit  3,083  2,896   187  6.5%
         
Net investment income  2,304  2,700   (396) -14.7%
Interest expense  (742) (1,116)  374  -33.5%
Equity in loss of joint ventures  (2,839) (2,913)  74  -2.5%
(Loss) gain on sale of real estate    (1)  1  -100.0%
Income before income taxes  1,806  1,566   240  15.3%
Provision for income taxes  427  467   (40) -8.6%
         
Net income  1,379  1,099   280  25.5%
Income (loss) attributable to noncontrolling interest  18  (160)  178  -111.3%
Net income attributable to the Company $1,361  1,259  $102  8.1%
         

Net income for the third quarter of 2024 was $1,361,000 or $.07 per share versus $1,259,000 or $.07 per share in the same period last year. Pro rata NOI for the third quarter of 2024 was $11,272,000 versus $8,085,000 in the same period last year including the one-time, $1.9 million royalty payment referenced in the third quarter highlights. The third quarter of 2024 was impacted by the following items:

  • Operating profit increased 6% as favorable results in Multifamily, Industrial and Commercial, and Mining were partially offset by higher net Development segment and General and administrative costs.
  • Net investment income decreased $396,000 due to reduced income from our lending ventures ($75,000) and decreased preferred interest ($613,000) due to the conversion of FRP preferred equity to common equity at Bryant Street partially offset by increased earnings on cash equivalents ($292,000).
  • Interest expense decreased $374,000 compared to the same quarter last year as we capitalized $408,000 more interest this quarter, partially offset by higher costs related to the increase in our line of credit with Wells Fargo. More interest was capitalized due to increased in-house and joint venture projects under development this quarter compared to last year.
  • Equity in loss of Joint Ventures improved $74,000 due to improved results of our unconsolidated joint ventures. Results improved at The Verge ($372,000) due to lease up but were lower at .408 Jackson ($104,000) due to an increased real estate tax assessment and BC Realty ($196,000) due to a $302,000 write off of design costs for offices on phase II as we made the decision to repurpose the plan to a higher and better use.

Multifamily Segment (Consolidated)

Our Multifamily Segment has two consolidated joint ventures (Dock 79 and The Maren).

  Three months ended September 30    
(dollars in thousands) 2024 % 2023 % Change %
              
Lease revenue $5,682  100.0% 5,633  100.0% 49  .9%
              
Depreciation and amortization  1,985  35.0% 2,265  40.1% (280) -12.4%
Operating expenses  1,573  27.7% 1,773  31.5% (200) -11.3%
Property taxes  565  9.9% 555  9.9% 10  1.8%
              
Cost of operations  4,123  72.6% 4,593  81.5% (470) -10.2%
              
Operating profit before G&A $1,559  27.4% 1,040  18.5% 519  49.9%
                    

Total revenues for our two consolidated joint ventures were $5,682,000, an increase of $49,000 versus $5,633,000 in the same period last year. Total operating profit before G&A for the consolidated joint ventures was $1,559,000, an increase of $519,000, or 50% versus $1,040,000 in the same period last year primarily due to lower depreciation and operating expenses. Depreciation decreased as some of the assets became fully depreciated. Operating expenses decreased due to lower maintenance, utilities, insurance and marketing costs.

Multifamily Segment (Pro rata unconsolidated)

Our Multifamily Segment has four unconsolidated joint ventures (Bryant Street, The Verge, Riverside, and .408 Jackson). Riverside was moved from the Development segment to the Multifamily segment in 2022, Bryant Street and .408 Jackson moved as of the beginning of 2024 and The Verge moved effective July 1, 2024, each upon reaching lease up stabilization.

  Three months ended September 30    
(dollars in thousands) 2024 % 2023 % Change %
              
Lease revenue $5,119  100.0% 4,103  100.0% 1,016  24.8%
              
Depreciation and amortization  2,228  43.5% 1,813  44.2% 415  22.9%
Operating expenses  1,895  37.0% 1,652  40.3% 243  14.7%
Property taxes  467  9.1% 487  11.9% (20) -4.1%
              
Cost of operations  4,590  89.7% 3,952  96.3% 638  16.1%
              
Operating profit before G&A $529  10.3% 151  3.7% 378  250.3%
                    

For our four unconsolidated joint ventures, pro rata revenues were $5,119,000, an increase of $1,016,000 or 25% compared to $4,103,000 in the same period last year. Pro rata operating profit before G&A was $529,000, an increase of $378,000 or 250% versus $151,000 in the same period last year.

Multifamily Segment (Pro rata consolidated and pro rata unconsolidated)

For ease of comparison all the figures in the tables below include the results for Bryant Street, .408 Jackson, and The Verge from the same period last year (when these projects were still in our Development segment).

  Three months ended September 30    
(dollars in thousands) 2024 % 2023 % Change %
              
Lease revenue $8,215  100.0% 7,171  100.0% 1,044  14.6%
              
Depreciation and amortization  3,316  40.4% 3,049  42.5% 267  8.8%
Operating expenses  2,749  33.5% 2,622  36.6% 127  4.8%
Property taxes  774  9.4% 788  11.0% (14) -1.8%
              
Cost of operations  6,839  83.3% 6,459  90.1% 380  5.9%
              
Operating profit before G&A $1,376  16.7% 712  9.9% 664  93.3%
              
Depreciation and amortization  3,316    3,049    267   
Unnrealized rents & other  30    64    (34)  
Net operating income $4,722  57.5% 3,825  53.3% 897  23.5%
                    

The combined consolidated and unconsolidated pro rata net operating income this quarter for this segment was $4,722,000, up $897,000 or 23% compared to $3,825,000 in the same quarter last year. Most of this increase was from the lease up of Bryant Street, .408 Jackson, and The Verge. These three projects contributed $2,542,000 of pro rata NOI to this segment compared to $1,787,000 in the Development segment in the same quarter last year, an increase of $755,000. Same store NOI increased $142,000 or 7%,

Apartment BuildingUnits Pro rata NOI
Q3 2024
Pro rata NOI
Q3 2023
Avg.
Occupancy
Q3 2024
Avg.
Occupancy
CY 2023
Renewal
Success
Rate
Q3 2024
Renewal
% increase
Q3 2024
         
Dock 79 Anacostia DC305 $964,000$952,00094.0%94.4%71.4%2.9%
Maren Anacostia DC264 $973,000$855,00094.9%95.6%50.7%2.3%
Riverside Greenville200 $243,000$231,00094.0%94.5%56.0%2.7%
Bryant Street DC487 $1,537,000$1,210,00091.5%92.9%56.7%2.0%
.408 Jackson Greenville227 $362,000$284,00094.5%59.9%52.9%6.1%
Verge Anacostia DC344 $643,000$293,00090.1%47.3%63.6%3.9%
Multifamily Segment1,483 $4,722,000$3,825,00092.8%81.0%  
         

Industrial and Commercial Segment

  Three months ended September 30    
(dollars in thousands) 2024 % 2023 % Change %
             
Lease revenue $1,455  100.0%  1,442  100.0%  13  0.9%
             
Depreciation and amortization  360  24.7%  369  25.6%  (9) (2.4%)
Operating expenses  185  12.7%  173  12.0%  12  6.9%
Property taxes  68  4.7%  62  4.3%  6  9.7%
             
Cost of operations  613  42.1%  604  41.9%  9  1.5%
             
Operating profit before G&A $842  57.9%  838  58.1%  4  0.5%
             
Depreciation and amortization  360     369     (9)  
Unrealized revenues  7     (111)    118   
Net operating income $1,209  83.1% $1,096  76.0% $113  10.3%
                      

Total revenues in this segment were $1,455,000, up $13,000 or 1%, over the same period last year. Operating profit before G&A was $842,000, up $4,000 or 0.5% over the same quarter last year. 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. These assets were 95.6% leased and occupied during the entire quarter. Net operating income in this segment was $1,209,000, up $113,000 or 10% compared to the same quarter last year primarily due to more unrealized rental revenue in the prior year due to rent abatements that expired in 2023.

Mining Royalty Lands Segment Results

  Three months ended September 30    
(dollars in thousands) 2024 % 2023 % Change %
             
Mining royalty and rent revenue $3,199  100.0%  3,082  100.0%  117  3.8%
             
Depreciation, depletion and amortization  163  5.1%  138  4.4%  25  18.1%
Operating expenses  20  0.6%  18  0.6%  2  11.1 
Property taxes  70  2.2%  181  5.9%  (111) -61.3%
             
Cost of operations  253  7.9%  337  10.9%  (84) -24.9%
             
Operating profit before G&A $2,946  92.1%  2,745  89.1%  201  7.3%
             
Depreciation and amortization  163     138     25   
Unrealized revenues  1,994     (46)    2,040   
Net operating income $5,103  159.5% $2,837  92.1% $2,266  79.9%
                      

Total revenues in this segment were $3,199,000, an increase of $117,000 or 3.8% versus $3,082,000 in the same period last year. Royalty tons were down 3%. Total operating profit before G&A in this segment was $2,946,000, an increase of $201,000 versus $2,745,000 in the same period last year due to higher revenues and lower property taxes. Net Operating Income this quarter for this segment was $5,103,000, up $2,266,000 or 80% compared to the same quarter last year mostly due to a $2,040,000 increase in unrealized revenues. This was mostly the result of a one-time, minimum royalty payment at one location which is straight-lined across the life of the lease for GAAP revenue purposes.

Development Segment Results

  Three months ended September 30  
(dollars in thousands) 2024 2023 Change
        
Lease revenue $297  434  (137)
        
Depreciation, depletion and amortization  43  44  (1)
Operating expenses  82  48  34 
Property taxes  147  121  26 
        
Cost of operations  272  213  59 
        
Operating profit before G&A $25  221  (196)
           

With respect to ongoing Development Segment projects:

  • We entered into two new joint venture agreements in early 2024 with BBX Logistics. The first joint venture is a 200,000 square-foot warehouse development project in Lakeland, FL, and the second joint venture is a 182,000 square-foot warehouse redevelopment project in Broward County, FL. We anticipate construction to start on both projects in the first quarter of 2025.
  • Last summer we broke ground on a new speculative warehouse project in Aberdeen, MD on Chelsea Road. Vertical construction is underway. This Class A, 258,000 square foot building is due to be complete in the 4th quarter of 2024.
  • We are the principal capital source to develop 344 residential lots on 110 acres in Harford County, MD. We have funded $25.5 million of our $31.1 million total commitment. A national homebuilder is under contract to purchase all 222 townhome lots and 122 single family lots. At quarter-end, 79 lots have been sold and $12.9 million of preferred interest and principal has been returned to the company of which $3.6 million was booked as profit to the Company.

Nine Month Highlights

  • 94% increase in Net Income ($4.7 million vs $2.4 million)
  • 28% increase in pro rata NOI ($29.0 million vs $22.7 million), including the one-time, $1.9 million minimum royalty payment referenced previously
  • 39% increase in the Multifamily segment’s pro rata NOI primarily due to lease up of Bryant St., 408 Jackson, and The Verge. This comparison includes the results for these three projects from the same period last year (when these projects were still in our Development segment).
  • 11% increase in Industrial and Commercial revenue and 30% increase in that segment’s NOI

Comparative Results of Operations for the Nine months ended September 30, 2024 and 2023

Consolidated Results

(dollars in thousands) Nine Months EndedSeptember 30,
  2024
 2023
 Change %
Revenues:        
Lease revenue $21,850   21,773  $77  .4%
Mining royalty and rents  9,393   9,628   (235) -2.4%
Total revenues  31,243   31,401   (158) -.5%
         
Cost of operations:        
Depreciation/depletion/amortization  7,629   8,415   (786) -9.3%
Operating expenses  5,429   5,574   (145) -2.6%
Property taxes  2,517   2,745   (228) -8.3%
General and administrative  6,883   6,150   733  11.9%
Total cost of operations  22,458   22,884   (426) -1.9%
         
Total operating profit  8,785   8,517   268  3.1%
         
Net investment income  8,795   8,207   588  7.2%
Interest expense  (2,482)  (3,251)  769  -23.7%
Equity in loss of joint ventures  (8,582)  (10,585)  2,003  -18.9%
Gain on sale of real estate     7   (7) -100.0%
Income before income taxes  6,516   2,895   3,621  125.1%
Provision for income taxes  1,743   898   845  94.1%
         
Net income  4,773   1,997   2,776  139.0%
Income (loss) attributable to noncontrolling interest  67   (425)  492  -115.8%
Net income attributable to the Company $4,706  $2,422  $2,284  94.3%
         

Net income for the first nine months of 2024 was $4,706,000 or $.25 per share versus $2,422,000 or $.13 per share in the same period last year. Pro rata NOI for the first nine months of 2024 was $29,036,000 versus $22,687,000 in the same period last year. The first nine months of 2024 were impacted by the following items:

  • Operating profit increased 3.1% as favorable results in Multifamily and Industrial and Commercial were mostly offset by lower Mining profits and higher net Development and General and administrative costs.
  • Pro rata NOI includes a one-time, catch-up, minimum royalty payment of $1,853,000 that applies to the prior twenty-four months as the tenant failed to meet a production requirement contained in the lease. This revenue was straight-lined over the life of the lease.
  • Net investment income increased $588,000 due to increased earnings on cash equivalents ($1,252,000) and increased income from our lending ventures ($1,155,000), partially offset by decreased preferred interest ($1,819,000) due to the conversion of FRP preferred equity to common equity at Bryant Street.
  • Interest expense decreased $769,000 compared to the same period last year as we capitalized $869,000 more interest, partially offset by increased costs related to the increase in our line of credit with Wells Fargo. More interest was capitalized due to increased in-house and joint venture projects under development this quarter compared to last year.
  • Equity in loss of Joint Ventures improved $2,003,000 due to improved results at our unconsolidated joint ventures. Results improved at The Verge ($1,959,000) and .408 Jackson ($169,000).

Multifamily Segment (Consolidated)

  Nine Months Ended September 30,    
(dollars in thousands) 2024 % 2023 % Change %
              
Lease revenue $16,592  100.0% 16,454  100.0% 138  .8%
              
Depreciation and amortization  5,947  35.9% 6,797  41.3% (850) -12.5%
Operating expenses  4,553  27.4% 4,818  29.3% (265) -5.5%
Property taxes  1,665  10.0% 1,649  10.0% 16  1.0%
              
Cost of operations  12,165  73.3% 13,264  80.6% (1,099) -8.3%
              
Operating profit before G&A $4,427  26.7% 3,190  19.4% 1,237  38.8%
                    

Total revenues for our two consolidated joint ventures were $16,592,000, an increase of $138,000 versus $16,454,000 in the same period last year. Total operating profit before G&A for the consolidated joint ventures was $4,427,000, an increase of $1,237,000, or 39% versus $3,190,000 in the same period last year primarily due to lower depreciation and operating expense. Depreciation decreased as some of the assets became fully depreciated. Operating expenses decreased due to lower maintenance, utilities, insurance and marketing costs.

Multifamily Segment (Pro rata unconsolidated)

  Nine Months Ended September 30,     
(dollars in thousands) 2024 % 2023 % Change %
              
Lease revenue $15,173  100.0% 10,377  100.0% 4,796  46.2%
              
Depreciation and amortization  6,747  44.5% 5,854  56.4% 893  15.3%
Operating expenses  5,358  35.3% 4,667  45.0% 691  14.8%
Property taxes  1,665  11.0% 1,292  12.5% 373  28.9%
              
Cost of operations  13,770  90.8% 11,813  113.8% 1,957  16.6%
              
Operating profit $1,403  9.2% (1,436) (13.8%) 2,839   
              

For our four unconsolidated joint ventures, pro rata revenues were $15,173,000, an increase of $4,796,000 or 46% compared to $10,377,000 in the same period last year. Pro rata operating profit before G&A was $1,403,000, an increase of $2,839,000 versus a loss of $1,436,000 in the same period last year.

Multifamily Segment (Pro rata consolidated and pro rata unconsolidated)

For ease of comparison all the figures in the tables below include the results for Bryant Street, .408 Jackson, and The Verge from prior periods (when these projects were still in our Development segment).

  Nine Months Ended September 30,    
(dollars in thousands) 2024 % 2023 % Change %
              
Lease revenue $24,214  100.0% 19,343  100.0% 4,871  25.2%
              
Depreciation and amortization  10,006  41.3% 9,565  49.4% 441  4.6%
Operating expenses  7,844  32.4% 7,324  37.9% 520  7.1%
Property taxes  2,570  10.6% 2,188  11.3% 382  17.5%
              
Cost of operations  20,420  84.3% 19,077  98.6% 1,343  7.0%
              
Operating profit before G&A $3,794  15.7% 266  1.4% 3,528  1326.3%
              
Depreciation and amortization  10,006    9,565    441   
Unnrealized rents & other  91    184    (93)  
Net operating income $13,891  57.4% 10,015  51.8% 3,876  38.7%
                    

The combined consolidated and unconsolidated pro rata net operating income this quarter for this segment was $13,891,000, up $3,876,000 or 39% compared to $10,015,000 in the same period last year. Most of this increase was from the lease up of Bryant Street, .408 Jackson, and The Verge. These three projects contributed $7,547,000 of pro rata NOI to this segment compared to $3,803,000 in the Development segment in the same period last year, an increase of $3,744,000. Same store NOI increased $132,000 or 2%.

Apartment BuildingUnits Pro rata NOI
YTD 2024
Pro rata NOI
YTD 2023
Avg.
Occupancy
YTD 2024
Avg.
Occupancy
CY 2023
Renewal
Success
Rate
YTD 2024
Renewal
% increase
YTD 2024
         
Dock 79 Anacostia DC305 $2,842,000$2,825,00094.1%94.4%68.3%3.2%
Maren Anacostia DC264 $2,820,000$2,711,00094.5%95.6%56.8%2.2%
Riverside Greenville200 $682,000$676,00093.6%94.5%57.5%3.1%
Bryant Street DC487 $4,588,000$3,595,00091.9%92.9%57.5%2.8%
.408 Jackson Greenville227 $1,000,000$350,00094.6%59.9%53.3%5.0%
Verge Anacostia DC344 $1,959,000-$142,00089.7%47.3%67.4 %1.8%
Multifamily Segment1,483 $13,891,000$10,015,00092.7%   
         

Industrial and Commercial Segment

  Nine Months Ended September 30,    
(dollars in thousands) 2024 % 2023 % Change %
             
Lease revenue $4,353  100.0%  3,932  100.0%  421  10.7%
             
Depreciation and amortization  1,083  24.8%  1,006  25.6%  77  7.7%
Operating expenses  591  13.6%  490  12.5%  101  20.6%
Property taxes  195  4.5%  185  4.7%  10  5.4%
             
Cost of operations  1,869  42.9%  1,681  42.8%  188  11.2%
             
Operating profit before G&A $2,484  57.1%  2,251  57.2%  233  10.4%
             
Depreciation and amortization  1,083     1,006     77   
Unrealized revenues  (12)    (531)    519   
Net operating income $3,555  81.7% $2,726  69.3% $829  30.4%
                      

Total revenues in this segment were $4,353,000, up $421,000 or 11%, over the same period last year. Operating profit before G&A was $2,484,000, up $233,000 or 10% from $2,251,000 in the same quarter last year. Revenues and operating profit are up because of full occupancy at 1841 62nd Street (which had only $11,000 of revenue in the first quarter last year) and the addition of 1941 62nd Street to this segment in March 2023. We were 95.6% leased and occupied during the entire period. Net operating income in this segment was $3,555,000, up $829,000 or 30% compared to the same period last year partially due to $519,000 more unrealized rental revenue in the prior year due to rent abatements that expired in 2023.

Mining Royalty Lands Segment Results

  Nine Months Ended September 30,    
(dollars in thousands) 2024 % 2023 % Change %
             
Mining royalty and rent revenue $9,393  100.0%  9,628  100.0%  (235) -2.4%
             
Depreciation, depletion and amortization  471  5.0%  472  4.9%  (1) -0.2%
Operating expenses  53  0.6%  51  0.5%  2  3.9 
Property taxes  214  2.3%  324  3.4%  (110) -34.0%
             
Cost of operations  738  7.9%  847  8.8%  (109) -12.9%
             
Operating profit before G&A $8,655  92.1%  8,781  91.2%  (126) -1.4%
             
Depreciation and amortization  471     472     (1)  
Unrealized revenues  1,765     (143)    1,908   
Net operating income $10,891  115.9% $9,110  94.6% $1,781  19.5%
                      

Total revenues in this segment were $9,393,000, a decrease of $235,000 or 2% versus $9,628,000 in the same period last year. Royalty revenues were impacted by the deduction of royalties to resolve an $842,000 overpayment which we referenced previously. Through the first three quarters of this year, the tenant has withheld $619,000 in royalties otherwise due to the Company with the remainder ($223,000) withheld in the fourth quarter of 2023. There are no further amounts to be withheld moving forward. Royalty tons were down 8%. Total operating profit before G&A in this segment was $8,655,000, a decrease of $126,000 versus $8,781,000 in the same period last year. Net operating income in this segment was $10,891,000, up $1,781,000 or 20% compared to the same period last year mostly due to a $1,908,000 increase in unrealized revenues (see discussion in the Mining segment's quarterly analysis).

Development Segment Results

  Nine Months Ended September 30,  
(dollars in thousands) 2024 2023 Change
        
Lease revenue $905  1,387  (482)
        
Depreciation, depletion and amortization  128  140  (12)
Operating expenses  232  215  17 
Property taxes  443  587  (144)
        
Cost of operations  803  942  (139)
        
Operating profit before G&A $102  445  (343)


FRP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited) (In thousands, except share data)
 
Assets: September 30
2024
 December 31
2023
Real estate investments at cost:     
Land $168,958  141,602 
Buildings and improvements  283,104  282,631 
Projects under construction  29,414  10,845 
Total investments in properties  481,476  435,078 
Less accumulated depreciation and depletion  75,183  67,758 
Net investments in properties  406,293  367,320 
      
Real estate held for investment, at cost  11,290  10,662 
Investments in joint ventures  157,272  166,066 
Net real estate investments  574,855  544,048 
      
Cash and cash equivalents  144,681  157,555 
Cash held in escrow  981  860 
Accounts receivable, net  1,826  1,046 
Federal and state income taxes receivable    337 
Unrealized rents  1,395  1,640 
Deferred costs  2,569  3,091 
Other assets  611  589 
Total assets $726,918  709,166 
      
Liabilities:     
Secured notes payable $178,816  178,705 
Accounts payable and accrued liabilities  6,060  8,333 
Other liabilities  1,487  1,487 
Federal and state income taxes payable  452   
Deferred revenue  2,392  925 
Deferred income taxes  68,356  69,456 
Deferred compensation  1,451  1,409 
Tenant security deposits  801  875 
Total liabilities  259,815  261,190 
      
Commitments and contingencies     
      
Equity:     
Common stock, $.10 par value 25,000,000 shares authorized, 19,030,474 and 18,968,448 shares issued and outstanding, respectively  1,903  1,897 
Capital in excess of par value  68,313  66,706 
Retained earnings  350,588  345,882 
Accumulated other comprehensive income, net  80  35 
Total shareholders’ equity  420,884  414,520 
Noncontrolling interests  46,219  33,456 
Total equity  467,103  447,976 
Total liabilities and equity $726,918  709,166 
        

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. For ease of comparison all the figures in the tables below include the results for Bryant Street, .408 Jackson, and The Verge in the Multifamily segment for all periods shown.

Pro rata Net Operating Income Reconciliation              
Nine months ended 09/30/24 (in thousands)              
  Industrial and
Commercial
Segment
 Development
Segment
 Multifamily
Segment
 Mining
Royalties
Segment
 Unallocated
Corporate
Expenses
 FRP
Holdings
Totals
               
Net income (loss) $1,222  (2,498) (3,951) 5,884  4,116  4,773 
Income tax allocation  376  (767) (1,224) 1,808  1,550  1,743 
               
Income (loss) before income taxes  1,598  (3,265) (5,175) 7,692  5,666  6,516 
               
Less:              
Unrealized rents  12          12 
Interest income   2,995       5,800  8,795 
Plus:              
Unrealized rents        1,765    1,765 
Professional fees      15      15 
Equity in loss of joint ventures    2,081  6,466  35    8,582 
Interest expense      2,348    134  2,482 
Depreciation/amortization  1,083  128  5,947  471    7,629 
General and administrative  886  4,281  788  928    6,883 
               
Net operating income (loss)  3,555  230  10,389  10,891    25,065 
               
NOI of noncontrolling interest      (4,727)     (4,727)
Pro rata NOI from unconsolidated joint ventures    469  8,229      8,698 
               
Pro rata net operating income $3,555  699  13,891  10,891    29,036 


Pro rata Net Operating Income Reconciliation              
Nine months ended 09/30/23 (in thousands)              
               
  Industrial and
Commercial
Segment
 Development
Segment
 Multifamily
Segment
 MiningRoyalties
Segment
 Unallocated
Corporate
Expenses
 FRP
Holdings
Totals
               
Net income (loss) $892  (7,192) (816) 5,842  3,270  1,996 
Income tax allocation  331  (2,667) (145) 2,168  1,212  899 
               
Income (loss) before income taxes  1,223  (9,859) (961) 8,010  4,482  2,895 
               
Less:              
Unrealized rents  531      143    674 
Gain on sale of real estate        10    10 
Interest income    3,692      4,515  8,207 
Plus:              
Unrealized rents      117      117 
Loss on sale of real estate  2    1      3 
Professional fees      59      59 
Equity in loss of joint ventures    10,256  298  31    10,585 
Interest Expense      3,218    33  3,251 
Depreciation/amortization  1,006  140  6,797  472    8,415 
General and administrative  1,026  3,740  634  750    6,150 
               
Net operating income (loss)  2,726  585  10,163  9,110    22,584 
               
NOI of noncontrolling interest      (4,627)     (4,627)
Pro rata NOI from unconsolidated joint ventures    251  4,479      4,730 
               
Pro rata net operating income $2,726  836  10,015  9,110    22,687 
                    

Conference Call

The Company will host a conference call on Wednesday, November 6, 2024 at 4:00 p.m. (EDT). Analysts, stockholders and other interested parties may access the teleconference live by calling 1-800-343-5172 (passcode 83364) within the United States. International callers may dial 1-203-518-9856 (passcode 83364). Audio replay will be available until November 20, 2024 by dialing 1-800-753-5207 within the United States. International callers may dial 1-402-220-2156. 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 MidAtlantic and Florida; multifamily demand 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.

Contact:John D. Baker III
 
 Chief Executive Officer(904) 858-9100

FAQ

What was FRP Holdings' (FRPH) net income for Q3 2024?

FRP Holdings reported net income of $1.4 million for Q3 2024, an 8% increase from $1.3 million in Q3 2023.

How much did FRPH's pro rata NOI increase in Q3 2024?

FRPH's pro rata NOI increased 39% to $11.3 million in Q3 2024, compared to $8.1 million in Q3 2023.

What was the performance of FRPH's Multifamily segment in Q3 2024?

FRPH's Multifamily segment saw a 23% increase in pro rata NOI, primarily due to successful lease-up of Bryant St., 408 Jackson, and The Verge properties.

When will FRPH begin construction on its Florida industrial projects?

FRPH plans to begin construction on two industrial joint venture projects in Florida in March 2025.

FRP Holdings, Inc.

NASDAQ:FRPH

FRPH Rankings

FRPH Latest News

FRPH Stock Data

581.76M
19.03M
37.83%
46.14%
0.42%
Real Estate Services
Real Estate
Link
United States of America
JACKSONVILLE