FRP Holdings, Inc. (NASDAQ: FRPH) Announces Results for the Third Quarter and Nine Months Ended September 30, 2024
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.
- 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
- 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
The multifamily segment demonstrated robust growth with a
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
The industrial development pipeline is particularly noteworthy, with
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
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
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
- 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 m ore 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
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
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
Apartment Building | Units | 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 DC | 305 | |||||||||
Maren Anacostia DC | 264 | |||||||||
Riverside Greenville | 200 | |||||||||
Bryant Street DC | 487 | |||||||||
.408 Jackson Greenville | 227 | |||||||||
Verge Anacostia DC | 344 | |||||||||
Multifamily Segment | 1,483 | |||||||||
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
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
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 and30% 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
- 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 t hat 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 m ore 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
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
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
Apartment Building | Units | 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 DC | 305 | ||||||||
Maren Anacostia DC | 264 | ||||||||
Riverside Greenville | 200 | ||||||||
Bryant Street DC | 487 | ||||||||
.408 Jackson Greenville | 227 | ||||||||
Verge Anacostia DC | 344 | - | 67.4 % | ||||||
Multifamily Segment | 1,483 | ||||||||
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
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
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?
How much did FRPH's pro rata NOI increase in Q3 2024?
What was the performance of FRPH's Multifamily segment in Q3 2024?