FRPH
$51.70
Frp Holdings
$.67
1.31%
Earnings Details
Quarter September 2019
Wednesday, November 06, 2019 12:07:00 PM
Tweet Share Watch
Summary

Frp Holdings (FRPH) Recent Earnings

Frp Holdings (FRPH) reported Quarter September 2019 earnings of $0.19 per share on revenue of $5.9 million.. Revenue grew 2.5% on a year-over-year basis.

Results
Reported Earnings
$0.19
Earnings Whisper
-
Consensus Estimate
Reported Revenue
$5.9 Mil
Revenue Estimate
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

FRP Holdings, Inc. (NASDAQ: FRPH) Announces Results for the Third Quarter and Nine Months Ended September 30, 2019

JACKSONVILLE, Fla., Nov. 06, 2019 (GLOBE NEWSWIRE) -- FRP Holdings, Inc. (NASDAQ-FRPH) –

Third Quarter Consolidated Results of Operations

Net income for the third quarter of 2019 was $2,001,000 or $.20 per share versus $2,224,000 or $.22 per share in the same period last year. Loss from discontinued operations for the third quarter of 2019 was ($13,000) or $.00 per share versus a loss from discontinued operations of ($78,000) or ($.01) per share in the same period last year. Interest earned for the third quarter includes $560,000 for Bryant Street and Maren preferred interest and $144,000 realized gain on bonds called early. Loss on Joint Venture includes $393,000 for the Company’s ownership share of the Bryant Street and Maren preferred interest and $255,000 amortization of the guarantee liability related to the Bryant Street loan. In July 2019 land located in Yatesville, Georgia was sold for $213,500 resulting in a gain of $124,000.

Third Quarter Segment Operating Results

Asset Management Segment:

Most of the Asset Management Segment was reclassified to discontinued operations leaving two commercial properties as well as Cranberry Run, which we purchased first quarter, and 1801 62nd Street which joined Asset Management on April 1. Cranberry Run is a five-building industrial park in Harford County, MD totaling 268,010 square feet of industrial/ flex space and at quarter end was 26.1% leased and occupied. 1801 62nd Street is our most recent spec building in Hollander Business Park and is our first warehouse with a 32-foot clear. We completed construction on this building earlier this year and it is now 100% leased. We expect it to be fully occupied in the first quarter of 2020. Total revenues in this segment were $430,000, down ($138,000) or (24.3%), over the same period last year. Operating loss was ($160,000), down ($402,000) from an operating profit of $242,000 in the same quarter last year due to higher allocation of corporate expenses and increased operating expenses associated with the Cranberry Run acquisition in the first quarter and the addition of 1901 62nd Street to Asset Management in the second quarter. 

Mining Royalty Lands Segment:

Total revenues in this segment were $2,302,000 versus $2,125,000 in the same period last year. Total operating profit in this segment was $2,059,000, an increase of $126,000 versus $1,933,000 in the same period last year. Among the reasons for this increase in revenue and operating profit is the contribution from our Ft. Myers quarry, the revenue from which, now that mining has begun in earnest, was nearly double the minimum royalty we have been receiving until recently. Royalties were reduced by $115,000 due to a volumetric adjustment from the Manassas quarry.

Development Segment:

The Development segment is responsible for (i) seeking out and identifying opportunistic purchases of income producing warehouse/office buildings, and (ii) developing our non-income producing properties into income production. 

With respect to ongoing projects:

  • We are fully engaged in the formal process of seeking PUD entitlements for our 118-acre tract in Hampstead, Maryland, now known as “Hampstead Overlook.” Hampstead Overlook received non-appealable rezoning from industrial to residential during the first quarter this year. 
  • We finished shell construction in December 2018 on the two office buildings in the first phase of our joint venture with St. John Properties. Shell construction of the two retail buildings was completed in January. We are now in the process of leasing these four single-story buildings totaling 100,030 square feet of office and retail space. At quarter end, Phase I was 44% leased and 8% occupied.
  • We are the principal capital source of a residential development venture in Baltimore County, Maryland known as “Hyde Park.” We have committed up to $3.5 million in exchange for an interest rate of 10% and a preferred return of 20% after which a “waterfall” determines the split of proceeds from sale. Hyde Park will hold 122 town homes and four single-family lots and received a non-appealable Plan Approval during the first quarter. We are currently pursuing entitlements and have a home builder under contract to purchase the land upon government approval to begin development.
  • We are the principal capital source of a residential development venture in Prince George’s County, Maryland known as “Amber Ridge.” We have committed up to $18.5 million in exchange for an interest rate of 10% and a preferred return of 20% after which a “waterfall” determines the split of proceeds from sale. Amber Ridge will hold approximately 200 town homes. We are currently pursuing entitlements and have a home builder under contract to purchase 136 of the 200 units upon completion of development.
  • In April 2018, we began construction on Phase II of our RiverFront on the Anacostia project, now known as “The Maren.” We expect to deliver the building in the first half of 2020.
  • In December 2018, the Company entered into a joint venture agreement with MidAtlantic Realty Partners (MRP) for the development of the first phase of a multifamily, mixed-use development in northeast Washington, DC known as “Bryant Street.” FRP contributed $32 million for common equity and another $23 million for preferred equity to the joint venture. Construction began in February 2019 and should be finished in 2021. This project is located in an opportunity zone and could defer a significant tax liability associated with last year’s asset sale.

Stabilized Joint Venture Segment:

Dock 79’s average occupancy for the quarter was 97.02%, and at the end of the quarter, Dock 79 was 93.44% leased and 96.72% occupied. This quarter, 63.51% of expiring leases renewed with an average increase in rent on those renewals of 3.19%. Net Operating Income this quarter for this segment was $1,849,000, up $153,000 or 9.02% compared to the same quarter last year. Dock 79 is a joint venture between the Company and MRP, in which FRP Holdings, Inc. is the majority partner with 66% ownership.

In July 2019, the Company completed a like-kind exchange by reinvesting $6,000,000 into a Delaware Statutory Trust (DST) known as CS1031 Hickory Creek DST. The DST owns a 294-unit garden-style apartment community known as Hickory Creek consisting of 19 three-story apartment buildings containing 273,940 rentable square feet. Hickory Creek was constructed in 1984 and substantially renovated in 2016 and is located in Henrico County, Virginia. The Company is 26.649% beneficial owner and receives monthly distributions.

Nine Months Consolidated Results of Operations

Net income for first nine months of 2019 was $13,724,000 or $1.38 per share versus $123,766,000 or $12.24 per share in the same period last year. Income from discontinued operations for the first nine months of 2019 was $6,849,000 or $.69 per share versus $122,109,000 or $12.08 per share in the same period last year. Interest earned for the first nine months of 2019 includes $1,017,000 for Bryant Street and Maren preferred interest and $591,000 realized gain on bonds. Loss on Joint Venture includes $759,000 for the Company’s ownership share of the Bryant Street and Maren preferred interest and $255,000 amortization of the guarantee liability related to the Bryant Street loan. In July 2019, the Company sold a parcel of vacant land in Yatesville, GA for $213,500 resulting in a gain of $124,000. The first nine months of 2018 income from continuing operations of $1,309,000 included $1,085,000 in stock compensation expense ($682,800 for the 2018 director stock grant and $402,000 for vesting of option grants from 2016 and 2017 due to the asset disposition).

Nine Months Segment Operating Results

Asset Management Segment:

Most of the Asset Management Segment was reclassified to discontinued operations leaving one recent industrial acquisition, Cranberry Run, which we purchased first quarter, 1801 62nd Street which joined Asset Management on April 1, and two commercial properties after the sale this past quarter of our office property at 7030 Dorsey Road. Cranberry Run is a five-building industrial park in Harford County, MD totaling 268,010 square feet of industrial/ flex space. It is our plan to make $1,455,000 in improvements in order to re-lease the property for a total investment of $29.35 per square foot. 1801 62nd Street is our most recent spec building in Hollander Business Park and is our first warehouse with a 32-foot clear. We completed construction on this building earlier this year and it is 100% leased as of September 30, 2019. Total revenues in this segment were $1,733,000, up $16,000 or .9%, over the same period last year. Operating loss was ($237,000), down $874,000 from an operating profit of $637,000 in the same period last year due to higher allocation of corporate expenses and increased operating expenses associated with the Cranberry Run acquisition in the first quarter and the addition of 1801 62nd Street to Asset Management second quarter. 

Mining Royalty Lands Segment:

Total revenues in this segment were $7,164,000 versus $5,952,000 in the same period last year. Total operating profit in this segment was $6,482,000, an increase of $1,142,000 versus $5,340,000 in the same period last year. Among the reasons for this increase in revenue and operating profit is the contribution from our Ft. Myers quarry, the revenue from which, now that mining has begun in earnest, was more than double the minimum royalty we have been receiving until recently. Royalties were reduced by $115,000 due to a volumetric adjustment from the Manassas quarry.

Stabilized Joint Venture Segment:

Average occupancy for the first nine months at Dock 79 was 95.57%, and at the end of the third quarter, Dock 79 was 93.44% leased and 96.72% occupied. Through the first nine months of the year, 59.76% of expiring leases have renewed with an average increase in rent of 2.80%. Net Operating Income for this segment was $5,346,000, up $499,000 or 10.30% compared to the same period last year, primarily due to substantial increases in NOI from our retail tenants compared to this period last year. Dock 79 is a joint venture between the Company and MRP, in which FRP Holdings, Inc. is the majority partner with 66% ownership.

In July 2019, the Company completed a like-kind exchange by reinvesting $6,000,000 into a Delaware Statutory Trust (DST) known as CS1031 Hickory Creek DST. The DST owns a 294-unit apartment community known as Hickory Creek consisting of 19 three-story apartment buildings containing 273,940 rentable square feet. Hickory Creek was constructed in 1984 and substantially renovated in 2016. The property is eleven miles from downtown Richmond in Henrico County, Virginia. The Company is 26.649% beneficial owner and receives monthly distributions. 

Summary and Outlook

With the second quarter dispositions of our assets at 1502 Quarry Drive and 7030 Dorsey Road for $11.7 million and $8.85 million respectively, the Company continued and has nearly completed the liquidation of its “heritage” properties. Of the 43 buildings owned and operated by the Company at the start of 2018, all that remains is the Company’s home office building in Sparks, MD and the vacant lot in Jacksonville still under lease to Vulcan that used to house Florida Rock Industries’ home office. In the past year we have added Cranberry Run and 1801 62nd Street to the Asset Management Segment. These additions, the former a value-add, opportunistic acquisition and the latter, an in-house development of one of the parcels remaining at Hollander Business Park, are indicative of the types of assets we intend to add periodically to this segment. But they should not be mistaken as the first steps on the road to rebuilding the kind of Asset Management segment we operated prior to last year’s sale. We are no longer in the develop and hold business when it comes to industrial assets. Rather, we will develop buildings from our existing land bank or rehabilitate an existing industrial park acquired at a discount with the aim of selling the rehabilitated parks and/or groups of two or three new, fully leased warehouses into a market that puts a premium on a portfolio of assets.

This quarter marked the sixth consecutive quarter of increases in mining royalty revenue compared to the same period the year before and represents the segment’s best ever nine-month start to a fiscal year. The royalties collected through the first nine months are more than what we collected in any year prior to 2017.

Construction remains on schedule for The Maren and Bryant Street, with delivery expected at The Maren in the first half of 2020. While construction should be complete at Bryant St in 2021, the first residential unit should be delivered by the end of 2020. These assets represent an investment of over $80 million and will more than triple the number of residential units and square feet of mixed use we have in our existing portfolio.

As mentioned previously, we renewed 63.51% of the leases at Dock 79 that were set to expire this quarter. That number was helped by the fact that 20 of the 26 leases expiring in September renewed. Given the growing supply of multi-family in that submarket, the fact that we continue to renew more than half our tenants during the construction of The Maren next door, while also growing rents is a testament to both the quality of the asset as well as the premium this market places on a waterfront location. 

We continue to explore different projects in which to reinvest the proceeds of our recent asset sales. Though we are aggressive in terms of the scope of our exploration, we remain cautious and perhaps conservative regarding the quality of any project we consider. We do not expect that our investors will have unlimited patience as to when this money is put to work, and no one is more anxious than our management team to return the money to our shareholders in the form of new investments. However, though we hear the clock ticking, we are not going to let that factor unduly into any investment decision we make. The redeployment of our cash will be based on the amount of return we can generate rather than the amount of time that has passed since the asset sale. 

To that end, we have been buying back shares of the Company when we believe it is underpriced. As of September 30, the Company had repurchased 159,282 shares in 2019 at an average cost of $48.43 per share and had authorization to repurchase another $11,436,000 in stock.

Conference Call

The Company will host a conference call on Thursday November 7 at 10:00 a.m. (EST). Analysts, stockholders and other interested parties may access the teleconference live by calling 1-800-311-9406 (passcode 939063) within the United States. International callers may dial 1-334-323-7224 (passcode 939063). Computer audio live streaming is available via the Internet through the Company’s website at www.frpholdings.com. You may also click on this link for the live streaming http://stream.conferenceamerica.com/frp110719. For the archived audio via the internet, click on the following link http://archive.conferenceamerica.com/archivestream/frp110719.mp3. If using the Company’s website, click on the Investor Relations tab, then select the earnings conference stream. An audio replay will be available for sixty days following the conference call. To listen to the audio replay, dial toll free 1-877-919-4059, international callers dial 1-334-323-0140. The passcode of the audio replay is 98738767. Replay options: “1” begins playback, “4” rewind 30 seconds, “5” pause, “6” fast forward 30 seconds, “0” instructions, and “9” exits recording. There may be a 30-40 minute delay until the archive is available following the conclusion of the conference call.

Investors are cautioned that any statements in this press release which relate to the future are, by their nature, subject to risks and uncertainties that could cause actual results and events to differ materially from those indicated in such forward-looking statements. These include, but are not limited to: the possibility that we may be unable to find appropriate reinvestment opportunities for the proceeds from the Sale Transaction; levels of construction activity in the markets served by our mining properties; demand for flexible warehouse/office facilities in the Baltimore-Washington-Northern Virginia area demand for apartments in Washington D.C. and Richmond, Virginia; our ability to obtain zoning and entitlements necessary for property development; the impact of lending and capital market conditions on our liquidity; our ability to finance projects or repay our debt; general real estate investment and development risks; vacancies in our properties; risks associated with developing and managing properties in partnership with others; competition; our ability to renew leases or re-lease spaces as leases expire; illiquidity of real estate investments; bankruptcy or defaults of tenants; the impact of restrictions imposed by our credit facility; the level and volatility of interest rates; environmental liabilities; inflation risks; cybersecurity risks; as well as other risks listed from time to time in our SEC filings; including but not limited to; our annual and quarterly reports. We have no obligation to revise or update any forward-looking statements, other than as imposed by law, as a result of future events or new information. Readers are cautioned not to place undue reliance on such forward-looking statements.

FRP Holdings, Inc. is a holding company engaged in the real estate business, namely (i) leasing and management of commercial properties owned by the Company, (ii) leasing and management of mining royalty land owned by the Company, (iii) real property acquisition, entitlement, development and construction primarily for apartment, retail, warehouse, and office, (iv) leasing and management of a residential apartment building.

FRP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands except per share amounts)
(Unaudited)

  THREE MONTHS ENDED NINE MONTHS ENDED
  SEPTEMBER 30, SEPTEMBER 30,
  2019 2018 2019 2018
Revenues:                
Lease revenue $3,581   3,617   10,796   10,418 
Mining lands lease revenue  2,302   2,125   7,164   5,952 
Total Revenues  5,883   5,742   17,960   16,370 
                 
Cost of operations:                
Depreciation, depletion and amortization  1,431   1,821   4,390   6,350 
Operating expenses  952   983   2,744   2,951 
Environmental remediation     (465)     (465)
Property taxes  740   663   2,206   1,949 
Management company indirect  670   550   1,872   1,366 
Corporate expenses  732   522   1,928   2,910 
Total cost of operations  4,525   4,074   13,140   15,061 
                 
Total operating profit  1,358   1,668   4,820   1,309 
                 
Net investment income, including realized gains of $144, $0, $591 and $0, respectively  2,019   1,654   5,813   1,875 
Interest expense  (129)  (768)  (989)  (2,418)
Equity in loss of joint ventures  (746)  (13)  (1,282)  (36)
Gain (loss) on real estate investments  126   (3)  662   (3)
                 
Income from continuing operations before income taxes  2,628   2,538   9,024   727 
Provision for income taxes  726   508   2,529   269 
Income from continuing operations  1,902   2,030   6,495   458 
                 
Income (loss) from discontinued operations, net  (13)  (78)  6,849   122,109 
                 
Net income  1,889   1,952   13,344   122,567 
Loss attributable to noncontrolling interest  (112)  (272)  (380)  (1,199)
Net income attributable to the Company $2,001   2,224   13,724   123,766 
                 
Earnings per common share:                
Income from continuing operations-                
Basic $0.19   0.20   0.66   0.05 
Diluted $0.19   0.20   0.65   0.05 
Discontinued operations-                
Basic $0.00   (0.01)  0.69   12.17 
Diluted $0.00   (0.01)  0.69   12.08 
Net income attributable to the Company-                
Basic $0.20   0.22   1.39   12.33 
Diluted $0.20   0.22   1.38   12.24 
                 
Number of shares (in thousands) used in computing:                
-basic earnings per common share  9,843   10,062   9,903   10,037 
-diluted earnings per common share  9,886   10,135   9,945   10,110 


FRP HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)

  September 30 December 31
Assets: 2019 2018
Real estate investments at cost:        
Land $84,383   83,721 
Buildings and improvements  145,690   144,543 
Projects under construction  1,461   6,683 
Total investments in properties  231,534   234,947 
Less accumulated depreciation and depletion  28,871   28,394 
Net investments in properties  202,663   206,553 
         
Real estate held for investment, at cost  8,283   7,167 
Investments in joint ventures  103,822   88,884 
Net real estate investments  314,768   302,604 
         
Cash and cash equivalents  69,246   22,547 
Cash held in escrow  6,734   202 
Accounts receivable, net  919   564 
Investments available for sale at fair value  115,308   165,212 
Federal and state income taxes receivable  27,189   9,854 
Unrealized rents  548   53 
Deferred costs  1,079   773 
Other assets  474   455 
Assets of discontinued operations  32   3,224 
Total assets $536,297   505,488 
         
Liabilities:        
Secured notes payable $88,891   88,789 
Accounts payable and accrued liabilities  1,488   3,545 
Other liabilities  1,978   100 
Deferred revenue  831   27 
Deferred income taxes  51,104   27,981 
Deferred compensation  1,439   1,450 
Tenant security deposits  334   53 
Liabilities of discontinued operations  18   288 
Total liabilities  146,083   122,233 
         
Commitments and contingencies        
         
Equity:        
Common stock, $.10 par value 25,000,000 shares authorized, 9,823,668 and 9,969,174 shares issued and outstanding, respectively  982   997 
Capital in excess of par value  57,627   58,004 
Retained earnings  313,262   306,307 
Accumulated other comprehensive income, net  1,161   (701)
Total shareholders’ equity  373,032   364,607 
Noncontrolling interest MRP  17,182   18,648 
Total equity  390,214   383,255 
Total liabilities and shareholders’ equity $536,297   505,488 


Asset Management Segment:

  Three months ended September 30    
(dollars in thousands) 2019 % 2018 % Change %
             
Lease revenue $430   100.0%  568   100.0%  (138)  -24.3%
                         
Depreciation, depletion and amortization  154   35.8%  145   25.5%  9   6.2%
Operating expenses  108   25.1%  106   18.7%  2   1.9%
Property taxes  70   16.3%  43   7.6%  27   62.8%
Management company indirect  90   20.9%  (2)  -.4%  92   -4600.0%
Corporate expense  168   39.1%  34   6.0%  134   394.1%
                         
Cost of operations  590   137.2%  326   57.4%  264   81.0%
                         
Operating profit $(160)  -37.2%  242   42.6%  (402)  -166.1%


Mining Royalty Lands Segment:

  Three months ended September 30    
(dollars in thousands) 2019 % 2018 % Change %
             
Mining lands lease revenue $2,302   100.0%  2,125   100.0%  177   8.3%
                         
Depreciation, depletion and amortization  36   1.6%  55   2.6%  (19)  -34.5%
Operating expenses  44   1.9%  48   2.2%  (4)  -8.3%
Property taxes  66   2.9%  61   2.9%  5   8.2%
Management company indirect  53   2.3%     0.0%  53   0.0%
Corporate expense  44   1.9%  28   1.3%  16   57.1%
                         
Cost of operations  243   10.6%  192   9.0%  51   26.6%
                         
Operating profit $2,059   89.4%  1,933   91.0%  126   6.5%


Development Segment
:

  Three months ended September 30
(dollars in thousands) 2019 2018 Change
       
Lease revenue $307   330   (23)
             
Depreciation, depletion and amortization  54   57   (3)
Operating expenses  105   143   (38)
Environmental remediation     (465)  465 
Property taxes  300   269   31 
Management company indirect  477   465   12 
Corporate expense  479   408   71 
             
Cost of operations  1,415   877   538 
             
Operating loss $(1,108)  (547)  (561)


Stabilized Joint Venture Segment:

  Three months ended September 30    
(dollars in thousands) 2019 % 2018 % Change %
             
Lease revenue $2,844   100.0%  2,719   100.0%  125   4.6%
                         
Depreciation, depletion and amortization  1,187   41.7%  1,564   57.5%  (377)  -24.1%
Operating expenses  695   24.4%  686   25.2%  9   1.3%
Property taxes  304   10.7%  290   10.7%  14   4.8%
Management company indirect  50   1.8%  87   3.2%  (37)  -42.5%
Corporate expense  41   1.5%  52   1.9%  (11)  -21.2%
                         
Cost of operations  2,277   80.1%  2,679   98.5%  (402)  -15.0%
                         
Operating profit $567   19.9%  40   1.5%  527   1317.5%


Asset Management Segment:

  Nine months ended September 30    
(dollars in thousands) 2019 % 2018 % Change %
             
Lease revenue $1,733   100.0%  1,717   100.0%  16   0.9%
                         
Depreciation, depletion and amortization  527   30.4%  405   23.6%  122   30.1%
Operating expenses  492   28.4%  335   19.5%  157   46.9%
Property taxes  216   12.5%  122   7.1%  94   77.0%
Management company indirect  265   15.3%  72   4.2%  193   268.1%
Corporate expense  470   27.1%  146   8.5%  324   221.9%
                         
Cost of operations  1,970   113.7%  1,080   62.9%  890   82.4%
                         
Operating profit $(237)  -13.7%  637   37.1%  (874)  -137.2%


Mining Royalty Lands Segment:

  Nine months ended September 30    
(dollars in thousands) 2019 % 2018 % Change %
             
Mining lands lease revenue $7,164   100.0%  5,952   100.0%  1,212   20.4%
                         
Depreciation, depletion and amortization  130   1.8%  145   2.4%  (15)  -10.3%
Operating expenses  75   1.1%  128   2.2%  (53)  -41.4%
Property taxes  203   2.8%  182   3.1%  21   11.5%
Management company indirect  151   2.1%     0.0%  151   0.0%
Corporate expense  123   1.7%  157   2.6%  (34)  -21.7%
                         
Cost of operations  682   9.5%  612   10.3%  70   11.4%
                         
Operating profit $6,482   90.5%  5,340   89.7%  1,142   21.4%


Development Segment
:

  Nine months ended September 30
(dollars in thousands) 2019 2018 Change
       
Lease revenue $892   944   (52)
             
Depreciation, depletion and amortization  161   171   (10)
Operating expenses  246   618   (372)
Environmental remediation     (465)  465 
Property taxes  918   768   150 
Management company indirect  1,314   998   316 
Corporate expense  1,219   1,110   109 
             
Cost of operations  3,858   3,200   658 
             
Operating loss $(2,966)  (2,256)  (710)


Stabilized Joint Venture Segment:

  Nine months ended September 30    
(dollars in thousands) 2019 % 2018 % Change %
             
Lease revenue $8,171   100.0%  7,757   100.0%  414   5.3%
                         
Depreciation, depletion and amortization  3,572   43.7%  5,629   72.6%  (2,057)  -36.5%
Operating expenses  1,931   23.6%  1,870   24.1%  61   3.3%
Property taxes  869   10.6%  877   11.3%  (8)  -0.9%
Management company indirect  142   1.8%  296   3.8%  (154)  -52.0%
Corporate expense  116   1.4%  289   3.7%  (173)  -59.9%
                         
Cost of operations  6,630   81.1%  8,961   115.5%  (2,331)  -26.0%
                         
Operating profit $1,541   18.9%  (1,204)  -15.5%  2,745   -228.00%


Discontinued Operations
:

  Three months ended Nine months ended 
  September 30, September 30, 
  2019 2018 2019 2018 
Lease Revenue     219   460   11,876 
                 
Cost of operations:                
Depreciation, depletion and amortization  (24)  29   17   3,131 
Operating expenses  12   52   246   1,694 
Property taxes     19   46   1,266 
Management company indirect     370      1,360 
Corporate expenses     56      1,458 
Total cost of operations  (12)  526   309   8,909 
                 
Total operating profit (loss)   12   (307)  151   2,967 
                 
Interest expense           (587)
Gain (loss) on sale of buildings  (30)  200   9,238   165,007 
                 
Income (loss) before income taxes  (18)  (107)  9,389   167,387 
Provision for (benefit from) income taxes  (5)  (29)  2,540   45,278 
                 
Income (loss) from discontinued operations $(13)  (78)  6,849   122,109 
                 
Earnings per common share:                
Income (loss) from discontinued operations-                
Basic  0.00   (0.01)  0.69   12.17 
Diluted  0.00   (0.01)  0.69   12.08 


Non-GAAP Financial Measures

To supplement the financial results presented in accordance with GAAP, FRP presents certain non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission. The non-GAAP financial measure included in this quarterly report is net operating income (NOI). FRP uses this non-GAAP financial measure to analyze its continuing operations and to monitor, assess, and identify meaningful trends in its operating and financial performance. This measure is not, and should not be viewed as, a substitute for GAAP financial measures.

Net Operating Income Reconciliation
Nine months ended 09/30/19 (in thousands)
      Stabilized      
  Asset   Joint Mining Unallocated FRP
  Management Development Venture Royalties Corporate Holdings
  Segment Segment Segment Segment Expenses Totals
Income (loss) from continuing operations  218   (2,236)  304   4,796   3,413   6,495 
Income Tax Allocation  81   (829)  253   1,778   1,246   2,529 
Income (loss) from continuing operations before income taxes  299   (3,065)  557   6,574   4,659   9,024 
                         
Less:                        
Gains on sale of buildings  536         126      662 
Unrealized rents        25         25 
Interest income     1,123         4,690   5,813 
Plus:                        
Unrealized rents  5         184      189 
Equity in loss of Joint Venture     1,222   26   34      1,282 
Interest Expense        958      31   989 
Depreciation/Amortization  527   161   3,572   130      4,390 
Management Co. Indirect  265   1,314   142   151      1,872 
Allocated Corporate Expenses  470   1,219   116   123      1,928 
                         
Net Operating Income (loss)  1,030   (272)  5,346   7,070      13,174 


Net Operating Income Reconciliation
Nine months ended 09/30/18 (in thousands)
      Stabilized      
  Asset   Joint Mining Unallocated FRP
  Management Development Venture Royalties Corporate Holdings
  Segment Segment Segment Segment Expenses Totals
Income (loss) from continuing operations  1,648   (1,625)  (2,967)  3,870   (468)  458 
Income Tax Allocation  611   (603)  (655)  1,435   (519)  269 
Income (loss) from continuing operations before income taxes  2,259   (2,228)  (3,622)  5,305   (987)  727 
                         
Less:                        
Unrealized rents        163         163 
Interest income  1,622   32         221   1,875 
Plus:                        
Unrealized rents  27         369      396 
Loss on investment land sold     3            3 
Equity in loss of Joint Venture     1      35      36 
Interest Expense        2,418         2,418 
Depreciation/Amortization  405   171   5,629   145      6,350 
Management Co. Indirect  72   998   296         1,366 
Allocated Corporate Expenses  146   1,110   289   157   1,208   2,910 
                         
Net Operating Income  1,287   23   4,847   6,011      12,168 


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

 

Source: FRP Holdings, Inc.