JACKSONVILLE, Fla.,
Aug. 2, 2016 /PRNewswire/ --
Fiscal 2016 Third Quarter Consolidated Results of
Operations.
Net income for the third quarter of fiscal 2016 was $774,000 or $.08
per share versus $2,046,000 or
$.21 per share in the third quarter
last year. Total revenues were $9,243,000, up $746,000, or 8.8%, versus the same quarter last
year. Total cost of operations increased $2,669,000, or 57.9%, as the Company recorded an
environmental remediation expense of $2.0
million for the Company's estimated liability under the
proposed agreement with our joint venture partner, MRP, to develop
Phase II of Riverfront on the Anacostia. Consolidated total
operating profit decreased by $1,923,000, or 49.4%, to $1,966,000 this quarter.
Third Quarter Segment Operating Results.
During fiscal 2015, management analyzed the amount of corporate
and management company time likely to be spent on our segments
going forward and, as a result, the allocation of corporate expense
to the Mining Royalty Lands segment was reduced and reallocated to
our other two segments (the "Reallocation").
Asset Management Segment:
Total revenues in this segment were $6,927,000, up $418,000 or 6.4%, over the same quarter last
year. Net Operating Income in this segment for the 3rd quarter was
$5,485,000, compared to $5,273,000 in the 3rd quarter last year, an
increase of 4%. The increase was mainly due to the
acquisition of the Port Capital building in Baltimore in October of 2015. We ended
this quarter with total occupied square feet of 3,319,891 versus
3,256,405 at the end of the 3rd quarter last year, an increase of
1.9% or 63,486 square feet.
Depreciation and amortization expense increased primarily due to
$139,000 of accelerated depreciation
for tenant improvements removed during the quarter for a new tenant
and the Port Capital purchase. Corporate expense increased
due to the Reallocation and higher professional fees.
During the 2nd quarter, the Company identified an opportunity to
buy the Gilroy Road building located in Hunt Valley, MD, for a purchase price of
$8,331,000. The Company closed
on this acquisition July 1,
2016. The building is a 116,338 square foot Class "B"
warehouse facility inclusive of 8,900 square feet of second floor
mezzanine office space (107,438 sf footprint) on 7.0 acres in
Hunt Valley, MD. The
property is 100% leased. Rental revenue (excluding
reimbursements) is projected to be $755,000 in fiscal 2017.
Mining Royalty Lands Segment:
Total revenues in this segment were $2,059,000, an increase of 18.7%, versus
$1,735,000 in the same quarter last
year due to an increase in tons sold at locations over the
minimum. Total operating profit in this segment was
$1,888,000, an increase of
$535,000 (inclusive of a $171,000 benefit from the Reallocation), versus
$1,353,000 in the third quarter of
last year.
Land Development and Construction Segment:
The Land Development and Construction 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.
Construction of the 79,550 square foot spec warehouse at Hollander
Business park was completed during the third quarter of this fiscal
year and transferred to the Asset Management segment for lease-up.
Also in the third quarter of fiscal 2016 we started construction on
a 103,653 square foot building in Patriot Business Center and
pre-leased 51,727 square feet. The Company executed a letter of
intent with MRP Realty in May 2016 to
develop Phase II of the Riverfront on the Anacostia project and
recorded an estimated environmental remediation expense of
$2.0 million for the Company's
estimated liability under the proposed agreement.
Operating expenses were higher than the same quarter last year
primarily due to professional fees pursuing settlement negotiations
with other potentially responsible parties for environmental
contamination and an eminent domain proceeding both at Riverfront
on the Anacostia.
Fiscal 2016 First Nine Months Consolidated Results of
Continuing Operations.
Income from continuing operations for the first nine months of
fiscal 2016 was $10,067,000 or
$1.02 per share versus $4,022,000 or $.41
per share in the first nine months last year. The first nine
months of fiscal 2016 included $.44
per share from a gain on land sale of $6,177,000 and income of $1,000,000 from the $3
million environmental claim cash settlement received offset
by a $2 million estimated liability
for environmental remediation on Phase II. Post Spin-off we
are reporting any net gain/(loss) from the transportation business
as "discontinued operations" and we currently have no other
discontinued operations being reported. For the nine months
ended June 30, 2016 we received no
benefit to after tax net income versus a $2,179,000 benefit in the same period last
year. Additionally, GAAP accounting rules do not allow
corporate overhead expense to be allocated to a discontinued
operation of the Company which resulted in the first nine months of
fiscal 2015 including $1,081,000 of
corporate overhead expense to the Company that was associated with
the discontinued transportation operations.
Total revenues were up $1,934,000,
or 7.5%, versus the same period last year. Consolidated
adjusted total operating profit in the first nine months of the
year (excluding the positive impacts of the environmental
settlement/expense (net) in this period and the negative impact of
corporate expense not allocable to discontinued operations in the
prior year) was up 16.9% over the same period last year (see table
"Non-GAAP Financial Measures).
First Nine Months Segment Operating Results.
Asset Management Segment:
Total revenues in this segment were $21,416,000, up $820,000 or 4.0%, over the same period last year.
Net operating income in this segment for the period was
$16,317,000, compared to $15,726,000 in the 3rd quarter last year, an
increase of 3.8%. The increase was due mainly to completion
of the third build-to-suit in the middle of the 2nd quarter
last year and the acquisition of the Port Capital building in
October of 2015.
Depreciation and amortization expense increased primarily due to
$139,000 of accelerated depreciation
for tenant improvements removed during the current quarter for a
new tenant and the Port Capital purchase. Corporate expense
increased due to the reallocation and higher professional fees.
Mining Royalty Lands Segment:
Total revenues in this segment were $5,496,000, an increase of 24.5%, versus
$4,414,000 in the same period last
year due to an increase in tons sold. Total operating profit
in this segment was $4,932,000, an
increase of $2,032,000 (inclusive of
a $885,000 benefit from the
Reallocation), versus $2,900,000 in
the first nine months of last year.
Land Development and Construction Segment:
In addition to the items occurring in the 3rd quarter as
outlined above, during the first nine months of fiscal 2016 this
segment successfully closed on the sale of Phase II of the Windlass
Run residential land (a non-income producing property) for
$11,288,000. Using
$9,900,000 of the proceeds from that
sale in a Section 1031 exchange, the Asset Management segment
acquired the Port Capital building, a 91,218 square foot, 100%
occupied warehouse with first full year projected rental revenue of
$594,000. Management
successfully completed negotiations and entered into a $3,000,000 settlement of environmental claims
against our former tenant at the Riverfront on the Anacostia
property and continues to pursue settlement negotiations with other
potentially responsible parties. This recovery was mostly
offset by the recordation of environmental remediation expense of
$2.0 million for Phase II.
Summary and Outlook. We are focused on building
shareholder value through our real estate holdings - mainly by
growing our portfolio through the opportunistic purchase of income
producing warehouse/office buildings, and the conversion of our
non-income producing assets into income production through a two
pronged approach that includes (i) selling land that is
not conducive to warehouse/office development (e.g. Windlass Run
Residential Phase 2 land) and using the proceeds to acquire
existing income producing warehouse/office buildings typically in a
Section 1031 exchange (e.g. the Port Capital building purchase) and
(ii) the construction of new warehouse/office buildings on existing
pad sites in our developed business parks (e.g. new spec building
at Hollander Business Park). Over the past five years, we
have converted 172 acres of non-income producing land into 766,216
square feet of income producing properties (excluding the recently
completed spec building) with estimated FY 2016 rental revenues of
$5,587,000.
We saw another quarter of real improvement in mining royalties
due mainly to increased volumes at most of our locations.
During the remainder of fiscal 2016, we expect to continue
construction on a new 104,000 sq.ft. spec building at Patriot
Business Park, reconstruct the bulk head at the Square 664E
property in anticipation of future high-rise development, and
continue management of construction and lease up of Phase I (Dock
79) of RiverFront on the Anacostia and pre-development activities
for Phase II. Phase I pre-leasing activity for the 305 residential
units commenced in late May of 2016 and as of July 18th the residential units were 18.8%
pre-leased with occupancy not expected until August 2016.
Conference Call.
The Company will host a conference call on Tuesday, August 2, 2016 at 1:00 p.m. (EDT). Analysts, stockholders and
other interested parties may access the teleconference live by
calling 1-800-351-6804 (pass code 34997) within the United
States. International callers may dial 334-323-7224 (pass
code 34997). 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/FRP080216http://stream.conferenceamerica.com/frp120215.
For the archived audio via the internet, click on the following
link
http://archive.conferenceamerica.com/archivestream/FRP080216.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 877-919-4059,
international callers dial 334-323-0140. The passcode of the
audio replay is 49097905. 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.
FRP HOLDINGS, INC.
AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF INCOME
|
(In thousands except
per share amounts)
|
(Unaudited)
|
|
|
|
|
THREE MONTHS
ENDED
|
|
NINE MONTHS
ENDED
|
|
|
|
JUNE 30,
|
|
JUNE 30,
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental
revenue
|
|
$
|
6,082
|
|
|
|
5,784
|
|
|
|
18,198
|
|
|
|
17,531
|
|
Royalty and
rents
|
|
|
2,033
|
|
|
|
1,714
|
|
|
|
5,427
|
|
|
|
4,349
|
|
Revenue –
reimbursements
|
|
|
1,128
|
|
|
|
999
|
|
|
|
4,056
|
|
|
|
3,867
|
|
Total
Revenues
|
|
|
9,243
|
|
|
|
8,497
|
|
|
|
27,681
|
|
|
|
25,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion
and amortization
|
|
|
2,066
|
|
|
|
1,805
|
|
|
|
5,891
|
|
|
|
5,566
|
|
Operating
expenses
|
|
|
974
|
|
|
|
818
|
|
|
|
3,478
|
|
|
|
3,487
|
|
Environmental
remediation expense
|
|
|
2,000
|
|
|
|
—
|
|
|
|
(1,000)
|
|
|
|
—
|
|
Property
taxes
|
|
|
1,128
|
|
|
|
994
|
|
|
|
3,388
|
|
|
|
3,323
|
|
Management company
indirect
|
|
|
425
|
|
|
|
434
|
|
|
|
1,425
|
|
|
|
1,228
|
|
Corporate
expenses
|
|
|
684
|
|
|
|
557
|
|
|
|
2,424
|
|
|
|
3,750
|
|
Total cost of
operations
|
|
|
7,277
|
|
|
|
4,608
|
|
|
|
15,606
|
|
|
|
17,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
profit
|
|
|
1,966
|
|
|
|
3,889
|
|
|
|
12,075
|
|
|
|
8,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
—
|
|
|
|
—
|
|
|
|
2
|
|
|
|
—
|
|
Interest
expense
|
|
|
(392)
|
|
|
|
(459)
|
|
|
|
(1,288)
|
|
|
|
(1,524)
|
|
Equity in loss of
joint ventures
|
|
|
(186)
|
|
|
|
(75)
|
|
|
|
(326)
|
|
|
|
(255)
|
|
Gain (Loss) on
investment land sold
|
|
|
(109)
|
|
|
|
—
|
|
|
|
6,177
|
|
|
|
(20)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations before income
taxes
|
|
|
1,279
|
|
|
|
3,355
|
|
|
|
16,640
|
|
|
|
6,594
|
|
Provision for income
taxes
|
|
|
505
|
|
|
|
1,309
|
|
|
|
6,573
|
|
|
|
2,572
|
|
Income from
continuing operations
|
|
|
774
|
|
|
|
2,046
|
|
|
|
10,067
|
|
|
|
4,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain from
discontinued transportation operations, net
of taxes
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
$
|
774
|
|
|
|
2,046
|
|
|
|
10,067
|
|
|
|
6,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive net
income
|
|
$
|
774
|
|
|
|
2,046
|
|
|
|
10,067
|
|
|
|
6,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
from continuing operations-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.08
|
|
|
|
0.21
|
|
|
|
1.02
|
|
|
|
0.41
|
|
Diluted
|
|
$
|
0.08
|
|
|
|
0.21
|
|
|
|
1.02
|
|
|
|
0.41
|
|
Discontinued operations-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.23
|
|
Diluted
|
|
$
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.22
|
|
Net
Income-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.08
|
|
|
|
0.21
|
|
|
|
1.02
|
|
|
|
0.64
|
|
Diluted
|
|
$
|
0.08
|
|
|
|
0.21
|
|
|
|
1.02
|
|
|
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares
(in thousands) used in computing:
|
-basic earnings per common
share
|
|
|
9,864
|
|
|
|
9,777
|
|
|
|
9,839
|
|
|
|
9,745
|
|
-diluted earnings per common
share
|
|
|
9,907
|
|
|
|
9,839
|
|
|
|
9,884
|
|
|
|
9,822
|
|
Asset Management Segment:
|
|
Three months ended
June 30
|
|
|
|
|
(dollars in
thousands)
|
|
2016
|
|
%
|
|
2015
|
|
%
|
|
Change
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental
revenue
|
|
$
|
5,952
|
|
|
|
85.9
|
%
|
|
|
5,684
|
|
|
|
87.3
|
%
|
|
|
268
|
|
|
|
4.7
|
%
|
Revenue-reimbursements
|
|
|
975
|
|
|
|
14.1
|
%
|
|
|
825
|
|
|
|
12.7
|
%
|
|
|
150
|
|
|
|
18.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
|
6,927
|
|
|
|
100.0
|
%
|
|
|
6,509
|
|
|
|
100.0
|
%
|
|
|
418
|
|
|
|
6.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
|
1,985
|
|
|
|
28.7
|
%
|
|
|
1,694
|
|
|
|
26.0
|
%
|
|
|
291
|
|
|
|
17.2
|
%
|
Operating
expenses
|
|
|
774
|
|
|
|
11.2
|
%
|
|
|
730
|
|
|
|
11.2
|
%
|
|
|
44
|
|
|
|
6.0
|
%
|
Property
taxes
|
|
|
668
|
|
|
|
9.6
|
%
|
|
|
551
|
|
|
|
8.5
|
%
|
|
|
117
|
|
|
|
21.2
|
%
|
Management company
indirect
|
|
|
182
|
|
|
|
2.6
|
%
|
|
|
245
|
|
|
|
3.8
|
%
|
|
|
(63)
|
|
|
|
-25.7
|
%
|
Corporate
expense
|
|
|
354
|
|
|
|
5.1
|
%
|
|
|
210
|
|
|
|
3.2
|
%
|
|
|
144
|
|
|
|
68.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations
|
|
|
3,963
|
|
|
|
57.2
|
%
|
|
|
3,430
|
|
|
|
52.7
|
%
|
|
|
533
|
|
|
|
15.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
|
$
|
2,964
|
|
|
|
42.8
|
%
|
|
|
3,079
|
|
|
|
47.3
|
%
|
|
|
(115)
|
|
|
|
-3.7
|
%
|
Mining Royalty Lands Segment:
|
|
Three months ended
June 30
|
(dollars in
thousands)
|
|
2016
|
|
%
|
|
2015
|
|
%
|
|
|
|
|
|
|
|
|
|
Royalty and
rents
|
|
$
|
2,035
|
|
|
|
98.8
|
%
|
|
|
1,714
|
|
|
|
98.8
|
%
|
Revenue-reimbursements
|
|
|
24
|
|
|
|
1.2
|
%
|
|
|
21
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
|
2,059
|
|
|
|
100.0
|
%
|
|
|
1,735
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
|
15
|
|
|
|
0.7
|
%
|
|
|
39
|
|
|
|
2.2
|
%
|
Operating
expenses
|
|
|
45
|
|
|
|
2.2
|
%
|
|
|
66
|
|
|
|
3.8
|
%
|
Property
taxes
|
|
|
59
|
|
|
|
2.9
|
%
|
|
|
54
|
|
|
|
3.1
|
%
|
Corporate
expense
|
|
|
52
|
|
|
|
2.5
|
%
|
|
|
223
|
|
|
|
12.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations
|
|
|
171
|
|
|
|
8.3
|
%
|
|
|
382
|
|
|
|
22.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
|
$
|
1,888
|
|
|
|
91.7
|
%
|
|
|
1,353
|
|
|
|
78.0
|
%
|
Land Development and Construction Segment:
|
|
Three months ended
June 30
|
|
(dollars in
thousands)
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
|
|
|
|
|
|
Rental
revenue
|
|
$
|
130
|
|
|
|
100
|
|
|
|
30
|
|
|
Royalty and
rents
|
|
|
(2)
|
|
|
|
—
|
|
|
|
(2)
|
|
|
Revenue-reimbursements
|
|
|
129
|
|
|
|
153
|
|
|
|
(24)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
|
257
|
|
|
|
253
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
|
66
|
|
|
|
72
|
|
|
|
(6)
|
|
|
Operating
expenses
|
|
|
155
|
|
|
|
22
|
|
|
|
133
|
|
|
Environmental
remediation expense
|
|
|
2,000
|
|
|
|
—
|
|
|
|
2,000
|
|
|
Property
taxes
|
|
|
401
|
|
|
|
389
|
|
|
|
12
|
|
|
Management company
indirect
|
|
|
243
|
|
|
|
189
|
|
|
|
54
|
|
|
Corporate
expense
|
|
|
278
|
|
|
|
124
|
|
|
|
154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations
|
|
|
3,143
|
|
|
|
796
|
|
|
|
2,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
$
|
(2,886)
|
|
|
|
(543)
|
|
|
|
(2,343)
|
|
|
Asset Management Segment:
|
|
Nine months ended
June 30
|
|
|
|
|
(dollars in
thousands)
|
|
2016
|
|
%
|
|
2015
|
|
%
|
|
Change
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental
revenue
|
|
$
|
17,818
|
|
|
|
83.2
|
%
|
|
|
17,183
|
|
|
|
83.4
|
%
|
|
|
635
|
|
|
|
3.7
|
%
|
Revenue-reimbursements
|
|
|
3,598
|
|
|
|
16.8
|
%
|
|
|
3,413
|
|
|
|
16.6
|
%
|
|
|
185
|
|
|
|
5.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
|
21,416
|
|
|
|
100.0
|
%
|
|
|
20,596
|
|
|
|
100.0
|
%
|
|
|
820
|
|
|
|
4.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
|
5,618
|
|
|
|
26.2
|
%
|
|
|
5,256
|
|
|
|
25.5
|
%
|
|
|
362
|
|
|
|
6.9
|
%
|
Operating
expenses
|
|
|
3,043
|
|
|
|
14.2
|
%
|
|
|
2,931
|
|
|
|
14.2
|
%
|
|
|
112
|
|
|
|
3.8
|
%
|
Property
taxes
|
|
|
1,989
|
|
|
|
9.3
|
%
|
|
|
2,003
|
|
|
|
9.7
|
%
|
|
|
(14)
|
|
|
|
-0.7
|
%
|
Management company
indirect
|
|
|
637
|
|
|
|
3.0
|
%
|
|
|
544
|
|
|
|
2.7
|
%
|
|
|
93
|
|
|
|
17.1
|
%
|
Corporate
expense
|
|
|
1,252
|
|
|
|
5.8
|
%
|
|
|
1,007
|
|
|
|
4.9
|
%
|
|
|
245
|
|
|
|
24.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations
|
|
|
12,539
|
|
|
|
58.5
|
%
|
|
|
11,741
|
|
|
|
57.0
|
%
|
|
|
798
|
|
|
|
6.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
|
$
|
8,877
|
|
|
|
41.5
|
%
|
|
|
8,855
|
|
|
|
43.0
|
%
|
|
|
22
|
|
|
|
0.2
|
%
|
Mining Royalty Lands Segment:
|
|
Nine months ended
June 30
|
(dollars in
thousands)
|
|
2016
|
|
%
|
|
2015
|
|
%
|
|
|
|
|
|
|
|
|
|
Royalty and
rents
|
|
$
|
5,429
|
|
|
|
98.8
|
%
|
|
|
4,349
|
|
|
|
98.5
|
%
|
Revenue-reimbursements
|
|
|
67
|
|
|
|
1.2
|
%
|
|
|
65
|
|
|
|
1.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
|
5,496
|
|
|
|
100.0
|
%
|
|
|
4,414
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
|
80
|
|
|
|
1.5
|
%
|
|
|
100
|
|
|
|
2.3
|
%
|
Operating
expenses
|
|
|
125
|
|
|
|
2.3
|
%
|
|
|
180
|
|
|
|
4.1
|
%
|
Property
taxes
|
|
|
177
|
|
|
|
3.2
|
%
|
|
|
167
|
|
|
|
3.8
|
%
|
Corporate
expense
|
|
|
182
|
|
|
|
3.3
|
%
|
|
|
1,067
|
|
|
|
24.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations
|
|
|
564
|
|
|
|
10.3
|
%
|
|
|
1,514
|
|
|
|
34.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
|
$
|
4,932
|
|
|
|
89.7
|
%
|
|
|
2,900
|
|
|
|
65.7
|
%
|
Land Development and Construction Segment:
|
|
Nine months ended
June 30
|
|
(dollars in
thousands)
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
|
|
|
|
|
|
Rental
revenue
|
|
$
|
380
|
|
|
|
348
|
|
|
|
32
|
|
|
Royalty and
rents
|
|
|
(2)
|
|
|
|
—
|
|
|
|
(2)
|
|
|
Revenue-reimbursements
|
|
|
391
|
|
|
|
389
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
|
769
|
|
|
|
737
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
|
193
|
|
|
|
210
|
|
|
|
(17)
|
|
|
Operating
expenses
|
|
|
310
|
|
|
|
376
|
|
|
|
(66)
|
|
|
Environmental
remediation recovery
|
|
|
(1,000)
|
|
|
|
—
|
|
|
|
(1,000)
|
|
|
Property
taxes
|
|
|
1,222
|
|
|
|
1,153
|
|
|
|
69
|
|
|
Management company
indirect
|
|
|
788
|
|
|
|
684
|
|
|
|
104
|
|
|
Corporate
expense
|
|
|
990
|
|
|
|
595
|
|
|
|
395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
operations
|
|
|
2,503
|
|
|
|
3,018
|
|
|
|
(515)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
$
|
(1,734)
|
|
|
|
(2,281)
|
|
|
|
547
|
|
|
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 measures included in this
quarterly report are adjusted operating profit and net operating
income (NOI). FRP uses these non-GAAP financial measures to analyze
its continuing operations and to monitor, assess, and identify
meaningful trends in its operating and financial performance. These
measures are not, and should not be viewed as, substitutes for GAAP
financial measures.
Post Spin-off we are reporting any net gain/(loss) from the
transportation business as "discontinued operations" and we
currently have no other discontinued operations being
reported. GAAP accounting rules do not allow corporate
overhead expenses to be allocated to a discontinued operation of
the Company; thus, those corporate expenses attributable to the
transportation business prior to the spin-off are charged to the
Company as part of continuing operations.
Adjusted Operating Profit
Adjusted operating profit excludes the impact of the corporate
expense not allocated to discontinued operations and the
environmental remediation recovery. Adjusted operating profit is
presented to provide additional perspective on underlying trends in
FRP's core operating results. A reconciliation between operating
profit and adjusted operating profit is as follows:
Adjusted
Operating Profit
|
|
Nine months
ended
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
%
|
|
Operating
profit
|
|
$
|
12,075
|
|
|
|
8,393
|
|
|
3,682
|
|
|
43.9
|
%
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Environmental remediation
recovery
|
|
|
(1,000)
|
|
|
|
—
|
|
|
|
|
|
|
|
Corporate
costs not allocated to discontinued operations
|
|
|
—
|
|
|
|
1,081
|
|
|
|
|
|
|
|
Adjusted Operating
profit
|
|
$
|
11,075
|
|
|
|
9,474
|
|
|
1,601
|
|
|
16.9
|
%
|
Net Operating Income
Reconciliation
|
Three months ending
06/30/16 (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset
|
|
|
Land
|
|
|
Mining
|
|
|
Unallocated
|
|
|
FRP
|
|
|
|
Management
|
|
|
Development
|
|
|
Royalties
|
|
|
Corporate
|
|
|
Holdings
|
|
|
|
Segment
|
|
|
Segment
|
|
|
Segment
|
|
|
Expenses
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations
|
$
1,556
|
|
|
(1,927)
|
|
|
1,145
|
|
|
—
|
|
|
774
|
|
|
Income Tax
Allocation
|
1,016
|
|
|
(1,259)
|
|
|
748
|
|
|
—
|
|
|
505
|
|
|
Inc. from continuing
operations before income taxes
|
2,572
|
|
|
(3,186)
|
|
|
1,893
|
|
|
—
|
|
|
1,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease
intangible rents
|
5
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
rents
|
5
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Equity in loss
of Joint Venture
|
—
|
|
|
176
|
|
|
|
|
|
|
|
|
|
|
|
Loss on
investment land sold
|
—
|
|
|
124
|
|
|
|
|
|
|
|
|
|
|
|
Interest
Expense
|
392
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Amortization
|
1,985
|
|
|
66
|
|
|
|
|
|
|
|
|
|
|
|
Management Co.
Indirect
|
182
|
|
|
243
|
|
|
|
|
|
|
|
|
|
|
|
Allocated
Corporate Expenses
|
354
|
|
|
278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
(loss)
|
$
5,485
|
|
|
(2,299)
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
Reconciliation
|
Nine months ending
06/30/16 (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset
|
|
|
Land
|
|
|
Mining
|
|
|
Unallocated
|
|
|
FRP
|
|
|
|
Management
|
|
|
Development
|
|
|
Royalties
|
|
|
Corporate
|
|
|
Holdings
|
|
|
|
Segment
|
|
|
Segment
|
|
|
Segment
|
|
|
Expenses
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations
|
$
4,596
|
|
|
2,496
|
|
|
2,975
|
|
|
—
|
|
|
10,067
|
|
|
Income Tax
Allocation
|
3,002
|
|
|
1,629
|
|
|
1,942
|
|
|
—
|
|
|
6,573
|
|
|
Inc. from continuing
operations before income taxes
|
7,598
|
|
|
4,125
|
|
|
4,917
|
|
|
—
|
|
|
16,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on
investment land sold
|
9
|
|
|
6,153
|
|
|
|
|
|
|
|
|
|
|
|
Other
income
|
—
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
rents
|
44
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Lease
intangible rents
|
23
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in loss
of Joint Venture
|
—
|
|
|
296
|
|
|
|
|
|
|
|
|
|
|
|
Interest
Expense
|
1,288
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Amortization
|
5,618
|
|
|
193
|
|
|
|
|
|
|
|
|
|
|
|
Management Co.
Indirect
|
637
|
|
|
788
|
|
|
|
|
|
|
|
|
|
|
|
Allocated
Corporate Expenses
|
1,252
|
|
|
990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating
Income
|
$
16,317
|
|
|
237
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
Reconciliation
|
Three months ending
06/30/15 (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset
|
|
|
Land
|
|
|
Mining
|
|
|
Unallocated
|
|
|
FRP
|
|
|
|
Management
|
|
|
Development
|
|
|
Royalties
|
|
|
Corporate
|
|
|
Holdings
|
|
|
|
Segment
|
|
|
Segment
|
|
|
Segment
|
|
|
Expenses
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations
|
$
1,611
|
|
|
(383)
|
|
|
818
|
|
|
-
|
|
|
2,046
|
|
|
Income Tax
Allocation
|
1,030
|
|
|
(244)
|
|
|
523
|
|
|
-
|
|
|
1,309
|
|
|
Inc. from continuing
operations before income taxes
|
2,641
|
|
|
(627)
|
|
|
1,341
|
|
|
-
|
|
|
3,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on
investment land sold
|
20
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Lease
intangible rents
|
14
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on
investment land sold
|
—
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
rents
|
59
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Equity in loss
of Joint Venture
|
—
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
Interest
Expense
|
458
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Amortization
|
1,694
|
|
|
72
|
|
|
|
|
|
|
|
|
|
|
|
Management Co.
Indirect
|
245
|
|
|
189
|
|
|
|
|
|
|
|
|
|
|
|
Allocated
Corporate Expenses
|
210
|
|
|
124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
(loss)
|
$
5,273
|
|
|
(158)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
Reconciliation
|
Nine months ending
06/30/15 (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset
|
|
|
Land
|
|
|
Mining
|
|
|
Unallocated
|
|
|
FRP
|
|
|
|
Management
|
|
|
Development
|
|
|
Royalties
|
|
|
Corporate
|
|
|
Holdings
|
|
|
|
Segment
|
|
|
Segment
|
|
|
Segment
|
|
|
Expenses
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations
|
$
4,503
|
|
|
(1,541)
|
|
|
1,720
|
|
|
(660)
|
|
|
4,022
|
|
|
Income Tax
Allocation
|
2,879
|
|
|
(986)
|
|
|
1,100
|
|
|
(421)
|
|
|
2,572
|
|
|
Inc. from continuing
operations before income taxes
|
7,382
|
|
|
(2,527)
|
|
|
2,820
|
|
|
(1,081)
|
|
|
6,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease
intangible rents
|
39
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on
investment land sold
|
—
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
rents
|
103
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Equity in loss
of Joint Venture
|
—
|
|
|
226
|
|
|
|
|
|
|
|
|
|
|
|
Interest
Expense
|
1,473
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Amortization
|
5,256
|
|
|
210
|
|
|
|
|
|
|
|
|
|
|
|
Management Co.
Indirect
|
544
|
|
|
684
|
|
|
|
|
|
|
|
|
|
|
|
Allocated
Corporate Expenses
|
1,007
|
|
|
595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating
Income
|
$
15,726
|
|
|
(792)
|
|
|
|
|
|
|
|
|
|
|
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/frp-holdings-inc-nasdaq-frph-announces-results-for-the-third-quarter-of-fiscal-2016-300307705.html
SOURCE FRP Holdings, Inc.