Tejon Ranch Co. Announces First Quarter 2024 Financial Results
"During the first quarter of 2024, the Company continued its strategic focus on unlocking the value of our unique land assets, including commencement of construction of our first residential community,
Commercial/Industrial Real Estate Highlights
- TRCC industrial portfolio, through the Company's joint venture partnerships, consists of 2.8 million square feet of gross leasable area (GLA), and is 100% leased. In total, TRCC comprises 7.1 million square feet of GLA.
- TRCC commercial portfolio, wholly owned and through joint venture partnerships, comprises 620,907 square feet of GLA and is 95% leased.
- Construction started in
February 2024 on Phase 1 ofTerra Vista at Tejon, the Company's multi-family residential development adjacent to the Outlets at Tejon. Phase 1 includes 228 of the planned 495 residential units, with the first units becoming available in the first half of 2025 and the remaining units in this phase coming online soon thereafter. See www.tejonranchliving.com for further information. - Construction of a new distribution facility for Nestlé
USA is underway on the east side of TRCC, which will total more than 700,000 square feet. - Signed a lease with a manufacturer and distributor of industrial components for 240,000 square feet of space that was previously occupied by Sunrise Brands, an apparel company. Sunrise relocated to the new 446,400 square foot building in
January 2024 .
- Outlets at Tejon is celebrating its 10-year anniversary in 2024, with occupancy over 90% as of
March 31, 2024 . We continue to attract new tenants, with America sportswear company Under Armour moving in during the third quarter of 2023.
First Quarter 2024 Financial Results
- GAAP net loss attributable to common stockholders for the first quarter of 2024 was
$0.9 million , or net loss per share attributable to common stockholders, basic and diluted, of$0.03 . For the first quarter of 2023, the Company had net income attributable to common stockholders of$1.8 million , or net income per share attributable to common stockholders, basic and diluted, of$0.07 .- The primary driver of this decrease resulted from the Company's mineral resources segment, in which operating profit declined
$2.5 million over the comparative period, mainly due to lower water sales revenue resulting from heavy rainfall inCalifornia . - Additionally, expenses in resort/residential segment increased by
$1.2 million due to higher professional service fees incurred during this period. - Partially offsetting this decrease was
$0.9 million of tax benefits recorded during this quarter compared to$1.0 million of tax provisions recorded over the comparative period.
- The primary driver of this decrease resulted from the Company's mineral resources segment, in which operating profit declined
- Revenues and other income, including equity in earnings of unconsolidated joint ventures, for the first quarter of 2024 were
$9.5 million , compared with$14.6 million for the first quarter of 2023.- The primary driver of this decrease was the mineral resources segment, whose revenue declined
$4.4 million over the comparative period due to lower water sales revenue realized during the quarter.
- The primary driver of this decrease was the mineral resources segment, whose revenue declined
- Adjusted EBITDA, a non-GAAP measure, was
$2.1 million for the first quarter endedMarch 31, 2024 , compared with$6.4 million for the same period in 2023.
Liquidity and Capital Resources
- As of
March 31, 2024 , total market capitalization, including pro rata share (PRS) of unconsolidated joint venture debt, was approximately$574.7 million , consisting of an equity market capitalization of$412.9 million and$161.8 million of debt, and our debt to total market capitalization was 28%. As ofMarch 31, 2024 , the Company had cash and securities totaling approximately$60.7 million and$108.6 million available on its line of credit, for total liquidity of$169.3 million . The ratio of net debt, including PRS of unconsolidated joint venture debt, of$101.1 million , to trailing twelve months adjusted EBITDA of$17.1 million was 5.9x.
2024 Outlook:
The Company will continue to strategically pursue commercial/industrial development, multi-family development, leasing, sales, and investment within TRCC and its joint ventures. The Company also will continue to invest in to advance its residential projects, including
Water sales opportunities each year are impacted by the total precipitation and snowpack runoff in
The Company's farming operations in 2024 continue to be impacted by higher costs of production such as fuel costs, fertilizer costs, pest control costs, and labor costs. The Company is anticipating higher 2024 almond industry crop production, which may have an adverse effect on 2024 selling prices.
About
More information about
Forward Looking Statements:
The statements contained herein, which are not historical facts, are forward-looking statements based on economic forecasts, strategic plans and other factors, which by their nature involve risk and uncertainties. In particular, among the factors that could cause actual results to differ materially are the following: business conditions and the general economy, future commodity prices and yields, external market forces, the ability to obtain various governmental entitlements and permits, interest rates, and other risks inherent in real estate and agriculture businesses. For further information on factors that could affect the Company, the reader should refer to the Company’s filings with the
(Financial tables follow)
CONSOLIDATED BALANCE SHEETS (In thousands, except per share data) |
|||||||
2024 |
2023 |
||||||
(unaudited) | |||||||
ASSETS | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 35,552 | $ | 31,907 | |||
Marketable securities - available-for-sale | 25,119 | 32,556 | |||||
Accounts receivable | 3,694 | 8,352 | |||||
Inventories | 5,821 | 3,493 | |||||
Prepaid expenses and other current assets | 4,477 | 3,502 | |||||
Total current assets | 74,663 | 79,810 | |||||
Real estate and improvements - held for lease, net | 16,559 | 16,609 | |||||
Real estate development (includes |
342,198 | 337,257 | |||||
Property and equipment, net | 55,172 | 53,985 | |||||
Investments in unconsolidated joint ventures | 30,075 | 33,648 | |||||
Net investment in water assets | 58,023 | 52,130 | |||||
Other assets | 4,941 | 4,084 | |||||
TOTAL ASSETS | $ | 581,631 | $ | 577,523 | |||
LIABILITIES AND EQUITY | |||||||
Current Liabilities: | |||||||
Trade accounts payable | $ | 9,752 | $ | 6,457 | |||
Accrued liabilities and other | 3,186 | 3,214 | |||||
Deferred income | 2,421 | 1,891 | |||||
Total current liabilities | 15,359 | 11,562 | |||||
Revolving line of credit | 47,942 | 47,942 | |||||
Long-term deferred gains | 11,447 | 11,447 | |||||
Deferred tax liability | 8,267 | 8,269 | |||||
Other liabilities | 15,894 | 15,207 | |||||
Total liabilities | 98,909 | 94,427 | |||||
Commitments and contingencies (Note 11) | |||||||
Equity: | |||||||
Common stock, |
|||||||
Authorized shares - 50,000,000 | |||||||
Issued and outstanding shares - 26,797,440 at |
13,400 | 13,386 | |||||
Additional paid-in capital | 346,141 | 345,609 | |||||
Accumulated other comprehensive loss | (177 | ) | (171 | ) | |||
Retained earnings | 107,994 | 108,908 | |||||
467,358 | 467,732 | ||||||
Non-controlling interest | 15,364 | 15,364 | |||||
Total equity | 482,722 | 483,096 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 581,631 | $ | 577,523 |
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS ($ in thousands, except per share amounts) |
||||||
Three Months Ended |
||||||
2024 | 2023 | |||||
Revenues: | ||||||
Real estate - commercial/industrial | $ | 2,945 | $ | 2,676 | ||
Mineral resources | 2,489 | 6,912 | ||||
Farming | 865 | 1,185 | ||||
Ranch operations | 1,107 | 1,492 | ||||
Total revenues | 7,406 | 12,265 | ||||
Costs and Expenses: | ||||||
Real estate - commercial/industrial | 1,927 | 1,695 | ||||
Real estate - resort/residential | 1,561 | 388 | ||||
Mineral resources | 2,116 | 4,066 | ||||
Farming | 2,067 | 2,013 | ||||
Ranch operations | 1,227 | 1,330 | ||||
Corporate expenses | 2,492 | 2,287 | ||||
Total expenses | 11,390 | 11,779 | ||||
Operating (loss) income | (3,984 | ) | 486 | |||
Other Income (Loss): | ||||||
Investment income | 685 | 456 | ||||
Other (loss) income, net | (70 | ) | 334 | |||
Total other income | 615 | 790 | ||||
(Loss) income from operations before equity in earnings of unconsolidated joint ventures and income tax | (3,369 | ) | 1,276 | |||
Equity in earnings of unconsolidated joint ventures, net | 1,513 | 1,517 | ||||
(Loss) income before income tax expense | (1,856 | ) | 2,793 | |||
Income tax (benefit) expense | (942 | ) | 1,013 | |||
Net (loss) income | (914 | ) | 1,780 | |||
Net income attributable to non-controlling interest | — | 6 | ||||
Net (loss) income attributable to common stockholders | $ | (914 | ) | $ | 1,774 | |
Net (loss) income per share attributable to common stockholders, basic | $ | (0.03 | ) | $ | 0.07 | |
Net (loss) income per share attributable to common stockholders, diluted | $ | (0.03 | ) | $ | 0.07 |
Non-GAAP Financial Measure
This press release includes references to the Company’s non-GAAP financial measure “EBITDA.” EBITDA represents the Company's share of consolidated net income in accordance with GAAP, before interest, taxes, depreciation, and amortization, plus the allocable portion of EBITDA of unconsolidated joint ventures accounted for under the equity method of accounting based upon economic ownership interest, and all determined on a consistent basis in accordance with GAAP. EBITDA is a non-GAAP financial measure and is used by the Company and others as a supplemental measure of performance.
Non-GAAP Financial Measures (Unaudited) |
|||||||
Three Months Ended |
|||||||
($ in thousands) | 2024 | 2023 | |||||
Net (loss) income | $ | (914 | ) | $ | 1,780 | ||
Net income attributable to non-controlling interest | — | 6 | |||||
Interest, net | |||||||
Consolidated | (685 | ) | (456 | ) | |||
Our share of interest expense from unconsolidated joint ventures | 1,543 | 1,175 | |||||
Total interest, net | 858 | 719 | |||||
Income taxes | (942 | ) | 1,013 | ||||
Depreciation and amortization: | |||||||
Consolidated | 1,006 | 988 | |||||
Our share of depreciation and amortization from unconsolidated joint ventures | 1,607 | 1,274 | |||||
Total depreciation and amortization | 2,613 | 2,262 | |||||
EBITDA | 1,615 | 5,768 | |||||
Stock compensation expense | 513 | 621 | |||||
Adjusted EBITDA | $ | 2,128 | $ | 6,389 |
Summary of Outstanding Debt as of (Unaudited) |
||||||
Entity/Borrowing | Amount | % Share | PRS Debt | |||
Revolving line-of-credit | $ | 47,942 | 100% | $ | 47,942 | |
12,365 | 60% | 7,419 | ||||
20,776 | 50% | 10,388 | ||||
TRC-MRC 1, LLC | 21,979 | 50% | 10,990 | |||
TRC-MRC 2, LLC | 21,766 | 50% | 10,883 | |||
TRC-MRC 3, LLC | 33,404 | 50% | 16,702 | |||
TRC-MRC 4, LLC | 61,556 | 50% | 30,778 | |||
TRC-MRC 5, LLC | 53,354 | 50% | 26,677 | |||
Total | $ | 273,142 | $ | 161,779 |
Market Capitalization and Debt Ratios (Unaudited) |
|||
2024 |
|||
Period End Share Price | $ | 15.41 | |
Outstanding Shares | 26,797,440 | ||
Equity Market Capitalization as of Reporting Date | $ | 412,949 | |
Total Debt including PRS Unconsolidated Joint Venture Debt | $ | 161,779 | |
Total Market Capitalization | $ | 574,728 | |
Debt to total market capitalization | 28.1 | % | |
Net debt, including PRS unconsolidated joint venture debt, to TTM adjusted EBITDA | 5.9 |
Executive Vice President, Chief Financial Officer
stephen.swett@icrinc.com
icrinc.com
RPM Public Relations
rae@rpm-pr.com
RPM-PR.com
Source: Tejon Ranch Co