Tejon Ranch Co. Announces Fourth Quarter and Year-Ended December 31, 2024 Financial Results
“2024 marked another year of progress as we continue to generate steady income streams from our legacy operations, while further positioning the Company to unlock future growth from land development opportunities and other business units,” said
“Overall, I remain confident in Tejon’s long-term growth trajectory,” continued Bielli, “and I'm optimistic about the near future as we enter into our next growth phase with Matthew Walker taking the reins as the new President and CEO at the end of this month.”
Commercial/Industrial Real Estate Highlights
- Leasing and occupancy updates as of
December 31, 2024 :- 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.
- TRCC commercial portfolio, wholly owned and through joint venture partnerships, consists of 620,907 square feet of GLA and is 96% leased.
- In total, TRCC comprises 7.1 million square feet of GLA.
- Outlets at Tejon celebrated its 10-year anniversary in 2024, with 93% occupancy as of
December 31, 2024 .
- Construction of
Terra Vista at Tejon Phase 1, the Company's multi-family residential development located in TRCC, is underway. Phase 1 includes 228 of the planned 495 residential units, with the first units becoming available in the second quarter of 2025 and the remaining units in this phase coming online soon thereafter. See www.terravistatejon.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. - On
October 4, 2024 , a new joint venture withDedeaux Properties was formed to develop, lease, and manage an industrial building of 510,385 square feet of space at TRCC-East.
Fourth-Quarter 2024 Financial Highlights
- GAAP net income attributable to common stockholders for the fourth quarter of 2024 increased 186% to
$4.5 million , or net income per share attributable to common stockholders, basic and diluted, of$0.17 , compared with net income attributable to common stockholders of$1 .6 million, or net income per share attributable to common stockholders, basic and diluted, of$0.06 , for the fourth quarter of 2023. - Revenues and other income, including equity in earnings of unconsolidated joint ventures, for the fourth quarter of 2024 increased 15% to
$21 .6 million, compared to$18.8 million for the same period in 2023. Factors behind this change included:- Commercial/industrial segment revenues increased
$1 .0 million, or 33%, when compared with the fourth quarter in 2023. The primary driver of this increase was a$1.2 million increase in communication lease revenue, attributable primarily to non-recurring amounts received from a right-of-way tenant that increased its fiber optic cables, the increase was partially offset by a decrease of$276,000 in revenue from the PEF lease due to lower spark spread payments. - Equity in earnings of unconsolidated joint venture increased
$1 .0 million, or 45%, when compared with the fourth quarter in 2023. The increase was mainly attributed to the increase ofPetro Travel Plaza equity, or TA/Petro, in earnings due to higher fuel margins and a new revenue stream generated by the completed industrial building of TRC-MRC 5, LLC joint venture.
- Commercial/industrial segment revenues increased
- Adjusted EBITDA, a non-GAAP measure, increased 116% to
$10.5 million for the fourth quarter of 2024 compared to$4.8 million for the same period in 2023.
Fiscal 2024 Financial Highlights
- GAAP net income attributable to common stockholders for fiscal 2024 was
$2.7 million , or net income per share attributable to common stockholders, basic and diluted of$0.10 , compared with net income attributable to common stockholders of$3.3 million , or$0.12 per share basic and diluted, for 2023. - Revenues and other income, including equity in earnings of unconsolidated joint ventures, increased 1% to
$54.7 million in 2024, compared to$54.0 million in 2023. Factors driving this increase included:- An increase in equity in earnings of unconsolidated joint ventures of
$4.0 million , or 58%, compared with 2023, primarily resulting from better fuel margins at our TA/Petro joint venture, and a new revenue stream generated by the completed industrial building of TRC-MRC 5, LLC joint venture, combined with higher rental rates or rental escalations of our various joint ventures with Majestic. - An increase in commercial/industrial segment revenue of
$0.8 million , or 7%, compared with 2023, primarily resulting from an increase in communication leases revenue as mentioned above. - The increases were partially offset by a decrease of
$4 .3 million, or 30%, in mineral resources revenue compared to 2023, primarily attributed to lower water sales revenue due to back-to-back above average rainfall years inCalifornia .
- An increase in equity in earnings of unconsolidated joint ventures of
- Adjusted EBITDA, a non-GAAP measure, increased 9% to
$23.4 million for 2024, compared to$21.4 million for 2023.
Liquidity and Capital Resources
As of
2025 Outlook:
The Company will continue to opportunistically 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 its residential projects, including
Water sales opportunities each year are impacted by the total precipitation and snowpack runoff in
The Company expects its 2025 farming operations to continue to be impacted by higher costs of production, such as fuel costs, fertilizer costs, pest control costs, and labor costs. The almond industry currently projects 2024 yields to be about 2.6 billion pounds, down from the previous report of over 3.0 billion pounds. The Company expects this estimate, along with a lower inventory carry forward, will help improve pricing. Additionally in 2025, the Company's crop segmentation in its farming division will include the planting of an olive orchard, diversifying the Company's commodity products and best positioning the Company for market changes.
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, 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
CONSOLIDATED BALANCE SHEETS (In thousands, except per share data) |
||||||
| 2024 | 2023 | |||||
| ASSETS | ||||||
| Current Assets: | ||||||
| Cash and cash equivalents | $ | 39,267 | $ | 31,907 | ||
| Marketable securities - available-for-sale | 14,441 | 32,556 | ||||
| Accounts receivable | 7,916 | 8,352 | ||||
| Inventories | 3,972 | 3,493 | ||||
| Prepaid expenses and other current assets | 3,806 | 3,502 | ||||
| Total current assets | 69,402 | 79,810 | ||||
| Real estate and improvements - held for lease, net | 16,253 | 16,609 | ||||
| Real estate development (includes |
377,905 | 337,257 | ||||
| Property and equipment, net | 56,387 | 53,985 | ||||
| Investments in unconsolidated joint ventures | 28,980 | 33,648 | ||||
| Net investment in water assets | 55,091 | 52,130 | ||||
| Other assets | 3,980 | 4,084 | ||||
| TOTAL ASSETS | $ | 607,998 | $ | 577,523 | ||
| LIABILITIES AND EQUITY | ||||||
| Current Liabilities: | ||||||
| Trade accounts payable | $ | 9,085 | $ | 6,457 | ||
| Accrued liabilities and other | 5,549 | 3,214 | ||||
| Deferred income | 2,162 | 1,891 | ||||
| Total current liabilities | 16,796 | 11,562 | ||||
| Long-term debt, less current portion | — | — | ||||
| Revolving line of credit | 66,942 | 47,942 | ||||
| Long-term deferred gains | 11,447 | 11,447 | ||||
| Deferred tax liability | 9,059 | 8,269 | ||||
| Other liabilities | 14,798 | 15,207 | ||||
| Total liabilities | 119,042 | 94,427 | ||||
| Commitments and contingencies | ||||||
| Equity: | ||||||
| Common stock, |
||||||
| Authorized shares - 50,000,000 | ||||||
| Issued and outstanding shares - 26,822,768 at |
13,412 | 13,386 | ||||
| Additional paid-in capital | 348,497 | 345,609 | ||||
| Accumulated other comprehensive income (loss) | 87 | (171 | ) | |||
| Retained earnings | 111,598 | 108,908 | ||||
| 473,594 | 467,732 | |||||
| Non-controlling interest | 15,362 | 15,364 | ||||
| Total equity | 488,956 | 483,096 | ||||
| TOTAL LIABILITIES AND EQUITY | $ | 607,998 | $ | 577,523 | ||
CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except earnings per share) |
|||||||||||||||
| Three-Months Ended |
Year Ended |
||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Revenues: | |||||||||||||||
| Real estate - commercial/industrial | $ | 4,055 | $ | 3,052 | $ | 12,552 | $ | 11,758 | |||||||
| Mineral resources | 2,527 | 2,894 | 10,214 | 14,524 | |||||||||||
| Farming | 9,676 | 9,098 | 13,925 | 13,950 | |||||||||||
| Ranch operations | 1,677 | 1,123 | 5,195 | 4,507 | |||||||||||
| Total revenues | 17,935 | 16,167 | 41,886 | 44,739 | |||||||||||
| Costs and expenses: | |||||||||||||||
| Real estate - commercial/industrial | 1,905 | 2,536 | 7,910 | 8,053 | |||||||||||
| Real estate - resort/residential | 299 | 449 | 2,615 | 1,528 | |||||||||||
| Mineral resources | 2,009 | 1,694 | 7,052 | 8,685 | |||||||||||
| Farming | 8,145 | 9,613 | 17,551 | 15,257 | |||||||||||
| Ranch operations | 1,153 | 1,179 | 4,864 | 5,043 | |||||||||||
| Corporate expenses | 2,298 | 3,048 | 11,092 | 9,872 | |||||||||||
| Total expenses | 15,809 | 18,519 | 51,084 | 48,438 | |||||||||||
| Operating (loss) income | 2,126 | (2,352 | ) | (9,198 | ) | (3,699 | ) | ||||||||
| Other income: | |||||||||||||||
| Investment income | 430 | 782 | 2,273 | 2,557 | |||||||||||
| Other (loss) income, net | (82 | ) | (410 | ) | (292 | ) | (138 | ) | |||||||
| Total other income, net | 348 | 372 | 1,981 | 2,419 | |||||||||||
| (Loss) income from operations before equity in earnings of unconsolidated joint ventures and income tax expense | 2,474 | (1,980 | ) | (7,217 | ) | (1,280 | ) | ||||||||
| Equity in earnings of unconsolidated joint ventures, net | 3,270 | 2,252 | 10,881 | 6,868 | |||||||||||
| Income before income taxes | 5,744 | 272 | 3,664 | 5,588 | |||||||||||
| Income tax expense | 1,262 | (1,296 | ) | 976 | 2,323 | ||||||||||
| Net income | 4,482 | 1,568 | 2,688 | 3,265 | |||||||||||
| Net (loss) income attributable to non-controlling interest | (1 | ) | 3 | (2 | ) | — | |||||||||
| Net income attributable to common stockholders | $ | 4,483 | $ | 1,565 | $ | 2,690 | $ | 3,265 | |||||||
| Net income per share attributable to common stockholders, basic | $ | 0.17 | $ | 0.06 | $ | 0.10 | $ | 0.12 | |||||||
| Net income per share attributable to common stockholders, diluted | $ | 0.17 | $ | 0.06 | $ | 0.10 | $ | 0.12 | |||||||
| Weighted average number of shares outstanding: | |||||||||||||||
| Common stock | 26,821,449 | 26,739,791 | 26,806,173 | 26,706,824 | |||||||||||
| Common stock equivalents: stock options, grants | 7,895 | 2,789 | 17,233 | — | |||||||||||
| Diluted shares outstanding | 26,829,344 | 26,742,580 | 26,823,406 | 26,706,824 | |||||||||||
| Non-GAAP Financial Measure |
This news release includes references to the Company’s non-GAAP financial measure “EBITDA.” EBITDA represents earnings before interest, taxes, depreciation, and amortization, a non-GAAP financial measure, and is used by us and others as a supplemental measure of performance. We use Adjusted EBITDA to assess the performance of our core operations, for financial and operational decision making, and as a supplemental or additional means of evaluating period-to-period comparisons on a consistent basis. Adjusted EBITDA is calculated as EBITDA, excluding stock compensation expense and asset abandonment charges. We believe Adjusted EBITDA provides investors relevant and useful information because it permits investors to view income from our operations on an unleveraged basis before the effects of taxes, depreciation and amortization, stock compensation expense, and abandonment charges. By excluding interest expense and income, EBITDA and Adjusted EBITDA allow investors to measure our performance independent of our capital structure and indebtedness and, therefore, allow for a more meaningful comparison of our performance to that of other companies, both in the real estate industry and in other industries. We believe that excluding charges related to share-based compensation facilitates a comparison of our operations across periods and among other companies without the variances caused by different valuation methodologies, the volatility of the expense (which depends on market forces outside our control), and the assumptions and the variety of award types that a company can use. EBITDA and Adjusted EBITDA have limitations as measures of our performance. EBITDA and Adjusted EBITDA do not reflect our historical cash expenditures or future cash requirements for capital expenditures or contractual commitments. While EBITDA and Adjusted EBITDA are relevant and widely used measures of performance, they do not represent net income or cash flows from operations as defined by GAAP. Further, our computation of EBITDA and Adjusted EBITDA may not be comparable to similar measures reported by other companies.
Non-GAAP Financial Measures (Unaudited) |
|||||||||||||||
| Three Months Ended |
Year Ended |
||||||||||||||
| ($ in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Net income | $ | 4,482 | $ | 1,568 | $ | 2,688 | $ | 3,265 | |||||||
| Net income (loss) attributed to non-controlling interest | (1 | ) | 3 | (2 | ) | — | |||||||||
| Interest, net | |||||||||||||||
| Consolidated interest income | (430 | ) | (782 | ) | (2,273 | ) | (2,557 | ) | |||||||
| Our share of interest expense from unconsolidated joint ventures | 1,540 | 1,261 | 6,165 | 4,879 | |||||||||||
| Total interest, net | 1,110 | 479 | 3,892 | 2,322 | |||||||||||
| Income tax expense | 1,262 | (1,296 | ) | 976 | 2,323 | ||||||||||
| Depreciation and amortization | |||||||||||||||
| Consolidated | 1,748 | 1,803 | 4,885 | 4,806 | |||||||||||
| Our share of depreciation and amortization from unconsolidated joint ventures | 1,764 | 1,413 | 6,753 | 5,418 | |||||||||||
| Total depreciation and amortization | 3,512 | 3,216 | 11,638 | 10,224 | |||||||||||
| EBITDA | $ | 10,367 | $ | 3,964 | $ | 19,196 | $ | 18,134 | |||||||
| Stock compensation expense | $ | 96 | $ | 883 | $ | 4,182 | $ | 3,252 | |||||||
| Adjusted EBITDA | $ | 10,463 | $ | 4,847 | $ | 23,378 | $ | 21,386 | |||||||
| Summary of Outstanding Debt as of (Unaudited) |
||||||
| Entity/Borrowing | Amount | % Share | PRS Debt | |||
| Revolving line-of-credit | $ | 66,942 | 100 | % | $ | 66,942 |
| 11,793 | 60 | % | 7,076 | |||
| 20,545 | 50 | % | 10,273 | |||
| TRC-MRC 1, LLC | 21,470 | 50 | % | 10,735 | ||
| TRC-MRC 2, LLC | 21,234 | 50 | % | 10,617 | ||
| TRC-MRC 3, LLC | 32,722 | 50 | % | 16,361 | ||
| TRC-MRC 4, LLC | 60,906 | 50 | % | 30,453 | ||
| TRC-MRC 5, LLC | 52,795 | 50 | % | 26,398 | ||
| $ | 288,407 | $ | 178,855 | |||
| Capitalization and Debt Ratios (Unaudited) |
||||
| Period end share price | $ | 15.90 | ||
| Outstanding shares | 26,822,768 | |||
| Equity market capitalization as of reporting date | $ | 426,482 | ||
| Total debt, including PRS unconsolidated joint venture debt | $ | 178,854 | ||
| Total market capitalization | $ | 605,336 | ||
| Debt to total market capitalization | 29.5 | % | ||
| Net debt, including PRS unconsolidated joint venture debt and cash, to TTM adjusted EBITDA | 4.9 | x | ||
Contacts
Senior Vice President,
661-663-4212
nortiz@tejonranch.com
949-574-3860
TRC@gateway-grp.com
Source: Tejon Ranch Co
