Tejon Ranch Co. Announces Third Quarter 2024 Financial Results
“In the third quarter of 2024, we continued the momentum in key areas of the company's real estate portfolio. The company continues to make progress toward the opening of our first multi-family apartment community,
Commercial/Industrial Real Estate Highlights
The Tejon Ranch Commerce Center , or 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 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 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. - Outlets at Tejon is celebrating its 10-year anniversary in 2024, with occupancy over 90% as of
September 30, 2024 . - On
October 4, 2024 , a new joint venture withDedeaux Properties was formed to develop, manage, and operate an industrial building of 510,500 square feet of space at TRCC-East.
Third Quarter 2024 Financial Results
- GAAP net loss attributable to common stockholders for the third quarter of 2024 was
$1.8 million , or net loss per share attributable to common stockholders, basic and diluted, of$0.07 . For the third quarter of 2023, the Company had net loss attributable to common stockholders of$0.3 million , or net loss per share attributable to common stockholders, basic and diluted, of$0.01 .- The primary driver of this decrease of
$1.5 million was the lack of pistachio crop yield in 2024, primarily due to insufficient chilling hours, coupled with 2024 being the down-production year following a substantial harvest last season. Historically, the pistachio harvest begins in the third quarter, but in 2023, the harvest was delayed due to unusual weather conditions. This delay impacted the timing of cost recognition, resulting in lower overall farming costs for the third quarter of 2023. - The above decrease was partially offset by the increase of
$2.2 million in Equity in earnings of unconsolidated joint ventures mainly related to improved fuel margins at the Company's TA/Petro joint venture.
- The primary driver of this decrease of
- Revenues and other income, including equity in earnings of unconsolidated joint ventures, for the third quarter of 2024 were
$14.6 million , compared with$12.0 million for the third quarter of 2023.- The primary driver of this increase was a
$2.2 million increase of equity in earnings of unconsolidated joint ventures, due to the improved fuel margins at the Company's TA/Petro joint venture.
- The primary driver of this increase was a
- Adjusted EBITDA, a non-GAAP measure, was
$5.6 million for the third quarter endedSeptember 30, 2024 , compared with$5.7 million for the same period in 2023.
Year-to-Date Financial Results
- Net loss attributable to common stockholders for the first nine months of 2024 was
$1.8 million , or net loss per share attributed to common stockholders, basic and diluted, of$0.07 , compared with net income attributable to common stockholders of$1.7 million , or net income per share attributed to common stockholders, basic and diluted, of$0.06 , for the first nine months of 2023.
- The primary factor driving this change was the reduction in operating profits within the farming segment of
$4,365,000 mainly due to 2024 being a down production year for pistachio crops as stated above.
- The primary factor driving this change was the reduction in operating profits within the farming segment of
- Revenues and other income, for the first nine months of 2024, including equity in earnings of unconsolidated joint ventures, totaled
$33.2 million , compared with$35.2 million for the first nine months of 2023. Factors impacting the year-to-date results include:
- Mineral resources segment revenues were
$7.7 million for the first nine months of 2024, a decrease of$3.9 million , or 34%, from$11.6 million for the first nine months of 2023. The reduction in revenues is primarily attributed to a decline in water sales revenue of$3.4 million due to back-to-back strong rainfall years inCalifornia , which severely limited water sales opportunities. - The above decrease was partially offset by an increase in equity in earnings of unconsolidated joint ventures, and the main driver of the improved results was related to higher fuel margins at the TA/Petro joint venture.
- Mineral resources segment revenues were
Liquidity and Capital Resources
- As of
September 30, 2024 , total capitalization, including pro rata share (PRS) of unconsolidated joint venture debt, was approximately$643.1 million , consisting of an equity market capitalization of$470.6 million and$172.5 million of debt, and our debt to total capitalization was 26.8%. As ofSeptember 30, 2024 , the Company had cash and securities totaling approximately$41.3 million and$100.1 million available on its line of credit, for total liquidity of$141.3 million . The ratio of total debt including pro rata share of unconsolidated joint venture debt, net of cash and securities, of$131.2 million , to trailing twelve months adjusted EBITDA of$17.8 million was 7.4x.
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 advancing 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 almond industry is estimating the 2024 almond crop at 2.6 billion pounds. This estimate along with a lower inventory carry forward has helped to improve pricing. The late spring rains negatively impacted 2024 grape production as the rains occurred during the grape bloom. The timing of the rains also increased cultural costs within grapes to fight higher levels of mildew in the vineyards.
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) |
|||||||
(unaudited) | |||||||
ASSETS | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 27,369 | $ | 31,907 | |||
Marketable securities - available-for-sale | 13,892 | 32,556 | |||||
Accounts receivable | 2,783 | 8,352 | |||||
Inventories | 7,550 | 3,493 | |||||
Prepaid expenses and other current assets | 4,053 | 3,502 | |||||
Total current assets | 55,647 | 79,810 | |||||
Real estate and improvements - held for lease, net | 16,340 | 16,609 | |||||
Real estate development (includes |
374,341 | 337,257 | |||||
Property and equipment, net | 56,760 | 53,985 | |||||
Investments in unconsolidated joint ventures | 34,429 | 33,648 | |||||
Net investment in water assets | 56,024 | 52,130 | |||||
Other assets | 4,496 | 4,084 | |||||
TOTAL ASSETS | $ | 598,037 | $ | 577,523 | |||
LIABILITIES AND EQUITY | |||||||
Current Liabilities: | |||||||
Trade accounts payable | $ | 11,283 | $ | 6,457 | |||
Accrued liabilities and other | 6,565 | 3,214 | |||||
Deferred income | 1,721 | 1,891 | |||||
Total current liabilities | 19,569 | 11,562 | |||||
Revolving line of credit | 59,942 | 47,942 | |||||
Long-term deferred gains | 11,447 | 11,447 | |||||
Deferred tax liability | 8,282 | 8,269 | |||||
Other liabilities | 15,114 | 15,207 | |||||
Total liabilities | 114,354 | 94,427 | |||||
Commitments and contingencies | |||||||
Equity: | |||||||
Common stock, |
|||||||
Authorized shares - 50,000,000 | |||||||
Issued and outstanding shares - 26,814,680 at |
13,408 | 13,386 | |||||
Additional paid-in capital | 347,939 | 345,609 | |||||
Accumulated other comprehensive loss | (142 | ) | (171 | ) | |||
Retained earnings | 107,115 | 108,908 | |||||
468,320 | 467,732 | ||||||
Non-controlling interest | 15,363 | 15,364 | |||||
Total equity | 483,683 | 483,096 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 598,037 | $ | 577,523 | |||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS ($ in thousands, except per share amounts) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenues: | |||||||||||||||
Real estate - commercial/industrial | $ | 3,002 | $ | 3,397 | $ | 8,497 | $ | 8,706 | |||||||
Mineral resources | 3,166 | 3,118 | 7,687 | 11,630 | |||||||||||
Farming | 3,242 | 2,642 | 4,249 | 4,852 | |||||||||||
Ranch operations | 1,446 | 1,052 | 3,518 | 3,384 | |||||||||||
Total revenues | 10,856 | 10,209 | 23,951 | 28,572 | |||||||||||
Costs and Expenses: | |||||||||||||||
Real estate - commercial/industrial | 2,088 | 2,137 | 6,005 | 5,517 | |||||||||||
Real estate - resort/residential | 328 | 367 | 2,316 | 1,079 | |||||||||||
Mineral resources | 1,812 | 2,000 | 5,043 | 6,991 | |||||||||||
Farming | 6,252 | 2,157 | 9,406 | 5,644 | |||||||||||
Ranch operations | 1,223 | 1,196 | 3,711 | 3,864 | |||||||||||
Corporate expenses | 2,945 | 2,315 | 8,794 | 6,824 | |||||||||||
Total expenses | 14,648 | 10,172 | 35,275 | 29,919 | |||||||||||
Operating (loss) income | (3,792 | ) | 37 | (11,324 | ) | (1,347 | ) | ||||||||
Other Income: | |||||||||||||||
Investment income | 528 | 700 | 1,843 | 1,775 | |||||||||||
Other (loss) income, net | (69 | ) | (30 | ) | (210 | ) | 272 | ||||||||
Total other income, net | 459 | 670 | 1,633 | 2,047 | |||||||||||
(Loss) income from operations before equity in earnings of unconsolidated joint ventures and income tax | (3,333 | ) | 707 | (9,691 | ) | 700 | |||||||||
Equity in earnings of unconsolidated joint ventures, net | 3,329 | 1,161 | 7,611 | 4,616 | |||||||||||
(Loss) income before income tax | (4 | ) | 1,868 | (2,080 | ) | 5,316 | |||||||||
Income tax expense (benefit) | 1,832 | 2,215 | (286 | ) | 3,619 | ||||||||||
Net (loss) income | (1,836 | ) | (347 | ) | (1,794 | ) | 1,697 | ||||||||
Net loss attributable to non-controlling interest | — | (6 | ) | (1 | ) | (3 | ) | ||||||||
Net (loss) income attributable to common stockholders | $ | (1,836 | ) | $ | (341 | ) | $ | (1,793 | ) | $ | 1,700 | ||||
Net (loss) income per share attributable to common stockholders, basic | $ | (0.07 | ) | $ | (0.01 | ) | $ | (0.07 | ) | $ | 0.06 | ||||
Net (loss) income per share attributable to common stockholders, diluted | $ | (0.07 | ) | $ | (0.01 | ) | $ | (0.07 | ) | $ | 0.06 | ||||
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 |
Nine Months Ended |
||||||||||||||
($ in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net (loss) income | $ | (1,836 | ) | $ | (347 | ) | $ | (1,794 | ) | $ | 1,697 | ||||
Net loss attributable to non-controlling interest | — | (6 | ) | (1 | ) | (3 | ) | ||||||||
Interest, net | |||||||||||||||
Consolidated | (528 | ) | (700 | ) | (1,843 | ) | (1,775 | ) | |||||||
Our share of interest expense from unconsolidated joint ventures | 1,532 | 1,216 | 4,625 | 3,618 | |||||||||||
Total interest, net | 1,004 | 516 | 2,782 | 1,843 | |||||||||||
Income tax expense (benefit) | 1,832 | 2,215 | (286 | ) | 3,619 | ||||||||||
Depreciation and amortization: | |||||||||||||||
Consolidated | 1,216 | 1,028 | 3,137 | 3,003 | |||||||||||
Our share of depreciation and amortization from unconsolidated joint ventures | 1,695 | 1,393 | 4,989 | 4,005 | |||||||||||
Total depreciation and amortization | 2,911 | 2,421 | 8,126 | 7,008 | |||||||||||
EBITDA | 3,911 | 4,811 | 8,829 | 14,170 | |||||||||||
Stock compensation expense | 1,732 | 864 | 4,086 | 2,369 | |||||||||||
Adjusted EBITDA | $ | 5,643 | $ | 5,675 | $ | 12,915 | $ | 16,539 | |||||||
Summary of Outstanding Debt as of (Unaudited) |
|||||||
Entity/Borrowing | Amount | % Share | PRS Debt | ||||
Revolving line-of-credit | $ | 59,942 | 100% | $ | 59,942 | ||
11,984 | 60% | 7,190 | |||||
20,626 | 50% | 10,313 | |||||
TRC-MRC 1, LLC | 21,642 | 50% | 10,821 | ||||
TRC-MRC 2, LLC | 21,414 | 50% | 10,707 | ||||
TRC-MRC 3, LLC | 32,952 | 50% | 16,476 | ||||
TRC-MRC 4, LLC | 61,144 | 50% | 30,572 | ||||
TRC-MRC 5, LLC | 52,984 | 50% | 26,492 | ||||
Total | $ | 282,688 | $ | 172,513 | |||
Capitalization and Debt Ratios (Unaudited) |
|||
Period End Share Price | $ | 17.55 | |
Outstanding Shares | 26,814,680 | ||
Equity Market Capitalization as of Reporting Date | $ | 470,598 | |
Total Debt including PRS Unconsolidated Joint Venture Debt | $ | 172,513 | |
Total Capitalization | $ | 643,111 | |
Debt to total capitalization | 26.8 | % | |
Net debt, including PRS unconsolidated joint venture debt, to TTM adjusted EBITDA | 7.4 | ||
Executive Vice President, Chief Financial Officer
Senior Vice President,
Source: Tejon Ranch Co