WINTER PARK, Fla., Oct. 19, 2023 (GLOBE NEWSWIRE) — Alpine Income Property Trust, Inc. (NYSE: PINE) (the “Company” or “PINE”) today announced its operating results and earnings for the quarter ended September 30, 2023.
Select Highlights
- Reported Net Loss per diluted share attributable to the Company of ($0.05) for the quarter ended September 30, 2023.
- Reported FFO per diluted share of $0.37 for the quarter ended September 30, 2023, a decrease of 7.5% from the comparable prior year period.
- Reported AFFO per diluted share of $0.38 for the quarter ended September 30, 2023, a decrease of 9.5% from the comparable prior year period.
- Acquired three retail net lease retail properties during the third quarter of 2023 for total acquisition volume of $19.4 million, reflecting a weighted average going-in cash cap rate of 9.0%.
- Originated a $7.8 million first mortgage construction loan at a fixed interest rate of 8.5%, secured by a 33-acre land development project anchored by Wawa in a submarket of Indianapolis, Indiana.
- Sold eight retail net lease properties during the third quarter of 2023 for total disposition volume of $20.6 million at a weighted average exit cash cap rate of 6.3%, generating total gains of $2.6 million.
- Increased investment grade-rated tenant exposure to 64% as of September 30, 2023, up from 49% as of September 30, 2022.
- Repurchased 280,332 shares of the Company’s common stock during the third quarter of 2023 for a total cost of $4.7 million, or an average price of $16.78 per share.
- Paid a cash dividend for the third quarter of 2023 of $0.275 per share, representing an annualized yield of 6.7% based on the closing price of the Company’s common stock on October 18, 2023.
- Book value as of September 30, 2023 was $19.12 per share.
CEO Comments
“Our third quarter results were driven by our differentiated asset recycling program and continued focus on identifying value in a transactions market that we believe has been slow to reprice in the rising interest rate environment,” said John P. Albright, President and Chief Executive Officer of Alpine Income Property Trust. “Our transaction activities during the quarter were well-diversified, as we took advantage of strong buyer demand for our non-investment grade assets, acquired properties supported by attractive real estate fundamentals at above market cap rates, and invested in our existing portfolio with the repurchase of nearly $5 million of our common equity. As we look forward to the balance of the year, we’ve reduced our guidance in consideration of more conservative expectations regarding the timing of investment activity, a tenant bankruptcy, and increased borrowing costs. Given that we have significantly upgraded our portfolio over the past few years, we believe we are well-suited for what is becoming a more challenging environment.”
Quarterly Operating Results Highlights
The table below provides a summary of the Company’s operating results for the quarter ended September 30, 2023 (in thousands, except per share data):
| Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
Variance to Comparable Period in the Prior Year | |||||||||||
| Total Revenues | $ | 11,559 | $ | 11,520 | $ | 39 | 0.3 | % | |||||
| Net Income (Loss) | $ | (939 | ) | $ | 11,170 | $ | (12,109 | ) | (108.4 | %) | |||
| Net Income (Loss) Attributable to PINE | $ | (837 | ) | $ | 9,770 | $ | (10,607 | ) | (108.6 | %) | |||
| Net Income (Loss) per Diluted Share Attributable to PINE | $ | (0.05 | ) | $ | 0.72 | $ | (0.77 | ) | (107.4 | %) | |||
| FFO (1) | $ | 5,867 | $ | 5,425 | $ | 442 | 8.1 | % | |||||
| FFO per Diluted Share (1) | $ | 0.37 | $ | 0.40 | $ | (0.03 | ) | (7.5 | %) | ||||
| AFFO (1) | $ | 5,932 | $ | 5,676 | $ | 256 | 4.5 | % | |||||
| AFFO per Diluted Share (1) | $ | 0.38 | $ | 0.42 | $ | (0.04 | ) | (9.5 | %) | ||||
| Dividends Declared and Paid, per Share | $ | 0.275 | $ | 0.275 | $ | 0.000 | 0.0 | % | |||||
(1) See the “Non-GAAP Financial Measures” section and tables at the end of this press release for a discussion and reconciliation of Net Income to non-GAAP financial measures, including FFO, FFO per diluted share, AFFO, and AFFO per diluted share.
Year-to-Date Operating Results Highlights
The table below provides a summary of the Company’s operating results for the nine months ended September 30, 2023 (in thousands, except per share data):
| Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
Variance to Comparable Period in the Prior Year | ||||||||||
| Total Revenues | $ | 34,063 | $ | 33,599 | $ | 464 | 1.4 | % | ||||
| Net Income | $ | 2,896 | $ | 28,430 | $ | (25,534 | ) | (89.8 | %) | |||
| Net Income Attributable to PINE | $ | 2,582 | $ | 24,858 | $ | (22,276 | ) | (89.6 | %) | |||
| Net Income per Diluted Share Attributable to PINE | $ | 0.16 | $ | 1.84 | $ | (1.68 | ) | (91.1 | %) | |||
| FFO (1) | $ | 17,264 | $ | 18,414 | $ | (1,150 | ) | (6.2 | %) | |||
| FFO per Diluted Share (1) | $ | 1.10 | $ | 1.36 | $ | (0.26 | ) | (19.1 | %) | |||
| AFFO (1) | $ | 17,410 | $ | 18,473 | $ | (1,063 | ) | (5.8 | %) | |||
| AFFO per Diluted Share (1) | $ | 1.11 | $ | 1.37 | $ | (0.26 | ) | (19.0 | %) | |||
| Dividends Declared and Paid, per Share | $ | 0.825 | $ | 0.815 | $ | 0.010 | 1.2 | % | ||||
(1) See the “Non-GAAP Financial Measures” section and tables at the end of this press release for a discussion and reconciliation of Net Income to non-GAAP financial measures, including FFO, FFO per diluted share, AFFO, and AFFO per diluted share.
Investments
During the three months ended September 30, 2023, the Company acquired three high-quality net lease properties for total acquisition volume of $19.4 million, reflecting a weighted average going-in cash cap rate of 9.0%. As of the acquisition date, the properties had a weighted average remaining lease term of 12.6 years, were located in three states, and were leased to tenants operating in three retail sectors, including the dollar stores, health & fitness, and general merchandise sectors.
During the nine months ended September 30, 2023, the Company acquired 12 high-quality net lease properties for total acquisition volume of $79.9 million, reflecting a weighted average going-in cash cap rate of 7.4%. As of the acquisition date, the properties had a weighted average remaining lease term of 8.7 years, were located in seven states, and were leased to tenants operating in ten retail sectors, including the off-price retail, general merchandise, quick service restaurant, casual dining, consumer electronics, sporting goods, home improvement, dollar stores, and health & fitness sectors. Approximately 61% of annualized base rents acquired are generated from a tenant or the parent of a tenant with an investment grade credit rating.
During the three and nine months ended September 30, 2023, the Company entered into a first mortgage construction loan agreement to provide $7.8 million of funding towards the development of a 33-acre land development project anchored by Wawa in a submarket of Indianapolis, Indiana. The two-year first mortgage is interest-only through maturity, includes an origination fee, and bears a fixed interest rate of 8.5%.
Dispositions
During the three months ended September 30, 2023, the Company sold eight properties for total disposition volume of $20.6 million at a weighted average exit cash cap rate of 6.3%, generating total gains of $2.6 million.
During the nine months ended September 30, 2023, the Company sold 22 properties for total disposition volume of $99.6 million at a weighted average exit cash cap rate of 6.2%, generating total gains of $7.8 million.
Property Portfolio
The Company’s portfolio consisted of the following as of September 30, 2023:
| Number of Properties | 138 |
| Square Feet | 3.9 million |
| Annualized Base Rent | $39.2 million |
| Weighted Average Remaining Lease Term | 7.1 years |
| States where Properties are Located | 35 |
| Occupancy | 99.1% |
| % of Annualized Base Rent Attributable to Investment Grade Rated Tenants (1)(2) | 64% |
| % of Annualized Base Rent Attributable to Credit Rated Tenants (1)(3) | 87% |
Any differences are a result of rounding.
(1) Annualized Base Rent (“ABR”) represents the annualized in-place straight-line base rent required by the tenant’s lease. ABR is a non-GAAP financial measure. We believe this non-GAAP financial measure is useful to investors because it is a widely accepted industry measure used by analysts and investors to compare the real estate portfolios and operating performance of REITs.
(2) The Company defines an Investment Grade Rated tenant as a tenant or the parent of a tenant with a credit rating from S&P Global Ratings, Moody’s Investors Service, Fitch Ratings or the National Association of Insurance Commissioners of Baa3, BBB-, or NAIC-2 or higher.
(3) The Company defines a Credit Rated Tenant as a tenant or the parent of a tenant with a credit rating from S&P Global Ratings, Moody’s Investors Service, Fitch Ratings or the National Association of Insurance Commissioners.
The Company’s portfolio included the following top tenants that represent 2.0% or greater of the Company’s total annualized base rent as of September 30, 2023:
| Tenant | Credit Rating (1) | % of Annualized Base Rent | ||
| Walgreens | BBB | 12 | % | |
| Lowe’s | BBB+ | 9 | % | |
| Dick’s Sporting Goods | BBB | 9 | % | |
| Dollar Tree/Family Dollar | BBB | 8 | % | |
| Dollar General | BBB | 5 | % | |
| Walmart | AA | 5 | % | |
| Best Buy | BBB+ | 4 | % | |
| At Home | CCC | 4 | % | |
| Hobby Lobby | N/A | 3 | % | |
| Home Depot | A | 3 | % | |
| LA Fitness | B- | 2 | % | |
| Kohl’s | BB | 2 | % | |
| Burlington | BB+ | 2 | % | |
| Other | 32 | % | ||
| Total | 100 | % | ||
Any differences are a result of rounding.
(1) Credit rating is from S&P Global Ratings, Moody’s Investors Service, Fitch Ratings or the National Association of Insurance Commissioners, as applicable, as of September 30, 2023. The Company defines an Investment Grade Rated tenant as a tenant or the parent of a tenant with a credit rating from S&P Global Ratings, Moody’s Investors Service, Fitch Ratings or the National Association of Insurance Commissioners of Baa3, BBB-, or NAIC-2 or higher.
The Company’s portfolio consisted of the following industries as of September 30, 2023:
| Industry | % of Annualized Base Rent | |||
| Dollar Stores | 13 | % | ||
| Pharmacy | 13 | % | ||
| Home Improvement | 13 | % | ||
| Sporting Goods | 12 | % | ||
| Home Furnishings | 8 | % | ||
| General Merchandise | 6 | % | ||
| Consumer Electronics | 6 | % | ||
| Grocery | 5 | % | ||
| Entertainment | 5 | % | ||
| Off-Price Retail | 4 | % | ||
| Health & Fitness | 4 | % | ||
| Specialty Retail | 3 | % | ||
| Automotive Parts | 2 | % | ||
| Convenience Stores | 2 | % | ||
| Farm & Rural Supply | 1 | % | ||
| Office Supplies | 1 | % | ||
| Quick Service Restaurant | 1 | % | ||
| Casual Dining | < 1% | |||
| Pet Supplies | < 1% | |||
| Other (1) | < 1% | |||
| Total | 23 Industries | 100 | % | |
Any differences are a result of rounding.
(1) Includes four industries collectively representing less than 1% of the Company’s ABR as of September 30, 2023.
The Company’s portfolio included properties in the following states as of September 30, 2023:
| State | % of Annualized Base Rent | |||
| New Jersey | 12 | % | ||
| Texas | 9 | % | ||
| New York | 9 | % | ||
| Michigan | 8 | % | ||
| Ohio | 7 | % | ||
| Georgia | 5 | % | ||
| Florida | 5 | % | ||
| Illinois | 4 | % | ||
| Oklahoma | 4 | % | ||
| West Virginia | 4 | % | ||
| Alabama | 3 | % | ||
| Minnesota | 3 | % | ||
| Kansas | 3 | % | ||
| Arizona | 2 | % | ||
| Wisconsin | 2 | % | ||
| Louisiana | 2 | % | ||
| Missouri | 2 | % | ||
| Massachusetts | 2 | % | ||
| Maryland | 2 | % | ||
| Nevada | 2 | % | ||
| South Carolina | 2 | % | ||
| Pennsylvania | 2 | % | ||
| Kentucky | 1 | % | ||
| Connecticut | 1 | % | ||
| Indiana | 1 | % | ||
| New Mexico | 1 | % | ||
| Nebraska | <1% | |||
| Maine | <1% | |||
| Arkansas | <1% | |||
| North Carolina | < 1% | |||
| Washington | < 1% | |||
| South Dakota | < 1% | |||
| California | < 1% | |||
| Virginia | < 1% | |||
| Mississippi | < 1% | |||
| Total | 35 States | 100 | % | |
Any differences are a result of rounding.
Capital Markets and Balance Sheet
During the quarter ended September 30, 2023, the Company completed the following notable capital markets activity:
- Repurchased 280,332 shares of the Company’s common stock on the open market under the previously authorized $15.0 million buyback program for a total cost of $4.7 million, or an average price of $16.78 per share.
The following table provides a summary of the Company’s long-term debt as of September 30, 2023:
| Component of Long-Term Debt | Principal | Interest Rate | Maturity Date | ||||||||
| 2026 Term Loan (1) | $ | 100.0 million | SOFR + 10 bps + [1.35% – 1.95%] |
May 2026 | |||||||
| 2027 Term Loan (2) | $ | 100.0 million | SOFR + 10 bps + [1.25% – 1.90%] |
January 2027 | |||||||
| Revolving Credit Facility (3) | $ | 50.0 million | SOFR + 10 bps + [1.25% – 2.20%] |
January 2027 | |||||||
| Total Debt/Weighted Average Rate | $ | 250.0 million | 3.36% | ||||||||
(1) As of September 30, 2023, the Company has utilized interest rate swaps to fix SOFR and achieve a weighted average fixed interest rate of 2.05% plus the SOFR adjustment of 0.10% and the applicable spread for the $100 million 2026 Term Loan balance.
(2) As of September 30, 2023, the Company has utilized interest rate swaps to fix SOFR and achieve a weighted average fixed interest rate of 1.18% plus the SOFR adjustment of 0.10% and the applicable spread for the $100 million 2027 Term Loan balance.
(3) As of September 30, 2023, the Company has utilized interest rate swaps to fix SOFR and achieve a weighted average fixed interest rate of 3.21% plus the SOFR adjustment of 0.10% and the applicable spread for the $50 million balance on the Company’s Revolving Credit Facility.
As of September 30, 2023, the Company held an 89.0% interest in Alpine Income Property OP, LP, the Company’s operating partnership (the “Operating Partnership” or “OP”). There were 1,703,494 OP Units held by third parties outstanding and 13,769,609 shares of the Company’s common stock outstanding, for total outstanding common stock and OP Units held by third parties of 15,473,103, as of September 30, 2023.
As of September 30, 2023, the Company’s net debt to Pro Forma EBITDA was 6.9 times, and as defined in the Company’s credit agreement, the Company’s fixed charge coverage ratio was 3.4 times. As of September 30, 2023, the Company’s net debt to total enterprise value was 47.9%. The Company calculates total enterprise value as the sum of net debt and the market value of the Company’s outstanding common shares and OP Units, as if the OP Units have been converted to common shares.
Dividend
On August 23, 2023, the Company announced a cash dividend for the third quarter of 2023 of $0.275 per share, payable on September 29, 2023 to stockholders of record as of the close of business on September 14, 2023. The third quarter 2023 cash dividend represents payout ratios of 74.3% and 72.4% of the Company’s third quarter 2023 FFO per diluted share and AFFO per diluted share, respectively.
2023 Outlook
The Company has revised its outlook for 2023 to take into account the Company’s year-to-date performance and revised expectations regarding the Company’s investment activities, forecasted capital markets transactions, and other significant assumptions.
The Company’s revised outlook for 2023 is as follows:
| Revised Outlook Range for 2023 | Change from Prior Outlook |
||||||||||||||
| Low | High | Low | High | ||||||||||||
| Acquisitions | $100 million | to | $125 million | – | to | – | |||||||||
| Dispositions | $100 million | to | $125 million | – | to | – | |||||||||
| FFO per Diluted Share | $1.45 | to | $1.47 | ($0.05) | to | ($0.06) | |||||||||
| AFFO per Diluted Share | $1.46 | to | $1.48 | ($0.06) | to | ($0.07) | |||||||||
| Weighted Average Diluted Shares Outstanding |
15.6 million | to | 15.6 million | 0.1 million | to | (0.4) million | |||||||||
Third Quarter 2023 Earnings Conference Call & Webcast
The Company will host a conference call to present its financial and operating results for the quarter ended September 30, 2023, on Friday, October 20, 2023, at 9:00 AM ET.
A live webcast of the call will be available on the Investor Relations page of the Company’s website at www.alpinereit.com or at the link provided in the event details below. To access the call by phone, please go to the link provided in the event information below and you will be provided with dial-in details.
| Webcast: | https://edge.media-server.com/mmc/p/fg68mtir | |
| Dial-In: | https://register.vevent.com/register/BI7fdbafb88c2e4305bc44b67274dc0cca |
We encourage participants to dial into the conference call at least fifteen minutes ahead of the scheduled start time. A replay of the earnings call will be archived and available online through the Investor Relations section of the Company’s website at www.alpinereit.com.
About Alpine Income Property Trust, Inc.
Alpine Income Property Trust, Inc. (NYSE: PINE) is a publicly traded real estate investment trust that seeks to deliver attractive risk-adjusted returns and dependable cash dividends by investing in, owning and operating a portfolio of single tenant net leased commercial income properties that are predominately leased to high-quality publicly traded and credit-rated tenants.
We encourage you to review our most recent investor presentation which is available on our website at http://www.alpinereit.com.
Safe Harbor
This press release may contain “forward-looking statements.” Forward-looking statements include statements that may be identified by words such as “could,” “may,” “might,” “will,” “likely,” “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects,” “continues,” “projects” and similar references to future periods, or by the inclusion of forecasts or projections. Forward-looking statements are based on the Company’s current expectations and assumptions regarding capital market conditions, the Company’s business, the economy and other future conditions. Because forward-looking statements relate to the future, by their nature, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, the Company’s actual results may differ materially from those contemplated by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include general business and economic conditions, continued volatility and uncertainty in the credit markets and broader financial markets, risks inherent in the real estate business, including tenant defaults, potential liability relating to environmental matters, credit risk associated with the Company investing in commercial loans and investments, illiquidity of real estate investments and potential damages from natural disasters, the impact of epidemics or pandemics (such as the COVID-19 Pandemic and its variants) on the Company’s business and the business of its tenants and the impact of such epidemics or pandemics on the U.S. economy and market conditions generally, other factors affecting the Company’s business or the business of its tenants that are beyond the control of the Company or its tenants, and the factors set forth under “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2023 and other risks and uncertainties discussed from time to time in the Company’s filings with the U.S. Securities and Exchange Commission. Any forward-looking statement made in this press release speaks only as of the date on which it is made. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.
Non-GAAP Financial Measures
Our reported results are presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). We also disclose Funds From Operations (“FFO”) Adjusted Funds From Operations (“AFFO”), and Pro Forma Earnings Before Interest, Taxes, Depreciation and Amortization (“Pro Forma EBITDA”), all of which are non-GAAP financial measures. We believe these non-GAAP financial measures are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs.
FFO, AFFO, and Pro Forma EBITDA do not represent cash generated from operating activities and are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operations as reported on our statement of cash flows as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures.
We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT. NAREIT defines FFO as GAAP net income or loss adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate related depreciation and amortization, including the pro rata share of such adjustments of unconsolidated subsidiaries.
To derive AFFO, we modify the NAREIT computation of FFO to include other adjustments to GAAP net income related to non-cash revenues and expenses such as loss on extinguishment of debt, amortization of above- and below-market lease related intangibles, straight-line rental revenue, amortization of deferred financing costs, non-cash compensation, and other non-cash income or expense. Such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. We use AFFO as one measure of our performance when we formulate corporate goals.
To derive Pro Forma EBITDA, GAAP net income or loss is adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate related depreciation and amortization, including the pro rata share of such adjustments of unconsolidated subsidiaries, non-cash revenues and expenses such as straight-line rental revenue, amortization of deferred financing costs, loss on extinguishment of debt, above- and below-market lease related intangibles, non-cash compensation, and other non-cash income or expense. Cash interest expense is also excluded from Pro Forma EBITDA, and GAAP net income or loss is adjusted for the annualized impact of acquisitions, dispositions and other similar activities.
FFO is used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers primarily because it excludes the effect of real estate depreciation and amortization and net gains or losses on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. We believe that AFFO is an additional useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by other non-cash revenues or expenses. We also believe that Pro Forma EBITDA is an additional useful supplemental measure for investors to consider as it allows for a better assessment of our operating performance without the distortions created by other non-cash revenues, expenses or certain effects of the Company’s capital structure on our operating performance. FFO, AFFO, and Pro Forma EBITDA may not be comparable to similarly titled measures employed by other companies.
Contact:
Matthew M. Partridge
Senior Vice President, Chief Financial Officer & Treasurer
(407) 904-3324
mpartridge@alpinereit.com
Alpine Income Property Trust, Inc.
Consolidated Balance Sheets
(In thousands, except share and per share data)
| As of | |||||||
| (Unaudited) September 30, 2023 |
December 31, 2022 | ||||||
| ASSETS | |||||||
| Real Estate: | |||||||
| Land, at Cost | $ | 150,425 | $ | 176,857 | |||
| Building and Improvements, at Cost | 332,654 | 322,510 | |||||
| Total Real Estate, at Cost | 483,079 | 499,367 | |||||
| Less, Accumulated Depreciation | (31,517 | ) | (22,313 | ) | |||
| Real Estate—Net | 451,562 | 477,054 | |||||
| Assets Held for Sale | 4,410 | — | |||||
| Commercial Loans and Investments | 6,874 | — | |||||
| Cash and Cash Equivalents | 6,265 | 9,018 | |||||
| Restricted Cash | 11,166 | 4,026 | |||||
| Intangible Lease Assets—Net | 51,624 | 60,432 | |||||
| Straight-Line Rent Adjustment | 1,483 | 1,668 | |||||
| Other Assets | 24,293 | 21,233 | |||||
| Total Assets | $ | 557,677 | $ | 573,431 | |||
| LIABILITIES AND EQUITY | |||||||
| Liabilities: | |||||||
| Accounts Payable, Accrued Expenses, and Other Liabilities | $ | 5,625 | $ | 4,411 | |||
| Prepaid Rent and Deferred Revenue | 1,884 | 1,479 | |||||
| Intangible Lease Liabilities—Net | 5,184 | 5,050 | |||||
| Long-Term Debt | 249,099 | 267,116 | |||||
| Total Liabilities | 261,792 | 278,056 | |||||
| Commitments and Contingencies | |||||||
| Equity: | |||||||
| Preferred Stock, $0.01 par value per share, 100 million shares authorized, no shares issued and outstanding as of September 30, 2023 and December 31, 2022 | — | — | |||||
| Common Stock, $0.01 par value per share, 500 million shares authorized, 13,769,609 shares issued and outstanding as of September 30, 2023 and 13,394,677 shares issued and outstanding as of December 31, 2022 | 138 | 134 | |||||
| Additional Paid-in Capital | 244,300 | 236,841 | |||||
| Retained Earnings | 1,075 | 10,042 | |||||
| Accumulated Other Comprehensive Income | 17,706 | 14,601 | |||||
| Stockholders’ Equity | 263,219 | 261,618 | |||||
| Noncontrolling Interest | 32,666 | 33,757 | |||||
| Total Equity | 295,885 | 295,375 | |||||
| Total Liabilities and Equity | $ | 557,677 | $ | 573,431 | |||
Alpine Income Property Trust, Inc.
Consolidated Statements of Operations
(Unaudited)
(In thousands, except share, per share and dividend data)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | ||||||||||||
| Revenues: | |||||||||||||||
| Lease Income | $ | 11,447 | $ | 11,520 | $ | 33,951 | $ | 33,599 | |||||||
| Interest Income from Commercial Loans and Investments | 112 | — | 112 | — | |||||||||||
| Total Revenues | 11,559 | 11,520 | 34,063 | 33,599 | |||||||||||
| Operating Expenses: | |||||||||||||||
| Real Estate Expenses | 1,722 | 1,816 | 4,731 | 4,193 | |||||||||||
| General and Administrative Expenses | 1,652 | 1,460 | 4,823 | 4,370 | |||||||||||
| Provision for Impairment | 2,864 | — | 2,864 | — | |||||||||||
| Depreciation and Amortization | 6,528 | 5,866 | 19,286 | 17,232 | |||||||||||
| Total Operating Expenses | 12,766 | 9,142 | 31,704 | 25,795 | |||||||||||
| Gain on Disposition of Assets | 2,586 | 11,611 | 7,782 | 27,248 | |||||||||||
| Gain (Loss) on Extinguishment of Debt | — | (284 | ) | 23 | (284 | ) | |||||||||
| Net Income from Operations | 1,379 | 13,705 | 10,164 | 34,768 | |||||||||||
| Investment and Other Income | 125 | 9 | 226 | 9 | |||||||||||
| Interest Expense | (2,443 | ) | (2,544 | ) | (7,494 | ) | (6,347 | ) | |||||||
| Net Income (Loss) | (939 | ) | 11,170 | 2,896 | 28,430 | ||||||||||
| Less: Net Income (Loss) Attributable to Noncontrolling Interest |
(102 | ) | 1,400 | 314 | 3,572 | ||||||||||
| Net Income (Loss) Attributable to Alpine Income Property Trust, Inc. | $ | (837 | ) | $ | 9,770 | $ | 2,582 | $ | 24,858 | ||||||
| Per Common Share Data: | |||||||||||||||
| Net Income (Loss) Attributable to Alpine Income Property Trust, Inc. | |||||||||||||||
| Basic | $ | (0.06 | ) | $ | 0.82 | $ | 0.18 | $ | 2.11 | ||||||
| Diluted | $ | (0.05 | ) | $ | 0.72 | $ | 0.16 | $ | 1.84 | ||||||
| Weighted Average Number of Common Shares: | |||||||||||||||
| Basic | 13,946,194 | 11,888,171 | 14,001,774 | 11,799,151 | |||||||||||
| Diluted (1) | 15,649,688 | 13,591,665 | 15,705,268 | 13,502,645 | |||||||||||
| Dividends Declared and Paid | $ | 0.275 | $ | 0.275 | $ | 0.825 | $ | 0.815 | |||||||
(1) Includes the weighted average impact of 1,703,494 shares underlying OP units including (i) 1,223,854 shares underlying OP Units issued to CTO Realty Growth, Inc. and (ii) 479,640 shares underlying OP Units issued to an unrelated third party.
Alpine Income Property Trust, Inc.
Non-GAAP Financial Measures
Funds From Operations and Adjusted Funds From Operations
(Unaudited)
(In thousands, except per share data)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||||
| Net Income (Loss) | $ | (939 | ) | $ | 11,170 | $ | 2,896 | $ | 28,430 | |||||||
| Depreciation and Amortization | 6,528 | 5,866 | 19,286 | 17,232 | ||||||||||||
| Provision for Impairment | 2,864 | — | 2,864 | — | ||||||||||||
| Gain on Disposition of Assets | (2,586 | ) | (11,611 | ) | (7,782 | ) | (27,248 | ) | ||||||||
| Funds from Operations | $ | 5,867 | $ | 5,425 | $ | 17,264 | $ | 18,414 | ||||||||
| Adjustments: | ||||||||||||||||
| Straight-Line Rent Adjustment | (112 | ) | (209 | ) | (386 | ) | (737 | ) | ||||||||
| Loss (Gain) on Extinguishment of Debt | — | 284 | (23 | ) | 284 | |||||||||||
| COVID-19 Rent Repayments | — | — | — | 45 | ||||||||||||
| Non-Cash Compensation | 79 | 79 | 238 | 236 | ||||||||||||
| Amortization of Deferred Financing Costs to Interest Expense | 179 | 150 | 530 | 407 | ||||||||||||
| Amortization of Intangible Assets and Liabilities to Lease Income | (110 | ) | (78 | ) | (299 | ) | (248 | ) | ||||||||
| Other Non-Cash Expense | 29 | 25 | 86 | 72 | ||||||||||||
| Adjusted Funds from Operations | $ | 5,932 | $ | 5,676 | $ | 17,410 | $ | 18,473 | ||||||||
| FFO per Diluted Share | $ | 0.37 | $ | 0.40 | $ | 1.10 | $ | 1.36 | ||||||||
| AFFO per Diluted Share | $ | 0.38 | $ | 0.42 | $ | 1.11 | $ | 1.37 | ||||||||
Alpine Income Property Trust, Inc.
Non-GAAP Financial Measures
Reconciliation of Net Debt to Pro Forma EBITDA
(Unaudited)
(In thousands)
| Three Months Ended | |||
| September 30, 2023 | |||
| Net Income (Loss) | $ | (939 | ) |
| Adjustments: | |||
| Depreciation and Amortization | 6,528 | ||
| Provision for Impairment | 2,864 | ||
| Gains on Disposition of Assets | (2,586 | ) | |
| Straight-Line Rent Adjustment | (112 | ) | |
| Non-Cash Compensation | 79 | ||
| Amortization of Deferred Financing Costs to Interest Expense | 179 | ||
| Amortization of Intangible Assets and Liabilities to Lease Income | (110 | ) | |
| Other Non-Cash Expense | 29 | ||
| Interest Expense, Net of Deferred Financing Costs Amortization | 2,264 | ||
| EBITDA | $ | 8,196 | |
| Annualized EBITDA | $ | 32,784 | |
| Pro Forma Annualized Impact of Current Quarter Acquisitions and Dispositions, Net (1) | 949 | ||
| Pro Forma EBITDA | $ | 33,733 | |
| Total Long-Term Debt | 249,099 | ||
| Financing Costs, Net of Accumulated Amortization | 901 | ||
| Cash and Cash Equivalents | (6,265 | ) | |
| Restricted Cash | (11,166 | ) | |
| Net Debt | $ | 232,569 | |
| Net Debt to Pro Forma EBITDA | 6.9x | ||
(1) Reflects the pro forma annualized impact on Annualized EBITDA of the Company’s investments and disposition activity during the three months ended September 30, 2023.
